Biggest changeWe had no brokered certificates of deposit as of December 31, 2022 or December 31, 2021. Average Balances and Interest Rates 2022 2021 2020 Average Rate Average Rate Average Rate (Dollars in thousands) Balance % Balance % Balance % Noninterest bearing demand $ 2,097,151 - $ 1,045,518 - $ 832,180 - Interest bearing: NOW and money market 1,615,064 0.09 991,886 0.07 752,682 0.14 Savings 1,188,771 0.03 502,863 0.05 363,331 0.14 Time 468,476 0.31 365,167 0.41 424,831 1.18 Total deposits $ 5,369,462 $ 2,905,434 $ 2,373,024 The following table sets forth the amounts and maturities of time deposits of $250,000 or more at December 31 of the year indicated: Maturities of Time Deposits of $250,000 or More (Dollars in thousands) 2022 2021 3 months or less $ 9,433 $ 17,050 Over 3 months through 6 months 6,274 10,698 Over 6 months through 12 months 13,965 22,759 Over 12 months 10,794 18,211 $ 40,466 $ 68,718 The following table reflects the portion of deposits accounts in U.S. offices that exceed the FDIC insurance limit or similar deposit insurance regimes: December 31, (Dollars in thousands) 2022 2021 Uninsured deposits $ 1,435,856 $ 1,422,553 Borrowings In addition to deposits, we used other liquidity sources for our funding needs in 2022, such as repurchase agreements and other short-term borrowings with the FHLBC.
Biggest changeWe had no brokered certificates of deposit as of December 31, 2023 or December 31, 2022. Average Balances and Interest Rates 2023 2022 2021 Average Rate Average Rate Average Rate (Dollars in thousands) Balance % Balance % Balance % Noninterest bearing demand $ 1,906,633 - $ 2,097,151 - $ 1,045,518 - Interest bearing: NOW and money market 1,337,329 0.57 1,615,064 0.09 991,886 0.07 Savings 1,052,750 0.11 1,188,771 0.03 502,863 0.05 Time 458,918 1.45 468,476 0.31 365,167 0.41 Total deposits $ 4,755,630 $ 5,369,462 $ 2,905,434 The following table sets forth the amounts and maturities of time deposits of $250,000 or more at December 31 of the year indicated: Maturities of Time Deposits of $250,000 or More (Dollars in thousands) 2023 2022 3 months or less $ 23,677 $ 9,433 Over 3 months through 6 months 28,607 6,274 Over 6 months through 12 months 21,558 13,965 Over 12 months 7,740 10,794 $ 81,582 $ 40,466 58 Table of Contents The following table presents estimated insured and uninsured deposits at December 31, 2023 and December 31, 2022 by deposit type, as well as the weighted average rates for each year to date ending period: (Dollars in thousands) December 31, 2023 December 31, 2022 Total Deposits Insured Deposits Uninsured Deposits Average Rate Paid Total Deposits Insured Deposits Uninsured Deposits Average Rate Paid Noninterest bearing demand $ 1,834,891 $ 1,137,089 $ 697,802 - % $ 2,051,702 $ 1,327,379 $ 724,323 - % Savings 971,334 905,163 66,171 0.11 1,145,592 1,065,153 80,439 0.03 NOW accounts 565,375 414,005 151,370 0.27 609,338 453,799 155,539 0.09 Money market accounts 671,240 473,006 198,234 0.80 862,170 588,923 273,247 0.10 Time deposits 527,906 452,000 75,906 1.45 441,921 381,980 59,941 0.31 Total $ 4,570,746 $ 3,381,263 $ 1,189,483 0.32 % $ 5,110,723 $ 3,817,234 $ 1,293,489 0.06 % Collateralized public funds $ 247,202 $ 15,211 $ 231,991 $ 262,318 $ 15,879 $ 246,439 As of December 31, 2023, 19.5% of our uninsured deposits were secured by collateralized public funds; in addition, the Bank had ample liquidity available with unused funding capacity at correspondent banks. Borrowings In addition to deposits, we used other liquidity sources for our funding needs in 2023, such as repurchase agreements and other short-term borrowings with the FHLBC.
Subsequent evaluations of the then-existing loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for credit losses in those future periods. The ACL involves critical accounting estimates because: ● changes in the provision for credit losses can materially affect our financial results; ● estimates relating to the ACL require us to project future borrower performance, including cash flows, delinquencies and charge-offs, along with, when applicable, collateral values, based on a reasonable and supportable forecast period utilizing forward-looking economic scenarios in order to estimate probability of default and loss given default; and ● the ACL is influenced by factors outside of our control such as industry and business trends, geopolitical events and the effects of laws and regulations as well as economic conditions such as trends in housing prices, interest rates, GDP, inflation, energy prices and unemployment; and ● considerable judgment is required to determine whether the models used to generate the ACL produce an estimate that is sufficient to encompass the current view of lifetime expected credit losses. Because our estimates of the ACL involve judgments and are influenced by factors outside of our control, there is uncertainty inherent in these estimates.
Subsequent evaluations of the then-existing loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for credit losses in those future periods. The ACL involves critical accounting estimates because: ● changes in the provision for credit losses can materially affect our financial results; ● estimates relating to the ACL require us to project future borrower performance, including cash flows, delinquencies and charge-offs, along with, when applicable, collateral values, based on a reasonable and supportable forecast period utilizing forward-looking economic scenarios in order to estimate probability of default and loss given default; ● the ACL is influenced by factors outside of our control such as industry and business trends, geopolitical events and the effects of laws and regulations as well as economic conditions such as trends in housing prices, interest rates, GDP, inflation, energy prices and unemployment; and ● considerable judgment is required to determine whether the models used to generate the ACL produce an estimate that is sufficient to encompass the current view of lifetime expected credit losses. Because our estimates of the ACL involve judgments and are influenced by factors outside of our control, there is uncertainty inherent in these estimates.
The Notes have a stated maturity of April 15, 2031, and are redeemable, in whole are in part, on April 15, 2026, or any interest payment date thereafter, and at any time upon the occurrence of certain events.
The Notes have a stated maturity of April 15, 2031, and are redeemable, in whole or in part, on April 15, 2026, or any interest payment date thereafter, and at any time upon the occurrence of certain events.
Management reviews its process quarterly using an extensive and detailed loan review process, makes changes as needed, and reports those results at meetings of our Board of Directors and Audit Committee. 53 Table of Contents Although management believes the ACL is sufficient to cover expected losses over the estimated life of our loan portfolio, there can be no assurance that the allowance will prove sufficient to cover actual loan and lease losses or that regulators, in reviewing the loan portfolio, would not request us to materially adjust our ACL at the time of their examination.
Management reviews its process quarterly using an extensive and detailed loan review process, makes changes as needed, and reports those results at meetings of our Board of Directors and Audit Committee. 57 Table of Contents Although management believes the ACL is sufficient to cover expected losses over the estimated life of our loan portfolio, there can be no assurance that the allowance will prove sufficient to cover actual loan and lease losses or that regulators, in reviewing the loan portfolio, would not request us to materially adjust our ACL at the time of their examination.
For additional information regarding our cautionary disclosures, see the “Cautionary Note Regarding Forward-Looking Statements” at the beginning of this annual report. 34 Table of Contents Business overview We provide a wide range of financial services through our 48 banking locations located in Cook, DeKalb, DuPage, Kane, Kendall, LaSalle and Will counties in Illinois.
For additional information regarding our cautionary disclosures, see the “Cautionary Note Regarding Forward-Looking Statements” at the beginning of this annual report. 39 Table of Contents Business overview We provide a wide range of financial services through our 48 banking locations located in Cook, DeKalb, DuPage, Kane, Kendall, LaSalle and Will counties in Illinois.
Our lending exposure is diversified across our commercial, leasing, commercial real estate, residential real estate, construction loan, multifamily and HELOC portfolios, with total loan portfolio growth in each of the three years presented above. We had no concentration of loans exceeding 10% of total loans that were not otherwise disclosed as a category of loans at December 31, 2022.
Our lending exposure is diversified across our commercial, leasing, commercial real estate, residential real estate, construction loan, multifamily and HELOC portfolios, with total loan portfolio growth in each of the three years presented above. We had no concentration of loans exceeding 10% of total loans that were not otherwise disclosed as a category of loans at December 31, 2023.
Management believes that the presentation of these non-GAAP financial measures (a) provides important supplemental information that contributes to a proper understanding of our operating performance, (b) enables a more complete understanding of factor and trends affecting our business, and (c) allows investors to evaluate our performance in a manner similar to management, the financial services industry, bank stock analysts, and bank regulators.
Management believes that the presentation of these non-GAAP financial measures (a) provides important supplemental information that contributes to a proper understanding of our operating performance, (b) enables a more complete understanding of factors and trends affecting our business, and (c) allows investors to evaluate our performance in a manner similar to management, the financial services industry, bank stock analysts, and bank regulators.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation s The following discussion provides additional information regarding our operations for the twelve-month periods ending December 31, 2022, 2021 and 2020, and financial condition at December 31, 2022 and 2021 and should be read in conjunction with our consolidated financial statements and the related notes.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation s The following discussion provides additional information regarding our operations for the twelve-month periods ending December 31, 2023, 2022 and 2021, and financial condition at December 31, 2023 and 2022 and should be read in conjunction with our consolidated financial statements and the related notes.
