Biggest changeThe following table presents GAAP to non-GAAP reconciliations as of and for the year ended December 31,: ($ in thousands, except share and per share amounts) 2022 2021 2020 Total loan growth, excluding acquired Pioneer loans as of April 1, 2022 and PPP loans: Total loans (GAAP) $ 5,911,832 $ 4,037,123 $ 3,846,357 Less: Acquired loans at date of merger, net of purchase accounting adjustments (811,300) — — Less: PPP loans (4,352) (66,749) (251,101) Total loans, excluding acquired Pioneer loans and PPP loans (non-GAAP) $ 5,096,180 $ 3,970,374 $ 3,595,256 Total loan growth, excluding acquired Pioneer loans and PPP loans (non-GAAP) $ 1,125,806 $ 375,118 $ 506,546 Total loan growth, excluding acquired Pioneer loans and PPP loans (non-GAAP) 28.4 % 10.4 % 16.4 % Tangible stockholders’ equity and tangible book value per common share: Total stockholders' equity (GAAP) $ 774,536 $ 524,038 $ 485,787 Less: Goodwill and other intangible assets Goodwill (93,483) (33,050) (33,050) Other intangible assets (15,806) (8,250) (9,667) Tangible stockholders' equity (non-GAAP) $ 665,247 $ 482,738 $ 443,070 Total common shares outstanding 24,920,984 18,346,288 18,321,659 Tangible book value per common share (non-GAAP) $ 26.69 $ 26.31 $ 24.18 Return on tangible stockholders’ equity: Net Income (GAAP) $ 59,182 $ 43,164 $ 47,585 Add: Intangible amortization, net of tax 3,330 1,119 1,173 Tangible net income (non-GAAP) $ 62,512 $ 44,283 $ 48,758 Tangible stockholders’ equity (non-GAAP) (see above) $ 665,247 $ 482,738 $ 443,070 Return on tangible stockholders’ equity (non-GAAP) 9.40 % 9.17 % 11.00 % Return on average tangible stockholders’ equity: Tangible net income (non-GAAP) (see above) $ 62,512 $ 44,283 $ 48,758 Total average stockholders' equity (GAAP) $ 692,524 $ 515,773 $ 466,619 Less: Average goodwill and other intangible assets Average goodwill (78,582) (33,050) (33,050) Average other intangible assets (15,811) (8,964) (9,597) Total average tangible stockholders' equity (non-GAAP) $ 598,131 $ 473,759 $ 423,972 Return on average tangible stockholders’ equity (non-GAAP) 10.45 % 9.35 % 11.50 % Net interest margin - FTE basis: Net interest income (GAAP) $ 241,632 $ 155,233 $ 135,953 Taxable equivalent adjustment 5,059 5,755 6,490 Net interest income - FTE basis (non-GAAP) $ 246,691 $ 160,988 $ 142,443 Average earning assets $ 6,244,221 $ 5,180,650 $ 4,382,139 Net interest margin - FTE basis (non-GAAP) 3.95 % 3.11 % 3.25 % 58 Table of Contents ($ in thousands, except share and per share amounts) 2022 2021 2020 Tangible stockholders’ equity to tangible assets: Total assets (GAAP) $ 7,430,322 $ 5,666,814 $ 4,995,457 Less: Goodwill and other intangible assets Goodwill (93,483) (33,050) (33,050) Other intangible assets (15,806) (8,250) (9,667) Total tangible assets (non-GAAP) $ 7,321,033 $ 5,625,514 $ 4,952,740 Tangible stockholders’ equity (non-GAAP) (see above) $ 665,247 $ 482,738 $ 443,070 Tangible stockholders’ equity to tangible assets (non-GAAP) 9.09 % 8.58 % 8.95 % Net income excluding merger costs: Net income (GAAP) $ 59,182 $ 43,164 $ 47,585 Add: Merger costs Merger related expenses 18,751 3,085 — Income tax effect on merger related expenses (4,083) (509) — Provision for loan loss on Pioneer loans marked at a premium 2,884 — — Income tax effect on provision for loan loss on Pioneer loans marked at a premium (521) — — Total merger costs 17,031 2,576 — Net income excluding merger costs (non-GAAP) $ 76,213 $ 45,740 $ 47,585 Return on average total assets excluding merger costs: Return on average total assets (ROAA) (GAAP) 0.88 % 0.79 % 1.02 % Add: Impact of merger costs, net of tax 0.25 % 0.05 % — % ROAA excluding merger costs (non-GAAP) 1.13 % 0.84 % 1.02 % Return on average stockholders’ equity excluding merger costs: Return on average stockholders' equity (ROAE) (GAAP) 8.55 % 8.37 % 10.20 % Add: Impact of merger costs, net of tax 2.46 % 0.50 % — % ROAE excluding merger costs (non-GAAP) 11.01 % 8.87 % 10.20 % Efficiency ratio excluding merger related expenses: Efficiency ratio (GAAP) 72.20 % 80.38 % 71.77 % Less: Impact of merger related expenses 5.66 % 1.11 % — % Efficiency ratio excluding merger related expenses (non-GAAP) 66.54 % 79.27 % 71.77 % Diluted earnings per share excluding merger costs: Diluted earnings per share (GAAP) $ 2.48 $ 2.30 $ 2.58 Add: Impact of merger costs, net of tax 0.72 0.14 — Diluted earnings per share excluding merger costs (non-GAAP) $ 3.20 $ 2.44 $ 2.58 Segments Our operations are conducted through two operating segments: Banking and Mortgage Operations.
Biggest changeThe following table presents GAAP to non-GAAP reconciliations as of and for the year ended December 31,: ($ in thousands, except share and per share amounts) 2023 2022 2021 Tangible common stockholders’ equity and tangible book value per common share: Total common stockholders' equity (GAAP) $ 877,197 $ 774,536 $ 524,038 Less: Goodwill and other intangible assets Goodwill (93,483) (93,483) (33,050) Other intangible assets (10,984) (15,806) (8,250) Tangible common stockholders' equity (non-GAAP) $ 772,730 $ 665,247 $ 482,738 Total common shares outstanding 24,960,639 24,920,984 18,346,288 Tangible book value per common share (non-GAAP) $ 30.96 $ 26.69 $ 26.31 Tangible net income: Net Income (GAAP) $ 103,533 $ 59,182 $ 43,164 Add: Intangible amortization, net of tax 3,809 3,330 1,119 Tangible net income (non-GAAP) $ 107,342 $ 62,512 $ 44,283 Return on average tangible common stockholders’ equity: Tangible net income (non-GAAP) (see above) $ 107,342 $ 62,512 $ 44,283 Total average common stockholders' equity (GAAP) $ 828,102 $ 692,524 $ 515,773 Less: Average goodwill and other intangible assets Average goodwill (93,483) (78,582) (33,050) Average other intangible assets (13,178) (15,811) (8,964) Total average tangible common stockholders' equity (non-GAAP) $ 721,441 $ 598,131 $ 473,759 Return on average tangible common stockholders’ equity (non-GAAP) 14.88 % 10.45 % 9.35 % Net interest margin - FTE basis: Net interest income (GAAP) $ 293,431 $ 241,632 $ 155,233 Taxable equivalent adjustment 5,086 5,059 5,755 Net interest income - FTE basis (non-GAAP) $ 298,517 $ 246,691 $ 160,988 Average earning assets $ 6,935,567 $ 6,244,221 $ 5,180,650 Net interest margin - FTE basis (non-GAAP) 4.29 % 3.95 % 3.11 % Tangible common stockholders’ equity to tangible assets: Total assets (GAAP) $ 7,879,724 $ 7,430,322 $ 5,666,814 Less: Goodwill and other intangible assets Goodwill (93,483) (93,483) (33,050) Other intangible assets (10,984) (15,806) (8,250) Total tangible assets (non-GAAP) $ 7,775,257 $ 7,321,033 $ 5,625,514 Tangible common stockholders’ equity (non-GAAP) (see above) $ 772,730 $ 665,247 $ 482,738 Tangible common stockholders’ equity to tangible assets (non-GAAP) 9.94 % 9.09 % 8.58 % 63 Table of Contents ($ in thousands, except share and per share amounts) 2023 2022 2021 Tangible common stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax: Total tangible common stockholders' equity (non-GAAP) (see above) $ 772,730 $ 665,247 $ 482,738 Less: Net unrealized losses on HTM securities, net of tax (3,629) (4,295) 447 Total tangible common stockholders’ equity less net unrealized losses on HTM securities, net of tax (non-GAAP) $ 769,101 $ 660,952 $ 483,185 Total tangible assets (non-GAAP) (see above) $ 7,775,257 $ 7,321,033 $ 5,625,514 Less: Net unrealized losses on HTM securities, net of tax (3,629) (4,295) 447 Total tangible assets less net unrealized losses on HTM securities, net of tax (non-GAAP) $ 7,771,628 $ 7,316,738 $ 5,625,961 Tangible common stockholders’ equity to tangible assets (non-GAAP) 9.94 % 9.09 % 8.58 % Tangible common stockholders’ equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (non-GAAP) 9.90 % 9.03 % 8.59 % Net income excluding merger costs: Net income (GAAP) $ 103,533 $ 59,182 $ 43,164 Add: Merger costs Merger related expenses — 18,751 3,085 Income tax effect on merger related expenses — (4,083) (509) Provision for loan loss on Pioneer loans marked at a premium — 2,884 — Income tax effect on provision for loan loss on Pioneer loans marked at a premium — (521) — Total merger costs — 17,031 2,576 Net income excluding merger costs (non-GAAP) $ 103,533 $ 76,213 $ 45,740 Return on average total assets excluding merger costs: Return on average total assets (ROAA) (GAAP) 1.38 % 0.88 % 0.79 % Add: Impact of merger costs, net of tax — % 0.25 % 0.05 % ROAA excluding merger costs (non-GAAP) 1.38 % 1.13 % 0.84 % Return on average stockholders’ equity excluding merger costs: Return on average stockholders' equity (ROAE) (GAAP) 12.50 % 8.55 % 8.37 % Add: Impact of merger costs, net of tax — % 2.46 % 0.50 % ROAE excluding merger costs (non-GAAP) 12.50 % 11.01 % 8.87 % Efficiency ratio excluding merger related expenses: Efficiency ratio (GAAP) 59.81 % 72.20 % 80.38 % Less: Impact of merger related expenses — % (5.66) % (1.11) % Efficiency ratio excluding merger related expenses (non-GAAP) 59.81 % 66.54 % 79.27 % Diluted earnings per share excluding merger costs: Diluted earnings per share (GAAP) $ 4.08 $ 2.48 $ 2.30 Add: Impact of merger costs, net of tax — 0.72 0.14 Diluted earnings per share excluding merger costs (non-GAAP) $ 4.08 $ 3.20 $ 2.44 Segments Our operations are conducted through two operating segments: Banking and Mortgage Operations.
