Biggest changeYears Ended December 31, 2023 2022 2021 (Dollars in thousands) Assets Average Balance (1) Income/Expense Yield/Rate Average Balance (1) Income/Expense Yield/Rate Average Balance (1) Income/Expense Yield/Rate Commercial real estate $ 2,404,530 $ 135,117 5.62 % $ 1,951,246 $ 88,175 4.52 % $ 1,501,890 $ 61,804 4.12 % Construction/land/land development 1,015,178 69,630 6.86 708,758 36,352 5.13 528,618 21,914 4.15 Residential real estate 1,629,589 81,964 5.03 1,143,190 49,635 4.34 916,039 37,045 4.04 Commercial and industrial 2,054,081 155,842 7.59 1,675,719 90,499 5.40 1,627,077 67,064 4.12 Mortgage warehouse lines of credit 314,079 21,476 6.84 420,639 18,732 4.45 753,588 27,470 3.65 Consumer 24,627 1,918 7.79 20,913 1,444 6.91 16,764 972 5.80 LHFI 7,442,084 465,947 6.26 5,920,465 284,837 4.81 5,343,976 216,269 4.05 Loans held for sale 18,055 868 4.81 32,272 1,313 4.07 68,917 2,512 3.65 Loans receivable 7,460,139 466,815 6.26 5,952,737 286,150 4.81 5,412,893 218,781 4.04 Investment securities-taxable 1,295,871 31,682 2.44 1,497,226 27,795 1.86 899,532 14,555 1.62 Investment securities-non-taxable 214,232 5,098 2.38 270,701 7,172 2.65 280,157 6,337 2.26 Non-marketable equity securities held in other financial institutions 67,956 3,408 5.01 58,441 1,802 3.08 48,970 1,181 2.41 Interest-bearing deposits in banks 318,559 16,388 5.14 349,484 3,685 1.05 418,034 802 0.19 Total interest-earning assets 9,356,757 523,391 5.59 8,128,589 326,604 4.02 7,059,586 241,656 3.42 Noninterest-earning assets (2) 584,263 557,642 411,341 Total assets $ 9,941,020 $ 8,686,231 $ 7,470,927 Liabilities and Stockholders’ Equity Liabilities Interest-bearing liabilities Savings and interest-bearing transaction accounts $ 4,725,929 $ 144,324 3.05 % $ 4,066,981 $ 29,025 0.71 % $ 3,640,713 $ 8,842 0.24 % Time deposits 1,398,734 52,133 3.73 616,197 4,484 0.73 607,742 4,576 0.75 Total interest-bearing deposits 6,124,663 196,457 3.21 4,683,178 33,509 0.72 4,248,455 13,418 0.32 FHLB advances & other borrowings 327,792 17,258 5.26 444,426 9,411 2.12 337,076 4,654 1.38 Subordinated indebtedness 198,856 10,119 5.09 176,028 8,406 4.78 157,304 7,332 4.66 Total interest-bearing liabilities 6,651,311 223,834 3.37 5,303,632 51,326 0.97 4,742,835 25,404 0.54 Noninterest-bearing liabilities Noninterest-bearing deposits 2,147,019 2,422,132 1,905,045 Other liabilities (2) 142,786 148,984 135,399 Total liabilities 8,941,116 7,874,748 6,783,279 Stockholders’ Equity 999,904 811,483 687,648 Total liabilities and stockholders’ equity $ 9,941,020 $ 8,686,231 $ 7,470,927 Net interest spread 2.22 % 3.05 % 2.88 % Net interest income and margin $ 299,557 3.20 $ 275,278 3.39 $ 216,252 3.06 Net interest income and margin - (tax equivalent) (3) $ 302,132 3.23 $ 278,403 3.42 $ 219,155 3.10 ____________________________ (1) Nonaccrual loans are included in their respective loan category for the purpose of calculating the yield earned.
