Biggest changeAccretion expense for 2022 was $285,000, compared with accretion income of $16.3 million for 2021. 36 The summary of changes in interest income and interest expense on a fully taxable equivalent basis resulting from changes in volume and changes in rates for each category of earning assets and interest-bearing liabilities for the years ended December 31, 2023 and 2022 are shown in the following table: 2023 vs. 2022 2022 vs. 2021 Increase Changes Due To Increase Changes Due To (dollars in thousands) (Decrease) Rate Volume (Decrease) Rate Volume Increase (decrease) in: Income from earning assets: Interest on interest-bearing deposits in banks $ 24,928 $ 37,379 $ (12,451) $ 19,128 $ 20,301 $ (1,173) Interest on federal funds sold (77) — (77) 35 54 (19) Interest on time deposits in other banks — — — (2) — (2) Interest on investment securities - taxable 24,346 7,676 16,670 12,132 3,881 8,251 Interest on investment securities - nontaxable 201 130 71 761 26 735 Interest on loans held for sale 12 9,705 (9,693) (12,952) 8,758 (21,710) Interest and fees on loans 337,050 215,512 121,538 170,965 48,741 122,224 Total interest income 386,460 270,402 116,058 190,067 81,761 108,306 Expense from interest-bearing liabilities: Interest expense on interest-bearing deposits Interest on NOW accounts 55,217 54,426 791 10,953 10,677 276 Interest on MMDA accounts 129,575 127,931 1,644 25,296 25,019 277 Interest on savings accounts 5,062 5,151 (89) 784 715 69 Interest on retail time deposits 56,342 54,398 1,944 (3,267) (1,378) (1,889) Interest on brokered time deposits 53,716 53,716 — (18) — (18) Total interest expense on interest-bearing deposits 299,912 295,622 4,290 33,748 35,033 (1,285) Interest expense on non-deposit funding Interest on federal funds purchased and securities sold under agreements to repurchase (4) — (4) (16) — (16) Interest on FHLB advances 49,592 17,244 32,348 8,935 5,281 3,654 Interest on other borrowings (2,339) 988 (3,327) (69) 225 (294) Interest on trust preferred securities 5,370 5,247 123 2,477 2,392 85 Total interest expense on non-deposit funding 52,619 23,479 29,140 11,327 7,898 3,429 Total interest expense 352,531 319,101 33,430 45,075 42,931 2,144 Net interest income $ 33,929 $ (48,699) $ 82,628 $ 144,992 $ 38,830 $ 106,162 Provision for Credit Losses The Company's provision for credit losses on loans during 2023 amounted to $153.5 million, compared with $52.6 million for 2022 and a release of $35.1 million for 2021.
Biggest changeThe Company’s net interest margin, on a tax equivalent basis, decreased 15 basis points to 3.61% for the year ended December 31, 2023, compared with 3.76% for the year ended December 31, 2022. 40 The summary of changes in interest income and interest expense on a fully taxable equivalent basis resulting from changes in volume and changes in rates for each category of earning assets and interest-bearing liabilities for the years ended December 31, 2024 and 2023 are shown in the following table: 2024 vs. 2023 2023 vs. 2022 Increase Changes Due To Increase Changes Due To (dollars in thousands) (Decrease) Rate Volume (Decrease) Rate Volume Increase (decrease) in: Income from earning assets: Interest on interest-bearing deposits in banks $ 1,970 $ 1,167 $ 803 $ 24,928 $ 37,379 $ (12,451) Interest on federal funds sold — — — (77) — (77) Interest on investment securities - taxable 2,516 1,599 917 24,346 7,676 16,670 Interest on investment securities - nontaxable 4 15 (11) 201 130 71 Interest on loans held for sale 4,821 947 3,874 12 9,705 (9,693) Interest and fees on loans 88,588 54,195 34,393 337,050 215,512 121,538 Total interest income 97,899 57,923 39,976 386,460 270,402 116,058 Expense from interest-bearing liabilities: Interest expense on interest-bearing deposits Interest on NOW accounts 11,644 12,612 (968) 55,217 54,426 791 Interest on MMDA accounts 68,347 37,725 30,622 129,575 127,931 1,644 Interest on savings accounts (2,569) (1,483) (1,086) 5,062 5,151 (89) Interest on retail time deposits 39,022 26,207 12,815 56,342 54,398 1,944 Interest on brokered time deposits 12,212 (912) 13,124 53,716 — 53,716 Total interest expense on interest-bearing deposits 128,656 74,149 54,507 299,912 241,906 58,006 Interest expense on non-deposit funding Interest on federal funds purchased and securities sold under agreements to repurchase — — — (4) — (4) Interest on FHLB advances (42,721) 163 (42,884) 49,592 17,244 32,348 Interest on other borrowings (2,557) (1,162) (1,395) (2,339) 988 (3,327) Interest on trust preferred securities 325 122 203 5,370 5,247 123 Total interest expense on non-deposit funding (44,953) (877) (44,076) 52,619 23,479 29,140 Total interest expense 83,703 73,272 10,431 352,531 265,385 87,146 Net interest income $ 14,196 $ (15,349) $ 29,545 $ 33,929 $ 5,017 $ 28,912 Provision for Credit Losses The Company's provision for credit losses on loans during 2024 amounted to $69.8 million, compared with $153.5 million for 2023 and $52.6 million for 2022.
For the year ended December 31, 2023, the Company recorded income tax expense of approximately $87.8 million, compared with $106.6 million recorded in 2022 and $119.2 million recorded in 2021. The Company’s effective tax rate was 24.6%, 23.5% and 24.0% for the years ended December 31, 2023, 2022 and 2021, respectively.