Our determination of the amount of the allowance for loan losses and corresponding provision for loan losses considers ongoing evaluations of the credit quality and level of credit risk inherent in our loan portfolio, levels of nonperforming loans and charge-offs, statistical trends and economic and other relevant factors.
Our determination of the amount of the allowance for credit losses and corresponding provision for credit losses considers ongoing evaluations of the credit quality and level of credit risk inherent in our loan portfolio, levels of nonperforming loans and charge-offs, statistical trends and economic and other relevant factors.
Commercial real estate loans include owner occupied and non-owner occupied commercial real estate mortgage loans to operating commercial and agricultural businesses, and include both loans for long-term financing of land and buildings and loans made for the initial development or construction of a commercial real estate project.
Commercial real estate (“CRE”) loans include owner occupied and non-owner occupied commercial real estate mortgage loans to operating commercial and agricultural businesses, and include both loans for long-term financing of land and buildings and loans made for the initial development or construction of a commercial real estate project.
In determining the provision for loan losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and reviews the size and composition of the loan portfolio in light of current and anticipated economic conditions.
In determining the provision for credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and reviews the size and composition of the loan portfolio in light of current and anticipated economic conditions.
The amount of the allowance is affected by loan charge-offs, which decrease the allowance; recoveries on loans previously charged off, which increase the allowance; and the provision for loan losses charged to earnings, which increases the allowance.
The amount of the allowance is affected by loan charge-offs, which decrease the allowance; recoveries on loans previously charged off, which increase the allowance; and the provision for credit losses charged to earnings, which increases the allowance.
(3) See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 57 Table of Contents Non-GAAP Financial Measures and Reconciliations The non-GAAP financial measures presented below are used by our management and our board of directors on a regular basis in addition to our GAAP results to facilitate the assessment of our financial performance.
(3) See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 62 Table of Contents Non-GAAP Financial Measures and Reconciliations The non-GAAP financial measures presented below are used by our management and our board of directors on a regular basis in addition to our GAAP results to facilitate the assessment of our financial performance.
Other factors contributing to our results of operations include our provisions for loan losses, income taxes, and noninterest expenses, such as salaries and employee benefits, occupancy and equipment, amortization of intangible assets and other operating costs. Net Interest Income Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings.
Other factors contributing to our results of operations include our provisions for credit losses, income taxes, and noninterest expenses, such as salaries and employee benefits, occupancy and equipment, amortization of intangible assets and other operating costs. Net Interest Income Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings.
(2) See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 64 Table of Contents Rate-Volume Analysis The tables below present the effect of volume and rate changes on interest income and expense.
(2) See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent. 69 Table of Contents Rate-Volume Analysis The tables below present the effect of volume and rate changes on interest income and expense.
Accordingly, this financial information should be read in conjunction with our consolidated financial statements and notes thereto for the year ended December 31, 2022, included elsewhere in this report. Non-GAAP financial measures exclude certain items that are included in the financial results presented in accordance with GAAP.
Accordingly, this financial information should be read in conjunction with our consolidated financial statements and notes thereto for the year ended December 31, 2023, included elsewhere in this report. Non-GAAP financial measures exclude certain items that are included in the financial results presented in accordance with GAAP.
Our mortgage servicing rights (MSRs) are measured at fair value on a recurring basis. We estimate the fair value of our MSRs using a process that utilizes a discounted cash flow model and analysis of current market data to arrive at the estimate.
Fair Value Measurement of MSRs - Our residential mortgage servicing rights are measured at fair value on a recurring basis. We estimate the fair value of our MSRs using a process that utilizes a discounted cash flow model and analysis of current market data to arrive at the estimate.
Material Contractual Obligations, Commitments, and Contingent Liabilities We have entered into contractual obligations in the normal course of business that involve elements of credit risk, interest rate risk and liquidity risk. The following table summarizes our material contractual obligations as of December 31, 2022.
Material Contractual Obligations, Commitments, and Contingent Liabilities We have entered into contractual obligations in the normal course of business that involve elements of credit risk, interest rate risk and liquidity risk. The following table summarizes our material contractual obligations as of December 31, 2023.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF FIRSTSUN In this section, unless the context suggests otherwise, references to “we,” “us,” and “our” mean the combined business of FirstSun and its wholly-owned subsidiaries, Logia Portfolio Management, LLC and Sunflower Bank.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF FIRSTSUN In this section, unless the context suggests otherwise, references to “we,” “us,” and “our” mean the combined business of FirstSun and its wholly-owned subsidiaries, Sunflower Bank, Logia Portfolio Management, LLC, and FEIF Capital Partners, LLC.
Actual repayments of loans may differ from the maturities reflected below because 69 Table of Contents borrowers have the right to prepay obligations with or without prepayment penalties.
Actual repayments of loans may differ from the maturities reflected below because 75 Table of Contents borrowers have the right to prepay obligations with or without prepayment penalties.
FirstSun (Parent Company) FirstSun has routine cash needs consisting primarily of operating expenses, debt service, and funds used for acquisitions. FirstSun can obtain funding to meet its obligations from dividends collected from its subsidiaries, primarily the Bank, and through the issuance of varying forms of debt.
FirstSun (Parent Company) FirstSun has routine funding requirements consisting primarily of operating expenses, debt service, and funds used for acquisitions. FirstSun can obtain funding to meet its obligations from dividends collected from its subsidiaries, primarily the Bank, and through the issuance of varying forms of debt.
General Overview FirstSun Capital Bancorp, headquartered in Denver, Colorado, is the financial holding company for Sunflower Bank, National Association, which operates as Sunflower Bank, First National 1870 and Guardian Mortgage. We conduct a full service community banking and trust business through our wholly-owned subsidiaries—Sunflower Bank and Logia Portfolio Management, LLC.
General Overview FirstSun Capital Bancorp, headquartered in Denver, Colorado, is the financial holding company for Sunflower Bank, National Association, which is headquartered in Dallas, Texas and operates as Sunflower Bank, First National 1870 and Guardian Mortgage. We conduct a full-service community banking and trust business through our wholly-owned subsidiaries—Sunflower Bank, Logia Portfolio Management, LLC, and FEIF Capital Partners, LLC.
Financial Statements .” We have omitted discussion of 2020 results where it would be redundant to the discussion previously included in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations of FirstSun ” section of our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 25, 2022.
Financial Statements .” We have omitted discussion of 2021 results where it would be redundant to the discussion previously included in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations of FirstSun ” section of our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on March 16, 2023.
The following discussion is an analysis of our consolidated results of operations for the years ended December 31, 2022, 2021 and 2020, and financial condition for the years ended December 31, 2022 and 2021.
The following discussion is an analysis of our consolidated results of operations for the years ended December 31, 2023, 2022 and 2021, and financial condition for the years ended December 31, 2023 and 2022.
Further discussion of contingent liabilities is included in Note 24 - Commitments and Contingencies to the consolidated financial statements. 75 Table of Contents
Further discussion of contingent liabilities is included in Note 24 - Commitments and Contingencies to the consolidated financial statements. 82 Table of Contents
Our product line includes commercial loans, commercial real estate loans, residential mortgage and other consumer loans, and a variety of commercial and consumer deposit products, including noninterest-bearing accounts, interest-bearing demand products, savings accounts, money market accounts and certificates of deposit.
Our product line includes commercial and industrial loans, commercial real estate loans, residential mortgage, public finance and other consumer loans, and a variety of commercial and consumer deposit products, including noninterest-bearing accounts, interest-bearing demand products, savings accounts, money market accounts and certificates of deposit.
The provision for loan losses is the amount of expense that, based on our judgment, is required to maintain the allowance for loan losses at an adequate level to absorb probable losses incurred in the loan portfolio at the balance sheet date and that, in management’s judgment, is appropriate under GAAP.
The provision for credit losses is the amount of expense that, based on our judgment, is required to maintain the allowance for credit losses at an adequate level to absorb expected losses in the loan portfolio at the balance sheet date and that, in management’s judgment, is appropriate under GAAP.
The results for Pioneer are reflected in our results of operations and financial condition beginning April 1, 2022.
The results for Pioneer are reflected in our results of operations and financial condition since April 1, 2022.
