Biggest changeSee the previously provided tables and the following reconciliations in the “Non-GAAP Reconciliations” section for details on the calculation of these measures to the extent presented herein. 40 The following table presents GAAP to non-GAAP reconciliations for the previous five quarters: Three Months Ended (dollars and shares in thousands, except per share data) December 31, September 30, June 30, March 31, December 31, 2023 2023 2023 2023 2022 Tangible common book value: Shareholders’ common equity $ 5,319,181 $ 4,995,818 $ 5,048,376 $ 5,033,707 $ 4,884,876 Deduct: Goodwill and intangible assets 2,100,966 2,106,835 2,112,875 2,118,935 2,125,121 Tangible shareholders’ common equity (1) $ 3,218,215 $ 2,888,983 $ 2,935,501 $ 2,914,772 $ 2,759,755 Period end common shares 292,655 292,586 292,597 291,922 292,903 Tangible common book value (1) 11.00 9.87 10.03 9.98 9.42 Return on average tangible common equity: Net income applicable to common shares $ 128,446 $ 143,842 $ 151,003 $ 142,566 $ 196,701 Add: Intangible amortization (net of tax) (2) 4,402 4,530 4,545 4,639 5,090 Tangible net income (1) $ 132,848 $ 148,372 $ 155,548 $ 147,205 $ 201,791 Average shareholders’ common equity $ 5,037,768 $ 5,050,353 $ 5,030,083 $ 4,922,469 $ 4,692,863 Deduct: Average goodwill and intangible assets 2,103,935 2,109,944 2,115,894 2,122,157 2,132,480 Average tangible shareholders’ common equity (1) $ 2,933,833 $ 2,940,409 $ 2,914,189 $ 2,800,312 $ 2,560,383 Return on average tangible common equity (1) 18.11 % 20.18 % 21.35 % 21.03 % 31.53 % Net interest margin: Net interest income $ 364,408 $ 375,086 $ 382,171 $ 381,488 $ 391,090 Taxable equivalent adjustment 6,100 5,837 5,825 5,666 5,378 Net interest income – taxable equivalent basis (1) $ 370,508 $ 380,923 $ 387,996 $ 387,154 $ 396,468 Average earning assets $ 43,701,283 $ 43,617,456 $ 43,097,198 $ 41,941,913 $ 41,206,695 Net interest margin (1) 3.39 % 3.49 % 3.60 % 3.69 % 3.85 % Efficiency ratio: Noninterest expense $ 284,235 $ 244,776 $ 246,584 $ 250,711 $ 282,675 Deduct: Intangible amortization expense 5,869 6,040 6,060 6,186 6,787 Adjusted noninterest expense (1) $ 278,366 $ 238,736 $ 240,524 $ 244,525 $ 275,888 Net interest income – taxable equivalent basis (1) (see above) $ 370,508 $ 380,923 $ 387,996 $ 387,154 $ 396,468 Noninterest income 100,094 80,938 81,629 70,681 165,037 Deduct: Debt securities gains (losses), net (825) (241) 17 (5,216) (173) Adjusted total revenue (1) $ 471,427 $ 462,102 $ 469,608 $ 463,051 $ 561,678 Efficiency ratio 59.05 % 51.66 % 51.22 % 52.81 % 49.12 % Tangible common equity to tangible assets: Tangible shareholders’ equity (1) (see above) $ 3,218,215 $ 2,888,983 $ 2,935,501 $ 2,914,772 $ 2,759,755 Assets $ 49,089,836 $ 49,059,448 $ 48,496,755 $ 47,842,644 $ 46,763,372 Deduct: Goodwill and intangible assets 2,100,966 2,106,835 2,112,875 2,118,935 2,125,121 Tangible assets (1) $ 46,988,870 $ 46,952,613 $ 46,383,880 $ 45,723,709 $ 44,638,251 Tangible common equity to tangible assets (1) 6.85 % 6.15 % 6.33 % 6.37 % 6.18 % (1) Represents a non-GAAP financial measure.
