Biggest changeThe average balances presented are derived from daily average balances. 37 Average Balances and Analysis of Net Interest Income 2022 2021 2020 (Dollars in thousands) Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Assets Interest-bearing deposits in banks $ 232,935 $ 1,613 0.69 % $ 249,801 $ 305 0.12 % $ 125,259 $ 191 0.15 % CDs with banks 1,033 24 2.32 10,406 201 1.93 12,484 246 1.97 Investment securities: Taxable 236,344 3,496 1.48 $ 231,450 2,405 1.04 121,607 2,448 2.01 Tax-exempt 2 139,353 5,166 3.71 201,532 6,328 3.14 144,389 5,361 3.71 Loans and loans held-for-sale: 1 3 Commercial 1,594,069 87,845 5.51 1,387,273 63,551 4.58 $ 1,136,858 54,434 4.79 Tax-exempt 2 4,661 203 4.36 6,646 300 4.51 $ 8,966 422 4.70 Real estate 487,044 15,721 3.23 307,829 9,662 3.14 $ 403,166 18,100 4.49 Consumer 103,345 13,017 12.60 15,890 2,069 13.02 6,973 465 6.67 Total loans 2,189,119 116,786 5.33 1,717,638 75,582 4.40 1,555,963 73,421 4.72 Total earning assets 2,798,784 127,085 4.54 2,410,827 84,821 3.52 1,959,702 81,667 4.17 Allowance for loan losses (22,248) (25,682) (18,079) Cash and due from banks 5,670 13,874 26,460 Other assets 244,861 201,904 181,439 Total assets $ 3,027,067 $ 2,600,923 $ 2,149,522 Liabilities Deposits: Negotiable order of withdrawal $ 707,282 $ 4,724 0.67 % $ 673,547 $ 1,612 0.24 % $ 408,110 $ 2,521 0.62 % Money market checking 330,208 1,449 0.44 469,010 883 0.19 458,606 2,680 0.58 Savings 56,697 418 0.74 42,800 5 0.01 45,420 6 0.01 IRAs 6,216 71 1.14 9,674 121 1.25 13,691 218 1.59 CDs 170,648 3,814 2.24 134,250 1,355 1.01 349,787 4,869 1.39 Repurchase agreements 10,987 6 0.05 10,821 13 0.12 9,856 23 0.23 FHLB and other borrowings 15,494 437 2.82 25,275 93 0.37 68,407 1,049 1.53 Senior term loan 2,328 163 7.00 — — — — — — Subordinated debt 73,159 3,072 4.20 51,149 2,188 4.28 7,568 261 3.45 Total interest-bearing liabilities 1,373,019 14,154 1.03 1,416,526 6,270 0.44 1,361,445 11,627 0.85 Noninterest-bearing demand deposits 1,357,426 895,024 502,457 Other liabilities 41,098 38,100 61,169 Total liabilities 2,771,543 2,349,650 1,925,071 Stockholders’ equity Preferred stock — 730 7,334 Common stock 13,320 12,614 12,047 Additional paid-in capital 147,728 140,610 130,312 Treasury stock (16,741) (16,741) (2,637) Retained earnings 138,135 112,842 77,044 Accumulated other comprehensive income (loss) (26,918) 534 351 Total stockholders' equity attributable to parent 255,524 250,589 224,451 Noncontrolling interest 637 683 — Total stockholders' equity 256,161 251,272 224,451 Total liabilities and stockholders’ equity $ 3,027,067 $ 2,600,912 $ 2,149,522 Net interest spread (tax-equivalent) 3.51 3.08 3.32 Net interest income and margin (tax-equivalent) 2 $ 112,931 4.04 % $ 78,551 3.26 % $ 70,040 3.57 % Less: Tax-equivalent adjustments (1,128) (1,392) (1,214) Net interest spread 3.47 3.02 3.25 Net interest income and margin $ 111,803 3.99 % $ 77,159 3.20 % $ 68,826 3.51 % 1 Non-accrual loans are included in total loan balances, lowering the effective yield for the portfolio in the aggregate. 2 In order to make pre-tax income and resultant yields on tax-exempt loans and investment securities comparable to those on taxable loans and investment 38 securities, a tax-equivalent adjustment has been computed using a Federal tax rate of 21% for the twelve months ended December 31, 2022, 2021 and 2020, which is a non-U.S.
