Biggest changeAt December 31, (Dollars in thousands) 2023 2022 2021 Nonaccrual loans held for sale $ 8 $ — $ — Nonaccrual loans and leases held for investment 20,519 13,353 33,210 Accruing loans and leases, 90 days or more past due 534 875 498 Total nonperforming loans and leases $ 21,061 $ 14,228 $ 33,708 Other real estate owned 19,032 19,258 279 Total nonperforming assets $ 40,093 $ 33,486 $ 33,987 Loans and leases held for investment $ 6,567,214 $ 6,123,230 $ 5,310,017 Allowance for credit losses, loans and leases 85,387 79,004 71,924 Allowance for credit losses, loans and leases / loans and leases held for investment 1.30 % 1.29 % 1.35 % Nonaccrual loans and leases / loans and leases held for investment 0.31 % 0.22 % 0.63 % Allowance for credit losses, loans and leases / nonaccrual loans and leases 415.97 % 591.66 % 216.57 % The following table provides additional information on the Corporation's nonaccrual loans held for investment: At December 31, (Dollars in thousands) 2023 2022 2021 2020 Nonaccrual loans and leases $ 20,519 $ 13,353 $ 33,210 $ 31,692 Nonaccrual loans and leases with partial charge-offs 814 928 1,429 4,227 Life-to-date partial charge-offs on nonaccrual loans and leases 885 448 536 2,377 Reserves on individually analyzed loans 1,787 2,765 11 585 41 Table of Contents Table 7—Loan Portfolio Overview The following table provides summarized detail related to outstanding commercial loan balances segmented by industry description as of December 31, 2023: (Dollars in thousands) December 31, 2023 Industry Description Total Outstanding Balance % of Commercial Loan Portfolio CRE - Retail $ 469,890 9.0 % Animal Production 361,597 6.9 CRE - Multi-family 320,176 6.2 CRE - Office 299,718 5.8 CRE - 1-4 Family Residential Investment 285,559 5.5 CRE - Industrial / Warehouse 248,611 4.8 Hotels & Motels (Accommodation) 190,639 3.7 Specialty Trade Contractors 164,798 3.2 Education 161,325 3.1 Homebuilding (tract developers, remodelers) 153,239 2.9 Nursing and Residential Care Facilities 150,666 2.9 Motor Vehicle and Parts Dealers 138,581 2.7 Merchant Wholesalers, Durable Goods 118,351 2.3 CRE - Mixed-Use - Residential 110,458 2.1 Crop Production 103,285 2.0 Repair and Maintenance 97,682 1.9 Wood Product Manufacturing 85,292 1.6 Real Estate Lenders, Secondary Market Financing 80,755 1.6 Rental and Leasing Services 79,767 1.5 Fabricated Metal Product Manufacturing 73,545 1.4 CRE - Mixed-Use - Commercial 72,685 1.4 Religious Organizations, Advocacy Groups 72,685 1.4 Personal and Laundry Services 72,117 1.4 Administrative and Support Services 70,754 1.4 Amusement, Gambling, and Recreation Industries 70,686 1.4 Merchant Wholesalers, Nondurable Goods 65,491 1.3 Food Services and Drinking Places 65,143 1.3 Private Equity & Special Purpose Entities (except 52592) 63,447 1.2 Miniwarehouse / Self-Storage 61,964 1.2 Food Manufacturing 59,662 1.1 Truck Transportation 53,306 1.0 Industries with >$50 million in outstandings $ 4,421,874 85.0 % Industries with $ 782,111 15.0 % Total Commercial Loans $ 5,203,985 100.0 % Consumer Loans and Lease Financings Total Outstanding Balance Real Estate-Residential Secured for Personal Purpose $ 909,015 Real Estate-Home Equity Secured for Personal Purpose 179,282 Loans to Individuals 27,749 Lease Financings 247,183 Total Consumer Loans and Lease Financings $ 1,363,229 Total $ 6,567,214 42 Table of Contents Table 8—Summary of Loan and Lease Loss Experience The following table presents average loans and leases and loan and lease loss experience for the periods indicated.
Biggest changeAt December 31, (Dollars in thousands) 2024 2023 2022 Nonaccrual loans held for sale $ — $ 8 $ — Nonaccrual loans and leases held for investment 12,667 20,519 13,353 Accruing loans and leases, 90 days or more past due 321 534 875 Total nonperforming loans and leases $ 12,988 $ 21,061 $ 14,228 Other real estate owned 20,141 19,032 19,258 Repossessed assets 76 — — Total nonperforming assets $ 33,205 $ 40,093 $ 33,486 Loans and leases held for investment $ 6,826,583 $ 6,567,214 $ 6,123,230 Allowance for credit losses, loans and leases 87,091 85,387 79,004 Nonaccrual loans and leases with partial charge-offs 273 814 928 Life-to-date partial charge-offs on nonaccrual loans and leases 649 885 448 Reserves on individually analyzed loans 1,945 1,787 2,765 Allowance for credit losses, loans and leases / loans and leases held for investment 1.28 % 1.30 % 1.29 % Nonaccrual loans and leases / loans and leases held for investment 0.19 % 0.31 % 0.22 % Allowance for credit losses, loans and leases / nonaccrual loans and leases 687.54 % 415.97 % 591.66 % 41 Table of Contents Table 7—Loan Portfolio Overview The following table provides summarized detail related to outstanding commercial loan balances segmented by industry description as of December 31, 2024: (Dollars in thousands) December 31, 2024 Industry Description Total Outstanding Balance % of Commercial Loan Portfolio CRE - Retail $ 463,882 8.6 % Animal Production 393,902 7.3 CRE - Multi-family 344,169 6.4 CRE - Office 294,331 5.5 CRE - 1-4 Family Residential Investment 287,690 5.3 CRE - Industrial / Warehouse 255,232 4.7 Hotels & Motels (Accommodation) 198,815 3.7 Specialty Trade Contractors 191,896 3.6 Nursing and Residential Care Facilities 176,130 3.3 Education 170,487 3.2 Motor Vehicle and Parts Dealers 147,580 2.7 Merchant Wholesalers, Durable Goods 138,633 2.6 Repair and Maintenance 132,950 2.5 Homebuilding (tract developers, remodelers) 129,031 2.4 Crop Production 111,628 2.1 CRE - Mixed-Use - Residential 111,590 2.1 Wood Product Manufacturing 98,629 1.8 Food Services and Drinking Places 87,765 1.6 Administrative and Support Services 78,656 1.5 Fabricated Metal Product Manufacturing 76,611 1.4 Religious Organizations, Advocacy Groups 74,011 1.4 Real Estate Lenders, Secondary Market Financing 70,748 1.3 Personal and Laundry Services 70,595 1.3 Amusement, Gambling, and Recreation Industries 68,990 1.3 CRE - Mixed-Use - Commercial 67,187 1.2 Miniwarehouse / Self-Storage 65,018 1.2 Merchant Wholesalers, Nondurable Goods 63,662 1.2 Private Equity & Special Purpose Entities (except 52592) 56,186 1.0 Truck Transportation 55,679 1.0 Food Manufacturing 50,771 0.9 Industries with >$50 million in outstandings $ 4,532,454 84.3 % Industries with $ 846,410 15.7 % Total Commercial Loans $ 5,378,864 100.0 % Consumer Loans and Lease Financings Total Outstanding Balance Real Estate-Residential Secured for Personal Purpose $ 994,972 Real Estate-Home Equity Secured for Personal Purpose 186,836 Loans to Individuals 21,250 Lease Financings 244,661 Total Consumer Loans and Lease Financings $ 1,447,719 Total $ 6,826,583 42 Table of Contents Table 8—Summary of Loan and Lease Loss Experience The following table presents average loans and leases and loan and lease loss experience for the periods indicated.