Biggest changeYears Ended December 31, 2024 2023 2022 (Dollars in thousands) Assets Average Balance (1) Income/Expense Yield/Rate Average Balance (1) Income/Expense Yield/Rate Average Balance (1) Income/Expense Yield/Rate Commercial real estate $ 2,485,800 $ 146,507 5.89 % $ 2,404,530 $ 135,117 5.62 % $ 1,951,246 $ 88,175 4.52 % Construction/land/land development 1,035,871 73,910 7.14 1,015,178 69,630 6.86 708,758 36,352 5.13 Residential real estate 1,799,963 98,732 5.49 1,629,589 81,964 5.03 1,143,190 49,635 4.34 Commercial and industrial 2,087,361 163,868 7.85 2,054,081 155,842 7.59 1,675,719 90,499 5.40 Mortgage warehouse lines of credit 420,665 31,587 7.51 314,079 21,476 6.84 420,639 18,732 4.45 Consumer 22,962 1,819 7.92 24,627 1,918 7.79 20,913 1,444 6.91 LHFI 7,852,622 516,423 6.58 7,442,084 465,947 6.26 5,920,465 284,837 4.81 Loans held for sale 13,306 858 6.45 18,055 868 4.81 32,272 1,313 4.07 Loans receivable 7,865,928 517,281 6.58 7,460,139 466,815 6.26 5,952,737 286,150 4.81 Investment securities-taxable 1,045,520 26,642 2.55 1,295,871 31,682 2.44 1,497,226 27,795 1.86 Investment securities-non-taxable 146,815 3,672 2.50 214,232 5,098 2.38 270,701 7,172 2.65 Non-marketable equity securities held in other financial institutions 62,579 2,417 3.86 67,956 3,408 5.01 58,441 1,802 3.08 Interest-earning deposits in banks 279,945 14,573 5.21 318,559 16,388 5.14 349,484 3,685 1.05 Total interest-earning assets 9,400,787 564,585 6.01 9,356,757 523,391 5.59 8,128,589 326,604 4.02 Noninterest-earning assets 557,803 584,263 557,642 Total assets $ 9,958,590 $ 9,941,020 $ 8,686,231 Liabilities and Stockholders’ Equity Liabilities Interest-bearing liabilities Savings and interest-bearing transaction accounts $ 5,164,991 $ 191,620 3.71 % $ 4,725,929 $ 144,324 3.05 % $ 4,066,981 $ 29,025 0.71 % Time deposits 1,444,954 63,253 4.38 1,398,734 52,133 3.73 616,197 4,484 0.73 Total interest-bearing deposits 6,609,945 254,873 3.86 6,124,663 196,457 3.21 4,683,178 33,509 0.72 FHLB advances & other borrowings 34,203 1,602 4.68 327,792 17,258 5.26 444,426 9,411 2.12 Subordinated indebtedness 161,232 7,744 4.80 198,856 10,119 5.09 176,028 8,406 4.78 Total interest-bearing liabilities 6,805,380 264,219 3.88 6,651,311 223,834 3.37 5,303,632 51,326 0.97 Noninterest-bearing liabilities Noninterest-bearing deposits 1,887,884 2,147,019 2,422,132 Other liabilities 159,676 142,786 148,984 Total liabilities 8,852,940 8,941,116 7,874,748 Stockholders’ Equity 1,105,650 999,904 811,483 Total liabilities and stockholders’ equity $ 9,958,590 $ 9,941,020 $ 8,686,231 Net interest spread 2.13 % 2.22 % 3.05 % Net interest income and margin $ 300,366 3.20 $ 299,557 3.20 $ 275,278 3.39 Net interest income and margin - (tax equivalent) (2) $ 302,405 3.22 $ 302,132 3.23 $ 278,403 3.42 ____________________________ (1) Nonaccrual loans are included in their respective loan category for the purpose of calculating the yield earned.
Year Ended December 31, 2022 (Dollars in thousands) Interest-earning assets Increase (Decrease) due to Change in Loans: Volume Yield/Rate Total Change Commercial real estate $ 20,483 $ 26,459 $ 46,942 Construction/land/land development 15,716 17,562 33,278 Residential real estate 21,118 11,211 32,329 Commercial and industrial 20,434 44,909 65,343 Mortgage warehouse lines of credit (4,745) 7,489 2,744 Consumer 256 218 474 Loans held for sale (578) 133 (445) Loans receivable 72,684 107,981 180,665 Investment securities-taxable (3,738) 7,625 3,887 Investment securities-non-taxable (1,496) (578) (2,074) Non-marketable equity securities held in other financial institutions 293 1,313 1,606 Interest-bearing deposits in banks (326) 13,029 12,703 Total interest-earning assets 67,417 129,370 196,787 Interest-bearing liabilities Savings and interest-bearing transaction accounts 4,703 110,596 115,299 Time deposits 5,694 41,955 47,649 FHLB advances & other borrowings (2,470) 10,317 7,847 Subordinated indebtedness 1,090 623 1,713 Total interest-bearing liabilities 9,017 163,491 172,508 Net interest income $ 58,400 $ (34,121) $ 24,279 55 Table of Contents Year Ended December 31, 2022 vs.