At the scheduled board of directors meetings of the Bank, loan listings are presented, which show significant loan relationships listed as “Special Mention,” “Substandard,” and “Doubtful.” Loans classified as Substandard include those that have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.
At the scheduled directors loan committee meetings of the Bank, loan listings are presented, which show significant loan relationships listed as “Special Mention,” “Substandard,” and “Doubtful.” Loans classified as Substandard include those that have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.
This line of credit has not been drawn upon since January 2019. There were no other categories of short-term borrowings that had an average balance greater than 30% of our stockholders’ equity as of December 31, 2022, 2021 or 2020. The average junior subordinated debentures included one issuance of trust preferred securities, Old Second Capital Trust II (“Trust II”), which totals $25.0 million as of December 31, 2022 and 2021.
This line of credit has not been drawn upon since January 2019. There were no other categories of short-term borrowings that had an average balance greater than 30% of our stockholders’ equity as of December 31, 2023 or 2022. The average junior subordinated debentures included one issuance of trust preferred securities, Old Second Capital Trust II (“Trust II”), which totals $25.0 million as of December 31, 2023 and 2022.
A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below or alongside the first instance where each non-GAAP financial measure is used. Results of operations Net interest income Net interest income, which is our primary source of earnings, is the difference between interest income and fees earned on interest-earning assets, such as loans and investment securities, as well as accretion income on purchased loans, and interest incurred on interest-bearing liabilities, such as deposits and borrowings.
A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below or alongside the first instance where each non-GAAP financial measure is used. 44 Table of Contents Results of operations Net interest income Net interest income, which is our primary source of earnings, is the difference between interest income and fees earned on interest-earning assets, such as loans and investment securities, as well as accretion income on purchased loans, and interest incurred on interest-bearing liabilities, such as deposits and borrowings.
In 2021, we recorded a provision for credit losses of $4.3 million, comprised of a $9.4 million release of provision for credit losses expense on loans, a $12.2 million Day Two non-PCD credit mark on West Suburban acquired loans, and a $1.5 million provision for credit losses on unfunded commitments, and $10.4 million of provision expense on loans recorded in 2020.
In 2021, we recorded a provision for credit losses of $4.3 million, comprised of a $9.4 million release of provision for credit losses expense on loans, a $12.2 million Day Two non-PCD credit mark on West Suburban acquired loans, and a $1.5 million provision for credit losses on unfunded commitments.
Proceeds from sales of loans held-for-sale, net of funds used to originate loans held-for-sale, was a source of inflows for 2022, 2021 and 2020. Interest received, net of interest paid, combined with changes in other assets and liabilities were a source of inflows for 2022, but a source of outflows in 2021 and 2020.
Proceeds from sales of loans held-for-sale, net of funds used to originate loans held-for-sale, was a source of inflows for 2023, 2022 and 2021. Interest received, net of interest paid, combined with changes in other assets and liabilities were a source of inflows for 2023 and 2022, but a source of outflows in 2021.
The junior subordinated debentures outstanding at December 31, 2022 consists of $25.8 million of the Trust II issuance, including both the preferred and common stock components related to this trust preferred issuance. In the second quarter of 2021, we entered into Subordinated Note Purchase Agreements with certain qualified institutional buyers pursuant to which we sold and issued $60.0 million in aggregate principal amount of our 3.50% Fixed-to-Floating Rate Subordinated Notes due April 15, 2031 (the “Notes”).
The junior subordinated debentures outstanding at December 31, 2023 consist of $25.8 million of the Trust II issuance, including both the preferred and common stock components related to this trust preferred issuance. In the second quarter of 2021, we entered into Subordinated Note Purchase Agreements with certain qualified institutional buyers pursuant to which we sold and issued $60.0 million in aggregate principal amount of our 3.50% Fixed-to-Floating Rate Subordinated Notes due April 15, 2031 (the “Notes”).
In management’s judgment, an adequate allowance for estimated losses has been established; however, there can be no assurance that losses will not exceed the estimated amounts in the future. See Note 1 – Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this annual report for discussion of our ACL methodology on loans. The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses over the expected life of the loan portfolio as well as considering changes in macroeconomic conditions. During 2022, we recorded a $6.8 million of provision for credit losses expense on loans and a $200,000 release of provision for credit losses on unfunded commitments.
In management’s judgment, an adequate allowance for estimated losses has been established; however, there can be no assurance that losses will not exceed the estimated amounts in the future. See Note 1 – Summary of Significant Accounting Policies in the accompanying notes to the consolidated financial statements in this annual report for discussion of our ACL methodology on loans. The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses over the expected life of the loan portfolio as well as considering changes in macroeconomic conditions. During 2023, we recorded an $18.1 million of provision for credit losses expense on loans and a $1.6 million release of provision for credit losses on unfunded commitments.
We sold the Notes in a private offering, and the proceeds of this issuance are intended to be used for general corporate purposes, which may include, without limitation, the redemption of existing senior debt, common stock repurchases and strategic acquisitions. The Notes bear interest at a fixed annual rate of 3.50% through April 14, 2026, payable semi-annually in arrears.
We sold the Notes in a private offering, and the proceeds of this issuance are intended to be used for general corporate purposes, which may include, without limitation, common stock repurchases and strategic acquisitions. The Notes bear interest at a fixed annual rate of 3.50% through April 14, 2026, payable semi-annually in arrears.
A more detailed description of these loans can be found in Note 5 to the Consolidated Financial Statements, as listed in the credit quality indicators discussion. Allowance for Credit Losses At December 31, 2022, the ACL on loans totaled $49.5 million, and the ACL on unfunded commitments, included in other liabilities, totaled $5.1 million, compared to the ACL on loans of $44.3 million and ACL on unfunded commitments of $6.2 million at December 31, 2021.
A more detailed description of these loans can be found in Note 5 to the Consolidated Financial Statements, as listed in the credit quality indicators discussion. Allowance for Credit Losses At December 31, 2023, the ACL on loans totaled $44.3 million, and the ACL on unfunded commitments, included in other liabilities, totaled $2.7 million, compared to the ACL on loans of $49.5 million and ACL on unfunded commitments of $5.1 million at December 31, 2022.
The outstanding balance of our short-term FHLBC borrowing was $90.0 million as of December 31, 2022. In addition, we have an unused line of credit of $30.0 million available with a third-party bank, which can be used for the Company’s operating needs at the holding company level.
The outstanding balance of our short-term FHLBC borrowing was $405.0 million and $90.0 million as of December 31, 2023 and December 31, 2022, respectively. In addition, we have an unused line of credit of $30.0 million available with a third-party bank, which can be used for the Company’s operating needs at the holding company level.
At December 31, 2022, accumulated other comprehensive loss, net of deferred taxes, was $93.1 million, compared to $8.8 million accumulated other comprehensive income, net of tax, as of year-end 2021. Equity in 2022 was reduced for the payment of dividends to common stockholders, which totaled $8.9 million for the year.
At December 31, 2023, accumulated other comprehensive loss, net of deferred taxes, was $62.8 million, compared to $93.1 million accumulated other comprehensive loss, net of tax, as of year-end 2022. Equity in 2023 was reduced for the payment of dividends to common stockholders, which totaled $8.9 million for the year.
Management monitors a metric of classified assets to the sum of Bank Tier 1 capital and the ACL, which is referred to as the “classified assets ratio.” Our classified assets ratio increased to 18.36% at December 31, 2022, compared to 13.79% at December 31, 2021, from 12.64% at December 31, 2020. Potential Problem Loans We utilize an internal asset classification system as a means of reporting problem and potential problem assets.
Management monitors a metric of classified assets to the sum of Bank Tier 1 capital and the ACL, which is referred to as the “classified assets ratio.” Our classified assets ratio increased to 21.66% at December 31, 2023, compared to 18.36% at December 31, 2022, from 13.79% at December 31, 2021. Problem Loans We utilize an internal asset classification system as a means of reporting problem and potential problem assets.
As of December 31, 2022, we had $59.3 million of subordinated debentures outstanding, net of deferred issuance costs. In December 2016, we completed the retirement of $45.0 million of subordinated debt with the proceeds of a $45.0 million senior notes issuance and cash on hand.
As of December 31, 2023, we had $59.4 million of subordinated debentures outstanding, net of deferred issuance costs. In December 2016, we completed the retirement of $45.0 million of subordinated debt with the proceeds of a $45.0 million senior notes issuance and cash on hand.
The capital conservation buffer consists of an additional amount of common equity equal to 2.5% of risk-weighted assets. 57 Table of Contents The following table shows the regulatory capital ratios and the current minimum and well capitalized regulatory requirements at the dates indicated: Risk Based Capital Ratios Minimum Capital Well Capitalized Adequacy with Under Prompt Capital Conservation Corrective Action December 31, December 31, December 31, Buffer, if applicable 1 Provisions 2 2022 2021 2020 The Company Common equity tier 1 capital ratio 7.00 % N/A 9.67 % 9.46 % 11.94 % Total risk-based capital ratio 10.50 % N/A 12.52 % 12.55 % 14.26 % Tier 1 risk-based capital ratio 8.50 % N/A 10.20 % 10.06 % 13.01 % Tier 1 leverage ratio 4.00 % N/A 8.14 % 7.81 % 10.21 % The Bank Common equity tier 1 capital ratio 7.00 % 6.50 % 11.70 % 12.41 % 13.75 % Total risk-based capital ratio 10.50 % 10.00 % 12.75 % 13.46 % 15.00 % Tier 1 risk-based capital ratio 8.50 % 8.00 % 11.70 % 12.41 % 13.75 % Tier 1 leverage ratio 4.00 % 5.00 % 9.32 % 9.58 % 10.74 % 1 Amounts are shown inclusive of a capital conservation buffer of 2.50%. 2 Prompt corrective action provisions are only applicable at the Bank level. The Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” at December 31, 2022, pursuant to the capital requirements in effect at that time.