The Corporation seeks to achieve adequate and reliable earnings through business growth while maintaining adequate levels of capital and liquidity and limiting exposure to credit and interest rate risk. 29 Table of Contents Selected Financial Data As of or For the Years Ended December 31, (Dollars in thousands, except per share data) 2023 2022 2021 2020 2019 Earnings Interest income $ 371,730 $ 252,193 $ 209,731 $ 203,945 $ 214,093 Interest expense 151,733 33,896 21,348 29,584 44,861 Net interest income 219,997 218,297 188,383 174,361 169,232 Provision (reversal of provision) for credit losses (1) 10,770 12,198 (10,132) 40,794 8,511 Net interest income after provision for credit losses 209,227 206,099 198,515 133,567 160,721 Noninterest income 76,824 77,885 83,224 78,328 65,422 Noninterest expense 197,362 186,774 167,409 154,998 146,090 Net income before income taxes 88,689 97,210 114,330 56,897 80,053 Income taxes 17,585 19,090 22,529 9,981 14,334 Net income $ 71,104 $ 78,120 $ 91,801 $ 46,916 $ 65,719 Financial Condition at Year End Cash and cash equivalents $ 249,799 $ 152,799 $ 890,150 $ 219,858 $ 125,128 Investment securities, net of allowance for credit losses (2) 500,623 507,562 496,989 373,176 441,599 Net loans and leases held for investment 6,481,827 6,044,226 5,238,093 5,223,797 4,351,505 Assets 7,780,628 7,222,016 7,122,421 6,336,496 5,380,924 Deposits 6,375,781 5,913,526 6,055,124 5,242,715 4,360,075 Borrowings 465,067 440,401 213,980 311,421 263,596 Shareholders' equity 839,208 776,500 773,794 692,472 675,122 Per Common Share Data Average shares outstanding (in thousands) 29,433 29,393 29,403 29,244 29,300 Earnings per share – basic $ 2.42 $ 2.66 $ 3.12 $ 1.60 $ 2.24 Earnings per share – diluted 2.41 2.64 3.11 1.60 2.24 Dividends declared per share 0.84 0.83 0.80 0.60 0.80 Book value (at year-end) 28.44 26.53 26.23 23.64 23.01 Dividends declared to net income 34.8 % 31.2 % 25.6 % 37.4 % 35.7 % Profitability Ratios Return on average assets 0.94 % 1.12 % 1.38 % 0.78 % 1.26 % Return on average equity 8.83 10.13 12.50 7.02 10.07 Average equity to average assets 10.66 11.09 11.04 11.12 12.49 Efficiency ratio 66.0 62.4 60.9 60.6 61.4 Asset Quality Ratios Nonaccrual loans and leases to loans and leases held for investment 0.31 % 0.22 % 0.63 % 0.60 % 0.88 % Nonperforming loans and leases to loans and leases held for investment (3) 0.32 0.23 0.63 0.62 0.88 Nonperforming assets to total assets (3) 0.52 0.46 0.48 0.64 0.73 Net charge-offs to average loans and leases outstanding 0.08 0.07 — 0.10 0.06 Allowance for credit losses, loans and leases to total loans and leases held for investment 1.30 1.29 1.35 1.56 0.81 Allowance for credit losses, loans and leases to nonaccrual loans and leases 415.97 591.66 216.57 262.03 91.58 Allowance for credit losses, loans and leases to nonperforming loans and leases (3) 405.43 555.27 213.37 251.01 91.25 (1) The Corporation adopted CECL effective January 1, 2020.