Year Ended December 31, 2022 (Dollars in thousands) Interest-earning assets Increase (Decrease) due to Change in Loans: Volume Yield/Rate Total Change Commercial real estate $ 20,483 $ 26,459 $ 46,942 Construction/land/land development 15,716 17,562 33,278 Residential real estate 21,118 11,211 32,329 Commercial and industrial 20,434 44,909 65,343 Mortgage warehouse lines of credit (4,745) 7,489 2,744 Consumer 256 218 474 Loans held for sale (578) 133 (445) Loans receivable 72,684 107,981 180,665 Investment securities-taxable (3,738) 7,625 3,887 Investment securities-non-taxable (1,496) (578) (2,074) Non-marketable equity securities held in other financial institutions 293 1,313 1,606 Interest-earning deposits in banks (326) 13,029 12,703 Total interest-earning assets 67,417 129,370 196,787 Interest-bearing liabilities Savings and interest-bearing transaction accounts 4,703 110,596 115,299 Time deposits 5,694 41,955 47,649 FHLB advances & other borrowings (2,470) 10,317 7,847 Subordinated indebtedness 1,090 623 1,713 Total interest-bearing liabilities 9,017 163,491 172,508 Net interest income $ 58,400 $ (34,121) $ 24,279 Provision for Credit Losses We recorded a provision expense of $7.4 million for the year ended December 31, 2024, a $9.3 million decrease from $16.8 million for the year ended December 31, 2023, primarily driven by a $8.8 million decrease in the provision for loan credit losses.
Changes in stockholders’ equity is reflected below: (Dollars in thousands) Total Stockholders’ Equity Balance at January 1, 2023 $ 949,943 Net income 83,800 Other comprehensive income, net of tax 38,852 Dividends declared - common stock ($0.60 per share) (18,797) Other 9,107 Balance at December 31, 2023 $ 1,062,905 Stock Repurchases In July 2022, the Board of Directors of the Company authorized a stock repurchase program pursuant to which the Company may, from time to time, purchase up to $50 million of its outstanding common stock.
Changes in stockholders’ equity is reflected below: (Dollars in thousands) Total Stockholders’ Equity Balance at January 1, 2024 $ 1,062,905 Net income 76,492 Other comprehensive income, net of tax 14,994 Dividends declared - common stock ($0.60 per share) (18,991) Other 9,845 Balance at December 31, 2024 $ 1,145,245 Stock Repurchases In July 2022, the Board of Directors of the Company authorized a stock repurchase program pursuant to which the Company may, from time to time, purchase up to $50 million of its outstanding common stock.
Some of the risk elements we consider include: • for commercial real estate loans, the debt service coverage ratio, operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type; • for construction, land and land development loans, the perceived feasibility of the project, including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio; • for residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral; and • for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral.
Some of the risk elements we consider include: • for commercial real estate loans, the debt service coverage ratio, operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type; • for construction, land and land development loans, the perceived feasibility of the project, including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio; • for residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral; and • for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral. • for mortgage warehouse loans, the borrower’s adherence to agency or investor underwriting guidelines, while the risk associated with the underlying consumer mortgage loan repayments, similar to other consumer loans, depends on the borrower’s financial stability and are more likely than commercial loans to be adversely affected by divorce, job loss, illness and other personal hardships.
The following table presents the allowance for credit loss by loan category: December 31, (Dollars in thousands) 2023 2022 Loans secured by real estate: Amount % (1) Amount % (1) Commercial real estate $ 19,625 31.9 % $ 19,772 32.6 % Construction/land/land development 9,990 14.0 7,776 13.3 Residential real estate 10,619 22.6 8,230 20.8 Commercial and industrial 55,330 26.9 50,148 28.9 Mortgage warehouse lines of credit 529 4.3 379 4.0 Consumer 775 0.3 856 0.4 Total $ 96,868 100.0 % $ 87,161 100.0 % ___________________________ (1) Represents the ratio of each loan type to total LHFI.