Government and its agencies, in an amount greater than 10% of stockholders’ equity. 68 Table of Contents Loans Our loan portfolio represents a broad range of borrowers primarily in our markets in Texas, Kansas, Colorado, New Mexico and Arizona, comprised of commercial, commercial real estate, residential real estate and consumer financing loans.
Government and its agencies, in an amount greater than 10% of stockholders’ equity. 74 Table of Contents Loans Our loan portfolio represents a broad range of borrowers primarily in our markets in Texas, Kansas, Colorado, New Mexico and Arizona, primarily comprised of commercial and industrial, commercial real estate, residential real estate, public finance and consumer financing loans.
General Our results of operations depend significantly on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and investment securities and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings.
(2) Total revenue is presented net of interest expense. General Our results of operations depend significantly on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans and investment securities and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings.
We have identified the determination of the allowance for loan losses and fair value measurements to be the accounting areas that require the use of critical accounting estimates as these policies require the most subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change, including overall changes in the economic climate and/or market interest rates.
We have identified the determination of the allowance for credit losses and fair value measurements to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change, including overall changes in the economic climate and/or market interest rates.
Our investment securities portfolio consists of securities classified as available-for-sale and held-to-maturity. There were no trading securities in our investment portfolio as of December 31, 2022 and 2021. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest.
There were no trading securities in our investment portfolio as of December 31, 2023 and 2022. All available-for sale securities are carried at fair value and may be used for liquidity purposes should management consider it to be in our best interest.
Credit and debit card fees represent interchange income from credit and debit card activity and referral fees earned from processing fees on card transactions by our business customers. Credit and debit card fees increased $1.9 million for the year ended December 31, 2022 compared to 2021, primarily due to increased card transaction volumes.
Credit and debit card fees represent interchange income from credit and debit card activity and referral fees earned from processing fees on card transactions by our business customers. Credit and debit card fees increased $0.5 million for the year ended December 31, 2023 compared to 2022, primarily due to increased card transaction volumes.
The allowance for loan losses is increased by the provision for loan losses and is decreased by charge-offs, net of recoveries on prior loan charge-offs. We had a provision for loan losses of $18.1 million for the year ended December 31, 2022, compared to a provision for loan losses of $3.0 million for 2021.
The allowance for credit losses is increased by the provision for credit losses and is decreased by charge-offs, net of recoveries on prior loan charge-offs We had a provision for credit losses of $18.2 million for the year ended December 31, 2023, compared to a provision for credit losses of $18.1 million for 2022.
At December 31, 2022, our liquid assets, which consist of cash and amounts due from banks and interest-bearing deposits in other financial institutions, amounted to $307.9 million, or 4.1% of total assets, compared to $583.0 million, or 10.3% of total assets, at December 31, 2021.
At December 31, 2023, our liquid assets, which consist of cash and amounts due from banks and interest-bearing deposits in other financial institutions, amounted to $473.0 million, or 6.0% of total assets, compared to $307.9 million, or 4.1% of total assets, at December 31, 2022.
Income Taxes We had income tax expense for the year ended December 31, 2022 of $14.8 million, compared to $8.7 million in 2021. The increase in income tax expense was primarily due to our increased income during 2022. Our effective tax rate was 20.0% for the year ended December 31, 2022, compared to 16.7% in 2021.
Income Taxes We had income tax expense for the year ended December 31, 2023 of $28.0 million, compared to $14.8 million in 2022. The increase in income tax expense was primarily due to our increased income during 2023. Our effective tax rate was 21.3% for the year ended December 31, 2023, compared to 20.0% in 2022.
We retain servicing rights on the majority of mortgage loans that we sell, which drove the increase in servicing income of $2.6 million to $15.1 million for the year ended December 31, 2022, from $12.5 million for 2021.
We retain servicing rights on the majority of mortgage loans that we sell, which drove the increase in servicing income of $0.6 million to $15.7 million for the year ended December 31, 2023, from $15.1 million for 2022.
Total loan originations for sale were $1.1 billion for the year ended December 31, 2022, a decline of $0.7 billion from $1.7 billion in 2021.
Total loan originations for sale were $0.8 billion for the year ended December 31, 2023, a decline of $0.3 billion from $1.1 billion in 2022.
Trust and investment advisory fees represent fees we receive in connection with our investment advisory and custodial management services of investment accounts. Trust and investment advisory fees decreased $1.0 million for the year ended December 31, 2022 compared to 2021 as assets under management declined.
Trust and investment advisory fees represent fees we receive in connection with our investment advisory and custodial management services of investment accounts. Trust and investment advisory fees decreased $1.1 million for the year ended December 31, 2023 compared to 2022 primarily due to lower average assets under management.
The qualitative factors applied at December 31, 2022, and the importance and levels of the qualitative factors applied, may change in future periods depending on the level of changes to items such as the uncertainty of economic conditions and management's assessment of the level of credit risk within the loan portfolio as a result of such changes, compared to the amount of the allowance for loan losses currently calculated by management.
The qualitative factors applied on January 1, 2023, and December 31, 2023, and the importance and levels of the qualitative factors applied, may change in future periods depending on the level of changes to items such as the uncertainty of economic conditions and management’s assessment of the level of credit risk within the loan portfolio as a result of such changes, compared to the amount of ACL calculated by the model.
Our net interest income can be significantly influenced by a variety of factors, including overall loan demand, economic conditions, credit risk, the amount of non-earning assets including nonperforming loans and OREO, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities, exercise of call options on borrowings or securities, a general rise or decline in interest rates, changes in the slope of the yield-curve, and balance sheet growth or contraction. 62 Table of Contents Our net interest income was $241.6 million for the year ended December 31, 2022, an increase of $86.4 million, or 55.7%, from 2021.
Our net interest income can be significantly influenced by a variety of factors, including overall loan demand, economic conditions, credit risk, the amount of non-earning assets including nonperforming loans and OREO, the amounts of and 67 Table of Contents rates at which assets and liabilities reprice, variances in prepayment of loans and securities, exercise of call options on borrowings or securities, a general rise or decline in interest rates, changes in the slope of the yield-curve, and balance sheet growth or contraction.
For a further discussion of the allowance for loan losses, refer to the “Allowance for Loan Losses” section of this financial review. 65 Table of Contents Noninterest Income The following table presents noninterest income for the year ended December 31,: (In thousands) 2022 2021 2020 Service charges on deposit accounts $ 18,211 $ 12,504 $ 9,630 Credit and debit card fees 11,511 9,596 7,994 Trust and investment advisory fees 6,806 7,795 5,201 Income from mortgage banking services, net 46,285 86,410 122,174 Other 6,753 7,939 3,386 Total noninterest income $ 89,566 $ 124,244 $ 148,385 Our noninterest income decreased $34.7 million to $89.6 million for the year ended December 31, 2022 from $124.2 million in 2021, primarily due to a decrease in income from mortgage banking services.
For a further discussion of the allowance for credit losses, refer to the “Allowance for Credit Losses” section of this financial review. 70 Table of Contents Noninterest Income The following table presents noninterest income for the year ended December 31,: (In thousands) 2023 2022 2021 Service charges on deposit accounts $ 21,345 $ 18,211 $ 12,504 Credit and debit card fees 12,000 11,511 9,596 Trust and investment advisory fees 5,693 6,806 7,795 Income from mortgage banking services, net 31,384 46,285 86,410 Other 8,670 6,753 7,939 Total noninterest income $ 79,092 $ 89,566 $ 124,244 Our noninterest income decreased $10.5 million to $79.1 million for the year ended December 31, 2023 from $89.6 million in 2022, primarily due to a decrease in income from mortgage banking services, net.
We have not experienced as significant an increase in our cost of funds in this rising interest rate environment as we have seen in growth in earning asset yield, however, we do expect our cost of funds to continue to rise in 2023. 63 Table of Contents The following tables set forth information related to our average balance sheet, average yields on assets, and average costs of liabilities for the periods presented.
While we have experienced a significant increase in our cost of funds in this rising interest rate environment, we do not expect our cost of funds to continue to rise in 2024 at the level of increase experienced in 2023. 68 Table of Contents The following tables set forth information related to our average balance sheet, average yields on assets, and average costs of liabilities for the periods presented.
Mortgage Operations Income (loss) before income taxes decreased to $(4.6) million in 2022, compared to income of $25.4 million in 2021, primarily due to a decrease in mortgage banking services revenue, net of $39.5 million, partially offset by a $17.1 million decrease in salary and employee benefits expenses from the decline in mortgage loan originations.
Mortgage Operations Loss before income taxes increased to $6.5 million in 2023, compared to a loss of $4.6 million in 2022, primarily due to a $16.3 million decrease in mortgage banking services revenue, net, partially offset by a $13.1 million decrease in salary and employee benefits expenses from the decline in mortgage loan originations and reductions in staffing levels.
Additionally, as an “emerging growth company” under Section 107 of the JOBS Act, we have not been required to adopt ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) (CECL) . As such, our allowance for loan losses may not be comparable to other public financial institutions that have adopted CECL.
Additionally, as an “emerging growth company” under Section 107 of the JOBS Act, we did not to adopt ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) (CECL) until January 1, 2023. As such, our allowance for credit losses for years prior to 2023 may not be comparable to other public financial institutions that adopted CECL in an earlier year.
Yield on loans held-for-investment increased 64 basis points for the year ended December 31, 2022, from 2021, primarily due to the rising interest rate environment and its impact on variable rate loans in the loan portfolio and higher yields on new originations. Average interest-bearing liabilities increased $0.6 billion, or 17.9%, for the year ended December 31, 2022, from 2021.