The Corporation seeks to achieve adequate and reliable earnings through business growth while maintaining adequate levels of capital and liquidity and limiting exposure to credit and interest rate risk. 30 Table of Contents Selected Financial Data As of or For the Years Ended December 31, (Dollars in thousands, except per share data) 2024 2023 2022 2021 2020 Results of Operations Interest income $ 412,355 $ 371,730 $ 252,193 $ 209,731 $ 203,945 Interest expense 201,185 151,733 33,896 21,348 29,584 Net interest income 211,170 219,997 218,297 188,383 174,361 Provision (reversal of provision) for credit losses 5,933 10,770 12,198 (10,132) 40,794 Net interest income after provision for credit losses 205,237 209,227 206,099 198,515 133,567 Noninterest income 88,055 76,824 77,885 83,224 78,328 Noninterest expense 197,992 197,362 186,774 167,409 154,998 Net income before income taxes 95,300 88,689 97,210 114,330 56,897 Income taxes 19,369 17,585 19,090 22,529 9,981 Net income $ 75,931 $ 71,104 $ 78,120 $ 91,801 $ 46,916 Financial Condition at Year End Cash and cash equivalents $ 328,844 $ 249,799 $ 152,799 $ 890,150 $ 219,858 Investment securities, net of allowance for credit losses 493,978 500,623 507,562 496,989 373,176 Net loans and leases held for investment 6,739,492 6,481,827 6,044,226 5,238,093 5,223,797 Assets 8,128,417 7,780,628 7,222,016 7,122,421 6,336,496 Deposits 6,759,259 6,375,781 5,913,526 6,055,124 5,242,715 Borrowings 385,442 465,067 440,401 213,980 311,421 Shareholders' equity 887,301 839,208 776,500 773,794 692,472 Per Common Share Data Average shares outstanding (in thousands) 29,215 29,433 29,393 29,403 29,244 Earnings per share – basic $ 2.60 $ 2.42 $ 2.66 $ 3.12 $ 1.60 Earnings per share – diluted 2.58 2.41 2.64 3.11 1.60 Dividends declared per share 0.84 0.84 0.83 0.80 0.60 Book value (at year-end) 30.55 28.44 26.53 26.23 23.64 Dividends declared to net income 32.3 % 34.8 % 31.2 % 25.6 % 37.4 % Profitability Ratios Return on average assets 0.96 % 0.94 % 1.12 % 1.38 % 0.78 % Return on average equity 8.85 8.83 10.13 12.50 7.02 Average equity to average assets 10.86 10.66 11.09 11.04 11.12 Efficiency ratio 65.7 66.0 62.4 60.9 60.6 Asset Quality Ratios Nonaccrual loans and leases to loans and leases held for investment 0.19 % 0.31 % 0.22 % 0.63 % 0.60 % Nonperforming loans and leases to loans and leases held for investment (1) 0.19 0.32 0.23 0.63 0.62 Nonperforming assets to total assets (1) 0.41 0.52 0.46 0.48 0.64 Net charge-offs to average loans and leases outstanding 0.06 0.08 0.07 — 0.10 Allowance for credit losses, loans and leases to total loans and leases held for investment 1.28 1.30 1.29 1.35 1.56 Allowance for credit losses, loans and leases to nonaccrual loans and leases 687.54 415.97 591.66 216.57 262.03 Allowance for credit losses, loans and leases to nonperforming loans and leases (1) 670.55 405.43 555.27 213.37 251.01 (1) The Corporation adopted ASU 2022-02 "Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures" effective January 1, 2023, which eliminated the category of troubled debt restructurings.
Table 10—Deposits The following table summarizes the average amount of deposits for the periods indicated: For the Years Ended December 31, (Dollars in thousands) 2023 2022 2021 Noninterest-bearing deposits $ 1,646,286 $ 2,068,086 $ 1,891,330 Interest-bearing checking deposits 1,034,327 884,656 850,713 Money market savings 1,611,169 1,389,226 1,366,762 Regular savings 871,332 1,056,019 983,752 Time deposits 931,944 443,845 498,638 Total average deposits $ 6,095,058 $ 5,841,832 $ 5,591,195 44 Table of Contents At December 31, 2023 and 2022, the Corporation had $3.0 billion and $3.3 billion, respectively, in uninsured deposits in excess of the FDIC insurance limit of $250,000.
Table 10—Deposits The following table summarizes the average amount of deposits for the periods indicated: For the Years Ended December 31, (Dollars in thousands) 2024 2023 2022 Noninterest-bearing deposits $ 1,380,178 $ 1,646,286 $ 2,068,086 Interest-bearing checking deposits 1,191,634 1,034,327 884,656 Money market savings 1,801,035 1,611,169 1,389,226 Regular savings 740,493 871,332 1,056,019 Time deposits 1,413,589 931,944 443,845 Total average deposits $ 6,526,929 $ 6,095,058 $ 5,841,832 At December 31, 2024 and 2023, the Corporation had $3.2 billion and $3.0 billion, respectively, in uninsured deposits in excess of the FDIC insurance limit of $250,000.
The net interest margin increase was attributable to loan growth, the rapid increase in interest rates and the asset sensitivity of the Corporation's balance sheet, offset by an increase in cost of funds. 32 Table of Contents Table 1—Average Balances and Interest Rates—Tax-Equivalent Basis For the Years Ended December 31, 2023 2022 2021 (Dollars in thousands) Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Assets: Interest-earning deposits with other banks $ 130,309 $ 6,660 5.11 % $ 325,875 $ 1,920 0.59 % $ 476,351 $ 661 0.14 % U.S. government obligations — — — 1,929 40 2.07 6,999 144 2.06 Obligations of states and political subdivisions* 2,282 62 2.72 2,302 71 3.08 5,702 206 3.61 Other debt and equity securities 505,343 14,225 2.81 510,961 11,392 2.23 393,762 5,992 1.52 Federal Home Loan Bank, Federal Reserve Bank and other stock 40,092 2,869 7.16 27,784 1,627 5.86 26,844 1,417 5.28 Total interest-earning deposits, investments and other interest-earning assets 678,026 23,816 3.51 868,851 15,050 1.73 909,658 8,420 0.93 Commercial, financial and agricultural loans 991,505 67,487 6.81 963,755 43,861 4.55 1,121,617 43,174 3.85 Real estate—commercial and construction loans 3,483,576 188,644 5.42 3,060,689 127,906 4.18 2,734,259 101,692 3.72 Real estate—residential loans 1,505,799 70,349 4.67 1,219,275 47,472 3.89 1,077,952 40,045 3.71 Loans to individuals 27,063 2,011 7.43 26,642 1,325 4.97 26,062 1,018 3.91 Municipal loans and leases* 232,501 9,597 4.13 236,858 9,703 4.10 247,396 10,147 4.10 Lease financings 178,220 11,025 6.19 144,046 8,791 6.10 115,189 7,363 6.39 Gross loans and leases 6,418,664 349,113 5.44 5,651,265 239,058 4.23 5,322,475 203,439 3.82 Total interest-earning assets 7,096,690 372,929 5.25 6,520,116 254,108 3.90 6,232,133 211,859 