The following table presents the allowance for credit loss by loan category: December 31, (Dollars in thousands) 2024 2023 Loans secured by real estate: Amount % (1) Amount % (1) Commercial real estate $ 16,546 32.7 % $ 19,625 31.9 % Construction/land/land development 7,398 11.4 9,990 14.0 Residential real estate 12,454 24.5 10,619 22.6 Commercial and industrial 53,449 26.5 55,330 26.9 Mortgage warehouse lines of credit 501 4.6 529 4.3 Consumer 712 0.3 775 0.3 Total $ 91,060 100.0 % $ 96,868 100.0 % ___________________________ (1) Represents the ratio of each loan type to total LHFI.
(Dollars in thousands) Years Ended December 31, ALCL 2023 2022 Balance at beginning of period $ 87,161 $ 64,586 ALCL - BTH merger — 5,527 Provision for loan credit losses 17,514 21,613 Charge-offs: Commercial real estate 42 166 Residential real estate 27 91 Commercial and industrial 11,833 8,459 Consumer 147 43 Total charge-offs 12,049 8,759 Recoveries: Commercial real estate 140 40 Construction/land/land development 3 211 Residential real estate 17 102 Commercial and industrial 4,068 3,825 Consumer 14 16 Total recoveries 4,242 4,194 Net charge-offs 7,807 4,565 Balance at end of period $ 96,868 $ 87,161 Ratio of ALCL to: Nonperforming LHFI 321.66 % 876.87 % LHFI 1.26 1.23 Net charge-offs as a percentage of: Provision for loan credit losses 44.58 21.12 ALCL 8.06 5.24 Average LHFI 0.10 0.08 The ALCL to nonperforming LHFI decreased to 321.66% at December 31, 2023, compared to 876.87% at December 31, 2022, primarily driven by a $20.2 million increase in nonperforming LHFI at December 31, 2023.
(Dollars in thousands) Years Ended December 31, ALCL 2024 2023 Balance at beginning of year $ 96,868 $ 87,161 Provision for loan credit losses 8,680 17,514 Charge-offs: Commercial real estate 480 42 Residential real estate 11 27 Commercial and industrial 22,787 11,833 Consumer 362 147 Total charge-offs 23,640 12,049 Recoveries: Commercial real estate 530 140 Construction/land/land development — 3 Residential real estate 16 17 Commercial and industrial 8,583 4,068 Consumer 23 14 Total recoveries 9,152 4,242 Net charge-offs 14,488 7,807 Balance at end of year $ 91,060 $ 96,868 Ratio of ALCL to: Nonperforming LHFI 121.41 % 321.66 % LHFI 1.20 1.26 Net charge-offs as a percentage of: Provision for loan credit losses 166.91 44.58 ALCL 15.91 8.06 Average LHFI 0.18 0.10 The ALCL to nonperforming LHFI decreased to 121.41% at December 31, 2024, compared to 321.66% at December 31, 2023, primarily driven by a $44.9 million increase in nonperforming LHFI at December 31, 2024.
We also consider potential interest rate risk caused by extended maturities of time deposits when setting the interest rates in periods of future economic uncertainty. 69 Table of Contents The following table reflects the classification of our average deposits and the average rate paid on each deposit category for the periods indicated: Years Ended December 31, 2023 2022 2021 (Dollars in thousands) Average Balance Interest Expense Average Rate Paid Average Balance Interest Expense Average Rate Paid Average Balance Interest Expense Average Rate Paid Interest-bearing demand $ 1,788,423 $ 50,033 2.80 % $ 1,545,581 $ 11,007 0.71 % $ 1,396,805 $ 2,822 0.20 % Money market 2,646,447 91,685 3.46 2,233,390 17,501 0.78 2,011,827 5,863 0.29 Time deposits 928,694 27,892 3.00 611,195 4,476 0.73 607,742 4,576 0.75 Brokered time deposits 470,040 24,241 5.16 5,002 8 0.16 — — — Savings 291,059 2,606 0.90 288,010 517 0.18 232,081 157 0.07 Total interest-bearing 6,124,663 196,457 3.21 4,683,178 33,509 0.72 4,248,455 13,418 0.32 Noninterest-bearing demand 2,147,019 — 2,422,132 — 1,905,045 — Total average deposits $ 8,271,682 $ 196,457 2.38 $ 7,105,310 $ 33,509 0.47 $ 6,153,500 $ 13,418 0.22 Our average deposit balance was $8.27 billion for the year ended December 31, 2023, an increase of $1.17 billion, or 16.4%, from $7.11 billion for the year ended December 31, 2022.