Biggest changeSee the previously provided tables and the following reconciliations in the “Non-GAAP Reconciliations” section for details on the calculation of these measures to the extent presented herein. 41 The following table presents GAAP to non-GAAP reconciliations for the previous five quarters: Three Months Ended (dollars and shares in thousands, except per share data) December 31, September 30, June 30, March 31, December 31, 2024 2024 2024 2024 2023 Net income per common share: Net income applicable to common shares $ 149,839 $ 139,768 $ 117,196 $ 116,250 $ 128,446 Adjustments: Merger-related charges 8,117 6,860 19,440 2,908 5,529 Debt securities (gains) losses 122 76 (2) 16 825 Separation expense — 2,646 — — — CECL Day 1 non-PCD provision expense — — 15,312 — — Distribution of excess pension assets expense — — — 13,318 — FDIC special assessment — — — 2,994 19,052 Gain on sale of Visa Class B restricted shares — — — — (21,635) Contract termination charge — — — — 4,413 Less: tax effect on net total adjustments (2) (2,089) (2,134) (7,888) (4,695) (1,988) Net income applicable to common shares, adjusted (1) $ 155,989 $ 147,216 $ 144,058 $ 130,791 $ 134,642 Weighted average diluted common shares outstanding 318,803 317,331 316,461 292,207 292,029 Net income per common share, diluted $ 0.47 $ 0.44 $ 0.37 $ 0.40 $ 0.44 Adjusted net income per common share, diluted (1) $ 0.49 $ 0.46 $ 0.46 $ 0.45 $ 0.46 Tangible common book value: Shareholders’ common equity $ 6,096,631 $ 6,123,579 $ 5,831,353 $ 5,351,689 $ 5,319,181 Deduct: Goodwill and intangible assets 2,296,098 2,305,084 2,306,204 2,095,511 2,100,966 Tangible shareholders’ common equity (1) $ 3,800,533 $ 3,818,495 $ 3,525,149 $ 3,256,178 $ 3,218,215 Period end common shares 318,980 318,955 318,969 293,330 292,655 Tangible common book value (1) 11.91 11.97 11.05 11.10 11.00 Return on average tangible common equity: Net income applicable to common shares $ 149,839 $ 139,768 $ 117,196 $ 116,250 $ 128,446 Add: Intangible amortization (net of tax) (2) 5,428 5,558 5,569 4,091 4,402 Tangible net income (1) $ 155,267 $ 145,326 $ 122,765 $ 120,341 $ 132,848 Average shareholders’ common equity $ 6,095,234 $ 5,946,352 $ 5,735,257 $ 5,321,823 $ 5,037,768 Deduct: Average goodwill and intangible assets 2,301,177 2,304,597 2,245,405 2,098,338 2,103,935 Average tangible shareholders’ common equity (1) $ 3,794,057 $ 3,641,755 $ 3,489,852 $ 3,223,485 $ 2,933,833 Return on average tangible common equity (1) 16.37 % 15.96 % 14.07 % 14.93 % 18.11 % Net interest margin: Net interest income $ 394,180 $ 391,724 $ 388,421 $ 356,458 $ 364,408 Taxable equivalent adjustment 5,777 6,144 6,340 6,253 6,100 Net interest income – taxable equivalent basis (1) $ 399,957 $ 397,868 $ 394,761 $ 362,711 $ 370,508 Average earning assets $ 48,411,803 $ 47,905,463 $ 47,406,849 $ 44,175,079 $ 43,701,283 Net interest margin (1) 3.30 % 3.32 % 3.33 % 3.28 % 3.39 % Efficiency ratio: Noninterest expense $ 276,824 $ 272,283 $ 282,999 $ 262,317 $ 284,235 Deduct: Intangible amortization expense 7,237 7,411 7,425 5,455 5,869 Adjusted noninterest expense (1) $ 269,587 $ 264,872 $ 275,574 $ 256,862 $ 278,366 Net interest income – taxable equivalent basis (1) (see above) $ 399,957 $ 397,868 $ 394,761 $ 362,711 $ 370,508 Noninterest income 95,766 94,138 87,271 77,522 100,094 Deduct: Debt securities gains (losses), net (122) (76) 2 (16) (825) Adjusted total revenue (1) $ 495,845 $ 492,082 $ 482,030 $ 440,249 $ 471,427 Efficiency ratio (1) 54.37 % 53.83 % 57.17 % 58.34 % 59.05 % Tangible common equity to tangible assets: Tangible shareholders’ equity (1) (see above) $ 3,800,533 $ 3,818,495 $ 3,525,149 $ 3,256,178 $ 3,218,215 Assets $ 53,552,272 $ 53,602,293 $ 53,119,645 $ 49,534,918 $ 49,089,836 Deduct: Goodwill and intangible assets 2,296,098 2,305,084 2,306,204 2,095,511 2,100,966 Tangible assets (1) $ 51,256,174 $ 51,297,209 $ 50,813,441 $ 47,439,407 $ 46,988,870 Tangible common equity to tangible assets (1) 7.41 % 7.44 % 6.94 % 6.86 % 6.85 % (1) Represents a non-GAAP financial measure.
Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis and that it may enhance comparability for peer comparison purposes for both management and investors. 43 The following table presents a three-year average balance sheet and for each major asset and liability category, its related interest income and yield, or its expense and rate for the years ended December 31. 2023 2022 2021 (Taxable equivalent basis, dollars in thousands) Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Earning Assets Money market and other interest- earning investments $ 826,453 $ 39,683 4.80 % $ 812,296 $ 2,814 0.35 % $ 450,158 $ 589 0.13 % Investment securities: Treasury and government- sponsored agencies 2,322,792 84,771 3.65 2,290,229 47,932 2.09 1,573,855 24,209 1.54 Mortgage-backed securities 5,178,940 136,827 2.64 5,562,442 129,411 2.33 3,356,950 60,479 1.80 States and political subdivisions 1,749,722 57,847 3.31 1,805,433 57,688 3.20 1,548,939 50,115 3.24 Other securities 776,456 39,166 5.04 687,926 24,133 3.51 443,606 10,680 2.41 Total investment securities 10,027,910 318,611 3.18 10,346,030 259,164 2.50 6,923,350 145,483 2.10 Loans: (2) Commercial 9,570,639 639,131 6.68 8,252,237 397,228 4.81 3,763,099 138,063 3.67 Commercial real estate 13,405,946 825,053 6.15 11,147,967 489,499 4.39 6,168,146 228,568 3.71 Residential real estate loans 6,646,684 243,646 3.67 5,622,901 201,637 3.59 2,269,989 83,578 3.68 Consumer 2,618,098 164,125 6.27 2,570,355 122,274 4.76 1,577,467 56,281 3.57 Total loans 32,241,367 1,871,955 5.81 27,593,460 1,210,638 4.39 13,778,701 506,490 3.68 Total earning assets 43,095,730 $ 2,230,249 5.18 % 38,751,786 $ 1,472,616 3.80 % 21,152,209 $ 652,562 3.09 % Less: Allowance for credit losses on loans (302,486) (261,534) (117,436) Non-Earning Assets Cash and due from banks 413,569 355,391 256,860 Other assets 4,945,394 4,404,057 2,492,054 Total assets $ 48,152,207 $ 43,249,700 $ 23,783,687 Interest-Bearing Liabilities Checking and NOW accounts $ 7,664,183 $ 94,263 1.23 % $ 8,104,844 $ 21,321 0.26 % $ 4,945,435 $ 2,065 0.04 % Savings accounts 5,638,766 14,941 0.26 6,342,697 3,367 0.05 3,648,019 2,003 0.05 Money market accounts 7,249,497 206,634 2.85 4,961,159 11,882 0.24 2,080,332 1,750 0.08 Time deposits, excluding brokered deposits 3,875,984 123,428 3.18 2,312,935 10,801 0.47 1,020,359 5,105 0.50 Brokered deposits 913,349 45,094 4.94 45,796 1,722 3.76 41,371 31 0.08 Total interest-bearing deposits 25,341,779 484,360 1.91 21,767,431 49,093 0.23 11,735,516 10,954 0.09 Federal funds purchased and interbank borrowings 229,386 11,412 4.98 151,243 5,021 3.32 1,113 — — Securities sold under agreements to repurchase 332,853 3,299 0.99 440,619 843 0.19 392,777 397 0.10 FHLB advances 4,568,964 161,860 3.54 2,986,006 51,524 1.73 1,902,407 21,075 1.11 Other borrowings 822,471 42,737 5.20 619,659 19,785 3.19 269,484 9,823 3.65 Total borrowed funds 5,953,674 219,308 3.68 4,197,527 77,173 1.84 2,565,781 31,295 1.22 Total interest-bearing liabilities $ 31,295,453 $ 703,668 2.25 % $ 25,964,958 $ 126,266 0.49 % $ 14,301,297 $ 42,249 0.30 % Noninterest-Bearing Liabilities and Shareholders’ Equity Demand deposits 10,633,806 11,750,306 6,163,937 Other liabilities 968,635 676,940 320,933 Shareholders’ equity 5,254,313 4,857,496 2,997,520 Total liabilities and shareholders’ equity $ 48,152,207 $ 43,249,700 $ 23,783,687 Net interest income - taxable equivalent basis $ 1,526,581 3.54 % $ 1,346,350 3.47 % $ 610,313 2.89 % Taxable equivalent adjustment (23,428) (18,414) (13,913) Net interest income (GAAP) $ 1,503,153 3.49 % $ 1,327,936 3.43 % $ 596,400 2.82 % (1) Interest income is reflected on a fully taxable equivalent basis.
Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis and that it may enhance comparability for peer comparison purposes for both management and investors. 44 The following table presents a three-year average balance sheet and for each major asset and liability category, its related interest income and yield, or its expense and rate for the years ended December 31. 2024 2023 2022 (Taxable equivalent basis, dollars in thousands) Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Average Balance Income (1) / Expense Yield/ Rate Earning Assets Money market and other interest- earning investments $ 887,771 $ 45,835 5.16 % $ 826,453 $ 39,683 4.80 % $ 812,296 $ 2,814 0.35 % Investment securities: Treasury and government- sponsored agencies 2,288,053 87,489 3.82 2,322,792 84,771 3.65 2,290,229 47,932 2.09 Mortgage-backed securities 5,829,322 185,633 3.18 5,178,940 136,827 2.64 5,562,442 129,411 2.33 States and political subdivisions 1,672,493 56,006 3.35 1,749,722 57,847 3.31 1,805,433 57,688 3.20 Other securities 781,969 47,821 6.12 776,456 39,166 5.04 687,926 24,133 3.51 Total investment securities 10,571,837 376,949 3.57 10,027,910 318,611 3.18 10,346,030 259,164 2.50 Loans: (2) Commercial 10,166,184 711,562 7.00 9,570,639 639,131 6.68 8,252,237 397,228 4.81 Commercial real estate 15,698,854 1,028,387 6.55 13,405,946 825,053 6.15 11,147,967 489,499 4.39 Residential real estate loans 6,823,798 266,116 3.90 6,646,684 243,646 3.67 5,622,901 201,637 3.59 Consumer 2,832,823 197,316 6.97 2,618,098 164,125 6.27 2,570,355 122,274 4.76 Total loans 35,521,659 2,203,381 6.20 32,241,367 1,871,955 5.81 27,593,460 1,210,638 4.39 Total earning assets 46,981,267 $ 2,626,165 5.59 % 43,095,730 $ 2,230,249 5.18 % 38,751,786 $ 1,472,616 3.80 % Less: Allowance for credit losses on loans (348,638) (302,486) (261,534) Non-Earning Assets Cash and due from banks 394,350 413,569 355,391 Other assets 5,275,427 4,945,394 4,404,057 Total assets $ 52,302,406 $ 48,152,207 $ 43,249,700 Interest-Bearing Liabilities Checking and NOW accounts $ 7,554,510 $ 112,741 1.49 % $ 7,664,183 $ 94,263 1.23 % $ 8,104,844 $ 21,321 0.26 % Savings accounts 4,919,559 19,922 0.40 5,638,766 14,941 0.26 6,342,697 3,367 0.05 Money market accounts 10,905,756 406,739 3.73 7,249,497 206,634 2.85 4,961,159 11,882 0.24 Time deposits, excluding brokered deposits 5,492,898 230,132 4.19 3,875,984 123,428 3.18 2,312,935 10,801 0.47 Brokered deposits 1,447,491 76,728 5.30 913,349 45,094 4.94 45,796 1,722 3.76 Total interest-bearing deposits 30,320,214 846,262 2.79 25,341,779 484,360 1.91 21,767,431 49,093 0.23 Federal funds purchased and interbank borrowings 57,950 3,262 5.63 229,386 11,412 4.98 151,243 5,021 3.32 Securities sold under agreements to repurchase 258,630 2,752 1.06 332,853 3,299 0.99 440,619 843 0.19 FHLB advances 4,473,800 177,317 3.96 4,568,964 161,860 3.54 2,986,006 51,524 1.73 Other borrowings 784,994 41,275 5.26 822,471 42,737 5.20 619,659 19,785 3.19 Total borrowed funds 5,575,374 224,606 4.03 5,953,674 219,308 3.68 4,197,527 77,173 1.84 Total interest-bearing liabilities $ 35,895,588 $ 1,070,868 2.98 % $ 31,295,453 $ 703,668 2.25 % $ 25,964,958 $ 126,266 0.49 % Noninterest-Bearing Liabilities and Shareholders’ Equity Demand deposits 9,424,577 10,633,806 11,750,306 Other liabilities 962,511 968,635 676,940 Shareholders’ equity 6,019,730 5,254,313 4,857,496 Total liabilities and shareholders’ equity $ 52,302,406 $ 48,152,207 $ 43,249,700 Net interest income - taxable equivalent basis $ 1,555,297 3.31 % $ 1,526,581 3.54 % $ 1,346,350 3.47 % Taxable equivalent adjustment (24,514) (23,428) (18,414) Net interest income (GAAP) $ 1,530,783 3.26 % $ 1,503,153 3.49 % $ 1,327,936 3.43 % (1) Interest income is reflected on a fully taxable equivalent basis.