Yield on loans held-for-investment increased 149 basis points for the year ended December 31, 2023, from 2022, primarily due to the rising interest rate environment and its impact on variable rate loans in the loan portfolio and higher yields on new originations.
The components of income from mortgage banking services were as follows for the year ended December 31,: (In thousands) 2022 2021 2020 Net sale gains and fees from mortgage loan originations including loans held-for-sale changes in fair value and hedging $ 18,924 $ 63,468 $ 94,001 Mortgage servicing income 15,088 12,525 9,798 MSR capitalization and changes in fair value, net of derivative activity 12,273 10,417 18,375 Income from mortgage banking services, net $ 46,285 $ 86,410 $ 122,174 For the year ended December 31, 2022, income from mortgage banking services decreased $40.1 million, compared to 2021, primarily due to a decline in revenue related to net sale gains and fees from mortgage loan originations, including fair value changes in the held-for-sale portfolio and hedging activity, which decreased $44.5 million for the year ended December 31, 2022, compared to 2021.
The components of income from mortgage banking services, net, were as follows for the year ended December 31,: (In thousands) 2023 2022 2021 Net sale gains and fees from mortgage loan originations, including loans held-for-sale changes in fair value and hedging $ 14,275 $ 18,924 $ 63,468 Mortgage servicing income 15,674 15,088 12,525 MSR capitalization and changes in fair value, net of derivative activity 1,435 12,273 10,417 Income from mortgage banking services, net $ 31,384 $ 46,285 $ 86,410 For the year ended December 31, 2023, income from mortgage banking services decreased $14.9 million, compared to 2022.
The decrease in our salary and employee benefits expense for the year ended December 31, 2022, compared to 2021, was driven by the decrease in commissions paid to our mortgage loan officers related to decreased mortgage origination activity during 2022.
The decrease of $1.1 million in our salary and employee benefits expense for the year ended December 31, 2023, compared to 2022, was driven by a decrease in commissions paid to our mortgage loan officers related to decreased mortgage origination activity during 2023, partially offset by annual compensation increases occurring in 2023.
Merger with Pioneer Bancshares, Inc. On April 1, 2022, we completed our merger (the “Merger” or the “Pioneer Merger”) with Pioneer Bancshares, Inc.
Merger with Pioneer Bancshares, Inc. On April 1, 2022, we completed our merger with Pioneer Bancshares, Inc.
The period over period increase was primarily driven by an increase in net interest income and to a lesser extent noninterest income, partially offset by an increase in provision for loan losses and noninterest expense. Net interest income increased $89.3 million to $241.8 million in 2022 compared to $152.5 million in 2021.
The period over period increase was primarily driven by an increase in net interest income and to a lesser extent noninterest income and a reduction in noninterest expense, partially offset by an increase in provision for credit losses. Net interest income increased $50.7 million to $292.6 million in 2023 compared to $241.8 million in 2022.
During the year ended December 31, 2022, Logia paid a dividend of $0.7 million to FirstSun. 73 Table of Contents Bank The Bank’s liquidity management policy and our asset and liability management policy, or ALM policy, provides the framework that we use to seek to maintain adequate liquidity and sources of available liquidity at levels that will enable us to meet all reasonably foreseeable short-term, long-term and strategic liquidity demands.
Bank The Bank’s liquidity management policy and our asset and liability management policy, or ALM policy, provides the framework that we use to seek to maintain adequate liquidity and sources of available liquidity at levels that will enable us to meet all reasonably foreseeable short-term, long-term and strategic liquidity demands.
The reduction to net income, return on average assets and return on average equity in 2021, resulting from merger-related expenses, were $2.6 million, 0.05%, and 0.50%, respectively. 56 Table of Contents Financial Highlights The following table sets forth certain financial highlights of FirstSun as of and for the year ended December 31,: ($ in thousands, except share and per share amounts) 2022 2021 2020 Income Statement: Net interest income $ 241,632 $ 155,233 $ 135,953 Taxable equivalent adjustment 5,059 5,755 6,490 Net interest income - fully tax equivalent ("FTE") basis (non-GAAP) (3) $ 246,691 $ 160,988 $ 142,443 Provision for loan losses $ 18,050 $ 3,000 $ 23,100 Noninterest income $ 89,566 $ 124,244 $ 148,385 Noninterest expense $ 239,126 $ 224,635 $ 204,073 Net income $ 59,182 $ 43,164 $ 47,585 Per Common Share Data: Weighted average diluted common shares 23,838,471 18,770,785 18,475,538 Net income (basic) $ 2.55 $ 2.36 $ 2.60 Net income (diluted) $ 2.48 $ 2.30 $ 2.58 Cash dividends $ — $ — $ — Dividend payout ratio — % — % — % Book value $ 31.08 $ 28.56 $ 26.51 Tangible common book value (non-GAAP) (3) $ 26.69 $ 26.31 $ 24.18 Performance Ratios: Return on average assets 0.88 % 0.79 % 1.02 % Return on average stockholders' equity 8.55 % 8.37 % 10.20 % Return on tangible common equity (non-GAAP) (3) 9.40 % 9.17 % 11.00 % Return on average tangible common equity (non-GAAP) (3) 10.45 % 9.35 % 11.50 % Net interest margin 3.87 % 3.00 % 3.10 % Efficiency ratio (1) 72.20 % 80.38 % 71.77 % Net charge-offs (recoveries) to average loans outstanding (0.01) % 0.09 % 0.11 % Allowance for loan losses to loans 1.12 % 1.18 % 1.24 % Nonperforming loans to total loans (2) 0.69 % 0.86 % 1.07 % Balance Sheet: Total loans, excluding loans held-for-sale $ 5,911,832 $ 4,037,123 $ 3,846,357 Total assets $ 7,430,322 $ 5,666,814 $ 4,995,457 Total deposits $ 5,765,062 $ 4,854,948 $ 4,153,549 Total borrowed funds $ 724,120 $ 109,458 $ 138,773 Total stockholders' equity $ 774,536 $ 524,038 $ 485,787 Capital Ratios: Total risk-based capital to risk-weighted assets 11.99 % 11.76 % 12.19 % Tier 1 risk-based capital to risk-weighted assets 9.94 % 9.70 % 9.87 % Common Equity Tier 1 (CET 1) to risk-weighted assets 9.94 % 9.70 % 9.87 % Tier 1 leverage capital to average assets 9.71 % 8.24 % 8.53 % Average equity to average assets 10.28 % 9.43 % 10.01 % Tangible common equity to tangible assets (non-GAAP) (3) 9.09 % 8.58 % 8.95 % Nonfinancial Data: Full-time equivalent employees 1,149 1,042 1,059 Banking branches 72 53 56 (1) The efficiency ratio is one measure of profitability in the banking industry.
The unfavorable impact in 2022 of merger costs, net of tax, to return on average total assets was 0.25% and to return on average stockholders’ equity was 2.46%. 1 Total revenue is net interest income plus noninterest income. 61 Table of Contents Financial Highlights The following table sets forth certain financial highlights of FirstSun as of and for the year ended December 31,: ($ in thousands, except share and per share amounts) 2023 2022 2021 Income Statement: Net interest income $ 293,431 $ 241,632 $ 155,233 Taxable equivalent adjustment 5,086 5,059 5,755 Net interest income - fully tax equivalent ("FTE") basis (non-GAAP) (3) $ 298,517 $ 246,691 $ 160,988 Provision for credit losses $ 18,247 $ 18,050 $ 3,000 Noninterest income $ 79,092 $ 89,566 $ 124,244 Noninterest expense $ 222,793 $ 239,126 $ 224,635 Net income $ 103,533 $ 59,182 $ 43,164 Per Common Share Data: Weighted average diluted common shares 25,387,196 23,838,471 18,770,785 Net income (basic) $ 4.15 $ 2.55 $ 2.36 Net income (diluted) $ 4.08 $ 2.48 $ 2.30 Cash dividends $ — $ — $ — Dividend payout ratio — % — % — % Book value $ 35.14 $ 31.08 $ 28.56 Tangible book value (non-GAAP) (3) $ 30.96 $ 26.69 $ 26.31 Performance Ratios: Return on average total assets 1.38 % 0.88 % 0.79 % Return on average stockholders' equity 12.50 % 8.55 % 8.37 % Return on average tangible common stockholders' equity (non-GAAP) (3) 14.88 % 10.45 % 9.35 % Net interest margin 4.23 % 3.87 % 3.00 % Net interest margin (on FTE basis) (3) 4.29 % 3.95 % 3.11 % Efficiency ratio (1) 59.81 % 72.20 % 80.38 % Net charge-offs (recoveries) to average loans outstanding 0.13 % (0.01) % 0.09 % Allowance for credit losses to loans 1.28 % 1.12 % 1.18 % Nonperforming loans to total loans (2) 1.01 % 0.49 % 0.70 % Balance Sheet: Total loans, excluding loans held-for-sale $ 6,267,096 $ 5,911,832 $ 4,037,123 Total assets $ 7,879,724 $ 7,430,322 $ 5,666,814 Total deposits $ 6,374,103 $ 5,765,062 $ 4,854,948 Total borrowed funds $ 464,781 $ 724,120 $ 109,458 Total stockholders' equity $ 877,197 $ 774,536 $ 524,038 Capital Ratios: Total risk-based capital to risk-weighted assets 13.25 % 11.99 % 11.76 % Tier 1 risk-based capital to risk-weighted assets 11.10 % 9.94 % 9.70 % Common Equity Tier 1 (CET 1) to risk-weighted assets 11.10 % 9.94 % 9.70 % Tier 1 leverage capital to average assets 10.52 % 9.71 % 8.24 % Average stockholders' equity to average total assets 11.05 % 10.28 % 9.43 % Tangible common stockholders' equity to tangible assets (non-GAAP) (3) 9.94 % 9.09 % 8.58 % Tangible common stockholders’ equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (non-GAAP) (3) 9.90 % 9.03 % 8.59 % Nonfinancial Data: Full-time equivalent employees 1,110 1,149 1,042 Banking branches 69 72 53 (1) The efficiency ratio is one measure of profitability in the banking industry.