For the year ended December 31, 2024, the Company recorded income tax expense of approximately $117.2 million, compared with $87.8 million recorded in 2023 and $106.6 million recorded in 2022. The Company’s effective tax rate was 24.6%, 24.6% and 23.5% for the years ended December 31, 2024, 2023 and 2022, respectively.
Year Ended December 31, 2023 2022 2021 (dollars in thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Federal funds purchased and securities sold under agreement to repurchase $ — — % $ 1,477 0.27 % $ 6,700 0.30 % Year Ended December 31, 2023 2022 2021 (dollars in thousands) Total Balance Total Balance Total Balance Total maximum short-term borrowings outstanding at any month-end during the year $ — $ 6,924 $ 9,320 As of December 31, 2023, letters of credit issued by the Federal Home Loan Bank totaling $950.0 million were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.
Year Ended December 31, 2024 2023 2022 (dollars in thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Federal funds purchased and securities sold under agreement to repurchase $ — — % $ — — % $ 1,477 0.27 % Year Ended December 31, 2024 2023 2022 (dollars in thousands) Total Balance Total Balance Total Balance Total maximum short-term borrowings outstanding at any month-end during the year $ — $ — $ 6,924 As of December 31, 2024, letters of credit issued by the Federal Home Loan Bank totaling $1.33 billion were used to guarantee the Bank’s performance related to a portion of its public fund deposit balances.
For the fourth quarter of 2023, the Company recorded net income of $65.9 million, or $0.96 per diluted share, compared with $82.2 million, or $1.18 per diluted share, for the quarter ended December 31, 2022, and $81.9 million, or $1.18 per diluted share, for the quarter ended December 31, 2021.
For the fourth quarter of 2024, the Company recorded net income of $94.4 million, or $1.37 per diluted share, compared with $65.9 million, or $0.96 per diluted share, for the quarter ended December 31, 2023, and $82.2 million, or $1.18 per diluted share, for the quarter ended December 31, 2022.
Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $90.2 million and $69.6 million at December 31, 2023 and 2022, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.33% of total assets at December 31, 2023, compared with 0.34% of total assets at December 31, 2022.
Included in non-performing assets were serviced GNMA-guaranteed residential mortgage loans totaling $12.0 million and $90.2 million at December 31, 2024 and 2023, respectively. Non-performing assets, excluding GNMA-guaranteed loans, represented 0.42% of total assets at December 31, 2024, compared with 0.33% of total assets at December 31, 2023.
Excluding those charge-offs, the net charge-off rate for 2023 would have been 0.22%. At December 31, 2023, non-performing assets amounted to $174.3 million, or 0.69% of total assets, compared with $153.5 million, or 0.61% of total assets, at December 31, 2022.
Excluding those charge-offs, the net charge-off rate for 2023 would have been 0.22%. At December 31, 2024, non-performing assets amounted to $122.4 million, or 0.47% of total assets, compared with $174.3 million, or 0.69% of total assets, at December 31, 2023.
Noninterest-bearing deposits (or demand deposits) are transaction accounts that provide us with “interest-free” sources of funds. Interest-bearing deposits include NOW, money market, savings and time deposits. During 2023, total deposits increased $1.25 billion, or 6.4%, to $20.71 billion at December 31, 2023, compared with $19.46 billion at December 31, 2022.
Noninterest-bearing deposits (or demand deposits) are transaction accounts that provide us with “interest-free” sources of funds. Interest-bearing deposits include NOW, money market, savings and time deposits. During 2024, total deposits increased $1.01 billion, or 4.9%, to $21.72 billion at December 31, 2024, compared with $20.71 billion at December 31, 2023.
Other real estate was approximately $6.2 million as of December 31, 2023, compared with $843,000 at December 31, 2022. The Company’s allowance for credit losses on loans at December 31, 2023 was $307.1 million, or 1.52% of loans compared with $205.7 million, or 1.04%, and $167.6 million, or 1.06%, at December 31, 2022 and 2021, respectively.
Other real estate was approximately $2.4 million as of December 31, 2024, compared with $6.2 million at December 31, 2023. The Company’s allowance for credit losses on loans at December 31, 2024 was $338.1 million, or 1.63% of loans compared with $307.1 million, or 1.52%, and $205.7 million, or 1.04%, at December 31, 2023 and 2022, respectively.
NET INCOME AND EARNINGS PER SHARE The Company’s net income during 2023 was $269.1 million, or $3.89 per diluted share, compared with $346.5 million, or $4.99 per diluted share, in 2022, and $376.9 million, or $5.40 per diluted share, in 2021.
NET INCOME AND EARNINGS PER SHARE The Company’s net income during 2024 was $358.7 million, or $5.19 per diluted share, compared with $269.1 million, or $3.89 per diluted share, in 2023, and $346.5 million, or $4.99 per diluted share, in 2022.
Our interest-bearing liabilities include deposits, securities sold under agreements to repurchase, other borrowings and subordinated deferrable interest debentures. 2023 compared with 2022. For the year ended December 31, 2023, interest income was $1.28 billion, an increase of $386.5 million, or 43.2%, compared with the same period in 2022.
Our interest-bearing liabilities include deposits, securities sold under agreements to repurchase, other borrowings and subordinated deferrable interest debentures. 2024 compared with 2023. For the year ended December 31, 2024, interest income was $1.38 billion, an increase of $97.8 million, or 7.6%, compared with the same period in 2023.