(4) Includes the allowance for credit losses on loans and unfunded loan commitments. 38 The following table sets forth certain financial highlights of Old National for the year-to-date periods: Years Ended December 31, (dollars and shares in thousands, except per share data) 2023 2022 Income Statement: Net interest income $ 1,503,153 $ 1,327,936 Taxable equivalent adjustment (1) (3) 23,428 18,414 Net interest income – taxable equivalent basis (3) 1,526,581 1,346,350 Provision (release) for credit losses 58,887 144,799 Noninterest income 333,342 399,779 Noninterest expense 1,026,306 1,038,183 Net income available to common shareholders 565,857 414,169 Per Common Share Data: Weighted average diluted common shares 291,855 276,688 Net income (diluted) $ 1.94 $ 1.50 Cash dividends $ 0.56 $ 0.56 Common dividend payout ratio (2) 29 % 37 % Book value $ 18.18 $ 16.68 Stock price 16.89 17.98 Tangible common book value (3) 11.00 9.42 Performance Ratios: Return on average assets 1.21 % 0.99 % Return on average common equity 11.29 8.92 Return on average tangible common equity (3) 20.15 16.34 Net interest margin (3) 3.54 3.47 Efficiency ratio (3) 53.70 57.97 Net charge-offs to average loans 0.17 0.06 Allowance for credit losses on loans to ending loans 0.93 0.98 Allowance for credit losses (4) to ending loans 1.03 1.08 Non-performing loans to ending loans 0.83 0.81 Balance Sheet: Total loans $ 32,991,927 $ 31,123,641 Total assets 49,089,836 46,763,372 Total deposits 37,235,180 35,000,830 Total borrowed funds 5,331,147 5,586,314 Total shareholders’ equity 5,562,900 5,128,595 Capital Ratios: Risk-based capital ratios: Tier 1 common equity 10.70 % 10.03 % Tier 1 11.35 10.71 Total 12.64 12.02 Leverage ratio (to average assets) 8.83 8.52 Total equity to assets (averages) 10.91 11.23 Tangible common equity to tangible assets (3) 6.85 6.18 Nonfinancial Data: Full-time equivalent employees 3,940 3,967 Banking centers 258 263 (1) Calculated using the federal statutory tax rate in effect of 21% for all periods.
(4) Includes the allowance for credit losses on loans and unfunded loan commitments. 39 The following table sets forth certain financial highlights of Old National for the year-to-date periods: Years Ended December 31, (dollars and shares in thousands, except per share data) 2024 2023 Income Statement: Net interest income $ 1,530,783 $ 1,503,153 Taxable equivalent adjustment (1) (3) 24,514 23,428 Net interest income – taxable equivalent basis (3) 1,555,297 1,526,581 Provision for credit losses 110,619 58,887 Noninterest income 354,697 333,342 Noninterest expense 1,094,423 1,026,306 Net income available to common shareholders 523,053 565,857 Per Common Share Data: Weighted average diluted common shares 311,001 291,855 Net income (diluted) $ 1.68 $ 1.94 Cash dividends $ 0.56 $ 0.56 Common dividend payout ratio (2) 33 % 29 % Book value $ 19.11 $ 18.18 Stock price 21.71 16.89 Tangible common book value (3) 11.91 11.00 Performance Ratios: Return on average assets 1.03 % 1.21 % Return on average common equity 9.06 11.29 Return on average tangible common equity (3) 15.37 20.15 Net interest margin (3) 3.31 3.54 Efficiency ratio (3) 55.85 53.70 Net charge-offs to average loans 0.17 0.17 Allowance for credit losses on loans to ending loans 1.08 0.93 Allowance for credit losses (4) to ending loans 1.14 1.03 Non-performing loans to ending loans 1.23 0.83 Balance Sheet: Total loans $ 36,285,887 $ 32,991,927 Total assets 53,552,272 49,089,836 Total deposits 40,823,560 37,235,180 Total borrowed funds 5,411,537 5,331,147 Total shareholders’ equity 6,340,350 5,562,900 Capital Ratios: Risk-based capital ratios: Tier 1 common equity 11.38 % 10.70 % Tier 1 11.98 11.35 Total 13.37 12.64 Leverage ratio (to average assets) 9.21 8.83 Total equity to assets (averages) 11.51 10.91 Tangible common equity to tangible assets (3) 7.41 6.85 Nonfinancial Data: Full-time equivalent employees 4,066 3,940 Banking centers 280 258 (1) Calculated using the federal statutory tax rate in effect of 21% for all periods.