The capital conservation buffer consists of an additional amount of common equity equal to 2.5% of risk-weighted assets. The following table shows the regulatory capital ratios and the current minimum and well capitalized regulatory requirements at the dates indicated: Risk Based Capital Ratios Minimum Capital Well Capitalized Adequacy with Under Prompt Capital Conservation Corrective Action December 31, December 31, December 31, Buffer, if applicable 1 Provisions 2 2023 2022 2021 The Company Common equity tier 1 capital ratio 7.00 % N/A 11.37 % 9.67 % 9.46 % Total risk-based capital ratio 10.50 % N/A 14.06 % 12.52 % 12.55 % Tier 1 risk-based capital ratio 8.50 % N/A 11.89 % 10.20 % 10.06 % Tier 1 leverage ratio 4.00 % N/A 10.06 % 8.14 % 7.81 % The Bank Common equity tier 1 capital ratio 7.00 % 6.50 % 12.32 % 11.70 % 12.41 % Total risk-based capital ratio 10.50 % 10.00 % 13.24 % 12.75 % 13.46 % Tier 1 risk-based capital ratio 8.50 % 8.00 % 12.32 % 11.70 % 12.41 % Tier 1 leverage ratio 4.00 % 5.00 % 10.41 % 9.32 % 9.58 % 1 Amounts are shown inclusive of a capital conservation buffer of 2.50%. 2 Prompt corrective action provisions are only applicable at the Bank level. The Company, on a consolidated basis, exceeded the minimum capital ratios to be deemed “well capitalized” at December 31, 2023, pursuant to the capital requirements in effect at that time.
When a loan is placed on nonaccrual status, interest previously accrued but not collected in the current period is reversed against current period interest income. Interest income of approximately $284,000, $280,000 and $70,000 was recorded and collected during 2022, 2021 and 2020, respectively, on loans that subsequently went to nonaccrual status by year-end.
When a loan is placed on nonaccrual status, interest previously accrued but not collected in the current period is reversed against current period interest income. Interest income of approximately $1.9 million, $284,000 and $280,000 was recorded and collected during 2023, 2022 and 2021, respectively, on loans that subsequently went to nonaccrual status by year-end.
The increase in income tax expense in 2022, compared to 2021, is commensurate with the growth in our pretax income. Income tax expense reflected all relevant statutory tax rates and GAAP accounting. Our effective tax rate was 26.4% for 2022, 28.1% for 2021, and 25.6% for 2020.
The increase in income tax expense in 2023, compared to 2022, is commensurate with the growth in our pretax income. Income tax expense reflected all relevant statutory tax rates and GAAP accounting. Our effective tax rate was 26.3% for 2023, 26.4% for 2022, and 28.1% for 2021.
See Note 1 – Basis of Presentation and Changes in Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this annual report for a discussion of our ACL. As a result of management’s modeling, we recorded an ACL on loans of $49.5 million as of December 31, 2022; in addition, we recorded an ACL on unfunded commitments of $5.1 million as of December 31, 2022, included within other liabilities.
See Note 1 – Basis of Presentation and Changes in Significant Accounting Policies in the accompanying notes to the consolidated financial statements included elsewhere in this annual report for a discussion of our ACL. As a result of management’s modeling, we recorded an ACL on loans of $44.3 million as of December 31, 2023; in addition, we recorded an ACL on unfunded commitments of $2.7 million as of December 31, 2023, included within other liabilities.
While a significant portion of the portfolio consists of readily marketable securities to address future liquidity needs, other parts of the portfolio may reflect funds invested pending future loan demand or to maximize interest income without undue interest rate risk. Our total securities portfolio as of December 31, 2022, reflected a net decrease of $154.3 million, or 9.1%, from December 31, 2021.
While a significant portion of the portfolio consists of readily marketable securities to address future liquidity needs, other parts of the portfolio may reflect funds invested pending future loan demand or to maximize interest income without undue interest rate risk. Our total securities portfolio as of December 31, 2023 reflected a net decrease of $346.5 million, or 22.5%, from December 31, 2022.
As of December 31, 2022, and December 31, 2021, total trust preferred proceeds of $25.0 million qualified as Tier 1 regulatory capital at the bank holding company level. In the third quarter of 2019, our Board of Directors authorized a stock repurchase program, under which we were authorized to repurchase up to approximately 1.5 million shares (or approximately 5%) of our outstanding common stock through open market purchases, trading plans established in accordance with U.S.
As of December 31, 2023, and December 31, 2022, total trust preferred proceeds of $25.0 million qualified as Tier 1 regulatory capital at the bank holding company level. In the third quarter of 2019, our Board of Directors authorized a stock repurchase program, under which we were authorized to repurchase up to approximately 1.5 million shares (or approximately 5%) of our outstanding common stock through open market purchases, trading plans established in accordance with SEC rules, privately negotiated transactions, or by other means.
For all periods presented, management determined that the realization of the deferred tax asset was “more likely than not” as required by GAAP. 45 Table of Contents Financial condition General Our total assets were $5.89 billion at December 31, 2022, a decrease of $323.9 million, or 5.2%, from December 31, 2021.
For all periods presented, management determined that the realization of the deferred tax asset was “more likely than not” as required by GAAP. 50 Table of Contents Financial condition General Our total assets were $5.72 billion at December 31, 2023, a decrease of $165.5 million, or 2.8%, from December 31, 2022.
The distribution of our nonperforming loans is shown in the following table. Risk Elements The following table sets forth the amounts of nonperforming assets at December 31 for the years indicated: (Dollars in thousands) 2022 2021 2020 Nonaccrual loans $ 31,602 $ 41,531 $ 22,280 Performing troubled debt restructured loans accruing interest 49 25 331 Loans past due 90 days or more and still accruing interest 1,262 3,110 434 Total nonperforming loans 32,913 44,666 23,045 Other real estate owned 1,561 2,356 2,474 Total nonperforming assets $ 34,474 $ 47,022 $ 25,519 Other real estate owned ("OREO") as % of nonperforming assets 4.5 % 5.0 % 9.7 % 49 Table of Contents Accrual of interest is discontinued on a loan when principal or interest is 90 days or more past due, unless the loan is well secured and in the process of collection.
The distribution of our nonperforming loans is shown in the following table. 53 Table of Contents Risk Elements The following table sets forth the amounts of nonperforming assets at December 31 for the years indicated: (Dollars in thousands) 2023 2022 2021 Nonaccrual loans $ 67,583 $ 31,602 $ 41,531 Performing troubled debt restructured loans accruing interest N/A 49 25 Loans past due 90 days or more and still accruing interest 1,196 1,262 3,110 Total nonperforming loans 68,779 32,913 44,666 Other real estate owned 5,123 1,561 2,356 Total nonperforming assets $ 73,902 $ 34,474 $ 47,022 Other real estate owned ("OREO") as % of nonperforming assets 6.9 % 4.5 % 5.0 % Accrual of interest is discontinued on a loan when principal or interest is 90 days or more past due, unless the loan is well secured and in the process of collection.
All ratios conform to the regulatory calculation requirements in effect as of the date noted. In addition to the above regulatory ratios, our common equity to total assets ratio decreased from 8.08% to 7.83%, while our tangible common equity to tangible assets ratio (non-GAAP), decreased from 6.59% at December 31, 2021 to 6.28% at December 31, 2022.
All ratios conform to the regulatory calculation requirements in effect as of the date noted. In addition to the above regulatory ratios, our common equity to total assets ratio increased from 7.83% to 10.09%, while our tangible common equity to tangible assets ratio (non-GAAP) increased from 6.28% at December 31, 2022 to 8.56% at December 31, 2023.
Our ACL on loans to average loans was 1.4% as of December 31, 2022, compared to 2.2% at both December 31, 2021 and 1.7% at December 31, 2020. The following table shows our allocation of the ACL by loan type at December 31 for the years indicated, and, for each category of loans, the percent of total loans represented by that category: Allocation of the Allowance for Credit Losses 2022 2021 2020 % of Loans % of Loans % of Loans in Each in Each in Each Category to Category to Category to (Dollars in thousands) Amount Total Loans Amount Total Loans Amount Total Loans Commercial $ 11,968 21.7 $ 11,751 22.6 $ 2,812 20.0 Leases 2,865 7.2 3,480 5.1 3,888 7.0 Commercial real estate – investor 10,674 25.5 10,795 23.4 7,899 28.6 Commercial real estate – owner occupied 15,001 22.1 4,913 21.4 3,557 16.4 Construction 1,546 4.7 3,373 6.0 4,054 4.8 Real estate – investor 768 1.5 760 1.9 1,740 2.8 Real estate – owner occupied 2,046 5.7 2,832 6.2 2,714 5.7 Multifamily 2,453 8.4 3,675 9.0 3,625 9.3 HELOC 1,806 2.8 2,510 3.7 1,948 5.0 Other 1 353 0.4 192 0.7 1,618 0.4 Total $ 49,480 100.0 $ 44,281 100.0 $ 33,855 100.0 1 The “Other” class includes consumer loans and overdrafts for each year presented. Allocations of the allowance may be made for specific loans, but the entire allowance is available for losses in the loan portfolio.