December 31, (dollars in thousands) 2023 2022 2021 Allowance for credit losses on loans at end of period $ 307,100 $ 205,677 $ 167,582 Loan balances: End of period 20,269,303 19,855,253 15,874,258 Allowance for credit losses on loans as a percentage of end of period loans 1.52 % 1.04 % 1.06 % Nonaccrual loans as a percentage of end of period loans 0.75 % 0.68 % 0.54 % Allowance for credit losses to nonaccrual loans at end of period 203.22 % 152.57 % 196.54 % At December 31, 2023, the allowance for credit losses on loans totaled $307.1 million, or 1.52% of loans, compared with $205.7 million, or 1.04% of loans, at December 31, 2022.
December 31, (dollars in thousands) 2024 2023 2022 Allowance for credit losses on loans at end of period $ 338,084 $ 307,100 $ 205,677 Loan balances: End of period 20,739,906 20,269,303 19,855,253 Allowance for credit losses on loans as a percentage of end of period loans 1.63 % 1.52 % 1.04 % Nonaccrual loans as a percentage of end of period loans 0.49 % 0.75 % 0.68 % Allowance for credit losses to nonaccrual loans at end of period 330.75 % 203.22 % 152.57 % At December 31, 2024, the allowance for credit losses on loans totaled $338.1 million, or 1.63% of loans, compared with $307.1 million, or 1.52% of loans, at December 31, 2023.
Treasuries $ 720,877 $ 759,534 U.S. government-sponsored agencies 985 979 State, county and municipal securities 28,051 34,195 Corporate debt securities 10,027 15,926 SBA pool securities 51,516 27,398 Mortgage-backed securities 591,488 662,028 Total debt securities available-for-sale $ 1,402,944 $ 1,500,060 Following is a summary of the carrying value of debt securities held-to-maturity as of the end of each reported period: December 31, (dollars in thousands) 2023 2022 State, county and municipal securities $ 31,905 $ 31,905 Mortgage-backed securities 109,607 102,959 Total debt securities held-to-maturity $ 141,512 $ 134,864 47 The amounts of securities available-for-sale and held-to in each category as of December 31, 2023 are shown in the following table according to contractual maturity classifications: (i) one year or less, (ii) after one year through five years, (iii) after five years through ten years and (iv) after ten years.
Treasuries $ 796,464 $ 720,877 U.S. government-sponsored agencies 994 985 State, county and municipal securities 24,740 28,051 Corporate debt securities 10,283 10,027 SBA pool securities 70,482 51,516 Mortgage-backed securities 768,297 591,488 Total debt securities available-for-sale $ 1,671,260 $ 1,402,944 Following is a summary of the carrying value of debt securities held-to-maturity as of the end of each reported period: December 31, (dollars in thousands) 2024 2023 State, county and municipal securities $ 33,623 $ 31,905 Mortgage-backed securities 131,054 109,607 Total debt securities held-to-maturity $ 164,677 $ 141,512 51 The amounts of securities available-for-sale and held-to in each category as of December 31, 2024 are shown in the following table according to contractual maturity classifications: (i) one year or less, (ii) after one year through five years, (iii) after five years through ten years and (iv) after ten years.
Year Ended December 31, 2023 2022 2021 (dollars in thousands) Average Balance Interest Income/ Expense Average Yield/ Rate Paid Average Balance Interest Income/ Expense Average Yield/ Rate Paid Average Balance Interest Income/ Expense Average Yield/ Rate Paid Assets Interest-earning assets: Interest-bearing deposits in banks $ 914,818 $ 47,936 5.24 % $ 1,993,672 $ 23,008 1.15 % $ 2,857,141 $ 3,880 0.14 % Federal funds sold — — — 10,836 77 0.71 20,000 42 0.21 Time deposits in other banks — — — — — — 122 2 1.64 Investment securities - taxable 1,664,184 59,002 3.55 1,123,681 34,656 3.08 822,408 22,524 2.74 Investment securities - nontaxable 41,679 1,690 4.05 39,779 1,489 3.74 19,793 728 3.68 Loans held for sale 484,070 29,711 6.14 718,599 29,699 4.13 1,463,614 42,651 2.91 Loans 20,154,321 1,145,876 5.69 17,521,461 808,826 4.62 14,703,956 637,861 4.34 Total interest-earning assets 23,259,072 1,284,215 5.52 21,408,028 897,755 4.19 19,887,034 707,688 3.56 Noninterest-earning assets 2,145,801 2,236,726 1,960,697 Total assets $ 25,404,873 $ 23,644,754 $ 21,847,731 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing deposits NOW Accounts $ 3,878,034 $ 69,584 1.79 % $ 3,675,586 $ 14,367 0.39 % $ 3,400,441 $ 3,414 0.10 % MMDA 5,382,865 162,718 3.02 5,128,497 33,143 0.65 4,953,748 7,847 0.16 Savings Accounts 936,454 6,349 0.68 1,005,752 1,287 0.13 884,623 503 0.06 Retail CDs 2,031,828 63,650 3.13 1,604,978 7,308 0.46 1,953,927 10,575 0.54 Brokered CDs 1,024,606 53,716 5.24 — — — 625 18 2.88 Total Interest-Bearing Deposits 13,253,787 356,017 2.69 11,414,813 56,105 0.49 11,193,364 22,357 0.20 Non-deposit funding Federal funds purchased and securities sold under agreements to repurchase — — — 1,477 4 0.27 6,700 20 0.30 FHLB advances 1,210,242 59,302 4.90 279,409 9,710 3.48 48,888 775 1.59 Other borrowings 325,260 16,870 5.19 393,393 19,209 4.88 399,485 19,278 4.83 Subordinated deferrable interest debentures 129,310 13,202 10.21 127,316 7,832 6.15 125,324 5,355 4.27 Total non-deposit funding 1,664,812 89,374 5.37 801,595 36,755 4.59 580,397 25,428 4.38 Total interest-bearing liabilities 14,918,599 445,391 2.99 12,216,408 92,860 0.76 11,773,761 47,785 0.41 Noninterest-bearing demand deposits 6,771,464 8,005,201 7,017,614 Other liabilities 401,449 340,064 228,687 Shareholders' equity 3,313,361 3,083,081 2,827,669 Total liabilities and shareholders’ equity $ 25,404,873 $ 23,644,754 $ 21,847,731 Interest rate spread 2.53 % 3.43 % 3.15 % Net interest income $ 838,824 $ 804,895 $ 659,903 Net interest margin 3.61 % 3.76 % 3.32 % 35 RESULTS OF OPERATIONS Net Interest Income Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities.