Biggest changeThe average balances presented are derived from daily average balances. 36 Average Balances and Analysis of Net Interest Income 2023 2022 2021 (Dollars in thousands) Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Assets Interest-bearing deposits in banks $ 414,466 $ 21,043 5.08 % $ 232,935 $ 1,613 0.69 % $ 249,801 $ 305 0.12 % CDs with banks — — — 1,033 24 2.32 10,406 201 1.93 Investment securities: Taxable 221,395 5,576 2.52 $ 236,344 3,496 1.48 231,450 2,405 1.04 Tax-exempt 2 116,680 4,347 3.73 139,353 5,166 3.71 201,532 6,328 3.14 Loans and loans held-for-sale: 1 3 Commercial 1,621,299 124,078 7.65 1,594,069 87,845 5.51 $ 1,387,273 63,551 4.58 Tax-exempt 2 3,732 163 4.37 4,661 203 4.36 $ 6,646 300 4.51 Real estate 591,157 24,764 4.19 487,044 15,721 3.23 $ 307,829 9,662 3.14 Consumer 108,988 10,793 9.90 103,345 13,017 12.60 15,890 2,069 13.02 Total loans 2,325,176 159,798 6.87 2,189,119 116,786 5.33 1,717,638 75,582 4.40 Total earning assets 3,077,717 190,764 6.20 2,798,784 127,085 4.54 2,410,827 84,821 3.52 Allowance for credit losses (29,746) (22,248) (25,682) Cash and due from banks 6,659 5,670 13,874 Other assets 302,036 244,861 201,904 Total assets $ 3,356,666 $ 3,027,067 $ 2,600,923 Liabilities Deposits: NOW $ 697,266 $ 19,851 2.85 % $ 707,282 $ 4,724 0.67 % $ 673,547 $ 1,612 0.24 % Money market checking 504,730 10,352 2.05 330,208 1,449 0.44 469,010 883 0.19 Savings 76,908 1,871 2.43 56,697 418 0.74 42,800 5 0.01 IRAs 6,662 194 2.91 6,216 71 1.14 9,674 121 1.25 CDs 576,726 29,392 5.10 170,648 3,814 2.24 134,250 1,355 1.01 Repurchase agreements 5,662 1 0.02 10,987 6 0.05 10,821 13 0.12 FHLB and other borrowings 17,542 889 5.07 15,494 437 2.82 25,275 93 0.37 Senior term loan 9,007 766 8.50 2,328 163 7.00 — — — Subordinated debt 73,415 3,219 4.38 73,159 3,072 4.20 51,149 2,188 4.28 Total interest-bearing liabilities 1,967,918 66,535 3.38 1,373,019 14,154 1.03 1,416,526 6,270 0.44 Noninterest-bearing demand deposits 1,074,292 1,357,426 895,024 Other liabilities 40,435 41,098 38,100 Total liabilities 3,082,645 2,771,543 2,349,650 Stockholders’ equity Preferred stock — — 730 Common stock 13,541 13,320 12,614 Additional paid-in capital 159,523 147,728 140,610 Treasury stock (16,741) (16,741) (16,741) Retained earnings 154,041 137,498 112,842 Accumulated other comprehensive income (loss) (36,419) (26,918) 534 Total stockholders' equity attributable to parent 273,945 254,887 250,589 Noncontrolling interest 76 637 683 Total stockholders' equity 274,021 255,524 251,272 Total liabilities and stockholders’ equity $ 3,356,666 $ 3,027,067 $ 2,600,922 Net interest spread (tax-equivalent) 2.82 3.51 3.08 Net interest income and margin (tax-equivalent) 2 $ 124,229 4.04 % $ 112,931 4.04 % $ 78,551 3.26 % Less: Tax-equivalent adjustments (946) (1,128) (1,392) Net interest spread 2.79 3.47 3.02 Net interest income and margin $ 123,283 4.01 % $ 111,803 3.99 % $ 77,159 3.20 % 1 Non-accrual loans are included in total loan balances, lowering the effective yield for the portfolio in the aggregate. 2 In order to make pre-tax income and resultant yields on tax-exempt loans and investment securities comparable to those on taxable loans and investment 37 securities, a tax-equivalent adjustment has been computed using a Federal tax rate of 21% for the twelve months ended December 31, 2023, 2022 and 2021, which is a non-U.S.
