Biggest changeFor 2024, the Corporation expects noninterest expense growth of 2% to 3%. 50 Income Statement Analysis Net Interest Income Table 1 Net Interest Income Analysis Years Ended December 31, 2023 2022 2021 ($ in thousands) Average Balance Interest Income / Expense Average Yield / Rate Average Balance Interest Income / Expense Average Yield / Rate Average Balance Interest Income / Expense Average Yield / Rate Assets Earning assets Loans (a)(b)(c) Commercial and business lending $ 10,831,275 $ 740,017 6.83 % $ 9,852,303 $ 384,155 3.90 % $ 9,104,483 $ 250,085 2.75 % Commercial real estate lending 7,314,651 520,028 7.11 % 6,595,635 281,485 4.27 % 6,156,214 178,354 2.90 % Total commercial 18,145,926 1,260,045 6.94 % 16,447,938 665,640 4.05 % 15,260,697 428,439 2.81 % Residential mortgage 8,696,706 293,446 3.37 % 8,052,277 245,975 3.05 % 7,847,564 221,099 2.82 % Auto finance 1,793,959 89,454 4.99 % 805,179 30,749 3.82 % 19,815 871 4.39 % Other retail 897,702 80,189 8.93 % 894,948 52,266 5.84 % 929,905 44,852 4.82 % Total loans 29,534,293 1,723,134 5.83 % 26,200,341 994,630 3.80 % 24,057,980 695,260 2.89 % Investment securities Taxable 5,243,805 146,006 2.78 % 4,362,394 75,444 1.73 % 3,369,612 37,916 1.13 % Tax-exempt (a) 2,288,328 79,673 3.48 % 2,419,262 82,771 3.42 % 2,036,030 73,975 3.63 % Other short-term investments 564,284 28,408 5.03 % 570,887 11,475 2.01 % 1,644,995 7,833 0.48 % Investments and other 8,096,417 254,087 3.14 % 7,352,542 169,690 2.31 % 7,050,637 119,724 1.70 % Total earning assets $ 37,630,710 $ 1,977,221 5.25 % $ 33,552,884 $ 1,164,320 3.47 % $ 31,108,616 $ 814,984 2.62 % Other assets, net 3,018,214 3,105,049 3,355,640 Total assets $ 40,648,923 $ 36,657,932 $ 34,464,257 Liabilities and stockholders' equity Interest-bearing liabilities Interest-bearing deposits Savings $ 4,773,366 $ 63,945 1.34 % $ 4,652,774 $ 5,033 0.11 % $ 4,138,732 $ 1,435 0.03 % Interest-bearing demand 6,904,514 154,136 2.23 % 6,638,592 35,169 0.53 % 6,113,660 4,610 0.08 % Money market 6,668,930 177,311 2.66 % 7,164,518 36,370 0.51 % 6,940,513 4,028 0.06 % Network transaction deposits 1,469,616 75,294 5.12 % 821,804 14,721 1.79 % 929,544 1,120 0.12 % Time deposits 4,905,748 202,939 4.14 % 1,315,793 7,016 0.53 % 1,495,060 7,429 0.50 % Total interest-bearing deposits 24,722,174 673,624 2.72 % 20,593,482 98,309 0.48 % 19,617,508 18,622 0.09 % Federal funds purchased and securities sold under agreements to repurchase 345,519 12,238 3.54 % 388,701 3,480 0.90 % 207,132 143 0.07 % Commercial paper 8,582 1 0.01 % 20,540 2 0.01 % 49,546 22 0.04 % FHLB advances 3,741,790 196,535 5.25 % 2,784,403 75,487 2.71 % 1,623,508 36,493 2.25 % Long-term funding 504,438 36,080 7.15 % 249,478 10,653 4.27 % 407,912 17,053 4.18 % Total short and long-term funding 4,600,329 244,855 5.32 % 3,443,123 89,621 2.60 % 2,288,098 53,712 2.35 % Total interest-bearing liabilities $ 29,322,503 $ 918,479 3.13 % $ 24,036,605 $ 187,931 0.78 % $ 21,905,605 $ 72,334 0.33 % Noninterest-bearing demand deposits 6,620,965 8,163,703 8,075,906 Other liabilities 594,318 482,538 403,296 Stockholders’ equity 4,111,138 3,975,086 4,079,449 Total liabilities and stockholders’ equity $ 40,648,923 $ 36,657,932 $ 34,464,257 Interest rate spread 2.12 % 2.69 % 2.29 % Net free funds 0.69 % 0.22 % 0.10 % Fully tax-equivalent net interest income and net interest margin $ 1,058,742 2.81 % $ 976,389 2.91 % $ 742,650 2.39 % Fully tax-equivalent adjustment 19,168 19,068 16,796 Net interest income $ 1,039,573 $ 957,321 $ 725,855 (a) The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 21% and is net of the effects of certain disallowed interest deductions.