Year Ended December 31, 2024 2023 2022 (dollars in thousands) Average Balance Interest Income/ Expense Average Yield/ Rate Paid Average Balance Interest Income/ Expense Average Yield/ Rate Paid Average Balance Interest Income/ Expense Average Yield/ Rate Paid Assets Interest-earning assets: Interest-bearing deposits in banks $ 930,145 $ 49,906 5.37 % $ 914,818 $ 47,936 5.24 % $ 1,993,672 $ 23,008 1.15 % Federal funds sold — — — — — — 10,836 77 0.71 Investment securities - taxable 1,690,053 61,518 3.64 1,664,184 59,002 3.55 1,123,681 34,656 3.08 Investment securities - nontaxable 41,419 1,694 4.09 41,679 1,690 4.05 39,779 1,489 3.74 Loans held for sale 547,190 34,532 6.31 484,070 29,711 6.14 718,599 29,699 4.13 Loans 20,759,247 1,234,464 5.95 20,154,321 1,145,876 5.69 17,521,461 808,826 4.62 Total interest-earning assets 23,968,054 1,382,114 5.77 23,259,072 1,284,215 5.52 21,408,028 897,755 4.19 Noninterest-earning assets 2,068,627 2,145,801 2,236,726 Total assets $ 26,036,681 $ 25,404,873 $ 23,644,754 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing deposits NOW Accounts $ 3,824,094 $ 81,228 2.12 % $ 3,878,034 $ 69,584 1.79 % $ 3,675,586 $ 14,367 0.39 % MMDA 6,395,883 231,065 3.61 5,382,865 162,718 3.02 5,128,497 33,143 0.65 Savings Accounts 776,273 3,780 0.49 936,454 6,349 0.68 1,005,752 1,287 0.13 Retail CDs 2,440,891 102,672 4.21 2,031,828 63,650 3.13 1,604,978 7,308 0.46 Brokered CDs 1,274,933 65,928 5.17 1,024,606 53,716 5.24 — — — Total Interest-Bearing Deposits 14,712,074 484,673 3.29 13,253,787 356,017 2.69 11,414,813 56,105 0.49 Non-deposit funding Federal funds purchased and securities sold under agreements to repurchase — — — — — — 1,477 4 0.27 FHLB advances 335,056 16,581 4.95 1,210,242 59,302 4.90 279,409 9,710 3.48 Other borrowings 298,372 14,313 4.80 325,260 16,870 5.19 393,393 19,209 4.88 Subordinated deferrable interest debentures 131,302 13,527 10.30 129,310 13,202 10.21 127,316 7,832 6.15 Total non-deposit funding 764,730 44,421 5.81 1,664,812 89,374 5.37 801,595 36,755 4.59 Total interest-bearing liabilities 15,476,804 529,094 3.42 14,918,599 445,391 2.99 12,216,408 92,860 0.76 Noninterest-bearing demand deposits 6,567,855 6,771,464 8,005,201 Other liabilities 408,632 401,449 340,064 Shareholders' equity 3,583,390 3,313,361 3,083,081 Total liabilities and shareholders’ equity $ 26,036,681 $ 25,404,873 $ 23,644,754 Interest rate spread 2.35 % 2.53 % 3.43 % Net interest income $ 853,020 $ 838,824 $ 804,895 Net interest margin 3.56 % 3.61 % 3.76 % 39 RESULTS OF OPERATIONS Net Interest Income Net interest income represents the amount by which interest income on interest-earning assets exceeds interest expense incurred on interest-bearing liabilities.
Years Ended December 31, (dollars in thousands) 2023 2022 2021 Salaries and employee benefits $ 320,110 $ 319,719 $ 337,776 Occupancy and equipment 51,450 51,361 48,066 Advertising and marketing 11,856 12,481 8,434 Amortization of intangible assets 18,244 19,744 14,965 Data processing and communications expenses 53,486 49,228 45,976 Legal and other professional fees 17,726 16,439 11,920 Credit resolution-related expenses 80 29 3,538 Merger and conversion charges — 1,212 4,206 FDIC insurance 26,940 8,063 5,614 Loan servicing expenses 35,283 36,835 26,481 Other noninterest expenses 43,106 45,544 53,148 $ 578,281 $ 560,655 $ 560,124 2023 compared with 2022.
Years Ended December 31, (dollars in thousands) 2024 2023 2022 Salaries and employee benefits $ 347,641 $ 320,110 $ 319,719 Occupancy and equipment 48,784 51,450 51,361 Advertising and marketing 12,612 11,638 12,032 Amortization of intangible assets 17,189 18,244 19,744 Data processing and communications expenses 59,699 53,486 49,228 Legal and other professional fees 16,737 17,726 16,439 Credit resolution-related expenses 2,487 80 29 Merger and conversion charges — — 1,212 FDIC insurance 15,499 26,940 8,063 Loan servicing expenses 36,157 35,283 36,835 Other noninterest expenses 50,989 43,324 45,993 Total noninterest expense $ 607,794 $ 578,281 $ 560,655 2024 compared with 2023.