The portfolio segment reclassifications follow: Statement Balance Portfolio Segment Reclassifications Portfolio Segment After Reclassifications (dollars in thousands) December 31, 2023 Commercial $ 9,512,230 $ (232,764) $ 9,279,466 Commercial real estate 14,140,629 (169,058) 13,971,571 BBCC N/A 401,822 401,822 Residential real estate 6,699,443 — 6,699,443 Consumer 2,639,625 (2,639,625) N/A Indirect N/A 1,050,982 1,050,982 Direct N/A 523,172 523,172 Home equity N/A 1,065,471 1,065,471 Total $ 32,991,927 $ — $ 32,991,927 December 31, 2022 Commercial $ 9,508,904 $ (210,280) $ 9,298,624 Commercial real estate 12,457,070 (158,322) 12,298,748 BBCC N/A 368,602 368,602 Residential real estate 6,460,441 — 6,460,441 Consumer 2,697,226 (2,697,226) N/A Indirect N/A 1,034,257 1,034,257 Direct N/A 629,186 629,186 Home equity N/A 1,033,783 1,033,783 Total $ 31,123,641 $ — $ 31,123,641 58 The following table details activity in our allowance for credit losses on loans for the years ended December 31: (dollars in thousands) 2023 2022 2021 Beginning allowance for credit losses on loans $ 303,671 $ 107,341 $ 131,388 Allowance established for acquired PCD loans — 89,089 — Loans charged-off: Commercial 41,451 6,885 1,228 Commercial real estate 11,198 6,519 264 BBCC 1,650 85 144 Residential real estate 256 344 346 Indirect 2,948 2,525 1,087 Direct 10,517 10,799 1,159 Home equity 443 124 82 Total charge-offs 68,463 27,281 4,310 Recoveries on charged-off loans: Commercial 4,172 4,610 791 Commercial real estate 2,417 1,095 4,403 BBCC 275 281 105 Residential real estate 1,268 760 339 Indirect 1,559 1,263 1,682 Direct 2,331 2,557 777 Home equity 531 616 978 Total recoveries 12,553 11,182 9,075 Net charge-offs (recoveries) 55,910 16,099 (4,765) Provision (release) for credit losses on loans 59,849 123,340 (28,812) Ending allowance for credit losses on loans $ 307,610 $ 303,671 $ 107,341 Beginning allowance for credit losses on unfunded loan commitments $ 32,188 $ 10,879 $ 11,689 Provision for credit losses on unfunded loan commitments acquired during the period — 11,013 — Provision (release) for provision for credit losses on unfunded loan commitments (962) 10,296 (810) Ending allowance for credit losses on unfunded loan commitments $ 31,226 $ 32,188 $ 10,879 Allowance for credit losses $ 338,836 $ 335,859 $ 118,220 Average loans for the year (1) $ 32,233,020 $ 27,582,530 $ 13,766,590 Asset Quality Ratios: Allowance for credit losses on loans/year-end loans (1) 0.93 % 0.98 % 0.79 % Allowance for credit losses on loans/average loans (1) 0.95 1.10 0.78 Allowance for credit losses/year-end loans (1) 1.03 1.08 0.87 Allowance for credit losses/average loans (1) 1.05 1.22 0.86 (1) Loans exclude loans held-for-sale. 59 The following table details net charge-offs to average loans outstanding by loan category for the years ended December 31: (dollars in thousands) 2023 2022 2021 Commercial: Net charge-offs (recoveries) $ 37,279 $ 2,275 $ 437 Average loans for the year (1) $ 9,338,940 $ 7,755,895 $ 3,553,527 Net charge-offs (recoveries)/average loans 0.40 % 0.03 % 0.01 % Commercial real estate: Net charge-offs (recoveries) $ 8,781 $ 5,424 $ (4,139) Average loans for the year $ 13,248,587 $ 11,292,033 $ 6,022,408 Net charge-offs (recoveries)/average loans 0.07 % 0.05 % (0.07) % BBCC: Net charge-offs (recoveries) $ 1,375 $ (196) $ 39 Average loans for the year $ 385,171 $ 352,276 $ 355,310 Net charge-offs (recoveries)/average loans 0.36 % (0.06) % 0.01 % Residential real estate: Net charge-offs (recoveries) $ (1,012) $ (416) $ 7 Average loans for the year (1) $ 6,642,224 $ 5,618,883 $ 2,257,878 Net charge-offs (recoveries)/average loans (0.02) % (0.01) % — % Indirect: Net charge-offs (recoveries) $ 1,389 $ 1,262 $ (595) Average loans for the year $ 1,013,560 $ 1,089,394 $ 879,525 Net charge-offs (recoveries)/average loans 0.14 % 0.12 % (0.07) % Direct: Net charge-offs (recoveries) $ 8,186 $ 8,242 $ 382 Average loans for the year $ 568,345 $ 559,943 $ 150,620 Net charge-offs (recoveries)/average loans 1.44 % 1.47 % 0.25 % Home equity: Net charge-offs (recoveries) $ (88) $ (492) $ (896) Average loans for the year $ 1,036,193 $ 921,018 $ 547,322 Net charge-offs (recoveries)/average loans (0.01) % (0.05) % (0.16) % Total loans: Net charge-offs (recoveries) $ 55,910 $ 16,099 $ (4,765) Average loans for the year (1) $ 32,233,020 $ 27,589,442 $ 13,766,590 Net charge-offs (recoveries)/average loans 0.17 % 0.06 % (0.03) % (1) Average loans exclude loans held-for-sale.