We also consider potential interest rate risk caused by extended maturities of time deposits when setting the interest rates in periods of future economic uncertainty. 70 Table of Contents The following table reflects the classification of our average deposits and the average rate paid on each deposit category for the periods indicated: Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average Balance Interest Expense Average Rate Paid Average Balance Interest Expense Average Rate Paid Average Balance Interest Expense Average Rate Paid Interest-bearing demand $ 1,863,361 $ 63,291 3.40 % $ 1,788,423 $ 50,033 2.80 % $ 1,545,581 $ 11,007 0.71 % Money market 2,942,691 119,533 4.06 2,646,447 91,685 3.46 2,233,390 17,501 0.78 Time deposits 1,004,934 39,634 3.94 928,694 27,892 3.00 611,195 4,476 0.73 Brokered deposits (1) 509,434 27,321 5.36 470,040 24,241 5.16 5,002 8 0.16 Savings 289,525 5,094 1.76 291,059 2,606 0.90 288,010 517 0.18 Total interest-bearing 6,609,945 254,873 3.86 6,124,663 196,457 3.21 4,683,178 33,509 0.72 Noninterest-bearing demand 1,887,884 — 2,147,019 — 2,422,132 — Total average deposits $ 8,497,829 $ 254,873 3.00 $ 8,271,682 $ 196,457 2.38 $ 7,105,310 $ 33,509 0.47 ______________________ (1) Average brokered deposits include average brokered time deposits and average brokered interest-bearing demand of $440.0 million and $69.4 million, respectively, for the year ended December 31, 2024.
December 31, (Dollars in thousands) 2023 2022 Available for sale: Carrying Amount % of Total Carrying Amount % of Total State and municipal securities $ 282,126 22.5 % $ 389,477 23.7 % Corporate bonds 83,635 6.7 82,258 5.0 U.S. government and agency securities 79,640 6.4 248,420 15.1 Commercial mortgage-backed securities 93,396 7.5 91,943 5.6 Residential mortgage-backed securities 506,502 40.3 572,303 34.9 Commercial collateralized mortgage obligations 35,183 2.8 38,813 2.4 Residential collateralized mortgage obligations 130,144 10.4 146,370 8.9 Asset-backed securities 43,005 3.4 71,900 4.4 Total $ 1,253,631 100.0 % $ 1,641,484 100.0 % Held to maturity: State and municipal securities, net of allowance $ 11,615 $ 11,275 Securities carried at fair value through income: State and municipal securities $ 6,808 $ 6,368 67 Table of Contents The following table presents the fair value of securities available for sale and amortized cost of securities held to maturity and their corresponding yields at December 31, 2023.
December 31, (Dollars in thousands) 2024 2023 Available for sale: Carrying Amount % of Total Carrying Amount % of Total State and municipal securities $ 255,976 23.2 % $ 282,126 22.5 % Corporate bonds 78,236 7.1 83,635 6.7 U.S. treasury and government agency securities 13,805 1.3 79,640 6.4 Commercial mortgage-backed securities 44,284 4.0 93,396 7.5 Residential mortgage-backed securities 540,834 49.0 506,502 40.3 Commercial collateralized mortgage obligations 28,566 2.6 35,183 2.8 Residential collateralized mortgage obligations 140,827 12.8 130,144 10.4 Asset-backed securities — — 43,005 3.4 Total $ 1,102,528 100.0 % $ 1,253,631 100.0 % Held to maturity: State and municipal securities, net of allowance $ 11,095 $ 11,615 Securities carried at fair value through income: State and municipal securities $ 6,512 $ 6,808 68 Table of Contents The following table presents the fair value of securities available for sale and amortized cost of securities held to maturity and their corresponding yields at December 31, 2024.