For the year ended December 31, 2022, interest income was $893.9 million, an increase of $190.8 million, or 27.1%, compared with the same period in 2021. Average earning assets increased $1.52 billion, or 7.6%, to $21.41 billion for the year ended December 31, 2022, compared with $19.89 billion for 2021.
For the year ended December 31, 2023, interest income was $1.28 billion, an increase of $386.5 million, or 43.2%, compared with the same period in 2022. Average earning assets increased $1.85 billion, or 8.6%, to $23.26 billion for the year ended December 31, 2023, compared with $21.41 billion for 2022.
December 31, (dollars in thousands) 2023 2022 Commitments to extend credit $ 4,412,818 $ 6,318,039 Unused lines of credit 386,574 345,001 Financial standby letters of credit 37,546 33,557 Mortgage interest rate lock commitments 171,750 148,148 Mortgage forward contracts with positive fair value - notional amount — 689,500 Mortgage forward contracts with negative fair value - notional amount 663,015 — $ 5,671,703 $ 7,534,245 The following table summarizes short-term borrowings for the periods indicated.
December 31, (dollars in thousands) 2024 2023 Commitments to extend credit $ 3,578,227 $ 4,412,818 Unused home equity lines of credit 437,304 386,574 Financial standby letters of credit 39,507 37,546 Mortgage interest rate lock commitments 192,528 171,750 Mortgage forward contracts with positive fair value - notional amount 1,153,717 — Mortgage forward contracts with negative fair value - notional amount — 663,015 $ 5,401,283 $ 5,671,703 The following table summarizes short-term borrowings for the periods indicated.
Interest expense for the year ended December 31, 2022 was $92.9 million, an increase of $45.1 million, or 94.3%, compared with $47.8 million for the year ended December 31, 2021. During 2022 average interest-bearing liabilities were $12.22 billion as compared with $11.77 billion for 2021, an increase of $442.6 million, or 3.8%.
Interest expense for the year ended December 31, 2023 was $445.4 million, an increase of $352.5 million, or 379.6%, compared with $92.9 million for the year ended December 31, 2022. During 2023 average interest-bearing liabilities were $14.92 billion as compared with $12.22 billion for 2022, an increase of $2.70 billion, or 22.1%.
Non-performing Portfolio Assets Reconciliation Year Ended December 31, (dollars in thousands) 2023 2022 Nonaccrual portfolio loans $ 60,961 $ 65,221 Other real estate owned 6,199 843 Repossessed assets 17 28 Accruing loans delinquent 90 days or more 16,988 17,865 Non-performing portfolio assets $ 84,165 $ 83,957 Serviced GNMA-guaranteed mortgage nonaccrual loans 90,156 69,587 Total non-performing assets $ 174,321 $ 153,544 Total assets 25,203,699 25,053,286 Non-performing portfolio assets as a percent of total assets 0.33 % 0.34 % Total non-performing assets as a percent of total assets 0.69 % 0.61 % 31 Adjusted Efficiency Ratio Reconciliation Year Ended December 31, (dollars in thousands except per share data) 2023 2022 Adjusted Noninterest Expense Total noninterest expense $ 578,281 $ 560,655 Adjustment items: Merger and conversion charges — (1,212) FDIC special assessment (11,566) — Natural disaster expenses — (151) Gain on sale of premises 1,903 45 Adjusted noninterest expense $ 568,618 $ 559,337 Total Revenue Net interest income $ 835,044 $ 801,026 Noninterest income 242,828 284,424 Total revenue $ 1,077,872 $ 1,085,450 Adjusted Total Revenue Net interest income (TE) $ 838,824 $ 804,895 Noninterest income 242,828 284,424 Total revenue (TE) 1,081,652 1,089,319 Adjustment items: (Gain) loss on securities 304 (203) Gain on sale of mortgage servicing rights — (1,356) Gain on BOLI proceeds (486) (55) Servicing right impairment (recovery) — (21,824) Adjusted total revenue (TE) $ 1,081,470 $ 1,065,881 Efficiency ratio 53.65 % 51.65 % Adjusted efficiency ratio (TE) 52.58 % 52.48 % CRITICAL ACCOUNTING POLICIES AND ESTIMATES Ameris has established certain accounting and financial reporting policies to govern the application of accounting principles generally accepted in the United States of America (“GAAP”) in the preparation of its financial statements.