GAAP financial measure following this table. 3 Our PPP loans, totaling $13.6 million, $131.7 million and $82.0 million at December 31, 2022, 2021 and 2020, respectively, are included in this amount for the years ended December 31, 2022, 2021 and 2020, respectively. Year Ended December 31, (Dollars in thousands) 2022 2021 2020 Net interest margin - U.S.
GAAP financial measure following this table. 3 Our PPP loans, totaling $2.7 million, $13.6 million and $131.7 million at December 31, 2023, 2022 and 2021, respectively, are included in this amount for the years ended December 31, 2023, 2022 and 2021, respectively. Year Ended December 31, (Dollars in thousands) 2023 2022 2021 Net interest margin - U.S.
GAAP basis Net interest income $ 111,803 $ 77,159 $ 68,826 Average interest-earning assets 2,798,784 2,410,827 1,959,702 Net interest margin 3.99 % 3.20 % 3.51 % Net interest margin - non-U.S.
GAAP basis Net interest income $ 123,283 $ 111,803 $ 77,159 Average interest-earning assets 3,077,717 2,798,784 2,410,827 Net interest margin 4.01 % 3.99 % 3.20 % Net interest margin - non-U.S.
The following table sets forth the balance of each of the deposit categories for the years ended December 31, 2022 and 2021: (Dollars in thousands) 2022 2021 Demand deposits of individuals, partnerships and corporations Noninterest-bearing demand $ 1,231,544 $ 1,120,433 Interest-bearing demand 720,074 651,016 Savings and money markets 284,447 510,068 Time deposits including CDs and IRAs 334,417 96,088 Total deposits $ 2,570,482 $ 2,377,605 Time deposits that meet or exceed the FDIC insurance limit $ 4,386 $ 9,573 Average interest-bearing deposits totaled $1.27 billion during 2022 compared to $1.33 billion during 2021.
The following table sets forth the balance of each of the deposit categories for the years ended December 31, 2023 and 2022: (Dollars in thousands) 2023 2022 Demand deposits of individuals, partnerships and corporations Noninterest-bearing demand $ 1,197,272 $ 1,231,544 NOW 538,444 720,062 Savings and money markets 571,299 284,459 Time deposits, including CDs and IRAs 594,461 334,417 Total deposits $ 2,901,476 $ 2,570,482 Time deposits that meet or exceed the FDIC insurance limit $ 3,150 $ 4,386 Average interest-bearing deposits totaled $1.86 billion during 2023 compared to $1.27 billion during 2022.
Major classification of loans held for investment at December 31, are as follows: (Dollars in thousands) 2022 2021 Business $ 851,072 $ 821,615 Real estate 632,839 572,736 Acquisition, development and construction 126,999 100,080 Commercial $ 1,610,910 $ 1,494,431 Residential 609,452 310,498 Home equity lines of credit 18,734 22,186 Consumer 131,566 44,332 Total loans $ 2,370,662 $ 1,871,447 Deferred loan origination fees and costs, net 1,983 (1,609) Loans receivable $ 2,372,645 $ 1,869,838 At December 31, 2022, commercial and non-residential real estate loans represented the largest portion of the portfolio at 68.0%.
Major classification of loans held for investment at December 31, are as follows: (Dollars in thousands) 2023 2022 Business $ 797,100 $ 851,072 Real estate 670,584 632,839 Acquisition, development and construction 134,004 126,999 Commercial $ 1,601,688 $ 1,610,910 Residential 672,547 609,452 Home equity lines of credit 14,531 18,734 Consumer 27,408 131,566 Total loans $ 2,316,174 $ 2,370,662 Deferred loan origination fees and costs, net 1,420 1,983 Loans receivable $ 2,317,594 $ 2,372,645 At December 31, 2023, commercial and non-residential real estate loans represented the largest portion of the portfolio at 69.2%.