Our ACL on loans to average loans was 1.1% as of December 31, 2023, compared to 1.4% at December 31, 2022 and 2.2% at December 31, 2021. The following table shows our allocation of the ACL by loan type at December 31 for the years indicated, and, for each category of loans, the percent of total loans represented by that category: Allocation of the Allowance for Credit Losses 2023 2022 2021 % of Loans % of Loans % of Loans in Each in Each in Each Category to Category to Category to (Dollars in thousands) Amount Total Loans Amount Total Loans Amount Total Loans Commercial $ 3,998 20.8 $ 11,968 21.7 $ 11,751 22.6 Leases 2,952 9.8 2,865 7.2 3,480 5.1 Commercial real estate – investor 17,105 25.6 10,674 25.5 10,795 23.4 Commercial real estate – owner occupied 12,280 19.7 15,001 22.1 4,913 21.4 Construction 1,038 4.1 1,546 4.7 3,373 6.0 Real estate – investor 669 1.3 768 1.5 760 1.9 Real estate – owner occupied 1,821 5.6 2,046 5.7 2,832 6.2 Multifamily 2,728 9.9 2,453 8.4 3,675 9.0 HELOC 1,656 2.6 1,806 2.8 2,510 3.7 Other 1 17 0.6 353 0.4 192 0.7 Total $ 44,264 100.0 $ 49,480 100.0 $ 44,281 100.0 1 The “Other” class includes consumer loans and overdrafts for each year presented. Allocations of the allowance may be made for specific loans, but the entire allowance is available for losses in the loan portfolio.
The OREO valuation reserve decreased to $856,000 in 2022 compared to $1.2 million in 2021. OREO Properties by Type as of December 31, Percent Change From (Dollars in thousands) 2022 2021 2020 2022-2021 2021-2020 Single family residence $ - $ 645 $ 430 (100.0) 50.0 Lots (single family and commercial) 1,261 1,411 1,387 (10.6) 1.7 Vacant land 300 300 352 - (14.8) Commercial property - - 305 - (100.0) Total OREO properties $ 1,561 $ 2,356 $ 2,474 (33.7) (4.8) Other real estate assets transferred from loans are recorded at the fair value of the property when transferred, less estimated costs to sell, establishing a new cost basis.
The OREO valuation reserve decreased to $118,000 in 2023 compared to $856,000 in 2022. OREO Properties by Type as of December 31, Percent Change From (Dollars in thousands) 2023 2022 2021 2023-2022 2022-2021 Single family residence $ - $ - $ 645 - (100.0) Lots (single family and commercial) - 1,261 1,411 (100.0) (10.6) Vacant land 197 300 300 (34.3) - Multi-family - - - - - Commercial property 4,926 - - - Total OREO properties $ 5,123 $ 1,561 $ 2,356 228.2 (33.7) Other real estate assets transferred from loans are recorded at the fair value of the property when transferred, less estimated costs to sell, establishing a new cost basis.
See the discussion entitled “Non-GAAP Presentations” below and the table on page 42 that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. 2 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, discussed below, and includes fees of $3.0 million for 2022, $5.8 million for 2021, and $4.3 million for 2020.
See the discussion entitled “Non-GAAP Financial Measures” on page 44 and the table on page 47 that provides a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. 2 Interest income from loans is shown on a tax equivalent basis, which is a non-GAAP financial measure, discussed below, and includes net costs of $2.7 million for 2023, and fee income of $3.0 million for 2022 and $5.8 million for 2021.
Significant cash outflows from financing activities in 2021 included a reduction in other short-term borrowings of $48.5 million. Commitments and Off-balance sheet arrangements Derivative contracts, which include contracts under which we either receive cash from, or pay cash to, counterparties reflecting changes in interest rates are carried at fair value on our Consolidated Balance Sheet as disclosed in Note 18 of the Notes to the Consolidated Financial Statements provided in Part II, Item 8, “Financial Statements and Supplementary Data”.
Significant cash outflows from financing activities in 2023 included the $9.0 million repayment of the term note in February 2023 and the $45.0 million repayment of senior notes in June 2023. Commitments and Off-balance sheet arrangements Derivative contracts, which include contracts under which we either receive cash from, or pay cash to, counterparties reflecting changes in interest rates are carried at fair value on our Consolidated Balance Sheets as disclosed in Note 18 of the Notes to the Consolidated Financial Statements provided in Part II, Item 8, “Financial Statements and Supplementary Data”.
A decline in other real estate owned holdings of $795,000 in 2022 resulted in a decrease of $21,000 in net other real estate owned expenses for 2022 compared to 2021, and a decline in other real estate owned holdings of $118,000 in 2021 compared to 2020 resulted in a decrease in expenses of $500,000 in the like period. As we focused on mitigating the increase of noninterest expenses, exclusive of acquisition-related activity, we were also able to maintain our profitable wealth management business, and continue profitability, though to a lesser extent, with the mortgage banking business as originations and sales were negatively impacted by the rising interest rates. For information comparing our financial condition and results of operations for the year ended December 31, 2021, to year ended December 31, 2020, see “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 10, 2022. Critical accounting estimates Our consolidated financial statements are prepared based on the application of accounting policies in accordance with GAAP and follow general practices within the banking industry.
We continue to take steps to control operating expenses and increase noninterest income. As we focused on reducing noninterest expenses, exclusive of acquisition-related activity, we were also able to maintain our profitable wealth management business, and continue profitability, though to a lesser extent, with the mortgage banking business as originations and sales were negatively impacted by elevated interest rates. For information comparing our financial condition and results of operations for the year ended December 31, 2022, to year ended December 31, 2021, see “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 9, 2023. Critical accounting estimates Our consolidated financial statements are prepared based on the application of accounting policies in accordance with GAAP and follow general practices within the banking industry.
See Note 4 to the Consolidated Financial Statements for more detail on the ACL for securities analysis performed. Other Real Estate Owned Other real estate owned (“OREO”) decreased to $1.6 million as of December 31, 2022, compared to $2.4 million as of December 31, 2021, reflecting a $795,000 decline.
See Note 4 to the Consolidated Financial Statements for more detail on the ACL for securities analysis performed. Other Real Estate Owned Other real estate owned (“OREO”) increased to $5.1 million as of December 31, 2023, compared to $1.6 million as of December 31, 2022, reflecting a $3.6 million increase.
In total, we repurchased 1,485,307 shares of our common stock at a weighted average price of $10.31 per share under our stock repurchase program prior to its expiration on October 21, 2021.
In total, we repurchased 1,485,307 shares of our common stock at a weighted average price of $10.31 per share under our stock repurchase program prior to its expiration on October 21, 2021. In the fourth quarter of 2023, our Board of Directors authorized the repurchase of up to 2,234,896 shares of our common stock.
Our provision for credit losses in 2022 totaled $6.6 million, compared to $4.3 million in 2021, and $10.4 million in 2020. Net charge-offs recorded in 2022 totaled $1.6 million, compared to net charge-offs of $4.4 million recorded in 2021, and net charge-offs of $979,000 in 2020.
Our provision for credit losses in 2023 totaled $16.5 million, compared to $6.6 million in 2022, and $4.3 million in 2021. Net charge-offs recorded in 2023 totaled $23.3 million, compared to net charge-offs of $1.6 million recorded in 2022, and net charge-offs of $4.4 million in 2021.
Refer to Note 5, “Loans and Allowance for Credit Losses on Loans”, in our Consolidated Financial Statements, below, for further detail of past due loans by classification for 2022 and 2021. Classified Assets Classified assets as of December 31, Percent Change From (Dollars in thousands) 2022 2021 2020 2022-2021 2021-2020 Commercial $ 26,485 $ 32,712 $ 2,679 (19.0) N/M Leases 1,876 3,754 3,222 (50.0) 16.5 Commercial real estate – investor 27,410 10,667 5,117 157.0 108.5 Commercial real estate – owner occupied 40,890 15,429 11,187 165.0 37.9 Construction 1,333 2,104 5,192 (36.6) (59.5) Residential real estate – investor 1,714 1,265 1,516 35.5 (16.6) Residential real estate – owner occupied 3,854 5,099 4,040 (24.4) 26.2 Multifamily 2,954 2,278 7,558 29.7 (69.9) HELOC 2,411 1,423 1,540 69.4 (7.6) Other (1) 2 10 4 (80.0) 150.0 Total classified loans 108,929 74,741 42,055 45.7 77.7 Other real estate owned 1,561 2,356 2,474 (33.7) (4.8) Total classified assets $ 110,490 $ 77,097 $ 44,529 43.3 73.1 N/M - Not meaningful 1 The “Other” class includes consumer loans and overdrafts. Classified loans include nonaccrual, performing troubled debt restructurings and all other loans considered substandard.