Overall gains on sale of mortgage loans declined as a result of the decline in origination activity, continued margin compression, and a decline in the rate lock pipeline volume and valuation due to rising interest rates.
The year over year decline in capitalized servicing value for MSRs was $5.0 million. Overall gains on sale of mortgage loans declined by $4.6 million as a result of the decline in origination activity, continued margin compression, and a decline in the rate lock pipeline volume and valuation due to rising interest rates.
We did not have any other financial instruments that were measured at fair value on a recurring basis at December 31, 2022. 61 Table of Contents Results of Operations Comparison of fiscal years 2022 and 2021 The follow table sets forth our results of operations as of and for the year ended December 31,: ($ in thousands, except per share amounts) 2022 2021 2020 Net interest income $ 241,632 $ 155,233 $ 135,953 Provision for loan losses 18,050 3,000 23,100 Noninterest income 89,566 124,244 148,385 Noninterest expense 239,126 224,635 204,073 Income before income taxes 74,022 51,842 57,165 Provision for income taxes 14,840 8,678 9,580 Net income 59,182 43,164 47,585 Diluted earnings per share $ 2.48 $ 2.30 $ 2.58 Return on average assets 0.88 % 0.79 % 1.02 % Return on average stockholders' equity 8.55 % 8.37 % 10.20 % Net interest margin 3.87 % 3.00 % 3.10 % Net interest margin (FTE basis) (1) 3.95 % 3.11 % 3.25 % Efficiency ratio 72.20 % 80.38 % 71.77 % Fee revenue to total revenue 27.0 % 44.5 % 52.2 % (1) See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent.
Results of Operations Comparison of fiscal years 2023 and 2022 The follow table sets forth our results of operations as of and for the year ended December 31,: ($ in thousands, except per share amounts) 2023 2022 2021 Net interest income $ 293,431 $ 241,632 $ 155,233 Provision for credit losses 18,247 18,050 3,000 Noninterest income 79,092 89,566 124,244 Noninterest expense 222,793 239,126 224,635 Income before income taxes 131,483 74,022 51,842 Provision for income taxes 27,950 14,840 8,678 Net income 103,533 59,182 43,164 Diluted earnings per share $ 4.08 $ 2.48 $ 2.30 Return on average total assets 1.38 % 0.88 % 0.79 % Return on average stockholders' equity 12.50 % 8.55 % 8.37 % Net interest margin 4.23 % 3.87 % 3.00 % Net interest margin (FTE basis) (1) 4.29 % 3.95 % 3.11 % Efficiency ratio 59.81 % 72.20 % 80.38 % Noninterest income to total revenue (2) 21.2 % 27.0 % 44.5 % (1) See section entitled “ Non-GAAP Financial Measures and Reconciliations ” for information regarding these non-GAAP financial measures and a reconciliation to the most comparable GAAP equivalent.
We do not generally accrue interest on loans that are 90 days or more past due. When a loan is placed on nonaccrual, previously accrued but unpaid interest is reversed and charged against interest income and future accruals of 71 Table of Contents interest are discontinued. Payments by borrowers for loans on nonaccrual are applied to loan principal.
When a loan is placed on nonaccrual, previously accrued but unpaid interest is reversed and charged against interest income and future accruals of interest are discontinued. Payments by borrowers for loans on nonaccrual are applied to loan principal.
Changes in underlying factors, estimates, assumptions or judgements could have a material impact on our future financial condition and results of operations. These critical accounting estimates and their application are reviewed at least annually by our audit committee. The following is a description of our critical accounting estimates and an explanation of the methods and assumptions underlying their application.
These critical accounting estimates and their application are reviewed at least annually by our audit committee. The following is a description of our critical accounting estimates and an explanation of the methods and assumptions underlying their application.
Deposits Deposits represent our primary source of funds. We are focused on growing our core deposits through relationship-based banking with our business and consumer clients. Total deposits increased by $0.9 billion to $5.8 billion at December 31, 2022, compared to December 31, 2021.
(3) Nonperforming loans include nonaccrual loans and accrual loans greater than 90 days past due. Deposits Deposits represent our primary source of funds. Total deposits increased by $0.6 billion to $6.4 billion at December 31, 2023, compared to December 31, 2022. We are focused on growing our core deposits through relationship-based banking with our business and consumer clients.
Federal banking laws regulate the amount of dividends that may be paid by banking subsidiaries without prior approval. The Bank may declare dividends without prior regulatory approval that do not exceed the total of retained net income for the current year combined with its retained net income for the preceding two years, subject to maintenance of minimum capital requirements.
The Bank may declare dividends without prior regulatory approval that do not exceed the total of retained net income for the current year combined with its retained net income for the preceding two years, subject to maintenance of minimum capital requirements. Prior regulatory approval to pay dividends was not required in 2022 or 2023 and is not currently required.
Investment in our securities portfolio may change over time based on our funding needs and interest rate risk management objectives. Our liquidity levels take into account anticipated future cash flows and other available sources of funds, and are maintained at levels that we believe are appropriate to provide the necessary flexibility to meet our anticipated funding requirements.
Our liquidity levels take into account anticipated future cash flows and other available sources of funds, and are maintained at levels that we believe are appropriate to provide the necessary flexibility to meet our anticipated funding requirements. Our investment securities portfolio consists of securities classified as available-for-sale and held-to-maturity.
Our net interest margin was 3.87% for the year ended December 31, 2022, compared to 3.00% in 2021, an increase of 87 basis points. We experienced a 100 basis points increase in yield from earning assets and our total cost of funds increased by 13 basis points from 2021.
We experienced a 169 basis point increase in yield from earning assets and our total cost of funds increased by 187 basis points for the year ended December 31, 2023, compared to the same period in 2022.
Management routinely analyzes our capital to ensure an optimized capital structure. For further information on capital adequacy see Note 1 9 - Regulatory Capital Matters to the consolidated financial statements.
Capital Adequacy We are subject to various regulatory capital requirements administered by the federal banking agencies. Management routinely analyzes our capital to seek to ensure an optimized capital structure. For further information on capital adequacy see Note 19 - Regulatory Capital Matters to the consolidated financial statements.
(In thousands) Note Reference Total Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Deposits: Deposits without a stated maturity 10 $ 4,843,040 $ 4,843,040 $ — $ — $ — Certificates of deposit 10 922,022 639,438 264,141 15,614 2,829 Securities sold under agreements to repurchase 11 36,721 36,721 — — — Short-term debt: FHLB LOC 12 643,885 643,885 — — — Long-term debt: FHLB term advances 12 — — — — — Convertible notes payable 12 5,456 5,456 — — — Subordinated debt 12 78,919 — — — 78,919 Operating leases 25 33,094 7,517 12,366 6,323 6,888 We are party to various derivative contracts as a means to manage the balance sheet and our related exposure to changes in interest rates, to manage our residential real estate loan origination and sale activity, and to provide derivative contracts to our clients.
(In thousands) Note Reference Total Less than 1 Year 1 - 3 Years 3 - 5 Years More than 5 Years Deposits: Deposits without a stated maturity 10 $ 4,597,534 $ 4,597,534 $ — $ — $ — Certificates of deposit 10 1,776,569 1,347,310 418,262 8,038 2,959 Securities sold under agreements to repurchase 11 24,693 24,693 — — — Short-term debt: FHLB LOC 12 389,468 389,468 — — — Long-term debt: Subordinated debt 12 78,919 — — — 78,919 Operating leases 25 28,122 7,146 10,531 5,158 5,287 We are party to various derivative contracts as a means to manage the balance sheet and our related exposure to changes in interest rates, to manage our residential real estate loan origination and sale activity, and to provide derivative contracts to our clients.
Each of the operating segments is complementary to each other and because of the interrelationship of the segments, the information presented is not indicative of how the segments would perform if they operated as independent entities.
Each of the operating segments is complementary to each other and because of the interrelationship of the segments, the information presented is not indicative of how the segments would perform if they operated as independent entities. For additional information on our segments, see Note 23 - Segment Information included in our audited consolidated financial statements included elsewhere in this report.