Non-performing Portfolio Assets Reconciliation Year Ended December 31, (dollars in thousands) 2024 2023 Nonaccrual portfolio loans $ 90,206 $ 60,961 Other real estate owned 2,433 6,199 Repossessed assets 9 17 Accruing loans delinquent 90 days or more 17,733 16,988 Non-performing portfolio assets $ 110,381 $ 84,165 Serviced GNMA-guaranteed mortgage nonaccrual loans 12,012 90,156 Total non-performing assets $ 122,393 $ 174,321 Total assets 26,262,050 25,203,699 Non-performing portfolio assets as a percent of total assets 0.42 % 0.33 % Total non-performing assets as a percent of total assets 0.47 % 0.69 % 36 Adjusted Efficiency Ratio Reconciliation Year Ended December 31, (dollars in thousands except per share data) 2024 2023 Adjusted Noninterest Expense Total noninterest expense $ 607,794 $ 578,281 Adjustment items: FDIC special assessment (1,455) (11,566) Natural disaster expenses (550) — (Loss) gain on disposition of premises (1,203) 1,903 Adjusted noninterest expense $ 604,586 $ 568,618 Total Revenue Net interest income $ 849,190 $ 835,044 Noninterest income 293,257 242,828 Total revenue $ 1,142,447 $ 1,077,872 Adjusted Total Revenue Net interest income (TE) $ 853,020 $ 838,824 Noninterest income 293,257 242,828 Total revenue (TE) 1,146,277 1,081,652 Adjustment items: (Gain) loss on securities (12,304) 304 Gain on sale of mortgage servicing rights (10,494) — Gain on BOLI proceeds (1,464) (486) Adjusted total revenue (TE) $ 1,122,015 $ 1,081,470 Efficiency ratio 53.20 % 53.65 % Adjusted efficiency ratio (TE) 53.88 % 52.58 % CRITICAL ACCOUNTING POLICIES AND ESTIMATES Ameris has established certain accounting and financial reporting policies to govern the application of accounting principles generally accepted in the United States of America (“GAAP”) in the preparation of its financial statements.
Highlights of the Company’s performance in 2023 include the following: • Growth in tangible book value per share 1 of 12.4%, from $29.92 at the end of 2022 to $33.64 at the end of 2023 • Adjusted efficiency ratio 1 of 52.58%, compared with 52.48% in 2022 • Organic growth in loans of $414.1 million, or 2.1% • Growth in total deposits of $1.25 billion, or 6.4% • Nonperforming portfolio assets, excluding government-guaranteed loans, as a percentage of total assets improved to 0.33% at December 31, 2023, compared with 0.34% at December 31, 2022 • Increase in the allowance for credit losses to 1.52% of loans, from 1.04% at December 31, 2022, due to forecasted economic conditions, particularly related to commercial real estate price levels ______________________________________________________________________________________________________ 1 A reconciliation of non-GAAP financial measures can be found in the following tables. 30 Adjusted Net Income Reconciliation Year Ended December 31, (dollars in thousands except per share data) 2023 2022 Net income available to common shareholders $ 269,105 $ 346,540 Adjustment items: Merger and conversion charges — 1,212 Gain on sale of mortgage servicing rights — (1,356) Servicing right impairment (recovery) — (21,824) FDIC special assessment 11,566 — Natural disaster expenses — 151 Gain on BOLI proceeds (486) (55) Gain on sale of premises (1,903) (45) Tax effect of adjustment items (Note 1) (2,029) 4,792 After-tax adjustment items 7,148 (17,125) Adjusted net income $ 276,253 $ 329,415 Total shareholders' equity $ 3,426,747 $ 3,197,400 Less: Goodwill 1,015,646 1,015,646 Other intangibles, net 87,949 106,194 Total tangible shareholders' equity $ 2,323,152 $ 2,075,560 Period end number of shares 69,053,341 69,369,050 Book value per share $ 49.62 $ 46.09 Tangible book value per share $ 33.64 $ 29.92 Note 1: Tax effect is calculated utilizing a 21% rate for taxable adjustments.
Highlights of the Company’s performance in 2024 include the following: • Growth in tangible book value per share 1 of 14.7%, from $33.64 at the end of 2023 to $38.59 at the end of 2024 • Organic growth in loans of $470.6 million, or 2.32% • Growth in total deposits of $1.01 billion, or 4.90% • Total non-performing assets as a percentage of total assets declined to 0.47% at December 31, 2024, compared with 0.69% at December 31, 2023 • Increase in the allowance for credit losses to 1.63% of loans, from 1.52% at December 31, 2023, due to forecasted economic conditions and organic loan growth ______________________________________________________________________________________________________ 1 A reconciliation of non-GAAP financial measures can be found in the following tables. 35 Adjusted Net Income Reconciliation Year Ended December 31, (dollars in thousands except per share data) 2024 2023 Net income available to common shareholders $ 358,685 $ 269,105 Adjustment items: Gain on sale of mortgage servicing rights (10,494) — Gain on conversion of Visa Class B-1 stock (12,554) — FDIC special assessment 1,455 11,566 Natural disaster expenses 550 — Gain on BOLI proceeds (1,464) (486) Loss (gain) on disposition of premises 1,203 (1,903) Tax effect of adjustment items (Note 1) 4,166 (2,029) After-tax adjustment items (17,138) 7,148 Tax expense attributable to BOLI restructuring 5,093 — Adjusted net income $ 346,640 $ 276,253 Total shareholders' equity $ 3,751,522 $ 3,426,747 Less: Goodwill 1,015,646 1,015,646 Other intangibles, net 70,761 87,949 Total tangible shareholders' equity $ 2,665,115 $ 2,323,152 Period end number of shares 69,068,609 69,053,341 Book value per share $ 54.32 $ 49.62 Tangible book value per share $ 38.59 $ 33.64 Note 1: Tax effect is calculated utilizing a 21% rate for taxable adjustments.