3.40 Cash and due from banks 58,593 57,196 55,724 Allowance for credit losses, loans and leases (82,474) (72,069) (74,943) Premises and equipment, net 51,921 51,362 55,875 Operating lease right-of-use asset 31,351 30,443 32,758 Other assets 400,977 369,244 353,896 Total assets $ 7,557,058 $ 6,956,292 $ 6,655,443 Liabilities: Interest-bearing checking deposits $ 1,034,327 $ 23,668 2.29 % $ 884,656 $ 5,010 0.57 % $ 850,713 $ 2,007 0.24 % Money market savings 1,611,169 64,153 3.98 1,389,226 13,835 1.00 1,366,762 3,574 0.26 Regular savings 871,332 3,249 0.37 1,056,019 1,269 0.12 983,752 1,114 0.11 Time deposits 931,944 34,979 3.75 443,845 5,308 1.20 498,638 6,178 1.24 Total time and interest-bearing deposits 4,448,772 126,049 2.83 3,773,746 25,422 0.67 3,699,865 12,873 0.35 Short-term borrowings 148,776 7,095 4.77 60,468 1,389 2.30 16,552 8 0.05 Long-term debt 263,877 9,464 3.59 95,000 1,287 1.35 96,562 1,318 1.36 Subordinated notes 148,507 9,125 6.14 105,356 5,798 5.50 137,896 7,149 5.18 Total borrowings 561,160 25,684 4.58 260,824 8,474 3.25 251,010 8,475 3.38 Total interest-bearing liabilities 5,009,932 151,733 3.03 4,034,570 33,896 0.84 3,950,875 21,348 0.54 Noninterest-bearing deposits 1,646,286 2,068,086 1,891,330 Operating lease liabilities 34,474 33,508 36,001 Accrued expenses and other liabilities 60,699 48,629 42,781 Total liabilities 6,751,391 6,184,793 1,970,112 Total interest-bearing liabilities and noninterest-bearing deposits ("Cost of Funds") 6,656,218 2.28 6,102,656 0.56 5,842,205 0.37 Shareholders' Equity: Common stock 157,784 157,784 157,784 Additional paid-in capital 299,804 299,121 297,189 Retained earnings and other equity 348,079 314,594 279,483 Total shareholders' equity 805,667 771,499 734,456 Total liabilities and shareholders' equity $ 7,557,058 $ 6,956,292 $ 6,655,443 Net interest income $ 221,196 $ 220,212 $ 190,511 Net interest spread 2.22 3.06 2.86 Effect of net interest-free funding sources 0.90 0.32 0.20 Net interest margin 3.12 % 3.38 % 3.06 % Ratio of average interest-earning assets to average interest-bearing liabilities 141.65 % 161.61 % 157.74 % *Obligations of states and political subdivisions and municipal loans and leases are tax-exempt earning assets.
The net interest margin decrease was attributable to the increase in interest rates and the liability sensitivity of the Corporation's balance sheet, offset by an increase in the yield and average balance of interest-earning assets. 33 Table of Contents Table 1—Average Balances and Interest Rates—Tax-Equivalent Basis For the Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Average Balance Income/ Expense Average Rate Assets: Interest-earning deposits with other banks $ 220,356 $ 11,193 5.08 % $ 130,309 $ 6,660 5.11 % $ 325,875 $ 1,920 0.59 % U.S. government obligations — — — — — — 1,929 40 2.07 Obligations of states and political subdivisions* 1,447 33 2.28 2,282 62 2.72 2,302 71 3.08 Other debt and equity securities 495,604 14,909 3.01 505,343 14,225 2.81 510,961 11,392 2.23 Federal Home Loan Bank, Federal Reserve Bank and other stock 38,647 2,912 7.53 40,092 2,869 7.16 27,784 1,627 5.86 Total interest-earning deposits, investments and other interest-earning assets 756,054 29,047 3.84 678,026 23,816 3.51 868,851 15,050 1.73 Commercial, financial and agricultural loans 972,213 69,921 7.19 991,505 67,487 6.81 963,755 43,861 4.55 Real estate—commercial and construction loans 3,587,147 207,053 5.77 3,483,576 188,644 5.42 3,060,689 127,906 4.18 Real estate—residential loans 1,670,126 82,344 4.93 1,505,799 70,349 4.67 1,219,275 47,472 3.89 Loans to individuals 26,646 2,161 8.11 27,063 2,011 7.43 26,642 1,325 4.97 Tax-exempt loans and leases 232,020 10,157 4.38 232,501 9,597 4.13 236,858 9,703 4.10 Lease financings 189,054 12,845 6.79 178,220 11,025 6.19 144,046 8,791 6.10 Gross loans and leases 6,677,206 384,481 5.76 6,418,664 349,113 5.44 5,651,265 239,058 4.23 Total interest-earning assets 7,433,260 413,528 5.56 7,096,690 372,929 5.25 6,520,116 254,108 3.90 Cash and due from banks 57,799 58,593 57,196 Allowance for credit losses, loans and leases (86,530) (82,474) (72,069) Premises and equipment, net 48,610 51,921 51,362 Operating lease right-of-use asset 29,990 31,351 30,443 Other assets 414,578 400,977 369,244 Total assets $ 7,897,707 $ 7,557,058 $ 6,956,292 Liabilities: Interest-bearing checking deposits $ 1,191,634 $ 32,857 2.76 % $ 1,034,327 $ 23,668 2.29 % $ 884,656 $ 5,010 0.57 % Money market savings 1,801,035 80,217 4.45 1,611,169 64,153 3.98 1,389,226 13,835 1.00 Regular savings 740,493 3,529 0.48 871,332 3,249 0.37 1,056,019 1,269 0.12 Time deposits 1,413,589 64,266 4.55 931,944 34,979 3.75 443,845 5,308 1.20 Total time and interest-bearing deposits 5,146,751 180,869 3.51 4,448,772 126,049 2.83 3,773,746 25,422 0.67 Short-term borrowings 13,703 249 1.82 148,776 7,095 4.77 60,468 1,389 2.30 Long-term debt 253,733 10,942 4.31 263,877 9,464 3.59 95,000 1,287 1.35 Subordinated notes 149,007 9,125 6.12 148,507 9,125 6.14 105,356 5,798 5.50 Total borrowings 416,443 20,316 4.88 561,160 25,684 4.58 260,824 8,474 3.25 Total interest-bearing liabilities 5,563,194 201,185 3.62 5,009,932 151,733 3.03 4,034,570 33,896 0.84 Noninterest-bearing deposits 1,380,178 1,646,286 2,068,086 Operating lease liabilities 33,006 34,474 33,508 Accrued expenses and other liabilities 63,310 60,699 48,629 Total liabilities 7,039,688 6,751,391 2,150,223 Total interest-bearing liabilities and noninterest-bearing deposits ("Cost of Funds") 6,943,372 2.90 6,656,218 2.28 6,102,656 0.56 Shareholders' Equity: Common stock 157,784 157,784 157,784 Additional paid-in capital 300,644 299,804 299,121 Retained earnings and other equity 399,591 348,079 314,594 Total shareholders' equity 858,019 805,667 771,499 Total liabilities and shareholders' equity $ 7,897,707 $ 7,557,058 $ 6,956,292 Net interest income $ 212,343 $ 221,196 $ 220,212 Net interest spread 1.94 2.22 3.06 Effect of net interest-free funding sources 0.92 0.90 0.32 Net interest margin 2.86 % 3.12 % 3.38 % Ratio of average interest-earning assets to average interest-bearing liabilities 133.61 % 141.65 % 161.61 % *Obligations of states and political subdivisions are tax-exempt earning assets.