Biggest changeThe increase in net interest income was driven by growth of earning assets while margin compressed as a result of a shift in mix within deposits into higher cost funding from noninterest-bearing demand deposits. • Provision for credit losses was $85 million in 2024, compared to $83 million in 2023. • Noninterest income (loss) of $(9) million in 2024 decreased $73 million from 2023, primarily due to higher investment securities losses related to nonrecurring items from the balance sheet repositioning announced in the fourth quarter of 2024. • Noninterest expense of $818 million in 2024 increased $5 million, or 1%, from 2023, as a result of increased personnel expense as the Corporation continues to execute our growth strategy and the loss on prepayments of FHLB advances related to the balance sheet repositioning announced in the fourth quarter of 2024, partially offset by decreased FDIC assessment expense. 49 Income Statement Analysis Net Interest Income Table 1 Net Interest Income Analysis Years Ended December 31, 2024 2023 2022 ($ in thousands) Average Balance Interest Income / Expense Average Yield / Rate Average Balance Interest Income / Expense Average Yield / Rate Average Balance Interest Income / Expense Average Yield / Rate Assets Earning assets Loans (a)(b)(c) Commercial and business lending $ 11,069,185 $ 786,963 7.11 % $ 10,831,275 $ 740,017 6.83 % $ 9,852,303 $ 384,155 3.90 % Commercial real estate lending 7,270,239 538,228 7.40 % 7,314,651 520,028 7.11 % 6,595,635 281,485 4.27 % Total commercial 18,339,424 1,325,191 7.23 % 18,145,926 1,260,045 6.94 % 16,447,938 665,640 4.05 % Residential mortgage 7,907,962 278,804 3.53 % 8,696,706 293,446 3.37 % 8,052,277 245,975 3.05 % Auto finance 2,576,979 144,892 5.62 % 1,793,959 89,454 4.99 % 805,179 30,749 3.82 % Other retail 872,994 83,386 9.55 % 897,702 80,189 8.93 % 894,948 52,266 5.84 % Total loans 29,697,360 1,832,274 6.17 % 29,534,293 1,723,134 5.83 % 26,200,341 994,630 3.80 % Investment securities Taxable 5,690,238 199,424 3.50 % 5,243,805 146,006 2.78 % 4,362,394 75,444 1.73 % Tax-exempt (a) 2,111,523 71,458 3.38 % 2,288,328 79,673 3.48 % 2,419,262 82,771 3.42 % Other short-term investments 668,730 37,291 5.58 % 564,284 28,408 5.03 % 570,887 11,475 2.01 % Investments and other 8,470,491 308,173 3.64 % 8,096,417 254,087 3.14 % 7,352,542 169,690 2.31 % Total earning assets $ 38,167,851 $ 2,140,446 5.61 % $ 37,630,710 $ 1,977,221 5.25 % $ 33,552,884 $ 1,164,320 3.47 % Other assets, net 3,166,002 3,018,214 3,105,049 Total assets $ 41,333,853 $ 40,648,923 $ 36,657,932 Liabilities and stockholders' equity Interest-bearing liabilities Interest-bearing deposits Savings $ 5,080,045 $ 85,450 1.68 % $ 4,773,366 $ 63,945 1.34 % $ 4,652,774 $ 5,033 0.11 % Interest-bearing demand 7,443,738 193,900 2.60 % 6,904,514 154,136 2.23 % 6,638,592 35,169 0.53 % Money market 5,994,171 181,444 3.03 % 6,668,930 177,311 2.66 % 7,164,518 36,370 0.51 % Network transaction deposits 1,645,695 85,788 5.21 % 1,469,616 75,294 5.12 % 821,804 14,721 1.79 % Time deposits 7,481,486 355,221 4.75 % 4,905,748 202,939 4.14 % 1,315,793 7,016 0.53 % Total interest-bearing deposits 27,645,135 901,804 3.26 % 24,722,174 673,624 2.72 % 20,593,482 98,309 0.48 % Federal funds purchased and securities sold under agreements to repurchase 272,069 11,754 4.32 % 345,519 12,238 3.54 % 388,701 3,480 0.90 % Other short-term funding 403,214 20,420 5.06 % 8,582 1 0.01 % 20,540 2 0.01 % FHLB advances 1,793,734 98,520 5.49 % 3,741,790 196,535 5.25 % 2,784,403 75,487 2.71 % Long-term funding 640,842 45,781 7.14 % 504,438 36,080 7.15 % 249,478 10,653 4.27 % Total short and long-term funding 3,109,859 176,475 5.67 % 4,600,329 244,855 5.32 % 3,443,123 89,621 2.60 % Total interest-bearing liabilities $ 30,754,994 $ 1,078,279 3.51 % $ 29,322,503 $ 918,479 3.13 % $ 24,036,605 $ 187,931 0.78 % Noninterest-bearing demand deposits 5,745,960 6,620,965 8,163,703 Other liabilities 530,537 594,318 482,538 Stockholders’ equity 4,302,362 4,111,138 3,975,086 Total liabilities and stockholders’ equity $ 41,333,853 $ 40,648,923 $ 36,657,932 Interest rate spread 2.10 % 2.12 % 2.69 % Net free funds 0.68 % 0.69 % 0.22 % Fully tax-equivalent net interest income and net interest margin $ 1,062,167 2.78 % $ 1,058,742 2.81 % $ 976,389 2.91 % Fully tax-equivalent adjustment 14,919 19,168 19,068 Net interest income $ 1,047,248 $ 1,039,573 $ 957,321 (a) The yield on tax-exempt loans and securities is computed on a fully tax-equivalent basis using a tax rate of 21% and is net of the effects of certain disallowed interest deductions.
