Biggest changeIncome on investment securities and loans is adjusted to a tax-equivalent basis, a non-GAAP measure, using the prevailing federal statutory tax rate of 21.0 percent in 2022, 2021 and 2020. -56- Table of Contents Summary of net interest income 2022 2021 Average Average Average Interest Income/ Interest Average Interest Income/ Interest (Dollars in thousands, except percents) Balance Expense Rate Balance Expense Rate Assets: Earning assets: Loans: Taxable $ 2,306,455 $ 95,505 4.14 % $ 2,063,168 $ 82,493 4.00 % Tax-exempt 216,195 6,436 2.98 157,409 5,009 3.18 Total Loans 2,522,650 101,941 4.04 2,220,577 87,502 3.94 Investments: Taxable 537,566 8,236 1.53 313,319 5,538 1.77 Tax-exempt 111,083 2,615 2.35 85,200 2,191 2.57 Total Investments 648,649 10,851 1.67 398,519 7,729 1.94 Interest-bearing deposits 8,536 101 1.17 11,123 8 0.07 Federal funds sold 53,056 342 0.65 246,891 330 0.13 Total interest earning assets 3,232,891 $ 113,235 3.50 % 2,877,110 $ 95,569 3.32 % Less: allowance for loan losses 29,298 27,209 Other assets 210,392 227,293 Total assets $ 3,413,985 $ 3,077,194 Liabilities and Stockholders’ Equity: Interest-bearing liabilities: Money market accounts $ 624,528 $ 4,967 0.80 % $ 549,169 $ 1,960 0.36 % NOW accounts 791,653 4,493 0.57 666,885 2,202 0.33 Savings accounts 520,770 496 0.10 468,851 382 0.08 Time deposits less than $100 127,801 1,299 1.02 128,313 1,416 1.10 Time deposits $100 or more 162,998 1,377 0.84 172,711 1,350 0.78 Total interest-bearing deposits 2,227,750 12,632 0.57 1,985,929 7,310 0.37 Short-term borrowings 42,680 1,103 2.58 13,973 78 0.56 Long-term debt 1,634 76 4.65 7,948 260 3.27 Subordinated debt 33,000 1,774 5.38 33,000 1,774 5.38 Total borrowings 77,314 2,953 3.82 54,921 2,112 3.85 Total interest-bearing liabilities 2,305,064 $ 15,585 0.68 % 2,040,850 $ 9,422 0.46 % Noninterest-bearing deposits 753,399 684,527 Other liabilities 34,517 25,704 Stockholders’ equity 321,005 326,113 Total liabilities and stockholders’ equity $ 3,413,985 $ 3,077,194 Net interest income/spread (non-GAAP) $ 97,650 2.82 % $ 86,147 2.86 % Net interest margin 3.02 % 2.99 % Tax-equivalent adjustments: Loans $ 1,352 $ 1,052 Investments 549 460 Total adjustments $ 1,901 $ 1,512 Note: Average balances were calculated using average daily balances.
Biggest changeThe decrease in 2023 is primarily due to lower origination fees. -67- Table of Contents 2021 Average Average Interest Income/ Interest (Dollars in thousands, except percents) Balance Expense Rate Assets: Earning assets: Loans: Taxable $ 2,063,168 $ 82,493 4.00 % Tax-exempt 157,409 5,009 3.18 Total loans 2,220,577 87,502 3.94 Investments: Taxable 313,319 5,538 1.77 Tax-exempt 85,200 2,191 2.57 Total investments 398,519 7,729 1.94 Interest-bearing deposits 11,123 8 0.07 Federal funds sold 246,891 330 0.13 Total interest-earning assets 2,877,110 $ 95,569 3.32 % Less: allowance for loan losses 27,209 Other assets 227,293 Total assets $ 3,077,194 Liabilities and Stockholders’ Equity: Interest-bearing liabilities: Money market accounts $ 549,169 $ 1,960 0.36 % NOW accounts 666,885 2,202 0.33 Savings accounts 468,851 382 0.08 Time deposits less than $100 128,313 1,416 1.10 Time deposits $100 or more 172,711 1,350 0.78 Total interest-bearing deposits 1,985,929 7,310 0.37 Short-term borrowings 13,973 78 0.56 Long-term debt 7,948 260 3.27 Subordinated debt 33,000 1,774 5.38 Total borrowings 54,921 2,112 3.85 Total interest-bearing liabilities 2,040,850 $ 9,422 0.46 % Noninterest-bearing deposits 684,527 Other liabilities 25,704 Stockholders’ equity 326,113 Total liabilities and stockholders’ equity $ 3,077,194 Net interest income/spread $ 86,147 2.86 % Net interest margin (Non-GAAP) 2.99 % Tax-equivalent adjustments: Loans $ 1,052 Investments 460 Total adjustments $ 1,512 Provision for Credit Losses: Effective January 1, 2023 the Company transitioned to ASU 2016-13 Financial Instruments – Credit Losses (Topic 326), commonly referred to as CECL.