The $2.3 million increase in other noninterest income was primarily due to a positive fair value adjustment of our municipal securities of $726,000 for the year ended December 31, 2023, compared to a negative fair value adjustment of $854,000 for the year ended December 31, 2022. 58 Table of Contents Noninterest Expense The following table presents the significant components of noninterest expense for the periods indicated: (Dollars in thousands) Years Ended December 31, 2023 vs. 2022 2022 vs. 2021 Noninterest expense: 2023 2022 2021 $ Change % Change $ Change % Change Salaries and employee benefits $ 138,819 $ 118,971 $ 93,026 $ 19,848 16.7 % $ 25,945 27.9 % Occupancy and equipment, net 26,783 20,203 17,347 6,580 32.6 2,856 16.5 Data processing 11,590 10,456 9,117 1,134 10.8 1,339 14.7 Intangible asset amortization 9,628 5,488 844 4,140 75.4 4,644 N/M Office and operations 10,834 8,120 6,399 2,714 33.4 1,721 26.9 Professional services 5,931 3,813 3,644 2,118 55.5 169 4.6 Loan-related expenses 5,035 6,097 7,688 (1,062) (17.4) (1,591) (20.7) Advertising and marketing 5,986 4,431 3,438 1,555 35.1 993 28.9 Electronic banking 4,712 3,958 3,563 754 19.1 395 11.1 Franchise tax expense 3,334 3,582 2,538 (248) (6.9) 1,044 41.1 Regulatory assessments 6,456 3,547 2,904 2,909 82.0 643 22.1 Communications 1,527 1,246 1,574 281 22.6 (328) (20.8) Merger-related expense — 6,171 — (6,171) (100.0) 6,171 N/A Other expenses 4,581 4,336 4,697 245 5.7 (361) (7.7) Total noninterest expense $ 235,216 $ 200,419 $ 156,779 $ 34,797 17.4 $ 43,640 27.8 ____________________________ N/M = Not meaningful.
The increase in contingency income was mainly due to new commercial accounts combined with lower claims for catastrophic events experienced by our insurance agency counterparties during the year ended December 31, 2024, compared to the year ended December 31, 2023. 59 Table of Contents Noninterest Expense The following table presents the significant components of noninterest expense for the periods indicated: (Dollars in thousands) Years Ended December 31, 2024 vs. 2023 2023 vs. 2022 Noninterest expense: 2024 2023 2022 $ Change % Change $ Change % Change Salaries and employee benefits $ 148,823 $ 138,819 $ 118,971 $ 10,004 7.2 % $ 19,848 16.7 % Occupancy and equipment, net 27,865 26,783 20,203 1,082 4.0 6,580 32.6 Data processing 13,497 11,590 10,456 1,907 16.5 1,134 10.8 Office and operations 11,441 10,834 8,120 607 5.6 2,714 33.4 Intangible asset amortization 7,979 9,628 5,488 (1,649) (17.1) 4,140 75.4 Regulatory assessments 6,902 6,456 3,547 446 6.9 2,909 82.0 Advertising and marketing 6,150 5,986 4,431 164 2.7 1,555 35.1 Professional services 6,610 5,931 3,813 679 11.4 2,118 55.5 Loan-related expenses 3,164 5,035 6,097 (1,871) (37.2) (1,062) (17.4) Electronic banking 5,162 4,712 3,958 450 9.6 754 19.1 Franchise tax expense 2,897 3,334 3,582 (437) (13.1) (248) (6.9) Merger-related expense — — 6,171 — N/A (6,171) (100.0) Other expense 10,548 6,108 5,582 4,440 72.7 526 9.4 Total noninterest expense $ 251,038 $ 235,216 $ 200,419 $ 15,822 6.7 $ 34,797 17.4 ____________________________ N/A = Not applicable.