Refer to Note 5, “Loans and Allowance for Credit Losses on Loans”, in our Consolidated Financial Statements, below, for further detail of past due loans by classification for 2023 and 2022. Classified Assets Classified assets as of December 31, Percent Change From (Dollars in thousands) 2023 2022 2021 2023-2022 2022-2021 Commercial $ 8,414 $ 26,485 $ 32,712 (68.2) (19.0) Leases 818 1,876 3,754 (56.4) (50.0) Commercial real estate – investor 43,798 27,410 10,667 59.8 157.0 Commercial real estate – owner occupied 54,613 40,890 15,429 33.6 165.0 Construction 17,155 1,333 2,104 N/M (36.6) Residential real estate – investor 1,331 1,714 1,265 (22.3) 35.5 Residential real estate – owner occupied 3,216 3,854 5,099 (16.6) (24.4) Multifamily 1,775 2,954 2,278 (39.9) 29.7 HELOC 1,664 2,411 1,423 (31.0) 69.4 Other (1) - 2 10 (100.0) (80.0) Total classified loans 132,784 108,929 74,741 21.9 45.7 Other real estate owned 5,123 1,561 2,356 228.2 (33.7) Total classified assets $ 137,907 $ 110,490 $ 77,097 24.8 43.3 N/M - Not meaningful 1 The “Other” class includes consumer loans and overdrafts. Classified loans include nonaccrual and all other loans considered substandard.
The table below provides a reconciliation of each non-GAAP (TE) measure to the GAAP equivalent: Effect of Tax Equivalent Adjustment (In thousands) 2022 2021 2020 Interest income (GAAP) $ 216,473 $ 105,165 $ 104,215 Taxable equivalent adjustment - loans 23 15 12 Taxable equivalent adjustment - securities 1,405 1,357 1,455 Interest income (TE) 217,901 106,537 105,682 Less: interest expense (GAAP) 10,317 8,450 12,464 Net interest income (TE) $ 207,584 $ 98,087 $ 93,218 Net interest income (GAAP) $ 206,156 $ 96,715 $ 91,751 Average interest earning assets $ 5,684,862 $ 3,272,951 $ 2,674,957 Net interest margin (GAAP) 3.63 % 2.95 % 3.43 % Net interest margin (TE) 3.65 % 3.00 % 3.48 % The following table allocates the changes in net interest income to changes in either average balances or average rates for interest earning assets and interest bearing liabilities.
The table below provides a reconciliation of each non-GAAP (TE) measure to the GAAP equivalent: Effect of Tax Equivalent Adjustment (In thousands) 2023 2022 2021 Interest income (GAAP) $ 291,970 $ 216,473 $ 105,165 Taxable equivalent adjustment - loans 39 23 15 Taxable equivalent adjustment - securities 1,417 1,405 1,357 Interest income (TE) 293,426 217,901 106,537 Less: interest expense (GAAP) 40,039 10,317 8,450 Net interest income (TE) $ 253,387 $ 207,584 $ 98,087 Net interest income (GAAP) $ 251,931 $ 206,156 $ 96,715 Average interest earning assets $ 5,429,801 $ 5,684,862 $ 3,272,951 Net interest margin (GAAP) 4.64 % 3.63 % 2.95 % Net interest margin (TE) 4.67 % 3.65 % 3.00 % The following table allocates the changes in net interest income to changes in either average balances or average rates for interest earning assets and interest bearing liabilities.
In 2020, securities transactions accounted for net inflows of $831,000, and proceeds from the sale of OREO assets accounted for inflows of $3.3 million. Net cash outflows from financing activities in 2022 were $301.5 million, compared to $258.2 million of inflows in 2021, and $357.1 million of inflows in 2020.
In 2021, securities transactions accounted for net outflows of $141.4 million, and proceeds from the sale of OREO assets accounted for inflows of $5.8 million. Net cash outflows from financing activities in 2023 were $293.0 million, compared to $301.5 million of outflows in 2022, and $258.2 million of inflows in 2021.
Treasury $ 224,054 $ 212,129 13.8 $ 202,251 $ 202,339 11.9 $ 4,014 $ 4,117 0.8 U.S. government agencies 61,178 56,048 3.6 62,587 61,888 3.7 6,811 6,657 1.3 U.S. government agency mortgage-backed 140,588 124,990 8.1 172,016 172,302 10.2 16,098 17,209 3.5 States and political subdivisions 239,999 226,128 14.7 241,937 257,609 15.2 229,352 249,259 50.2 Corporate bonds 10,000 9,622 0.6 10,000 9,887 0.6 - - 0.0 Collateralized mortgage obligations 596,336 533,768 34.7 673,238 672,967 39.7 53,999 56,585 11.4 Asset-backed securities 210,388 201,928 13.1 236,293 236,877 14.0 130,959 131,818 26.6 Collateralized loan obligations 180,276 174,746 11.4 79,838 79,763 4.7 30,728 30,533 6.2 Total securities available-for-sale $ 1,662,819 $ 1,539,359 100.0 $ 1,678,160 $ 1,693,632 100.0 $ 471,961 $ 496,178 100.0 Our investment portfolio serves as both an important source of liquidity and as a source of income.
Treasury $ 174,602 $ 169,574 14.2 $ 224,054 $ 212,129 13.8 $ 202,251 $ 202,339 11.9 U.S. government agencies 60,011 56,959 4.8 61,178 56,048 3.6 62,587 61,888 3.7 U.S. government agency mortgage-backed 118,492 106,370 8.9 140,588 124,990 8.1 172,016 172,302 10.2 States and political subdivisions 238,440 229,335 19.2 239,999 226,128 14.7 241,937 257,609 15.2 Corporate bonds - - 0.0 10,000 9,622 0.6 10,000 9,887 0.6 Collateralized mortgage obligations 442,987 392,544 32.9 596,336 533,768 34.7 673,238 672,967 39.7 Asset-backed securities 69,248 66,166 5.5 210,388 201,928 13.1 236,293 236,877 14.0 Collateralized loan obligations 173,201 171,881 14.5 180,276 174,746 11.4 79,838 79,763 4.7 Total securities available-for-sale $ 1,276,981 $ 1,192,829 100.0 $ 1,662,819 $ 1,539,359 100.0 $ 1,678,160 $ 1,693,632 100.0 Our investment portfolio serves as both an important source of liquidity and as a source of income.
Subsequent to closing, results reflect all post-acquisition activity of the combined company. 35 Table of Contents Summary Financial Data Old Second Bancorp, Inc. and Subsidiaries Financial Highlights (Dollars in thousands, except per share data) 2022 2021 2020 Balance sheet items at year-end Total assets $ 5,888,317 $ 6,212,189 $ 3,040,837 Total earning assets 5,488,534 5,845,972 2,859,154 Average assets 6,071,220 3,483,100 2,860,770 Loans, gross 3,869,609 3,420,804 2,034,851 Allowance for credit losses on loans 49,480 44,281 33,855 Deposits 5,110,723 5,466,232 2,537,073 Securities sold under agreement to repurchase 32,156 50,337 66,980 Other short-term borrowings 90,000 - - Junior subordinated debentures 25,773 25,773 25,773 Subordinated debentures 59,297 59,212 - Senior notes 44,585 44,480 44,375 Notes payable and other borrowings 9,000 19,074 23,393 Stockholders’ equity 461,141 502,027 307,087 Results of operations for the year ended Interest and dividend income $ 216,473 $ 105,165 $ 104,215 Interest expense 10,317 8,450 12,464 Net interest and dividend income 206,156 96,715 91,751 Provision for credit losses 6,550 4,326 10,413 Noninterest income 43,116 39,260 37,487 Noninterest expense 151,173 103,782 81,417 Income before taxes 91,549 27,867 37,408 Provision for income taxes 24,144 7,823 9,583 Net income available to common stockholders $ 67,405 $ 20,044 $ 27,825 Performance ratio Return on average total assets 1.11 % 0.58 % 0.97 % Return on average equity 14.46 % 6.04 % 9.67 % Average equity to average assets 7.68 % 9.53 % 10.06 % Dividend payout ratio 13.25 % 24.24 % 4.26 % Per share data Basic earnings $ 1.51 $ 0.66 $ 0.94 Diluted earnings $ 1.49 $ 0.65 $ 0.92 Common book value per share $ 10.34 $ 11.29 $ 10.47 Weighted average diluted shares outstanding 45,213,088 30,737,862 30,174,072 Weighted average basic shares outstanding 44,526,655 30,208,663 29,623,333 Shares outstanding at year-end 44,582,311 44,461,045 29,328,723 Loan quality ratios Allowance for credit losses on loans to total loans at end of the year 1.28 % 1.29 % 1.66 % Provision for credit losses on loans to total loans 0.17 % 0.13 % 0.45 % Net loans charged-off to average total loans 0.04 % 0.22 % 0.05 % Nonaccrual loans to total loans at end of the year 0.82 % 1.21 % 1.09 % Nonperforming assets to total assets at end of the year 0.59 % 0.76 % 0.84 % Allowance for credit losses on loans to nonaccrual loans 156.57 % 106.62 % 151.95 % 36 Table of Contents Old Second Bancorp, Inc. and Subsidiaries Quarterly Financial Information (Dollars in thousands, except per share data) 2022 2021 4th 3rd 2nd 1st 4th 3rd 2nd 1st Interest income $ 67,745 $ 58,008 $ 47,389 $ 43,331 $ 30,790 $ 24,791 $ 24,194 $ 25,390 Interest expense 3,654 2,439 2,125 2,099 2,190 2,173 2,240 1,847 Net interest income 64,091 55,569 45,264 41,232 28,600 22,618 21,954 23,543 Provision for credit losses 1,500 4,500 550 - 12,326 (1,500) (3,500) (3,000) Securities (losses) gains, net (910) (1) (33) - (14) 244 2 - Income (loss) before taxes 31,853 26,577 16,676 16,443 (11,539) 11,329 11,972 16,105 Net income (loss) 23,615 19,523 12,247 12,020 (9,067) 8,412 8,820 11,879 Basic earnings per share 0.53 0.43 0.28 0.27 (0.27) 0.30 0.30 0.41 Diluted earnings per share 0.52 0.43 0.27 0.27 (0.26) 0.29 0.30 0.40 Dividends paid per share 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.01 2022 Financial Overview In 2022, we recorded net income of $67.4 million, or $1.49 per fully diluted share, compared to $20.0 million, or $0.65 per fully diluted share, in 2021, and $27.8 million, or $0.92 per fully diluted share, in 2020.