December 31, 2023 2022 2021 (dollars in thousands) Amount % of Loans to Total Loans Amount % of Loans to Total Loans Amount % of Loans to Total Loans Commercial, financial and agricultural $ 64,053 13 % $ 39,455 13 % $ 26,829 12 % Consumer 3,902 1 5,413 2 6,097 1 Indirect automobile 50 — 174 1 476 2 Mortgage warehouse 1,678 4 2,118 5 3,231 5 Municipal 345 2 357 3 401 4 Premium finance 602 5 1,025 5 2,729 5 Real estate – construction and development 61,017 11 32,659 11 22,045 9 Real estate – commercial and farmland 110,097 40 67,433 38 77,831 43 Real estate - residential 65,356 24 57,043 22 27,943 19 Total $ 307,100 100 % $ 205,677 100 % $ 167,582 100 % 43 The following table provides an analysis of the net charge-offs (recoveries) by loan category for the years ended December 31, 2023, 2022 and 2021. 2023 2022 2021 Net charge-offs (recoveries) Average Balance Rate Net charge-offs (recoveries) Average balance Rate Net charge-offs (recoveries) Average balance Rate Commercial, financial and agricultural $ 43,646 $ 2,687,805 1.62 % $ 8,681 $ 2,116,723 0.41 % $ 2,033 $ 1,526,100 0.13 % Consumer 4,474 308,457 1.45 4,044 214,162 1.89 5,309 235,056 2.26 Indirect automobile (621) 67,326 (0.92) (780) 178,305 (0.44) (491) 404,461 (0.12) Mortgage warehouse — 963,035 — — 891,285 — — 827,159 — Municipal — 502,849 — — 531,324 — — 623,839 — Premium finance 766 982,442 0.08 387 922,551 0.04 (1,202) 752,094 (0.16) Real estate - construction and development (949) 2,162,424 (0.04) (865) 1,761,853 (0.05) (273) 1,493,855 (0.02) Real estate - commercial and farmland 3,693 7,811,671 0.05 3,349 7,155,542 0.05 1,279 5,958,257 0.02 Real estate - residential (628) 4,668,312 (0.01) (301) 3,749,716 (0.01) (464) 2,883,135 (0.02) $ 50,381 $ 20,154,321 0.25 % $ 14,515 $ 17,521,461 0.08 % $ 6,191 $ 14,703,956 0.04 % The following table provides an analysis of the allowance for credit losses on loans held for investment.
December 31, 2024 2023 2022 (dollars in thousands) Amount % of Loans to Total Loans Amount % of Loans to Total Loans Amount % of Loans to Total Loans Commercial and industrial $ 87,242 14 % $ 64,053 13 % $ 39,455 13 % Consumer 7,327 1 3,952 1 5,587 3 Mortgage warehouse 2,262 5 1,678 4 2,118 5 Municipal 58 2 345 2 357 3 Premium finance 736 5 602 5 1,025 5 Real estate – construction and development 60,421 10 61,017 11 32,659 11 Real estate – commercial and farmland 118,377 41 110,097 40 67,433 38 Real estate - residential 61,661 22 65,356 24 57,043 22 Total $ 338,084 100 % $ 307,100 100 % $ 205,677 100 % 47 The following table provides an analysis of the net charge-offs (recoveries) by loan category for the years ended December 31, 2024, 2023 and 2022. 2024 2023 2022 Net charge-offs (recoveries) Average Balance Rate Net charge-offs (recoveries) Average balance Rate Net charge-offs (recoveries) Average balance Rate Commercial and industrial $ 36,537 $ 2,848,632 1.28 % $ 43,646 $ 2,687,805 1.62 % $ 8,681 $ 2,116,723 0.41 % Consumer 2,592 242,512 1.07 3,853 375,783 1.03 3,264 392,467 0.83 Mortgage warehouse — 948,484 — — 963,035 — — 891,285 — Municipal — 464,259 — — 502,849 — — 531,324 — Premium finance 474 1,102,157 0.04 766 982,442 0.08 387 922,551 0.04 Real estate - construction and development (59) 2,197,079 — (949) 2,162,424 (0.04) (865) 1,761,853 (0.05) Real estate - commercial and farmland (603) 8,216,256 (0.01) 3,693 7,811,671 0.05 3,349 7,155,542 0.05 Real estate - residential (84) 4,739,868 — (628) 4,668,312 (0.01) (301) 3,749,716 (0.01) $ 38,857 $ 20,759,247 0.19 % $ 50,381 $ 20,154,321 0.25 % $ 14,515 $ 17,521,461 0.08 % The following table provides an analysis of the allowance for credit losses on loans held for investment.
Year Ended December 31, 2023 2022 (dollars in thousands) Amount Rate Amount Rate Noninterest-bearing demand $ 6,771,464 — % $ 8,005,201 — % NOW 3,878,034 1.79 3,675,586 0.39 Money market 5,382,865 3.02 5,128,497 0.65 Savings 936,454 0.68 1,005,752 0.13 Retail time deposits 2,031,828 3.13 1,604,978 0.46 Brokered time deposits 1,024,606 5.24 — — Total deposits $ 20,025,251 1.78 % $ 19,420,014 0.29 % At December 31, 2023, the Company had brokered deposits of $1.14 billion.
Year Ended December 31, 2024 2023 (dollars in thousands) Amount Rate Amount Rate Noninterest-bearing demand $ 6,567,855 — % $ 6,771,464 — % NOW 3,824,094 2.12 3,878,034 1.79 Money market 6,395,883 3.61 5,382,865 3.02 Savings 776,273 0.49 936,454 0.68 Retail time deposits 2,440,891 4.21 2,031,828 3.13 Brokered time deposits 1,274,933 5.17 1,024,606 5.24 Total deposits $ 21,279,929 2.28 % $ 20,025,251 1.78 % At December 31, 2024, the Company had brokered deposits of $810.1 million.
(dollars in thousands) December 31, 2023 Three months or less $ 268,104 Over three months through six months 177,888 Over six months through one year 297,029 Over one year 30,982 Total $ 774,003 As of December 31, 2023 and 2022, the Company had estimated uninsured deposits of $9.13 billion and $9.30 billion, respectively.