For the Years Ended December 31, 2023 2022 2021 (Dollars in thousands) Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Commercial, financial and agricultural $ 1,056,025 $ 4,510 0.43 % $ 1,034,106 $ 323 0.03 % $ 1,191,166 $ 16 — % Real estate-commercial 3,182,965 37 — 2,863,580 3,276 0.11 2,589,585 (204) (0.01) Real estate-construction 414,567 206 0.05 312,024 — — 264,951 — — Real estate-residential secured for business purpose 505,240 (135) (0.03) 427,849 (55) (0.01) 399,926 147 0.04 Real estate-residential secured for personal purpose 826,943 — — 626,102 — — 521,240 — — Real estate-home equity secured for personal purpose 175,395 2 — 168,289 (38) (0.02) 160,176 (64) (0.04) Loans to individuals 27,063 426 1.57 26,642 179 0.67 26,048 135 0.52 Lease financings 230,466 351 0.15 192,673 210 0.11 169,383 183 0.11 Total $ 6,418,664 $ 5,397 0.08 % $ 5,651,265 $ 3,895 0.07 % $ 5,322,475 $ 213 — % During the year ended December 31, 2023, the Corporation recorded charge-offs of $2.4 million related to two nonaccrual commercial loans to one borrower totaling $5.9 million.
For the Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Average Loans Net Charge-offs (Recoveries) Net Charge-offs (Recoveries) to Average Loans Commercial, financial and agricultural $ 1,035,684 $ 2,329 0.22 % $ 1,056,025 $ 4,510 0.43 % $ 1,034,106 $ 323 0.03 % Real estate-commercial 3,367,837 21 — 3,182,965 37 — 2,863,580 3,276 0.11 Real estate-construction 329,218 500 0.15 414,567 206 0.05 312,024 — — Real estate-residential secured for business purpose 528,631 (235) (0.04) 505,240 (135) (0.03) 427,849 (55) (0.01) Real estate-residential secured for personal purpose 960,915 (134) (0.01) 826,943 — — 626,102 — — Real estate-home equity secured for personal purpose 180,579 (46) (0.03) 175,395 2 — 168,289 (38) (0.02) Loans to individuals 26,645 828 3.11 27,063 426 1.57 26,642 179 0.67 Lease financings 247,697 539 0.22 230,466 351 0.15 192,673 210 0.11 Total $ 6,677,206 $ 3,802 0.06 % $ 6,418,664 $ 5,397 0.08 % $ 5,651,265 $ 3,895 0.07 % During the year ended December 31, 2023, the Corporation recorded charge-offs of $2.4 million related to two nonaccrual commercial loans to one borrower totaling $5.9 million.
Noninterest Expense The following table presents noninterest expense for the years ended December 31, 2023, 2022 and 2021: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2023 2022 2021 2023 to 2022 2022 to 2021 2023 to 2022 2022 to 2021 Salaries, benefits and commissions $ 120,188 $ 115,806 $ 104,191 $ 4,382 $ 11,615 3.8 % 11.1 % Net occupancy 10,686 10,193 10,397 493 (204) 4.8 (2.0) Equipment 4,132 3,904 3,899 228 5 5.8 0.1 Data processing 16,799 15,215 12,743 1,584 2,472 10.4 19.4 Professional fees 7,141 9,332 7,687 (2,191) 1,645 (23.5) 21.4 Marketing and advertising 2,180 2,462 2,063 (282) 399 (11.5) 19.3 Deposit insurance premiums 4,825 3,075 2,712 1,750 363 56.9 13.4 Intangible expenses 938 1,293 979 (355) 314 (27.5) 32.1 Restructuring charges 1,519 184 — 1,335 184 725.5 N/M Other expense 28,954 25,310 22,738 3,644 2,572 14.4 11.3 Total noninterest expense $ 197,362 $ 186,774 $ 167,409 $ 10,588 $ 19,365 5.7 % 11.6 % 2023 versus 2022 Noninterest expense for the year ended December 31, 2023 was $197.4 million, an increase of $10.6 million, or 5.7%, compared to 2022.