Subsequent to closing, results reflect all post-acquisition activity of the combined Company. 40 Table of Contents Summary Financial Data Old Second Bancorp, Inc. and Subsidiaries Financial Highlights (Dollars in thousands, except per share data) 2023 2022 2021 Balance sheet items at year-end Total assets $ 5,722,799 $ 5,888,317 $ 6,212,189 Total earning assets 5,315,070 5,488,534 5,845,972 Average assets 5,820,173 6,071,220 3,483,100 Loans, gross 4,042,953 3,869,609 3,420,804 Allowance for credit losses on loans 44,264 49,480 44,281 Deposits 4,570,746 5,110,723 5,466,232 Securities sold under agreement to repurchase 26,470 32,156 50,337 Other short-term borrowings 405,000 90,000 - Junior subordinated debentures 25,773 25,773 25,773 Subordinated debentures 59,382 59,297 59,212 Senior notes - 44,585 44,480 Notes payable and other borrowings - 9,000 19,074 Stockholders’ equity 577,281 461,141 502,027 Results of operations for the year ended Interest and dividend income $ 291,970 $ 216,473 $ 105,165 Interest expense 40,039 10,317 8,450 Net interest and dividend income 251,931 206,156 96,715 Provision for credit losses 16,501 6,550 4,326 Noninterest income 34,179 43,116 39,260 Noninterest expense 145,201 151,173 103,782 Income before taxes 124,408 91,549 27,867 Provision for income taxes 32,679 24,144 7,823 Net income available to common stockholders $ 91,729 $ 67,405 $ 20,044 Performance ratio Return on average total assets 1.58 % 1.11 % 0.58 % Return on average equity 17.70 % 14.46 % 6.04 % Average equity to average assets 8.91 % 7.68 % 9.53 % Dividend payout ratio 9.76 % 13.25 % 24.24 % Per share data Basic earnings $ 2.05 $ 1.51 $ 0.66 Diluted earnings $ 2.02 $ 1.49 $ 0.65 Common book value per share $ 12.92 $ 10.34 $ 11.29 Weighted average diluted shares outstanding 45,395,010 45,213,088 30,737,862 Weighted average basic shares outstanding 44,663,722 44,526,655 30,208,663 Shares outstanding at year-end 44,697,917 44,582,311 44,461,045 Loan quality ratios Allowance for credit losses on loans to total loans at end of the year 1.09 % 1.28 % 1.29 % Provision for credit losses on loans to total loans 0.41 % 0.17 % 0.13 % Net loans charged-off to average total loans 0.58 % 0.04 % 0.22 % Nonaccrual loans to total loans at end of the year 1.67 % 0.82 % 1.21 % Nonperforming assets to total assets at end of the year 1.29 % 0.59 % 0.76 % Allowance for credit losses on loans to nonaccrual loans 65.50 % 156.57 % 106.62 % 41 Table of Contents Old Second Bancorp, Inc. and Subsidiaries Quarterly Financial Information (Dollars in thousands, except per share data) 2023 2022 4th 3rd 2nd 1st 4th 3rd 2nd 1st Interest income $ 73,696 $ 74,229 $ 73,886 $ 70,159 $ 67,745 $ 58,008 $ 47,389 $ 43,331 Interest expense 12,461 11,199 10,306 6,073 3,654 2,439 2,125 2,099 Net interest income 61,235 63,030 63,580 64,086 64,091 55,569 45,264 41,232 Provision for credit losses 8,000 3,000 2,000 3,501 1,500 4,500 550 - Securities losses, net (2) (924) (1,547) (1,675) (910) (1) (33) - Income before taxes 24,938 32,484 34,973 32,013 31,853 26,577 16,676 16,443 Net income 18,225 24,335 25,562 23,607 23,615 19,523 12,247 12,020 Basic earnings per share 0.40 0.55 0.57 0.53 0.53 0.43 0.28 0.27 Diluted earnings per share 0.40 0.54 0.56 0.52 0.52 0.43 0.27 0.27 Dividends paid per share 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 2023 Financial Overview In 2023, we recorded net income of $91.7 million, or $2.02 per fully diluted share, compared to $67.4 million, or $1.49 per fully diluted share, in 2022, and $20.0 million, or $0.65 per fully diluted share, in 2021.
The increase in interest expense in 2022 compared to 2021 was due primarily to subordinated debenture expense increases based on a full year of interest in 2022, NOW and money market accounts, as well as a rise in our short-term funding needs, as we utilized short-term borrowings (FHLB advances) during the second half of 2022. Our net interest income increased $5.0 million, or 5.5%, to $96.8 million for 2021, from $91.8 million for 2020.
The increase in interest expense in 2022 compared to 2021 was due primarily to subordinated debenture expense increases based on a full year of interest in 2022, NOW and money market accounts, as well as a rise in our short-term funding needs, as we utilized short-term borrowings (FHLB advances) during the second half of 2022. Our average earning assets decreased $255.1 million, or 4.5%, to $5.43 billion in 2023, from $5.68 billion in 2022.
Asset quality levels have remained relatively stable over the last few years relative to total assets, with nonperforming assets of $34.5 million or 0.59% of total assets for 2022, compared to $47.0 million, or 0.76% of total assets for 2021, and $25.5 million, or 0.84% of total assets, for 2020, with the total dollar decrease in 2022, compared to 2021, primarily due to the reduction in nonaccrual loans of $9.9 million.
Asset quality levels have decreased slightly over the last few years relative to total assets, with nonperforming assets of $73.9 million, or 1.29%, of total assets for 2023, compared to $34.5 million, or 0.59% of total assets for 2022, and $47.0 million, or 0.76% of total assets, for 2021, with the total dollar increase in 2023, compared to 2022, primarily due to the increase in nonaccrual loans of $36.0 million.
Average balances are derived from daily balances. Analysis of Average Balances, Tax Equivalent Income / Expense and Rates (Dollars in thousands - unaudited) Year Ended December 31, 2022 2021 2020 Average Income / Rate Average Income / Rate Average Income / Rate Balance Expense % Balance Expense % Balance Expense % Assets Interest earning deposits with financial institutions $ 308,845 $ 2,175 0.70 $ 493,313 $ 656 0.13 $ 180,439 $ 258 0.14 Securities: Taxable 1,537,655 31,566 2.05 522,892 8,168 1.56 265,312 6,773 2.55 Non-taxable (TE) 1 181,496 6,692 3.69 188,951 6,464 3.42 199,386 6,926 3.47 Total securities (TE) 1 1,719,151 38,258 2.23 711,843 14,632 2.06 464,698 13,699 2.95 Dividends from FHLBC and FRBC 19,051 936 4.91 10,201 456 4.47 9,917 484 4.88 Loans and loans held-for-sale 1 , 2 3,637,815 176,532 4.85 2,057,594 90,793 4.41 2,019,903 91,241 4.52 Total interest earning assets 5,684,862 217,901 3.83 3,272,951 106,537 3.26 2,674,957 105,682 3.95 Cash and due from banks 52,333 - - 30,621 - - 31,143 - - Allowance for credit losses on loans (45,742) - - (32,183) - - (29,771) - - Other noninterest bearing assets 379,767 - - 211,711 - - 184,441 - - Total assets $ 6,071,220 $ 3,483,100 $ 2,860,770 Liabilities and Stockholders' Equity NOW accounts $ 610,072 $ 564 0.09 $ 584,530 $ 380 0.07 $ 456,284 $ 564 0.12 Money market accounts 1,004,992 958 0.10 407,356 344 0.08 296,398 497 0.17 Savings accounts 1,188,771 378 0.03 502,863 237 0.05 363,331 508 0.14 Time deposits 468,476 1,448 0.31 365,167 1,510 0.41 424,831 5,033 1.18 Interest bearing deposits 3,272,311 3,348 0.10 1,859,916 2,471 0.13 1,540,844 6,602 0.43 Securities sold under repurchase agreements 35,157 40 0.11 60,895 82 0.13 53,808 202 0.38 Other short-term borrowings 12,534 480 3.83 - - - 11,255 179 1.59 Junior subordinated debentures 25,773 1,136 4.41 25,773 1,133 4.40 31,101 2,215 7.12 Subordinated debentures 59,255 2,185 3.69 43,820 1,610 3.67 - - - Senior note 44,533 2,682 6.02 44,429 2,692 6.06 44,323 2,692 6.07 Notes payable and other borrowings 13,239 446 3.37 21,700 462 2.13 22,812 574 2.52 Total interest bearing liabilities 3,462,802 10,317 0.30 2,056,533 8,450 0.41 1,704,143 12,464 0.73 Noninterest bearing deposits 2,097,151 - - 1,045,518 - - 832,180 - - Other liabilities 44,986 - - 49,166 - - 36,758 - - Stockholders' equity 466,281 - - 331,883 - - 287,689 - - Total liabilities and stockholders' equity $ 6,071,220 $ 3,483,100 $ 2,860,770 Net interest income (GAAP) $ 206,156 $ 96,715 $ 91,751 Net interest margin (GAAP) 3.63 2.95 3.43 Net interest income (TE) 1 $ 207,584 $ 98,087 $ 93,218 Net interest margin (TE) 1 3.65 3.00 3.48 Interest bearing liabilities to earning assets 60.91 % 62.83 % 63.71 % 1 Tax equivalent basis is calculated using a marginal tax rate of 21% in 2022, 2021 and 2020.