At December 31, 2022, noninterest-bearing balances totaled $1.23 billion, compared to $1.12 billion at December 31, 2021, or 47.9% and 47.1%, respectively, of total deposits. Interest-bearing deposits totaled $1.34 billion at December 31, 2022, compared to $1.26 billion at December 31, 2021, or 52.1% and 52.9%, respectively, of total deposits.
Interest-bearing deposits totaled $1.70 billion at December 31, 2023, compared to $1.34 billion at December 31, 2022, or 58.7% and 52.1%, respectively, of total deposits.
December 31, (Dollars in thousands) 2022 2021 Available-for-sale securities: United States government agency securities $ 44,814 $ 40,437 United States sponsored mortgage-backed securities 56,571 76,108 United States treasury securities 120,909 110,389 Municipal securities 138,636 175,012 Corporate debt securities 10,560 11,142 Other debt securities 7,500 7,500 Other securities 824 878 Total investment securities available-for-sale $ 379,814 $ 421,466 Equity securities $ 38,744 $ 32,402 At December 31, 2022, investment securities are available-for-sale or equity securities.
December 31, (Dollars in thousands) 2023 2022 Available-for-sale securities: United States government agency securities $ 38,408 $ 44,814 United States sponsored mortgage-backed securities 82,382 56,571 United States treasury securities 100,356 120,909 Municipal securities 106,907 138,636 Corporate debt securities 8,942 10,560 Other debt securities 7,500 7,500 Other securities 780 824 Total investment securities available-for-sale $ 345,275 $ 379,814 Equity securities $ 41,086 $ 38,744 At December 31, 2023, all investment securities are available-for-sale or equity securities.
Interest income on loans would have increased by approximately $0.5 million, $0.4 million and $0.6 million for 2022, 2021 and 2020, respectively, if loans had performed in accordance with their terms. 46 Non-performing assets and past due loans as of December 31, are as follows: (Dollars in thousands) 2022 2021 Non-accrual loans Commercial $ 7,528 $ 9,845 Real estate and home equity 2,286 7,853 Consumer and other 1,351 259 Total non-accrual loans 11,165 17,957 Accruing loan past due 90 days or more — — Total non-performing loans 11,165 17,957 Other real estate, net 1,194 2,330 Total non-performing assets $ 12,359 $ 20,287 Allowance for loan losses $ 23,837 $ 18,266 Non-performing loans to gross loans 0.5 % 0.9 % Allowance for loan losses to total loans 1.0 % 1.0 % Allowance for loan losses to non-performing loans 213.5 % 103.1 % Non-performing assets to total assets 0.4 % 0.7 % Impaired loans have decreased by $6.6 million, or 29.3%, during 2022.
Non-performing assets and past due loans as of December 31, are as follows: (Dollars in thousands) 2023 2022 Non-accrual loans Commercial $ 7,680 $ 7,528 Real estate and home equity 243 2,286 Consumer and other 344 1,351 Total non-accrual loans 8,267 11,165 Accruing loan past due 90 days or more — — Total non-performing loans 8,267 11,165 Other real estate, net 825 1,194 Total non-performing assets $ 9,092 $ 12,359 Allowance for credit losses $ 22,124 $ 23,837 Non-performing loans to gross loans 0.4 % 0.5 % Allowance for credit losses to total loans 0.95 % 1.00 % Allowance for credit losses to non-performing loans 267.6 % 213.5 % Non-performing assets to total assets 0.3 % 0.4 % Individually analyzed loans have decreased by $6.4 million, or 35.2%, during 2023.
The following table summarizes the primary segments of the ALL, excluding the ALL related to loans individually evaluated for impairment as of December 31, 2022 and 2021: (Dollars in thousands) 2022 2021 December 31, Amount % of loans in each category to total loans Amount % of loans in each category to total loans Commercial and non-residential real estate $ 15,539 68 % $ 14,100 80 % Residential 2,880 26 1,492 17 Home equity lines of credit 131 1 128 1 Consumer and other 5,287 5 2,546 2 Total $ 23,837 100 % $ 18,266 100 % The ALL increase in the consumer and other loan segment was driven by a $43.8 million increase in purchased automotive loans throughout 2022.