As of and for the year ended December 31,: 2022 2021 2020 (In thousands) Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Interest Earning Assets Loans held-for-sale $ 59,915 $ 3,313 5.53 % $ 125,808 $ 4,051 3.22 % $ 121,941 $ 3,842 3.15 % Loans held-for-investment (1) 5,156,297 244,675 4.75 % 3,780,650 155,252 4.11 % 3,525,837 141,413 4.01 % Investment securities 605,119 13,185 2.18 % 531,803 7,979 1.50 % 555,030 10,100 1.82 % Interest-bearing cash and other assets 422,890 5,644 1.33 % 742,389 2,072 0.28 % 179,331 1,482 0.83 % Total earning assets 6,244,221 266,817 4.27 % 5,180,650 169,354 3.27 % 4,382,139 156,837 3.58 % Other assets 494,065 288,617 279,806 Total assets $ 6,738,286 $ 5,469,267 $ 4,661,945 Interest-bearing liabilities Demand and NOW deposits $ 214,516 $ 1,775 0.83 % $ 254,679 $ 756 0.30 % $ 205,557 $ 1,019 0.50 % Savings deposits 496,131 799 0.16 % 455,451 460 0.10 % 380,839 703 0.19 % Money market deposits 2,528,308 6,770 0.27 % 2,208,498 4,292 0.19 % 1,801,809 6,635 0.37 % Certificates of deposits 536,325 3,810 0.71 % 344,224 3,036 0.88 % 488,575 7,285 1.49 % Total deposits 3,775,280 13,154 0.35 % 3,262,852 8,544 0.26 % 2,876,780 15,642 0.54 % Repurchase agreements 54,335 119 0.22 % 125,867 59 0.05 % 116,074 157 0.14 % Total deposits and repurchase agreements 3,829,615 13,273 0.35 % 3,388,719 8,603 0.25 % 2,992,854 15,799 0.53 % FHLB borrowings 215,166 6,221 2.89 % 42,527 909 2.14 % 89,861 1,658 1.84 % Other long-term borrowings 82,111 5,691 6.93 % 68,918 4,609 6.69 % 51,091 3,427 6.71 % Total interest-bearing liabilities 4,126,892 25,185 0.61 % 3,500,164 14,121 0.40 % 3,133,806 20,884 0.67 % Noninterest-bearing deposits 1,835,578 1,376,968 978,092 Other liabilities 83,292 76,362 83,427 Stockholders’ equity 692,524 515,773 466,620 Total liabilities and stockholders’ equity $ 6,738,286 $ 5,469,267 $ 4,661,945 Net interest income $ 241,632 $ 155,233 $ 135,953 Net interest spread 3.66 % 2.87 % 2.91 % Net interest margin 3.87 % 3.00 % 3.10 % Net interest margin (on a FTE basis) (2) 3.95 % 3.11 % 3.25 % (1) Includes nonaccrual loans.
As of and for the year ended December 31,: 2023 2022 2021 (In thousands) Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Interest Earning Assets Loans (1) $ 6,178,414 $ 385,637 6.24 % $ 5,216,212 $ 247,988 4.75 % $ 3,906,458 $ 159,303 4.08 % Investment securities 554,433 17,032 3.07 % 605,119 13,185 2.18 % 531,803 7,979 1.50 % Interest-bearing cash and other assets 202,720 11,015 5.43 % 422,890 5,644 1.33 % 742,389 2,072 0.28 % Total earning assets 6,935,567 413,684 5.96 % 6,244,221 266,817 4.27 % 5,180,650 169,354 3.27 % Other assets 556,083 494,065 288,617 Total assets $ 7,491,650 $ 6,738,286 $ 5,469,267 Interest-bearing liabilities Demand and NOW deposits $ 385,424 $ 11,574 3.00 % $ 214,516 $ 1,775 0.83 % $ 254,679 $ 756 0.30 % Savings deposits 453,654 2,676 0.59 % 496,131 799 0.16 % 455,451 460 0.10 % Money market deposits 2,122,410 28,301 1.33 % 2,528,308 6,770 0.27 % 2,208,498 4,292 0.19 % Certificates of deposits 1,512,638 58,804 3.89 % 536,325 3,810 0.71 % 344,224 3,036 0.88 % Total deposits 4,474,126 101,355 2.27 % 3,775,280 13,154 0.35 % 3,262,852 8,544 0.26 % Repurchase agreements 28,316 225 0.80 % 54,335 119 0.22 % 125,867 59 0.05 % Total deposits and repurchase agreements 4,502,442 101,580 2.26 % 3,829,615 13,273 0.35 % 3,388,719 8,603 0.25 % FHLB borrowings 269,613 13,621 5.05 % 215,166 6,221 2.89 % 42,527 909 2.14 % Other long-term borrowings 78,654 5,052 6.42 % 82,111 5,691 6.93 % 68,918 4,609 6.69 % Total interest-bearing liabilities 4,850,709 120,253 2.48 % 4,126,892 25,185 0.61 % 3,500,164 14,121 0.40 % Noninterest-bearing deposits 1,678,240 1,835,578 1,376,968 Other liabilities 134,599 83,292 76,362 Stockholders’ equity 828,102 692,524 515,773 Total liabilities and stockholders’ equity $ 7,491,650 $ 6,738,286 $ 5,469,267 Net interest income $ 293,431 $ 241,632 $ 155,233 Net interest spread 3.48 % 3.66 % 2.87 % Net interest margin 4.23 % 3.87 % 3.00 % Net interest margin (on a FTE basis) (2) 4.29 % 3.95 % 3.11 % (1) Includes loans held-for-investment, including nonaccrual loans, and loans held-for-sale.
The cash flow assumptions and prepayment assumptions used in the model are based on numerous factors, with the key assumptions being mortgage prepayment speeds, discount rates and cost to service. The change of any of these key assumptions due to market conditions or other factors could materially affect the fair value of our MSRs.
The cash flow assumptions used in the model are based on numerous factors, with the key assumptions being mortgage prepayment speeds, discount rates and cost to service that management believes are consistent with the assumptions that other similar market participants use in valuing MSRs.
Service charges on deposit accounts includes overdraft and non-sufficient funds charges, treasury management services provided to our business customers, and other maintenance fees on deposit accounts.
Service charges on deposit accounts includes overdraft and non-sufficient funds charges, treasury management services provided to our business customers, and other maintenance fees on deposit accounts. For the year ended December 31, 2023, service charges on deposit accounts increased $3.1 million, primarily due to growth in treasury management services provided to our business customers, as compared to 2022.
We also utilize a third party consulting firm to assist us with the valuation. Because of the nature of the valuation inputs, we classify the valuation of our MSRs as Level 3 in the valuation hierarchy. Our derivative financial instruments are measured at fair value on a recurring basis.
The change of any of these key assumptions due to market conditions or other factors could materially affect the fair value of our MSRs. We also utilize a third-party consulting firm to assist us with the valuation. Because of the nature of the valuation inputs, we classify the valuation of our MSRs as Level 3 in the fair value hierarchy.
The increase in net interest income was primarily due to organic growth in our loan portfolios, an increase in interest earning assets resulting from the Pioneer Merger, and an increase in net interest margin. Noninterest expense increased $28.9 million to $178.8 million in 2022, compared to $149.9 million in 2021.
The increase in net interest income was primarily due to organic growth in our loan portfolios and an increase in net interest margin. Noninterest expense 64 Table of Contents decreased $3.1 million to $175.7 million in 2023, compared to $178.8 million in 2022.
We incurred merger related expenses of $18.8 million ($0.62 per diluted share) for the year ended December 31, 2022, an increase of $15.7 million, from $3.1 million ($0.14 per diluted share) for 2021, related to our merger with Pioneer that was completed on April 1, 2022.
The decrease is primarily due to the decrease of $18.8 million in merger related expenses. We incurred no merger related expenses for the year ended December 31, 2023. Our merger with Pioneer was completed on April 1, 2022.
Total average loans held-for-investment grew to $5.2 billion at December 31, 2022, an increase of $1.4 billion, compared to December 31, 2021, primarily due to organic growth in our loan portfolios and the Pioneer Merger.
Interest expense from total interest-bearing liabilities increased by $95.1 million for the year ended December 31, 2023, from 2022. Total average loans, including loans held-for-sale grew to $6.2 billion at December 31, 2023, an increase of $1.0 billion, compared to December 31, 2022, primarily due to organic growth in our loan portfolios.
These policies and procedures are expected to be followed by our bankers and underwriters and exceptions to these policies require elevated levels of approval and are reported to our board of directors.
These policies and procedures are expected to be followed by our bankers and underwriters and exceptions to these policies require elevated levels of approval and are reported to our board of directors. Nonperforming assets include all loans categorized as nonaccrual, accrual loans greater than 90 days past due, and other real estate owned and other repossessed assets.
Prior regulatory approval to pay dividends was not required in 2021 or 2022 and is not currently required. At December 31, 2022, the Bank could pay dividends to FirstSun of approximately $107.0 million without prior regulatory approval. During the year ended December 31, 2022, the Bank paid a dividend of $8.0 million to FirstSun.
At December 31, 2023, the Bank could pay dividends to FirstSun of approximately $199.0 million without prior regulatory approval. During the year ended December 31, 2023, the Bank paid dividends totaling $26.0 million to FirstSun. During the year ended December 31, 2023, Logia paid dividends totaling $0.6 million to FirstSun.
Average interest-bearing deposits increased $0.5 billion, or 15.7%, for the year ended December 31, 2022, from 2021, inclusive of the deposits acquired from the Pioneer Merger, and was the primary driver of the growth in average interest-bearing liabilities.
Average interest-bearing liabilities increased $0.7 billion, or 17.5%, for the year ended December 31, 2023, from 2022 primarily to support the growth in our loan portfolio. Average interest-bearing deposits increased $0.7 billion, or 18.5%, for the year ended December 31, 2023, from 2022, with organic growth as the primary driver.
We recognize fair value adjustments to our MSR asset, which includes changes in assumptions to the valuation model and pay-offs and pay-downs of the MSR portfolio. We also maintain a hedging strategy to manage a portion of the risk associated with changes in the fair value of our MSR portfolio.