(Dollars in thousands) Years Ended December 31, 2023 vs. 2022 2022 vs. 2021 Noninterest income: 2023 2022 2021 $ Change % Change $ Change % Change Insurance commission and fee income $ 25,085 $ 22,869 $ 13,098 $ 2,216 9.7 % $ 9,771 74.6 % Service charges and fees 18,803 17,669 15,049 1,134 6.4 2,620 17.4 Mortgage banking revenue 3,356 6,722 12,927 (3,366) (50.1) (6,205) (48.0) Other fee income 3,871 3,530 2,879 341 9.7 651 22.6 Swap fee income 1,277 457 814 820 N/M (357) (43.9) (Loss) gain on sales of securities, net (11,635) 1,664 1,748 (13,299) N/M (84) (4.8) Limited partnership investment gain (loss) income 405 (199) 5,701 604 N/M (5,900) (103.5) Gain (loss) on sales and disposals of other assets, net 64 (175) (185) 239 N/M 10 (5.4) Change in fair value of equity investments 10,096 — — 10,096 N/A — N/A Other income 7,013 4,737 10,162 2,276 48.0 (5,425) (53.4) Total noninterest income $ 58,335 $ 57,274 $ 62,193 $ 1,061 1.9 $ (4,919) (7.9) ____________________________ N/M = Not meaningful.
(Dollars in thousands) Years Ended December 31, 2024 vs. 2023 2023 vs. 2022 Noninterest income: 2024 2023 2022 $ Change % Change $ Change % Change Insurance commission and fee income $ 26,759 $ 25,085 $ 22,869 $ 1,674 6.7 % $ 2,216 9.7 % Service charges and fees 19,015 18,803 17,669 212 1.1 1,134 6.4 Other fee income 8,917 8,089 7,279 828 10.2 810 11.1 Mortgage banking revenue 6,580 3,356 6,722 3,224 96.1 (3,366) (50.1) Swap fee income 323 1,277 457 (954) (74.7) 820 N/M (Loss) gain on sales of securities, net (14,799) (11,635) 1,664 (3,164) 27.2 (13,299) N/M Change in fair value of equity investments 5,188 10,096 — (4,908) (48.6) 10,096 N/A Other income 3,396 3,264 614 132 4.0 2,650 N/M Total noninterest income $ 55,379 $ 58,335 $ 57,274 $ (2,956) (5.1) $ 1,061 1.9 ____________________________ N/M = Not meaningful.
(Dollars in thousands) December 31, 2023 December 31, 2022 2023 vs. 2022 Real estate: Amount Percent Amount Percent $ Change % Change Commercial real estate (“CRE”) (1) $ 2,442,734 31.9 % $ 2,304,678 32.6 % $ 138,056 6.0 % Construction/land/land development 1,070,225 14.0 945,625 13.3 124,600 13.2 Residential real estate 1,734,935 22.6 1,477,538 20.8 257,397 17.4 Total real estate 5,247,894 68.5 4,727,841 66.7 520,053 11.0 Commercial and industrial 2,059,460 26.9 2,051,161 28.9 8,299 0.4 Mortgage warehouse lines of credit 329,966 4.3 284,867 4.0 45,099 15.8 Consumer 23,624 0.3 26,153 0.4 (2,529) (9.7) Total LHFI $ 7,660,944 100.0 % $ 7,090,022 100.0 % $ 570,922 8.1 ______________________ (1) Includes owner-occupied CRE of $953.8 million and $843.0 million at December 31, 2023, and 2022, respectively.
(Dollars in thousands) December 31, 2024 December 31, 2023 2024 vs. 2023 Real estate: Amount Percent Amount Percent $ Change % Change Commercial real estate (“CRE”) (1) $ 2,477,431 32.7 % $ 2,442,734 31.9 % $ 34,697 1.4 % Construction/land/land development 864,011 11.4 1,070,225 14.0 (206,214) (19.3) Residential real estate 1,857,589 24.5 1,734,935 22.6 122,654 7.1 Total real estate 5,199,031 68.6 5,247,894 68.5 (48,863) (0.9) Commercial and industrial 2,002,634 26.5 2,059,460 26.9 (56,826) (2.8) Mortgage warehouse lines of credit 349,081 4.6 329,966 4.3 19,115 5.8 Consumer 22,967 0.3 23,624 0.3 (657) (2.8) Total LHFI $ 7,573,713 100.0 % $ 7,660,944 100.0 % $ (87,231) (1.1) ______________________ (1) Includes owner-occupied CRE of $975.9 million and $953.8 million at December 31, 2024 and December 31, 2023, respectively.