Noninterest Expense The following table presents noninterest expense for the years ended December 31, 2024, 2023 and 2022: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2024 2023 2022 2024 to 2023 2023 to 2022 2024 to 2023 2023 to 2022 Salaries, benefits and commissions $ 123,745 $ 120,188 $ 115,806 $ 3,557 $ 4,382 3.0 % 3.8 % Net occupancy 11,025 10,686 10,193 339 493 3.2 4.8 Equipment 4,453 4,132 3,904 321 228 7.8 5.8 Data processing 16,956 16,799 15,215 157 1,584 0.9 10.4 Professional fees 6,402 7,141 9,332 (739) (2,191) (10.3) (23.5) Marketing and advertising 2,173 2,180 2,462 (7) (282) (0.3) (11.5) Deposit insurance premiums 4,432 4,825 3,075 (393) 1,750 (8.1) 56.9 Intangible expenses 694 938 1,293 (244) (355) (26.0) (27.5) Restructuring charges — 1,519 184 (1,519) 1,335 N/M 725.5 Other expense 28,112 28,954 25,310 (842) 3,644 (2.9) 14.4 Total noninterest expense $ 197,992 $ 197,362 $ 186,774 $ 630 $ 10,588 0.3 % 5.7 % 2024 versus 2023 Noninterest expense for the year ended December 31, 2024 was $198.0 million, an increase of $630 thousand, or 0.3%, compared to 2023.
At December 31, (Dollars in thousands) 2023 2022 2021 U.S. government corporations and agencies $ — $ — $ 6,999 State and political subdivisions 2,301 2,285 2,333 Residential mortgage-backed securities 410,329 418,115 391,089 Collateralized mortgage obligations 2,001 2,322 3,278 Corporate bonds 82,699 82,261 90,291 Equity securities 3,293 2,579 2,999 Total investment securities $ 500,623 $ 507,562 $ 496,989 Table 4—Investment Securities (Yields) The following table shows the maturity distribution and weighted average yields of investment securities at amortized cost at December 31, 2023.
At December 31, (Dollars in thousands) 2024 2023 2022 State and political subdivisions $ 1,295 $ 2,301 $ 2,285 Residential mortgage-backed securities 417,492 410,329 418,115 Collateralized mortgage obligations 1,685 2,001 2,322 Corporate bonds 71,000 82,699 82,261 Equity securities 2,506 3,293 2,579 Total investment securities $ 493,978 $ 500,623 $ 507,562 Table 4—Investment Securities (Yields) The following table shows the maturity distribution and weighted average yields of investment securities at amortized cost at December 31, 2024.
At December 31, (Dollars in thousands) 2023 2022 2021 Allowance for credit losses, loans and leases $ 85,387 $ 79,004 $ 71,924 Loans and leases held for investment 6,567,214 6,123,230 5,310,017 Allowance for credit losses, loans and leases / loans and leases held for investment 1.30 % 1.29 % 1.35 % Noninterest Income The following table presents noninterest income for the years ended December 31, 2023, 2022 and 2021: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2023 2022 2021 2023 to 2022 2022 to 2021 2023 to 2022 2022 to 2021 Trust fee income $ 7,732 $ 7,743 $ 8,403 $ (11) $ (660) (0.1) % (7.9) % Service charges on deposit accounts 7,048 6,175 5,504 873 671 14.1 12.2 Investment advisory commission and fee income 18,864 19,748 18,936 (884) 812 (4.5) 4.3 Insurance commission and fee income 21,043 19,065 16,357 1,978 2,708 10.4 16.6 Other service fee income 12,381 12,425 10,275 (44) 2,150 (0.4) 20.9 Bank owned life insurance income 3,185 3,787 3,981 (602) (194) (15.9) (4.9) Net gain on sales of investment securities — 30 145 (30) (115) N/M (79.3) Net gain on mortgage banking activities 3,689 4,412 15,141 (723) (10,729) (16.4) (70.9) Other income 2,882 4,500 4,482 (1,618) 18 (36.0) 0.4 Total noninterest income $ 76,824 $ 77,885 $ 83,224 $ (1,061) $ (5,339) (1.4) % (6.4) % 2023 versus 2022 Noninterest income for the year ended December 31, 2023 was $76.8 million, a decrease of $1.1 million, or 1.4%, compared to 2022.
At December 31, (Dollars in thousands) 2024 2023 2022 Allowance for credit losses, loans and leases $ 87,091 $ 85,387 $ 79,004 Loans and leases held for investment 6,826,583 6,567,214 6,123,230 Allowance for credit losses, loans and leases / loans and leases held for investment 1.28 % 1.30 % 1.29 % Noninterest Income The following table presents noninterest income for the years ended December 31, 2024, 2023 and 2022: For the Years Ended December 31, $ Change % Change (Dollars in thousands) 2024 2023 2022 2024 to 2023 2023 to 2022 2024 to 2023 2023 to 2022 Trust fee income $ 8,491 $ 7,732 $ 7,743 $ 759 $ (11) 9.8 % (0.1) % Service charges on deposit accounts 8,082 7,048 6,175 1,034 873 14.7 14.1 Investment advisory commission and fee income 21,208 18,864 19,748 2,344 (884) 12.4 (4.5) Insurance commission and fee income 22,349 21,043 19,065 1,306 1,978 6.2 10.4 Other service fee income 14,747 12,381 12,425 2,366 (44) 19.1 (0.4) Bank owned life insurance income 3,861 3,185 3,787 676 (602) 21.2 (15.9) Net gain on sales of investment securities 18 — 30 18 (30) N/M N/M Net gain on mortgage banking activities 5,265 3,689 4,412 1,576 (723) 42.7 (16.4) Other income 4,034 2,882 4,500 1,152 (1,618) 40.0 (36.0) Total noninterest income $ 88,055 $ 76,824 $ 77,885 $ 11,231 $ (1,061) 14.6 % (1.4) % 2024 versus 2023 Noninterest income for the year ended December 31, 2024 was $88.1 million, an increase of $11.2 million, or 14.6%, compared to 2023.
At December 31, 2023 2022 (Dollars in thousands) ACL % of ACL to Total ACL % of Loans to Total Loans ACL % of ACL to Total ACL % of Loans to Total Loans Commercial, financial and agricultural $ 13,699 16.0 % 15.1 % $ 16,920 21.4 % 17.7 % Real estate-commercial 45,849 53.7 50.3 41,673 52.7 49.5 Real estate-construction 6,543 7.7 6.0 4,952 6.3 6.2 Real estate-residential secured for business purpose 8,692 10.2 7.9 7,054 8.9 7.8 Real estate-residential secured for personal purpose 6,349 7.4 13.8 3,685 4.7 11.9 Real estate-home equity secured for personal purpose 1,289 1.5 2.7 1,287 1.6 2.9 Loans to individuals 392 0.5 0.4 351 0.4 0.5 Lease financings 2,574 3.0 3.8 3,082 3.9 3.5 Unallocated — — N/A — — N/A Total $ 85,387 100.0 % 100.0 % $ 79,004 100.0 % 100.0 % At December 31, 2023, the allowance for credit losses on individually analyzed loans was $1.8 million, or 8.6% of the balance of individually analyzed loans of $20.7 million.