Average balances are derived from daily balances. Analysis of Average Balances, Tax Equivalent Income / Expense and Rates (Dollars in thousands - unaudited) Year Ended December 31, 2023 2022 2021 Average Income / Rate Average Income / Rate Average Income / Rate Balance Expense % Balance Expense % Balance Expense % Assets Interest earning deposits with financial institutions $ 49,303 $ 2,503 5.08 $ 308,845 $ 2,175 0.70 $ 493,313 $ 656 0.13 Securities: Taxable 1,177,860 37,940 3.22 1,537,655 31,566 2.05 522,892 8,168 1.56 Non-taxable (TE) 1 170,018 6,746 3.97 181,496 6,692 3.69 188,951 6,464 3.42 Total securities (TE) 1 1,347,878 44,686 3.32 1,719,151 38,258 2.23 711,843 14,632 2.06 Dividends from FHLBC and FRBC 32,351 1,920 5.93 19,051 936 4.91 10,201 456 4.47 Loans and loans held-for-sale 1, 2 4,000,269 244,317 6.11 3,637,815 176,532 4.85 2,057,594 90,793 4.41 Total interest earning assets 5,429,801 293,426 5.40 5,684,862 217,901 3.83 3,272,951 106,537 3.26 Cash and due from banks 56,592 - - 52,333 - - 30,621 - - Allowance for credit losses on loans (51,880) - - (45,742) - - (32,183) - - Other noninterest bearing assets 385,660 - - 379,767 - - 211,711 - - Total assets $ 5,820,173 $ 6,071,220 $ 3,483,100 Liabilities and Stockholders' Equity NOW accounts $ 585,304 $ 1,591 0.27 $ 610,072 $ 564 0.09 $ 584,530 $ 380 0.07 Money market accounts 752,025 6,039 0.80 1,004,992 958 0.10 407,356 344 0.08 Savings accounts 1,052,750 1,131 0.11 1,188,771 378 0.03 502,863 237 0.05 Time deposits 458,918 6,636 1.45 468,476 1,448 0.31 365,167 1,510 0.41 Interest bearing deposits 2,848,997 15,397 0.54 3,272,311 3,348 0.10 1,859,916 2,471 0.13 Securities sold under repurchase agreements 27,518 93 0.34 35,157 40 0.11 60,895 82 0.13 Other short-term borrowings 356,014 18,774 5.27 12,534 480 3.83 - - - Junior subordinated debentures 25,773 1,095 4.25 25,773 1,136 4.41 25,773 1,133 4.40 Subordinated debentures 59,340 2,185 3.68 59,255 2,185 3.69 43,820 1,610 3.67 Senior note 22,000 2,408 10.95 44,533 2,682 6.02 44,429 2,692 6.06 Notes payable and other borrowings 1,332 87 6.53 13,239 446 3.37 21,700 462 2.13 Total interest bearing liabilities 3,340,974 40,039 1.20 3,462,802 10,317 0.30 2,056,533 8,450 0.41 Noninterest bearing deposits 1,906,633 - - 2,097,151 - - 1,045,518 - - Other liabilities 54,243 - - 44,986 - - 49,166 - - Stockholders' equity 518,323 - - 466,281 - - 331,883 - - Total liabilities and stockholders' equity $ 5,820,173 $ 6,071,220 $ 3,483,100 Net interest income (GAAP) $ 251,931 $ 206,156 $ 96,715 Net interest margin (GAAP) 4.64 3.63 2.95 Net interest income (TE) 1 $ 253,387 $ 207,584 $ 98,087 Net interest margin (TE) 1 4.67 3.65 3.00 Interest bearing liabilities to earning assets 61.53 % 60.91 % 62.83 % 1 Tax equivalent basis is calculated using a marginal tax rate of 21% in 2023, 2022 and 2021.
During 2021, we recorded a $9.4 million release of provision for credit losses expense on loans, a $12.2 million Day Two non-PCD credit mark for estimated lifetime credit losses on West Suburban acquired loans, and a $1.5 million provision for credit losses on unfunded commitments. 51 Table of Contents Summary of Loan Loss Experience The following table summarizes, for the years indicated, activity in the ACL, including amounts charged-off, amounts of recoveries, additions to the allowance charged to operating expense, and the ratio of net charge-offs to loans outstanding: Analysis of Allowance for Credit Losses (Dollars in thousands) 2022 2021 2020 Total average loans (exclusive of loans held–for–sale) $ 3,634,570 $ 2,051,944 $ 2,009,774 Allowance at beginning of year 44,281 33,855 19,789 Charge–offs: Commercial 151 963 39 Leases 371 69 206 Commercial real estate – investor 1,401 2,724 512 Commercial real estate – owner occupied 133 1,797 1,763 Construction - - 60 Real estate – investor - - 8 Real estate – owner occupied 2 - 43 Multifamily - 183 - HELOC - 17 193 Other 1 402 180 244 Total charge–offs 2,460 5,933 3,068 Recoveries: Commercial 95 352 56 Leases 2 - 98 Commercial real estate – investor 81 78 165 Commercial real estate – owner occupied 104 235 697 Construction - - 172 Real estate – investor 30 291 57 Real estate – owner occupied 226 158 287 Multifamily 63 - - HELOC 140 234 387 Other 1 168 141 170 Total recoveries 909 1,489 2,089 Net charge-offs 1,551 4,444 979 Adoption of ASU 326 - - 5,879 Day 1 PCD credit evaluation - 12,075 - Provision for credit losses on loans 6,750 2,795 9,166 Allowance at end of year $ 49,480 $ 44,281 $ 33,855 Net charge-offs to total average loans 0.0 % 0.2 % 0.0 % ACL on loans at year end to total average loans 1.4 % 2.2 % 1.7 % Nonaccrual loans to total loans outstanding 0.8 % 1.2 % 1.1 % Nonperforming loans to total loans outstanding 0.9 % 1.5 % 1.1 % ACL on loans at year end to nonaccrual loans 156.6 % 106.6 % 152.0 % 1 The “Other” class includes consumer loans and overdrafts. 52 Table of Contents The following table summarizes, for the years indicated, net charge-offs per loan class and the percentage of total average loans per class: % of Total % of Total % of Total Average Average Average Loans Per Loans Per Loans Per 2022 Class 2021 Class 2020 Class Commercial $ 56 0.0 $ 611 0.1 $ (17) (0.0) Leases 369 0.1 69 0.1 108 0.1 Commercial real estate – investor 1,320 0.1 2,646 0.6 347 0.1 Commercial real estate – owner occupied 29 0.0 1,562 0.4 1,066 0.3 Construction - - - - (112) (0.1) Residential real estate – investor (30) (0.1) (291) (0.7) (49) (0.1) Residential real estate – owner occupied (224) (0.1) (158) (0.1) (244) (0.2) Multifamily (63) (0.0) 183 0.1 - - HELOC (140) (0.1) (217) (0.3) (194) (0.2) Other 1 234 1.6 39 0.3 74 1.2 Net charge–offs $ 1,551 0.0 $ 4,444 0.2 $ 979 0.0 1 The “Other” class includes consumer loans and overdrafts. The provision for credit losses on loans is based upon management’s estimate of future expected credit losses in the loan and lease portfolio and its evaluation of the adequacy of the ACL.