The year over year decline in capitalized servicing value for MSRs was $5.0 million. We recognize fair value adjustments to our MSR asset, which includes changes in assumptions to the valuation model and pay-offs and pay-downs of the MSR portfolio.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as events change. 70 Table of Contents The following table presents, by loan type, the changes in the allowance for loan losses for the year ended December 31,: (In thousands) 2022 2021 2020 Balance, beginning of period $ 47,547 $ 47,766 $ 28,546 Loan charge-offs: Commercial (2,321) (4,296) (4,064) Commercial real estate — (375) (581) Residential real estate (122) (42) (39) Consumer (144) (148) (216) Total loan charge-offs (2,587) (4,861) (4,900) Recoveries of loans previously charged-off: Commercial 2,236 1,547 585 Commercial real estate 388 28 272 Residential real estate 221 24 115 Consumer 62 43 48 Total loan recoveries 2,907 1,642 1,020 Net recoveries (charge-offs) 320 (3,219) (3,880) Provision for loan losses 18,050 3,000 23,100 Balance, end of period $ 65,917 $ 47,547 $ 47,766 Allowance for loan losses to total loans 1.12 % 1.18 % 1.24 % Ratio of net charge-offs (recoveries) to average loans outstanding (0.01) % 0.09 % 0.11 % The following table presents net charge-offs (recoveries) to average loans outstanding by loan category for the year ended December 31,: (In thousands) 2022 2021 2020 Commercial — % 0.12 % 0.19 % Commercial real estate (0.03) % 0.03 % 0.03 % Residential real estate (0.01) % — % (0.01) % Consumer 0.21 % 0.65 % 1.00 % Allocation of Allowance for Loan Losses The following table presents the allocation of the allowance for loan losses by category and the percentage of the allocation of the allowance for loan losses by category to total loans listed as of December 31,: 2022 2021 (In thousands) Allowance Amount % of loans in each category to total loans Allowance Amount % of loans in each category to total loans Commercial $ 42,847 51.1 % $ 33,277 59.6 % Commercial real estate 19,369 29.5 % 12,899 29.1 % Residential real estate 3,349 18.7 % 1,136 10.8 % Consumer 352 0.7 % 235 0.5 % Total $ 65,917 100 % $ 47,547 100 % Nonperforming Assets We have established policies and procedures to guide us in originating, monitoring and maintaining the credit quality of our loan portfolio.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as events change. 76 Table of Contents The following table presents, by loan type, the changes in the allowance for credit losses for the years ended December 31,: (In thousands) 2023 2022 2021 Balance, beginning of period $ 65,917 $ 47,547 $ 47,766 Impact of adopting ASC 326 5,256 — — Adjusted beginning balance $ 71,173 $ 47,547 $ 47,766 Loan charge-offs: Commercial and industrial (9,242) (2,321) (4,296) Commercial real estate (83) — (375) Residential real estate (13) (122) (42) Public finance — — — Consumer (334) (144) (148) Other — — — Total loan charge-offs (9,672) (2,587) (4,861) Recoveries of loans previously charged-off: Commercial and industrial 1,118 2,236 1,547 Commercial real estate 12 388 28 Residential real estate 682 221 24 Public finance — — — Consumer 50 62 43 Other — — — Total loan recoveries 1,862 2,907 1,642 Net (charge-offs) recoveries (7,810) 320 (3,219) Provision for credit losses (1) 17,035 18,050 3,000 Balance, end of period $ 80,398 $ 65,917 $ 47,547 Allowance for credit losses to total loans 1.28 % 1.12 % 1.18 % Ratio of net charge-offs (recoveries) to average loans outstanding 0.13 % (0.01) % 0.09 % (1) For the years ended December 31, 2023, 2022 and 2021 we recorded a provision for credit losses on unfunded commitments of $1,212, $525 and $300, respectively.
Identifiable assets for our Banking segment grew by $1.6 billion to $6.6 billion at December 31, 2022 from $5.1 billion at December 31, 2021. The growth in identifiable assets was primarily driven by organic growth in our loan portfolios and the assets acquired in the Pioneer Merger.
For additional information on our new allowance for credit loss methodology see “Critical Accounting Estimates” below. Identifiable assets for our Banking segment grew by $0.3 billion to $6.9 billion at December 31, 2023 from $6.6 billion at December 31, 2022. The growth in identifiable assets was primarily driven by organic growth in our loan portfolios.
For the year ended December 31, For the year ended December 31, 2022 Versus 2021 Increase (Decrease) Due to: 2021 Versus 2020 Increase (Decrease) Due to: (In thousands) Rate Volume Total Rate Volume Total Interest Earning Assets Loans held-for-sale $ 1,384 $ (2,122) $ (738) $ 87 $ 122 $ 209 Loans held-for-investment 32,932 56,491 89,423 3,619 10,220 13,839 Investment securities 4,106 1,100 5,206 (1,699) (422) (2,121) Interest-bearing cash 4,464 (892) 3,572 (4,063) 4,653 590 Total earning assets 42,886 54,577 97,463 (2,056) 14,573 12,517 Interest-bearing liabilities Demand and NOW deposits 1,138 (119) 1,019 (506) 244 (262) Savings deposits 298 41 339 (418) 144 (274) Money market deposits 1,857 621 2,478 (3,804) 1,491 (2,313) Certificates of deposits (920) 1,694 774 (2,096) (2,153) (4,249) Total deposits 2,373 2,237 4,610 (6,824) (274) (7,098) Repurchase agreements 93 (33) 60 (111) 13 (98) Total deposits and repurchase agreements 2,466 2,204 4,670 (6,935) (261) (7,196) FHLB borrowings 1,621 3,691 5,312 124 (873) (749) Other long-term borrowings 200 882 1,082 (15) 1,197 1,182 Total interest-bearing liabilities 4,287 6,777 11,064 (6,826) 63 (6,763) Net interest income $ 38,599 $ 47,800 $ 86,399 $ 4,770 $ 14,510 $ 19,280 Provision for Loan Losses We established an allowance for loan losses through a provision for loan losses charged as an expense in our consolidated statements of income.
For the year ended December 31, For the year ended December 31, 2023 Versus 2022 Increase (Decrease) Due to: 2022 Versus 2021 Increase (Decrease) Due to: (In thousands) Rate Volume Total Rate Volume Total Interest Earning Assets Loans (1) $ 86,596 $ 51,053 $ 137,649 $ 34,316 $ 54,369 $ 88,685 Investment securities 4,835 (988) 3,847 4,106 1,100 5,206 Interest-bearing cash 6,788 (1,417) 5,371 4,464 (892) 3,572 Total earning assets 98,219 48,648 146,867 42,886 54,577 97,463 Interest-bearing liabilities Demand and NOW deposits 7,520 2,279 9,799 1,138 (119) 1,019 Savings deposits 1,939 (62) 1,877 298 41 339 Money market deposits 22,436 (905) 21,531 1,857 621 2,478 Certificates of deposits 39,086 15,908 54,994 (920) 1,694 774 Total deposits 70,981 17,220 88,201 2,373 2,237 4,610 Repurchase agreements 130 (24) 106 93 (33) 60 Total deposits and repurchase agreements 71,111 17,196 88,307 2,466 2,204 4,670 FHLB borrowings 5,528 1,872 7,400 1,621 3,691 5,312 Other long-term borrowings (406) (233) (639) 200 882 1,082 Total interest-bearing liabilities 76,233 18,835 95,068 4,287 6,777 11,064 Net interest income $ 21,986 $ 29,813 $ 51,799 $ 38,599 $ 47,800 $ 86,399 Provision for Credit Losses We established an allowance for credit losses through a provision for credit losses charged as an expense in our consolidated statements of income.
Due to a number of factors, including rising interest rates, low inventory in the housing market, lower refinance volumes and a decrease in margin on loans sales, we do not expect revenue from mortgage banking activities to continue at levels seen in the prior years, which will reduce the amount of income from mortgage banking services, net recorded in future periods in comparison to prior years.
Due to a number of factors, including the overall elevated level of interest rates, low inventory in the housing market, lower refinance volumes and lower margin on loans sales, we expect revenue from mortgage banking activities to remain at a lesser level as compared to levels we experienced during the lower market rate environment experienced during 2021 and 2020.
Other noninterest income decreased $1.2 million for the year ended December 31, 2022 compared to 2021, primarily due to a decrease in the fair value of investments related to our deferred compensation plan. 66 Table of Contents Noninterest Expense The following table presents noninterest expense for the year ended December 31,: (In thousands) 2022 2021 2020 Salary and employee benefits $ 134,359 $ 151,926 $ 139,980 Occupancy and equipment 30,509 26,565 26,716 Amortization of intangible assets 4,215 1,417 1,485 Merger related expenses 18,751 3,085 — Other 51,292 41,642 35,892 Total noninterest expenses $ 239,126 $ 224,635 $ 204,073 Our noninterest expenses increased $14.5 million to $239.1 million for the year ended December 31, 2022, from $224.6 million for 2021.
Noninterest Expense The following table presents noninterest expense for the year ended December 31,: (In thousands) 2023 2022 2021 Salary and employee benefits $ 133,231 $ 134,359 $ 151,926 Occupancy and equipment 33,426 31,344 27,628 Amortization of intangible assets 4,822 4,215 1,417 Merger related expenses — 18,751 3,085 Other ( Note 18 - Other noninterest expenses ) 51,314 50,457 40,579 Total noninterest expenses $ 222,793 $ 239,126 $ 224,635 Our noninterest expenses decreased $16.3 million to $222.8 million for the year ended December 31, 2023, from $239.1 million for 2022.
Residential real estate loans represent loans to consumers collateralized by a mortgage on a residence and include purchase money, refinancing, secondary mortgages, and home equity loans and lines of credit. Consumer loans include direct consumer installment loans, credit card accounts, overdrafts and other revolving loans.
Owner occupied CRE loans associated with office space were $149.4 million, or 2.4% of total loans as of December 31, 2023. Residential real estate loans represent loans to consumers collateralized by a mortgage on a residence and include purchase money, refinancing, secondary mortgages, and home equity loans and lines of credit.