At December 31, 2024 2023 (Dollars in thousands) ACL % of ACL to Total ACL % of Loans to Total Loans ACL % of ACL to Total ACL % of Loans to Total Loans Commercial, financial and agricultural $ 16,079 18.5 % 15.2 % $ 13,699 16.0 % 15.1 % Real estate-commercial 46,867 53.8 51.7 45,849 53.7 50.3 Real estate-construction 4,924 5.7 4.0 6,543 7.7 6.0 Real estate-residential secured for business purpose 7,491 8.6 7.9 8,692 10.2 7.9 Real estate-residential secured for personal purpose 7,222 8.3 14.6 6,349 7.4 13.8 Real estate-home equity secured for personal purpose 1,706 2.0 2.7 1,289 1.5 2.7 Loans to individuals 342 0.4 0.3 392 0.5 0.4 Lease financings 2,460 2.8 3.6 2,574 3.0 3.8 Total $ 87,091 100.0 % 100.0 % $ 85,387 100.0 % 100.0 % At December 31, 2024, the allowance for credit losses on individually analyzed loans was $1.9 million, or 16.1% of the balance of individually analyzed loans of $12.1 million.
SHAREHOLDERS' EQUITY The following table presents total shareholders' equity at the dates indicated: At December 31, (Dollars in thousands) 2023 2022 $ Change % Change Common stock $ 157,784 $ 157,784 $ — — % Additional paid-in capital 301,066 300,808 258 0.1 Retained earnings 474,691 428,637 46,054 10.7 Accumulated other comprehensive loss (50,646) (62,104) 11,458 (18.4) Treasury stock (43,687) (48,625) 4,938 (10.2) Total shareholders' equity $ 839,208 $ 776,500 $ 62,708 8.1 % The increase in shareholders' equity at December 31, 2023 of $62.7 million from December 31, 2022 was primarily related to an increase in retained earnings of $46.1 million.
SHAREHOLDERS' EQUITY The following table presents total shareholders' equity at the dates indicated: At December 31, (Dollars in thousands) 2024 2023 $ Change % Change Common stock $ 157,784 $ 157,784 $ — — % Additional paid-in capital 302,829 301,066 1,763 0.6 Retained earnings 525,780 474,691 51,089 10.8 Accumulated other comprehensive loss (43,992) (50,646) 6,654 (13.1) Treasury stock (55,100) (43,687) (11,413) 26.1 Total shareholders' equity $ 887,301 $ 839,208 $ 48,093 5.7 % The increase in shareholders' equity at December 31, 2024 of $48.1 million from December 31, 2023 was primarily related to an increase in retained earnings of $51.1 million.
For the Years Ended December 31, 2023 Versus 2022 For the Years Ended December 31, 2022 Versus 2021 (Dollars in thousands) Volume Change Rate Change Total Volume Change Rate Change Total Interest income: Interest-earning deposits with other banks $ (1,796) $ 6,536 $ 4,740 $ (271) $ 1,530 $ 1,259 U.S. government obligations (40) — (40) (105) 1 (104) Obligations of states and political subdivisions (1) (8) (9) (109) (26) (135) Other debt and equity securities (125) 2,958 2,833 2,101 3,299 5,400 Federal Home Loan Bank, Federal Reserve Bank and other stock 828 414 1,242 51 159 210 Interest on deposits, investments and other interest-earning assets (1,134) 9,900 8,766 1,667 4,963 6,630 Commercial, financial and agricultural loans 1,295 22,331 23,626 (6,552) 7,239 687 Real estate—commercial and construction loans 19,300 41,438 60,738 12,876 13,338 26,214 Real estate—residential loans 12,344 10,533 22,877 5,421 2,006 7,427 Loans to individuals 21 665 686 24 283 307 Municipal loans and leases (178) 72 (106) (444) — (444) Lease financings 2,103 131 2,234 1,775 (347) 1,428 Interest and fees on loans and leases 34,885 75,170 110,055 13,100 22,519 35,619 Total interest income 33,751 85,070 118,821 14,767 27,482 42,249 Interest expense: Interest-bearing checking deposits 990 17,668 18,658 84 2,919 3,003 Money market savings 2,560 47,758 50,318 59 10,202 10,261 Regular savings (256) 2,236 1,980 69 86 155 Time deposits 10,118 19,553 29,671 (673) (197) (870) Total time and interest-bearing deposits 13,412 87,215 100,627 (461) 13,010 12,549 Short-term borrowings 3,288 2,418 5,706 77 1,304 1,381 Long-term debt 4,229 3,948 8,177 (21) (10) (31) Subordinated notes 2,591 736 3,327 (1,770) 419 (1,351) Interest on borrowings 10,108 7,102 17,210 (1,714) 1,713 (1) Total interest expense 23,520 94,317 117,837 (2,175) 14,723 12,548 Net interest income $ 10,231 $ (9,247) $ 984 $ 16,942 $ 12,759 $ 29,701 35 Table of Contents Provision for Credit Losses The provision for credit losses for the years ended December 31, 2023 and 2022 was $10.8 million and $12.2 million, respectively.