During 2022, we recorded a $6.8 million provision for credit losses expense on loans, and a $200,000 release of provision for credit losses on unfunded commitments. 55 Table of Contents Summary of Loan Loss Experience The following table summarizes, for the years indicated, activity in the ACL, including amounts charged-off, amounts of recoveries, additions to the allowance charged to operating expense, and the ratio of net charge-offs to loans outstanding: Analysis of Allowance for Credit Losses (Dollars in thousands) 2023 2022 2021 Total average loans (exclusive of loans held–for–sale) $ 3,998,937 $ 3,634,570 $ 2,051,944 Allowance at beginning of year 49,480 44,281 33,855 Charge–offs: Commercial 885 151 963 Leases 882 371 69 Commercial real estate – investor 11,816 1,401 2,724 Commercial real estate – owner occupied 10,691 133 1,797 Construction - - - Real estate – investor - - - Real estate – owner occupied - 2 - Multifamily - - 183 HELOC - - 17 Other 1 368 402 180 Total charge–offs 24,642 2,460 5,933 Recoveries: Commercial 632 95 352 Leases 119 2 - Commercial real estate – investor 77 81 78 Commercial real estate – owner occupied 29 104 235 Construction 100 - - Real estate – investor 30 30 291 Real estate – owner occupied 79 226 158 Multifamily - 63 - HELOC 105 140 234 Other 1 169 168 141 Total recoveries 1,340 909 1,489 Net charge-offs 23,302 1,551 4,444 Day 1 PCD credit evaluation - - 12,075 Provision for credit losses on loans 18,086 6,750 2,795 Allowance at end of year $ 44,264 $ 49,480 $ 44,281 Net charge-offs to total average loans 0.6 % 0.0 % 0.2 % ACL on loans at year end to total average loans 1.1 % 1.4 % 2.2 % Nonaccrual loans to total loans outstanding 1.7 % 0.8 % 1.2 % Nonperforming loans to total loans outstanding 1.7 % 0.9 % 1.3 % ACL on loans at year end to nonaccrual loans 65.5 % 156.6 % 106.6 % 1 The “Other” class includes consumer loans and overdrafts. 56 Table of Contents The following table summarizes, for the years indicated, net charge-offs per loan class and the percentage of total average loans per class: % of Total % of Total % of Total Average Average Average Loans Per Loans Per Loans Per 2023 Class 2022 Class 2021 Class Commercial $ 253 0.0 $ 56 0.0 $ 611 0.1 Leases 763 0.2 369 0.1 69 0.1 Commercial real estate – investor 11,739 1.1 1,320 0.1 2,646 0.6 Commercial real estate – owner occupied 10,662 1.4 29 0.0 1,562 0.4 Construction (100) (0.1) - - - - Residential real estate – investor (30) (0.1) (30) (0.1) (291) (0.7) Residential real estate – owner occupied (79) (0.0) (224) (0.1) (158) (0.1) Multifamily - - (63) (0.0) 183 0.1 HELOC (105) (0.1) (140) (0.1) (217) (0.3) Other 1 199 0.8 234 1.6 39 0.3 Net charge–offs $ 23,302 0.6 $ 1,551 0.0 $ 4,444 0.2 1 The “Other” class includes consumer loans and overdrafts. The provision for credit losses on loans is based upon management’s estimate of future expected credit losses in the loan and lease portfolio and its evaluation of the adequacy of the ACL.
We recorded total loan originations, excluding renewals, of $1.90 billion in 2022, but we also experienced accelerated paydowns in 2022 due to high levels of customer liquidity. We strive to serve customers in and around our geographic locations and continue to seek opportunities in our primary lending markets; however, our markets remain very competitive for new loan business. Management continues to emphasize loan portfolio quality, which is evidenced by the improved nonperforming loan metrics discussed in the “Asset Quality” section below.
We recorded total loan originations, excluding renewals, of $997.2 million in 2023, but we also experienced accelerated paydowns in 2023 due to higher levels of customer liquidity. We strive to serve customers in and around our geographic locations and continue to seek opportunities in our primary lending markets; however, our markets remain very competitive for new loan business. Management continues to emphasize loan portfolio quality, the increase of nonaccrual and classified loans is isolated to office buildings and assisted living centers, discussed in the “Asset Quality” section below.
During 2022, we transferred one OREO property from loans with a total fair value of $87,000, and we sold five properties which had a net book value of $778,000. Net gains on the sale of OREO properties during 2022 totaled $163,000, compared to net gains on sale of $41,000 in 2021 and $204,000 in 2020.
During 2023, we transferred six OREO properties from loans with a total fair value of $5.6 million, and we sold nine properties which had a net book value of $2.8 million. Net gains on the sale of OREO properties during 2023 totaled $256,000, compared to net gains on sale of OREO properties of $163,000 in 2022 and $41,000 in 2021.
As of December 31, 2021, net unrealized gains on available-for-sale securities totaled $15.5 million, which offset by deferred income taxes resulted in an overall increase to equity capital of $11.1 million. Loans The following table presents the composition of the loan portfolio at December 31 for the year indicated: Loan Portfolio % of % of % of (Dollars in thousands) 2022 Total 2021 Total 2020 Total Commercial 1 $ 840,964 21.7 $ 771,474 22.6 $ 407,159 20.0 Leases 277,385 7.2 176,031 5.1 141,601 7.0 Commercial real estate – investor 987,635 25.5 799,928 23.4 582,042 28.6 Commercial real estate – owner occupied 854,879 22.1 731,845 21.4 333,070 16.4 Construction 180,535 4.7 206,132 6.0 98,486 4.8 Residential real estate – investor 57,353 1.5 63,399 1.9 56,137 2.8 Residential real estate – owner occupied 219,718 5.7 213,248 6.2 116,388 5.7 Multifamily 323,691 8.4 309,164 9.0 189,040 9.3 HELOC 109,202 2.8 126,290 3.7 100,395 5.0 Other 2 18,247 0.4 23,293 0.7 10,533 0.4 Total loans $ 3,869,609 100.0 $ 3,420,804 100.0 $ 2,034,851 100.0 1 Includes $1.6 million, $38.4 million, and $74.1 million of PPP loans outstanding at December 31, 2022, 2021 and 2020, respectively. 2 The “Other” class includes consumer loans and overdrafts. Our total loans were $3.87 billion as of December 31, 2022, an increase of $448.8 million from $3.42 billion as of December 31, 2021.
As of December 31, 2022, net unrealized losses on available-for-sale securities totaled $123.5 million, which after the impact of the related deferred income taxes, resulted in an overall decrease to equity capital of $88.9 million. Loans The following table presents the composition of the loan portfolio at December 31 for the year indicated: Loan Portfolio % of % of % of (Dollars in thousands) 2023 Total 2022 Total 2021 Total Commercial $ 841,697 20.8 $ 840,964 21.7 $ 771,474 22.6 Leases 398,223 9.8 277,385 7.2 176,031 5.1 Commercial real estate – investor 1,034,424 25.6 987,635 25.5 799,928 23.4 Commercial real estate – owner occupied 796,538 19.7 854,879 22.1 731,845 21.4 Construction 165,380 4.1 180,535 4.7 206,132 6.0 Residential real estate – investor 52,595 1.3 57,353 1.5 63,399 1.9 Residential real estate – owner occupied 226,248 5.6 219,718 5.7 213,248 6.2 Multifamily 401,696 9.9 323,691 8.4 309,164 9.0 HELOC 103,237 2.6 109,202 2.8 126,290 3.7 Other 1 22,915 0.6 18,247 0.4 23,293 0.7 Total loans $ 4,042,953 100.0 $ 3,869,609 100.0 $ 3,420,804 100.0 1 The “Other” class includes consumer loans and overdrafts. 52 Table of Contents Our total loans were $4.04 billion as of December 31, 2023, an increase of $173.3 million from $3.87 billion as of December 31, 2022.
The following table provides a reconciliation of the GAAP tangible common equity to tangible assets ratio to the non-GAAP ratio for the periods indicated: December 31, 2022 December 31, 2021 Tangible common equity GAAP Non-GAAP GAAP Non-GAAP (Dollars in thousands) Total Equity $ 461,141 $ 461,141 $ 502,027 $ 502,027 Less: Goodwill and intangible assets 100,156 100,156 102,636 102,636 Add: Limitation of exclusion of core deposit intangible (80%) N/A 2,736 N/A 3,261 Adjusted goodwill and intangible assets 100,156 97,420 102,636 99,375 Tangible common equity $ 360,985 $ 363,721 $ 399,391 $ 402,652 Tangible assets Total assets $ 5,888,317 $ 5,888,317 $ 6,212,189 $ 6,212,189 Less: Adjusted goodwill and intangible assets 100,156 97,420 102,636 99,375 Tangible assets $ 5,788,161 $ 5,790,897 $ 6,109,553 $ 6,112,814 Common equity to total assets 7.83 % 7.83 % 8.08 % 8.08 % Tangible common equity to tangible assets 6.24 % 6.28 % 6.54 % 6.59 % The non-GAAP intangible asset exclusion reflects the 80% core deposit limitation per Basel III guidelines within risk based capital calculations, and is useful for the Company when reviewing risk based capital ratios and equity performance metrics. 58 Table of Contents Liquidity Liquidity is our ability to fund operations, to meet depositor withdrawals, to provide for customer’s credit needs, and to meet maturing obligations and existing commitments.
Management considers this non-GAAP measure a valuable performance measurement for capital analysis. The following table provides a reconciliation of the GAAP tangible common equity to tangible assets ratio to the non-GAAP ratio for the periods indicated: December 31, 2023 December 31, 2022 Tangible common equity GAAP Non-GAAP GAAP Non-GAAP (Dollars in thousands) Total Equity $ 577,281 $ 577,281 $ 461,141 $ 461,141 Less: Goodwill and intangible assets 97,695 97,695 100,156 100,156 Add: Limitation of exclusion of core deposit intangible (80%) N/A 2,243 N/A 2,736 Adjusted goodwill and intangible assets 97,695 95,452 100,156 97,420 Tangible common equity $ 479,586 $ 481,829 $ 360,985 $ 363,721 Tangible assets Total assets $ 5,722,799 $ 5,722,799 $ 5,888,317 $ 5,888,317 Less: Adjusted goodwill and intangible assets 97,695 95,452 100,156 97,420 Tangible assets $ 5,625,104 $ 5,627,347 $ 5,788,161 $ 5,790,897 Common equity to total assets 10.09 % 10.09 % 7.83 % 7.83 % Tangible common equity to tangible assets 8.53 % 8.56 % 6.24 % 6.28 % 61 Table of Contents The non-GAAP intangible asset exclusion reflects the 80% core deposit limitation per Basel III guidelines within risk based capital calculations, and is useful for the Company when reviewing risk based capital ratios and equity performance metrics. Liquidity Liquidity is our ability to fund operations, to meet depositor withdrawals, to provide for customer’s credit needs, and to meet maturing obligations and existing commitments.