MSR capitalization and changes in fair value, net of derivative activity, increased $1.9 million for the year ended December 31, 2022, compared to 2021. The increase in revenue related to our MSRs was primarily the result of changes in market interest rates and our corresponding hedging positions.
MSR capitalization and changes in fair value, net of derivative activity, decreased $10.8 million for the year ended December 31, 2023, compared to 2022.
The following table sets forth the composition of our loan portfolio, as of December 31,: 2022 2021 (In thousands) Amount % of total loans Amount % of total loans Commercial $ 3,019,610 51.1 % $ 2,407,888 59.6 % Commercial real estate 1,743,635 29.5 % 1,174,242 29.1 % Residential real estate 1,105,999 18.7 % 437,017 10.8 % Consumer 42,588 0.7 % 17,976 0.5 % Total loans $ 5,911,832 100 % $ 4,037,123 100 % Commercial loans include commercial and industrial loans to commercial and agricultural customers for use in normal business operations to finance working capital needs, equipment and inventory purchases, and other expansion projects.
The following table sets forth the composition of our loan portfolio, as of December 31,: 2023 2022 (In thousands) Amount % of total loans Amount % of total loans Commercial and industrial $ 2,467,688 39.4 % $ 2,310,929 39.1 % Commercial real estate: Non-owner occupied 812,235 13.0 % 779,546 13.2 % Owner occupied 635,365 10.2 % 636,272 10.8 % Construction and land 345,430 5.5 % 327,817 5.5 % Multifamily 103,066 1.6 % 102,068 1.7 % Total commercial real estate 1,896,096 30.3 % 1,845,703 31.2 % Residential real estate 1,110,610 17.7 % 1,003,931 17.0 % Public finance 602,913 9.6 % 590,284 10.0 % Consumer 36,371 0.6 % 42,588 0.7 % Other 153,418 2.4 % 118,397 2.0 % Total loans $ 6,267,096 100.0 % $ 5,911,832 100.0 % Commercial and industrial loans include loans to commercial customers for use in normal business operations to finance working capital needs, equipment and inventory purchases, and other expansion projects.
The following table is a summary of our investment portfolio as of December 31,: 2022 2021 (In thousands) Carrying Amount % of Portfolio Carrying Amount % of Portfolio Available-for-sale: U.S. treasury $ 56,649 10.5 % $ 35,185 6.1 % U.S. agency 2,834 0.5 % 5,919 1.0 % Obligations of states and political subdivisions 24,899 4.6 % 3,789 0.7 % Mortgage backed - residential 116,135 21.6 % 138,677 24.2 % Collateralized mortgage obligations 204,265 38.1 % 235,784 41.2 % Mortgage backed - commercial 117,336 21.9 % 153,147 26.8 % Other debt 14,855 2.8 % — — % Total available-for-sale $ 536,973 100 % $ 572,501 100 % Held-to-maturity: U.S. agency — — % — — % Obligations of states and political subdivisions 25,378 65.2 % 716 4.0 % Mortgage backed - residential 8,705 22.4 % 10,750 59.7 % Collateralized mortgage obligations 4,818 12.4 % 6,541 36.3 % Total held-to-maturity $ 38,901 100 % $ 18,007 100 % The following tables show the weighted average yield to average life of each category of investment securities as of December 31, 2022: (In thousands) One year or less One to five years Five to ten years After ten years Carrying Amount Average Yield Carrying Amount Average Yield Carrying Amount Average Yield Carrying Amount Average Yield Available-for-sale: U.S. treasury $ 3,424 1.34 % $ 22,278 1.89 % $ 30,947 1.29 % $ — — % U.S. agency — — % 1,677 4.68 % 929 4.21 % 228 5.02 % Obligations of states and political subdivisions — — % — — % 6,906 3.29 % 17,993 3.00 % Mortgage backed - residential 559 0.03 % 36,994 2.22 % 48,025 1.89 % 30,557 2.32 % Collateralized mortgage obligations 2,049 2.43 % 59,357 4.02 % 120,797 2.63 % 22,062 2.41 % Mortgage backed - commercial 1,507 2.68 % 39,466 3.49 % 74,449 2.21 % 1,914 2.95 % Other debt — — % — — % 12,104 2.83 % 2,751 3.78 % Total available-for-sale $ 7,539 1.80 % $ 159,772 3.18 % $ 294,157 2.29 % $ 75,505 2.59 % Held-to-maturity: Obligations of states and political subdivisions $ — — % $ 1,036 2.05 % $ — — % $ 24,342 3.52 % Mortgage backed - residential — — % 5,996 2.45 % 21 5.96 % 2,688 3.21 % Collateralized mortgage obligations — — % 2,547 2.43 % 2,271 3.10 % — — % Total held-to-maturity $ — — % $ 9,579 2.40 % $ 2,292 3.13 % $ 27,030 3.49 % We had no securities of any one issuer, other than the U.S.
The following table is a summary of our investment portfolio as of December 31,: 2023 2022 (In thousands) Carrying Amount % of Portfolio Carrying Amount % of Portfolio Available-for-sale: U.S. treasury $ 54,234 10.5 % $ 56,649 10.5 % U.S. agency 1,839 0.4 % 2,834 0.5 % Obligations of states and political subdivisions 25,970 5.0 % 24,899 4.6 % Mortgage backed - residential 106,433 20.6 % 116,135 21.6 % Collateralized mortgage obligations 181,533 35.1 % 204,265 38.1 % Mortgage backed - commercial 131,192 25.4 % 117,336 21.9 % Other debt 15,556 3.0 % 14,855 2.8 % Total available-for-sale $ 516,757 100 % $ 536,973 100 % Held-to-maturity: Obligations of states and political subdivisions $ 25,542 69.1 % $ 25,378 65.2 % Mortgage backed - residential 7,548 20.4 % 8,705 22.4 % Collateralized mortgage obligations 3,893 10.5 % 4,818 12.4 % Total held-to-maturity $ 36,983 100 % $ 38,901 100 % 73 Table of Contents The following tables show the weighted average yield to average life of each category of investment securities as of December 31, 2023: (In thousands) One year or less One to five years Five to ten years After ten years Carrying Amount Average Yield Carrying Amount Average Yield Carrying Amount Average Yield Carrying Amount Average Yield Available-for-sale: U.S. treasury $ 19,863 1.97 % $ 34,371 1.29 % $ — — % $ — — % U.S. agency — — % 1,016 7.00 % 823 6.00 % — — % Obligations of states and political subdivisions — — % — — % 11,281 3.00 % 14,689 3.00 % Mortgage backed - residential 730 2.00 % 27,973 3.00 % 36,127 2.00 % 41,603 3.00 % Collateralized mortgage obligations 2,633 3.00 % 31,433 3.00 % 133,539 4.00 % 13,928 2.00 % Mortgage backed - commercial 1,445 3.00 % 40,964 4.00 % 88,783 3.00 % — — % Other debt — — % — — % 12,674 3.00 % 2,882 4.00 % Total available-for-sale $ 24,671 2.15 % $ 135,757 2.97 % $ 283,227 3.17 % $ 73,102 2.53 % Held-to-maturity: Obligations of states and political subdivisions $ — — % $ 1,018 2.06 % $ — — % $ 24,524 3.52 % Mortgage backed - residential — — % 4,312 2.50 % 872 2.57 % 2,364 3.24 % Collateralized mortgage obligations — — % 1,941 2.67 % 1,952 3.13 % — — % Total held-to-maturity $ — — % $ 7,271 2.49 % $ 2,824 2.95 % $ 26,888 3.50 % We had no securities of any one issuer, other than the U.S.
Nonperforming assets include all loans categorized as nonaccrual, loans identified as a troubled debt restructuring (“TDR”), accrual loans greater than 90 days past due, and other real estate owned and other repossessed assets. The accrual of interest on loans is discontinued, or the loan is placed on nonaccrual, when the full collection of principal and interest is in doubt.
The accrual of interest on loans is discontinued, or the loan is placed on nonaccrual, when the full collection of principal and interest is in doubt. We do not generally accrue interest on loans that are 90 days or more past due.
Our securities available-for-sale decreased by $35.5 million to $537.0 million at December 31, 2022, compared to December 31, 2021. The decrease was due to unrealized losses resulting from the rising interest rate environment, partially 67 Table of Contents offset by securities acquired in the Pioneer Merger.
Our securities available-for-sale decreased by $20.2 million to $516.8 million at December 31, 2023, compared to December 31, 2022. The decrease was primarily due to amortization of the portfolio and a decrease in fair value due to the rising interest rate environment.
We have a diversified portfolio across a variety of industries, and the portfolio is generally centered in the states in which we have branch offices. Total loans, net of deferred origination fees, premiums and discounts, as of December 31, 2022 and 2021 were $5.9 billion and $4.0 billion, respectively.
Total loans, net of deferred origination fees, premiums and discounts, as of December 31, 2023 and 2022 were $6.3 billion and $5.9 billion, respectively.
The increase in noninterest expense was primarily due to $18.8 million ($0.62 diluted earnings per share) in merger-related expenses resulting from the Pioneer Merger. Provision for loan losses increased $11.5 million to 59 Table of Contents $14.8 million in 2022 compared to $3.2 million in 2021.
The decrease in noninterest expense was primarily the result of the absence of merger costs in 2023 compared to $18.8 million ($0.62 diluted earnings per share) in merger-related expenses incurred in 2022 related to the Pioneer merger, partially offset by an increase in salary and employee benefits of $11.7 million and an increase of $3.1 million in occupancy expenses in 2023.