The following table summarizes the primary segments of the ACL as of December 31, 2023 and 2022: (Dollars in thousands) 2023 2022 December 31, Amount % of loans in each category to total loans Amount % of loans in each category to total loans Commercial and non-residential real estate $ 12,536 69 % $ 15,539 68 % Residential 6,412 29 2,880 26 Home equity lines of credit 97 1 131 1 Consumer and other 3,079 1 5,287 5 Total $ 22,124 100 % $ 23,837 100 % The ACL decrease in the consumer and other loan segment was driven by a $44.4 million sale of subprime automobile loans during 2023.
GAAP basis Net interest income $ 111,803 $ 77,159 $ 68,826 Plus: Impact of fully tax-equivalent adjustment 1,128 1,392 1,214 Net interest income on a fully-tax equivalent basis $ 112,931 $ 78,551 $ 70,040 Average interest-earning assets $ 2,798,784 $ 2,410,827 $ 1,959,702 Net interest margin on a fully tax-equivalent basis 4.04 % 3.26 % 3.57 % Rate Volume Calculation The year over year change in rate volume to 2022 from 2021 is as follows: (Dollars in thousands) Change in Volume Change in Rate Total Change Earning Assets Loans: Commercial $ 9,473 $ 14,821 $ 24,294 Tax-exempt (90) (7) (97) Real estate 5,625 434 6,059 Consumer 11,387 (439) 10,948 Investment securities: Taxable 51 1,040 1,091 Tax-exempt (1,952) 790 (1,162) Interest-bearing deposits in banks (21) 1,329 1,308 CDs with banks (181) 4 (177) Total earning assets $ 24,292 $ 17,972 $ 42,264 Interest-bearing liabilities Negotiable order of withdrawal $ 81 $ 3,031 $ 3,112 Money market checking (261) 827 566 Savings 2 411 413 IRAs (43) (7) (50) CDs 367 2,092 2,459 Repurchase agreements — (7) (7) FHLB and other borrowings (36) 380 344 Senior term loan — 163 163 Subordinated debt 942 (58) 884 Total interest-bearing liabilities 1,052 6,832 7,884 Total $ 23,240 $ 11,140 $ 34,380 39 Key Metrics Year ended December 31, (Dollars in thousands, except per share data) 2022 2021 Book value per common share $ 20.69 $ 22.70 Tangible book value per common share 4 $ 20.25 $ 22.17 Efficiency ratio 1 4 78.2 % 69.7 % Overhead ratio 2 4 3.9 % 3.7 % Net loan charge-offs to total loans receivable 3 0.4 % 0.1 % Allowance for loan losses to total loans receivable 1.00 % 0.98 % Nonperforming loans $ 11,165 $ 17,713 Nonperforming loans to total loans receivable 0.5 % 0.9 % Equity to assets 8.5 % 9.8 % Community Bank Leverage Ratio 9.8 % 11.6 % 1 Noninterest expense as a percentage of net interest income and noninterest income 2 Noninterest expense as a percentage of average assets 3 Charge-offs less recoveries 4 Non-U.S.