The portfolio segment reclassifications follow: Statement Balance Portfolio Segment Reclassifications Portfolio Segment After Reclassifications (dollars in thousands) December 31, 2024 Commercial $ 10,288,560 $ (232,301) $ 10,056,259 Commercial real estate 16,307,486 (174,438) 16,133,048 BBCC N/A 406,739 406,739 Residential real estate 6,797,586 — 6,797,586 Consumer 2,892,255 (2,892,255) N/A Indirect N/A 1,096,778 1,096,778 Direct N/A 514,144 514,144 Home equity N/A 1,281,333 1,281,333 Total $ 36,285,887 $ — $ 36,285,887 December 31, 2023 Commercial $ 9,512,230 $ (232,764) $ 9,279,466 Commercial real estate 14,140,629 (169,058) 13,971,571 BBCC N/A 401,822 401,822 Residential real estate 6,699,443 — 6,699,443 Consumer 2,639,625 (2,639,625) N/A Indirect N/A 1,050,982 1,050,982 Direct N/A 523,172 523,172 Home equity N/A 1,065,471 1,065,471 Total $ 32,991,927 $ — $ 32,991,927 60 The following table details activity in our allowance for credit losses on loans for the years ended December 31: (dollars in thousands) 2024 2023 2022 Beginning allowance for credit losses on loans $ 307,610 $ 303,671 $ 107,341 Allowance established for acquired PCD loans 26,725 — 89,089 Loans charged-off: Commercial 36,172 41,451 6,885 Commercial real estate 18,565 11,198 6,519 BBCC 1,801 1,650 85 Residential real estate 14 256 344 Indirect 5,610 2,948 2,525 Direct 8,672 10,517 10,799 Home equity 470 443 124 Total charge-offs 71,304 68,463 27,281 Recoveries on charged-off loans: Commercial 1,623 4,172 4,610 Commercial real estate 2,713 2,417 1,095 BBCC 325 275 281 Residential real estate 883 1,268 760 Indirect 1,274 1,559 1,263 Direct 2,152 2,331 2,557 Home equity 330 531 616 Total recoveries 9,300 12,553 11,182 Net charge-offs (recoveries) 62,004 55,910 16,099 Provision for credit losses on loans 120,191 59,849 123,340 Ending allowance for credit losses on loans $ 392,522 $ 307,610 $ 303,671 Beginning allowance for credit losses on unfunded loan commitments $ 31,226 $ 32,188 $ 10,879 Provision for credit losses on unfunded loan commitments acquired during the period 1,763 — 11,013 Provision (release) for provision for credit losses on unfunded loan commitments (11,335) (962) 10,296 Ending allowance for credit losses on unfunded loan commitments $ 21,654 $ 31,226 $ 32,188 Allowance for credit losses $ 414,176 $ 338,836 $ 335,859 Average loans for the year (1) $ 35,506,298 $ 32,233,020 $ 27,582,530 Asset Quality Ratios: Allowance for credit losses on loans/year-end loans (1) 1.08 % 0.93 % 0.98 % Allowance for credit losses on loans/average loans (1) 1.11 0.95 1.10 Allowance for credit losses/year-end loans (1) 1.14 1.03 1.08 Allowance for credit losses/average loans (1) 1.17 1.05 1.22 (1) Loans exclude loans held-for-sale. 61 The following table details net charge-offs to average loans outstanding by loan category for the years ended December 31: (dollars in thousands) 2024 2023 2022 Commercial: Net charge-offs (recoveries) $ 34,549 $ 37,279 $ 2,275 Average loans for the year (1) $ 9,807,508 $ 9,338,940 $ 7,755,895 Net charge-offs (recoveries)/average loans 0.35 % 0.40 % 0.03 % Commercial real estate: Net charge-offs (recoveries) $ 15,852 $ 8,781 $ 5,424 Average loans for the year $ 15,653,383 $ 13,248,587 $ 11,292,033 Net charge-offs (recoveries)/average loans 0.10 % 0.07 % 0.05 % BBCC: Net charge-offs (recoveries) $ 1,476 $ 1,375 $ (196) Average loans