For the Years Ended December 31, 2024 Versus 2023 For the Years Ended December 31, 2023 Versus 2022 (Dollars in thousands) Volume Change Rate Change Total Volume Change Rate Change Total Interest income: Interest-earning deposits with other banks $ 4,572 $ (39) $ 4,533 $ (1,796) $ 6,536 $ 4,740 U.S. government obligations — — — (40) — (40) Obligations of states and political subdivisions (20) (9) (29) (1) (8) (9) Other debt and equity securities (285) 969 684 (125) 2,958 2,833 Federal Home Loan Bank, Federal Reserve Bank and other stock (104) 147 43 828 414 1,242 Interest on deposits, investments and other interest-earning assets 4,163 1,068 5,231 (1,134) 9,900 8,766 Commercial, financial and agricultural loans (1,319) 3,753 2,434 1,295 22,331 23,626 Real estate—commercial and construction loans 5,804 12,605 18,409 19,300 41,438 60,738 Real estate—residential loans 7,943 4,052 11,995 12,344 10,533 22,877 Loans to individuals (31) 181 150 21 665 686 Tax-exempt loans and leases (20) 580 560 (178) 72 (106) Lease financings 702 1,118 1,820 2,103 131 2,234 Interest and fees on loans and leases 13,079 22,289 35,368 34,885 75,170 110,055 Total interest income 17,242 23,357 40,599 33,751 85,070 118,821 Interest expense: Interest-bearing checking deposits 3,911 5,278 9,189 990 17,668 18,658 Money market savings 8,024 8,040 16,064 2,560 47,758 50,318 Regular savings (549) 829 280 (256) 2,236 1,980 Time deposits 20,730 8,557 29,287 10,118 19,553 29,671 Total time and interest-bearing deposits 32,116 22,704 54,820 13,412 87,215 100,627 Short-term borrowings (4,072) (2,774) (6,846) 3,288 2,418 5,706 Long-term debt (373) 1,851 1,478 4,229 3,948 8,177 Subordinated notes — — — 2,591 736 3,327 Interest on borrowings (4,445) (923) (5,368) 10,108 7,102 17,210 Total interest expense 27,671 21,781 49,452 23,520 94,317 117,837 Net interest income $ (10,429) $ 1,576 $ (8,853) $ 10,231 $ (9,247) $ 984 35 Table of Contents Provision for Credit Losses The provision for credit losses for the years ended December 31, 2024, 2023 and 2022 was $5.9 million, $10.8 million and $12.2 million, respectively.
Financial Condition ASSETS The following table presents assets at the dates indicated: At December 31, (Dollars in thousands) 2023 2022 $ Change % Change Cash and cash equivalents $ 249,799 $ 152,799 $ 97,000 63.5 % Investment securities, net of allowance for credit losses 500,623 507,562 (6,939) (1.4) Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost 40,499 33,841 6,658 19.7 Loans held for sale 11,637 5,037 6,600 131.0 Loans and leases held for investment 6,567,214 6,123,230 443,984 7.3 Allowance for credit losses, loans and leases (85,387) (79,004) (6,383) 8.1 Premises and equipment, net 51,441 50,939 502 1.0 Operating lease right-of-use asset 31,795 30,059 1,736 5.8 Goodwill and other intangibles, net 186,460 186,894 (434) (0.2) Bank owned life insurance 131,344 120,297 11,047 9.2 Accrued interest receivable and other assets 95,203 90,362 4,841 5.4 Total assets $ 7,780,628 $ 7,222,016 $ 558,612 7.7 % 38 Table of Contents Cash and Interest-Earning Deposits Cash and interest-earning deposits increased $97.0 million, or 63.5%, from December 31, 2022, primarily due to increased interest earning deposits at the Federal Reserve Bank of $112.4 million due to increases in deposits and borrowings outpacing loan fundings.
Financial Condition ASSETS The following table presents assets at the dates indicated: At December 31, (Dollars in thousands) 2024 2023 $ Change % Change Cash and cash equivalents $ 328,844 $ 249,799 $ 79,045 31.6 % Investment securities, net of allowance for credit losses 493,978 500,623 (6,645) (1.3) Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost 38,980 40,499 (1,519) (3.8) Loans held for sale 16,653 11,637 5,016 43.1 Loans and leases held for investment 6,826,583 6,567,214 259,369 3.9 Allowance for credit losses, loans and leases (87,091) (85,387) (1,704) 2.0 Premises and equipment, net 46,671 51,441 (4,770) (9.3) Operating lease right-of-use asset 28,531 31,795 (3,264) (10.3) Goodwill and other intangibles, net 183,819 186,460 (2,641) (1.4) Bank owned life insurance 139,351 131,344 8,007 6.1 Accrued interest receivable and other assets 112,098 95,203 16,895 17.7 Total assets $ 8,128,417 $ 7,780,628 $ 347,789 4.5 % Cash and Interest-Earning Deposits Cash and interest-earning deposits increased $79.0 million, or 31.6%, from December 31, 2023, primarily due to increased interest-earning deposits at the Federal Reserve Bank of $82.5 million due to increases in deposits outpacing loan growth, partially offset by the repayment of long-term debt. 38 Table of Contents Investment Securities Total investment securities at December 31, 2024 decreased $6.6 million, or 1.3%, from December 31, 2023.
LIABILITIES The following table presents liabilities at the dates indicated: At December 31, (Dollars in thousands) 2023 2022 $ Change % Change Deposits $ 6,375,781 $ 5,913,526 $ 462,255 7.8 % Short-term borrowings 6,306 197,141 (190,835) (96.8) Long-term debt 310,000 95,000 215,000 226.3 Subordinated notes 148,761 148,260 501 0.3 Operating lease liabilities 34,851 33,153 1,698 5.1 Accrued interest payable and other liabilities 65,721 58,436 7,285 12.5 Total liabilities $ 6,941,420 $ 6,445,516 $ 495,904 7.7 % Deposits Total deposits increased $462.3 million, or 7.8%, from December 31, 2022, primarily due to increases in public fund and brokered deposits, partially offset by decreases in commercial and consumer deposits.
LIABILITIES The following table presents liabilities at the dates indicated: At December 31, (Dollars in thousands) 2024 2023 $ Change % Change Deposits $ 6,759,259 $ 6,375,781 $ 383,478 6.0 % Short-term borrowings 11,181 6,306 4,875 77.3 Long-term debt 225,000 310,000 (85,000) (27.4) Subordinated notes 149,261 148,761 500 0.3 Operating lease liabilities 31,485 34,851 (3,366) (9.7) Accrued interest payable and other liabilities 64,930 65,721 (791) (1.2) Total liabilities $ 7,241,116 $ 6,941,420 $ 299,696 4.3 % Deposits Total deposits increased $383.5 million, or 6.0%, from December 31, 2023, primarily due to increases in consumer, commercial, brokered and public funds deposits.