GAAP basis Net interest income $ 123,283 $ 111,803 $ 77,159 Plus: Impact of fully tax-equivalent adjustment 946 1,128 1,392 Net interest income on a fully-tax equivalent basis $ 124,229 $ 112,931 $ 78,551 Average interest-earning assets $ 3,077,717 $ 2,798,784 $ 2,410,827 Net interest margin on a fully tax-equivalent basis 4.04 % 4.04 % 3.26 % Rate Volume Calculation The year over year change in rates and change in volume from 2022 to 2023 is as follows: (Dollars in thousands) Change in Volume Change in Rate Total Change Earning Assets Loans: Commercial $ 1,501 $ 34,732 $ 36,233 Tax-exempt (40) — (40) Real estate 3,361 5,682 9,043 Consumer 711 (2,935) (2,224) Investment securities: Taxable (221) 2,301 2,080 Tax-exempt (841) 22 (819) Interest-bearing deposits in banks 1,257 18,173 19,430 CDs with banks (24) — (24) Total earning assets $ 5,704 $ 57,975 $ 63,679 Interest-bearing liabilities Negotiable order of withdrawal $ (67) $ 15,194 $ 15,127 Money market checking 766 8,137 8,903 Savings 149 1,304 1,453 IRAs 5 118 123 CDs 9,076 16,502 25,578 Repurchase agreements (3) (2) (5) FHLB and other borrowings 58 394 452 Senior term loan 468 135 603 Subordinated debt 11 136 147 Total interest-bearing liabilities 10,463 41,918 52,381 Total $ (4,759) $ 16,057 $ 11,298 38 Key Metrics Year ended December 31, (Dollars in thousands, except per share data) 2023 2022 Book value per common share $ 22.68 $ 20.69 Tangible book value per common share 4 $ 22.43 $ 20.25 Efficiency ratio 1 4 82.3 % 78.2 % Overhead ratio 2 4 3.5 % 3.9 % Net loan charge-offs to total loans receivable 3 0.4 % 0.4 % Allowance for credit losses to total loans receivable 0.95 % 1.00 % Nonperforming loans $ 8,267 $ 11,165 Nonperforming loans to total loans receivable 0.4 % 0.5 % Equity to assets 8.7 % 8.5 % Community Bank Leverage Ratio 10.5 % 9.8 % 1 Noninterest expense as a percentage of net interest income and noninterest income 2 Noninterest expense as a percentage of average assets 3 Charge-offs less recoveries 4 Non-U.S.
Of these amounts, gaming deposits totaled $652.1 million and $911.6 million at December 31, 2022 and 2021, respectively. Borrowings, consisting of subordinated debt, senior term loan and FHLB and other borrowings represented 6.7% of funding sources at December 31, 2022, versus 3.0% at December 31, 2021.
Borrowings, consisting of subordinated debt, senior term loan and FHLB and other borrowings represented 2.7% of funding sources at December 31, 2023, versus 6.7% at December 31, 2022. Repurchase agreements, which are available to large corporate customers, represented 0.2% and 0.4% of funding sources at December 31, 2023 and 2022, respectively.
December 31, 2022 December 31, 2021 Goodwill $ 3,988 $ 3,988 Intangibles 1,631 2,316 Total intangibles $ 5,619 $ 6,304 Total equity attributable to parent $ 261,084 $ 274,328 Less: Total intangibles (5,619) (6,304) Tangible common equity $ 255,465 $ 268,024 Tangible common equity $ 255,465 $ 268,024 Common shares outstanding (000s) 12,618 12,087 Tangible book value per common share $ 20.25 $ 22.17 Net Interest Income Net interest income is the amount by which interest income on earning assets exceeds interest expense incurred on interest-bearing liabilities.
December 31, 2023 December 31, 2022 Goodwill 1 $ 2,838 $ 3,988 Intangibles 2 352 1,631 Total intangibles $ 3,190 $ 5,619 Total equity attributable to parent $ 289,384 $ 261,084 Less: Total intangibles (3,190) (5,619) Tangible common equity $ 286,194 $ 255,465 Tangible common equity $ 286,194 $ 255,465 Common shares outstanding (000s) 12,758 12,618 Tangible book value per common share $ 22.43 $ 20.25 1 Includes $1.2 million of goodwill included under assets from discontinued operations on the balance sheet as of December 31, 2022. 2 Includes $1.1 million of intangibles included under assets from discontinued operations on the balance sheet as of December 31, 2022.
Funding Sources The Bank considers a number of alternatives, including but not limited to deposits, short-term borrowings and long-term borrowings when evaluating funding sources. Deposits continue to be the most significant source of funds, totaling $2.57 billion, or 92.9% of funding sources, at December 31, 2022, versus $2.38 billion, or 96.6% of such funding sources, at December 31, 2021.
Deposits continue to be the most significant source of funds, totaling $2.90 billion, or 97.1% of funding sources, at December 31, 2023, versus $2.57 billion, or 92.9% of such funding sources, at December 31, 2022. Of these amounts, gaming deposits totaled $354.1 million and $652.1 million at December 31, 2023 and 2022, respectively.