There can be no assurance, however, that our loan portfolio will not become subject to losses due to declines in economic conditions or deterioration in the financial condition of our borrowers. 62 Table of Contents The following table shows our nonperforming loans and nonperforming assets at the dates indicated: (Dollars in thousands) Nonperforming LHFI: December 31, 2023 December 31, 2022 Commercial real estate $ 786 $ 526 Construction/land/land development 305 270 Residential real estate 13,037 7,712 Commercial and industrial 15,897 1,383 Consumer 90 49 Total nonperforming LHFI 30,115 9,940 Nonperforming loans held for sale — 3,933 Total nonperforming loans 30,115 13,873 Other real estate owned: Commercial real estate, construction/land/land development 3,068 — Residential real estate 846 806 Total other real estate owned 3,914 806 Other repossessed assets owned 15 — Total repossessed assets owned 3,929 806 Total nonperforming assets $ 34,044 $ 14,679 Loan modifications made to borrowers experiencing financial difficulty - nonaccrual (1) $ 8,388 $ 4,389 Loan modifications made to borrowers experiencing financial difficulty - accruing (1) 28,969 3,248 Total LHFI 7,660,944 7,090,022 Ratio of nonperforming LHFI to total LHFI 0.39 % 0.14 % Ratio of nonperforming assets to total assets 0.35 0.15 ______________________ (1) December 31, 2022, amounts were previously disclosed as troubled debt restructured (“TDR”) loans under Accounting Standards Codification 310-40.
There can be no assurance, however, that our loan portfolio will not become subject to losses due to declines in economic conditions or deterioration in the financial condition of our borrowers. 63 Table of Contents The following table shows our nonperforming loans and nonperforming assets at the dates indicated: (Dollars in thousands) Nonperforming LHFI: December 31, 2024 December 31, 2023 Commercial real estate $ 4,974 $ 786 Construction/land/land development 18,505 305 Residential real estate 36,221 13,037 Commercial and industrial 15,120 15,897 Consumer 182 90 Total nonperforming LHFI 75,002 30,115 Other real estate owned: Commercial real estate, construction/land/land development 1,340 3,068 Residential real estate 1,261 846 Former Bank premises 1,034 — Total other real estate owned 3,635 3,914 Other repossessed assets owned — 15 Total repossessed assets owned 3,635 3,929 Total nonperforming assets $ 78,637 $ 34,044 Total LHFI $ 7,573,713 $ 7,660,944 Ratio of nonperforming LHFI to total LHFI 0.99 % 0.39 % Ratio of nonperforming assets to total assets 0.81 0.35 As explained in detail in Part II, Item 8, Note 18 — Commitments and Contingencies under Loss Contingencies, our credit metrics were negatively impacted by certain questioned activity involving a former banker in our East Texas market.
Amount Ratio Amount Ratio Common equity Tier 1 capital (to risk-weighted assets) $ 1,012,916 11.83 % $ 906,859 10.93 % Tier 1 capital (to risk-weighted assets) 1,028,729 12.01 922,584 11.12 Total capital (to risk-weighted assets) 1,286,604 15.02 1,180,665 14.23 Tier 1 capital (to average total consolidated assets) 1,028,729 10.50 922,584 9.66 Origin Bank Common equity Tier 1 capital (to risk-weighted assets) $ 1,019,732 11.95 % $ 952,579 11.50 % Tier 1 capital (to risk-weighted assets) 1,019,732 11.95 952,579 11.50 Total capital (to risk-weighted assets) 1,188,000 13.92 1,109,257 13.39 Tier 1 capital (to average total consolidated assets) 1,019,732 10.45 952,579 9.94 74 Table of Contents
Amount Ratio Amount Ratio Common equity Tier 1 capital (to risk-weighted assets) $ 1,085,860 13.32 % $ 1,012,916 11.83 % Tier 1 capital (to risk-weighted assets) 1,101,766 13.52 1,028,729 12.01 Total capital (to risk-weighted assets) 1,339,735 16.44 1,286,604 15.02 Tier 1 capital (to average total consolidated assets) 1,101,766 11.08 1,028,729 10.50 Origin Bank Common equity Tier 1 capital (to risk-weighted assets) $ 1,075,768 13.29 % $ 1,019,732 11.95 % Tier 1 capital (to risk-weighted assets) 1,075,768 13.29 1,019,732 11.95 Total capital (to risk-weighted assets) 1,239,644 15.31 1,188,000 13.92 Tier 1 capital (to average total consolidated assets) 1,075,768 10.89 1,019,732 10.45