for the year $ 403,929 $ 385,171 $ 352,276 Net charge-offs (recoveries)/average loans 0.37 % 0.36 % (0.06) % Residential real estate: Net charge-offs (recoveries) $ (869) $ (1,012) $ (416) Average loans for the year (1) $ 6,808,655 $ 6,642,224 $ 5,618,883 Net charge-offs (recoveries)/average loans (0.01) % (0.02) % (0.01) % Indirect: Net charge-offs (recoveries) $ 4,336 $ 1,389 $ 1,262 Average loans for the year $ 1,125,139 $ 1,013,560 $ 1,089,394 Net charge-offs (recoveries)/average loans 0.39 % 0.14 % 0.12 % Direct: Net charge-offs (recoveries) $ 6,520 $ 8,186 $ 8,242 Average loans for the year $ 478,450 $ 568,345 $ 559,943 Net charge-offs (recoveries)/average loans 1.36 % 1.44 % 1.47 % Home equity: Net charge-offs (recoveries) $ 140 $ (88) $ (492) Average loans for the year $ 1,229,234 $ 1,036,193 $ 921,018 Net charge-offs (recoveries)/average loans 0.01 % (0.01) % (0.05) % Total loans: Net charge-offs (recoveries) $ 62,004 $ 55,910 $ 16,099 Average loans for the year (1) $ 35,506,298 $ 32,233,020 $ 27,589,442 Net charge-offs (recoveries)/average loans 0.17 % 0.17 % 0.06 % (1) Average loans exclude loans held-for-sale.
The following table details the components of noninterest income: Years Ended December 31, % Change From Prior Year (dollars in thousands) 2023 2022 2021 2023 2022 Wealth and investment services fees $ 107,784 $ 100,851 $ 65,048 6.9 % 55.0 % Service charges on deposit accounts 71,945 72,501 31,658 (0.8) 129.0 Debit card and ATM fees 42,153 40,227 23,766 4.8 69.3 Mortgage banking revenue 16,319 23,015 42,558 (29.1) (45.9) Capital markets income 24,419 25,986 21,997 (6.0) 18.1 Company-owned life insurance 15,397 14,564 10,589 5.7 37.5 Debt securities gains (losses), net (6,265) (88) 4,327 N/M (102.0) Gain on sale of Visa Class B restricted shares 21,635 — — N/A N/A Gain on sale of health savings accounts — 90,673 — (100.0) N/A Other income 39,955 32,050 14,276 24.7 124.5 Total noninterest income $ 333,342 $ 399,779 $ 214,219 (16.6) % 86.6 % The decrease in noninterest income in 2023 compared to 2022 was primarily due to a $90.7 gain on the sale of health savings accounts in the fourth quarter of 2022, partially offset by a gain on sale of Visa Class B restricted shares totaling $21.6 million in the fourth quarter of 2023 and the full-period 2023 impact of the First Midwest merger which occurred in February of 2022.
This source of revenue as a percentage of total revenue was 19% in 2024 compared to 18% in 2023. 47 The following table details the components of noninterest income: Years Ended December 31, % Change From Prior Year (dollars in thousands) 2024 2023 2022 2024 2023 Wealth and investment services fees $ 116,791 $ 107,784 $ 100,851 8.4 % 6.9 % Service charges on deposit accounts 78,175 71,945 72,501 8.7 (0.8) Debit card and ATM fees 43,400 42,153 40,227 3.0 4.8 Mortgage banking revenue 26,237 16,319 23,015 60.8 (29.1) Capital markets income 20,299 24,419 25,986 (16.9) (6.0) Company-owned life insurance 20,987 15,397 14,564 36.3 5.7 Debt securities gains (losses), net (212) (6,265) (88) (96.6) N/M Gain on sale of Visa Class B restricted shares — 21,635 — (100.0) N/A Gain on sale of health savings accounts — — 90,673 N/A (100.0) Other income 49,020 39,955 32,050 22.7 24.7 Total noninterest income $ 354,697 $ 333,342 $ 399,779 6.4 % (16.6) % Noninterest income increased $21.4 million in 2024 compared to 2023.