(dollars in thousands) December 31, 2024 Three months or less $ 311,841 Over three months through six months 331,698 Over six months through one year 184,299 Over one year 15,941 Total $ 843,779 As of December 31, 2024 and 2023, the Company had estimated uninsured deposits of $10.24 billion and $9.13 billion, respectively.
December 31, (dollars in thousands) 2023 2022 Nonaccrual loans Commercial, financial and agricultural $ 8,059 $ 11,094 Consumer 1,153 420 Indirect automobile 299 346 Real estate - construction and development 282 523 Real estate - commercial and farmland 11,295 13,203 Real estate - residential (1) 130,029 109,222 Total $ 151,117 $ 134,808 Loans contractually past due 90 days or more as to interest or principal payments and still accruing $ 16,988 $ 17,865 (1) Included in real estate - residential were $90.2 million and $69.6 million of serviced GNMA-guaranteed nonaccrual loans at December 31, 2023 and 2022, respectively.
The following table presents an analysis of loans accounted for on a nonaccrual basis and loans contractually past due 90 days or more as to interest or principal payments and still accruing. 48 December 31, (dollars in thousands) 2024 2023 Nonaccrual loans Commercial and industrial $ 11,875 $ 8,059 Consumer 782 1,452 Real estate - construction and development 3,718 282 Real estate - commercial and farmland 11,960 11,295 Real estate - residential (1) 73,883 130,029 Total $ 102,218 $ 151,117 Loans contractually past due 90 days or more as to interest or principal payments and still accruing $ 17,733 $ 16,988 (1) Included in real estate - residential were $12.0 million and $90.2 million of serviced GNMA-guaranteed nonaccrual loans at December 31, 2024 and 2023, respectively.
Years Ended December 31, (dollars in thousands) 2023 2022 2021 Service charges on deposit accounts $ 46,575 $ 44,499 $ 45,106 Mortgage banking activity 139,885 184,904 285,900 Other service charges, commissions and fees 4,401 3,875 4,188 Net gain (loss) on securities (304) 203 515 Gain on sale of SBA loans 1,557 5,552 6,623 Other noninterest income 50,714 45,391 23,212 $ 242,828 $ 284,424 $ 365,544 2023 compared with 2022.
Years Ended December 31, (dollars in thousands) 2024 2023 2022 Service charges on deposit accounts $ 50,893 $ 46,575 $ 44,499 Mortgage banking activity 160,475 139,885 184,904 Other service charges, commissions and fees 4,758 4,401 3,875 Net gain (loss) on securities 12,304 (304) 203 Equipment finance activity 21,664 23,349 19,178 Other noninterest income 43,163 28,922 31,765 Total noninterest income $ 293,257 $ 242,828 $ 284,424 2024 compared with 2023.
December 31, (dollars in thousands) 2023 2022 Commercial, financial and agricultural $ 2,688,929 $ 2,679,403 Consumer 241,552 384,037 Indirect automobile 34,257 108,648 Mortgage warehouse 818,728 1,038,924 Municipal 492,668 509,151 Premium finance 946,562 1,023,479 Real estate - construction and development 2,129,187 2,086,438 Real estate - commercial and farmland 8,059,754 7,604,867 Real estate - residential 4,857,666 4,420,306 Loans, net of unearned income $ 20,269,303 $ 19,855,253 The Company seeks to diversify its loan portfolio across its geographic footprint and in various loan types.
December 31, (dollars in thousands) 2024 2023 Commercial and industrial $ 2,953,135 $ 2,688,929 Consumer 221,735 275,809 Mortgage warehouse 965,053 818,728 Municipal 441,408 492,668 Premium finance 1,155,614 946,562 Real estate - construction and development 1,998,506 2,129,187 Real estate - commercial and farmland 8,445,958 8,059,754 Real estate - residential 4,558,497 4,857,666 Loans, net of unearned income $ 20,739,906 $ 20,269,303 The Company seeks to diversify its loan portfolio across its geographic footprint and in various loan types.
Payments Due After December 31, 2023 (dollars in thousands) Total 1 Year or Less 1-3 Years 4-5 Years >5 Years Deposits without a stated maturity $ 17,240,603 $ 17,240,603 $ — $ — $ — Time certificates of deposit 3,467,906 3,333,066 107,084 27,004 752 Other borrowings 511,324 160,000 25,000 15,000 311,324 Subordinated deferrable interest debentures 154,390 — — — 154,390 Operating lease obligations 63,060 11,245 17,717 13,565 20,533 Total contractual cash obligations $ 21,437,283 $ 20,744,914 $ 149,801 $ 55,569 $ 486,999 At December 31, 2023, estimated costs to complete construction projects in progress and other binding commitments for capital expenditures were not a material amount. 50 CAPITAL ADEQUACY Capital Regulations The capital resources of the Company are monitored on a periodic basis by state and federal regulatory authorities.
Payments Due After December 31, 2024 (dollars in thousands) Total 1 Year or Less 1-3 Years 4-5 Years >5 Years Deposits without a stated maturity $ 18,489,790 $ 18,489,790 $ — $ — $ — Time certificates of deposit 3,232,658 3,136,954 73,910 21,716 78 Other borrowings 292,179 75,000 15,000 — 202,179 Subordinated deferrable interest debentures 154,390 — — — 154,390 Operating lease obligations 57,672 10,246 18,055 12,508 16,863 Total contractual cash obligations $ 22,226,689 $ 21,711,990 $ 106,965 $ 34,224 $ 373,510 At December 31, 2024, estimated costs to complete construction projects in progress and other binding commitments for capital expenditures were not a material amount. 54 CAPITAL ADEQUACY Capital Regulations The capital resources of the Company are monitored on a periodic basis by state and federal regulatory authorities.