See section Other Funding Sources and Note 9 Short and Long-Term Funding of the notes to consolidated financial statements for additional details on funding. 56 Loans Table 5 Period End Loan Composition As of December 31, 2023 2022 2021 2020 2019 ($ in thousands) Amount % of Total Amount % of Total Amount % of Total Amount % of Total Amount % of Total Commercial and industrial $ 9,731,555 33 % $ 9,759,454 34 % $ 8,452,385 35 % $ 8,469,179 35 % $ 7,354,594 32 % Commercial real estate — owner occupied 1,061,700 4 % 991,722 3 % 971,326 4 % 900,912 4 % 911,265 4 % Commercial and business lending 10,793,255 37 % 10,751,176 37 % 9,423,711 39 % 9,370,091 38 % 8,265,858 36 % Commercial real estate — investor 5,124,245 18 % 5,080,344 18 % 4,384,569 18 % 4,342,584 18 % 3,794,517 17 % Real estate construction 2,271,398 8 % 2,155,222 7 % 1,808,976 7 % 1,840,417 8 % 1,420,900 6 % Commercial real estate lending 7,395,644 25 % 7,235,565 25 % 6,193,545 26 % 6,183,001 25 % 5,215,417 23 % Total commercial 18,188,898 62 % 17,986,742 62 % 15,617,256 64 % 15,553,091 64 % 13,481,275 59 % Residential mortgage 7,864,891 27 % 8,511,550 30 % 7,567,310 31 % 7,878,324 32 % 8,136,980 36 % Auto finance 2,256,162 8 % 1,382,073 5 % 143,045 1 % 11,177 — % 2,982 — % Home equity 628,526 2 % 624,353 2 % 595,615 2 % 707,255 3 % 852,025 4 % Other consumer 277,740 1 % 294,851 1 % 301,723 1 % 301,876 1 % 348,177 2 % Total consumer 11,027,319 38 % 10,812,828 38 % 8,607,693 36 % 8,898,632 36 % 9,340,164 41 % Total loans $ 29,216,218 100 % $ 28,799,569 100 % $ 24,224,949 100 % $ 24,451,724 100 % $ 22,821,440 100 % Commercial real estate and real estate construction loan detail Non-owner occupied $ 3,362,085 66 % $ 3,313,959 65 % $ 2,972,584 68 % $ 2,969,906 68 % $ 2,589,838 68 % Multi-family 1,759,504 34 % 1,762,608 35 % 1,405,264 32 % 1,360,305 31 % 1,201,835 32 % Farmland 2,656 — % 3,776 — % 6,720 — % 12,373 — % 2,844 — % Commercial real estate — investor $ 5,124,245 100 % $ 5,080,344 100 % $ 4,384,569 100 % $ 4,342,584 100 % $ 3,794,517 100 % 1-4 family construction $ 275,292 12 % $ 436,210 20 % $ 380,160 21 % $ 270,467 15 % $ 261,908 18 % All other construction 1,996,106 88 % 1,719,012 80 % 1,428,816 79 % 1,569,950 85 % 1,158,992 82 % Real estate construction $ 2,271,398 100 % $ 2,155,222 100 % $ 1,808,976 100 % $ 1,840,417 100 % $ 1,420,900 100 % The Corporation has long-term guidelines relative to the proportion of Commercial and Business, CRE, and Consumer loan commitments within the overall loan portfolio, with each targeted to represent 30 to 40% of the overall loan portfolio.
See section Other Funding Sources and Note 8 Short and Long-Term Funding of the notes to consolidated financial statements for additional details on funding. 55 Loans Table 5 Period End Loan Composition As of December 31, 2024 2023 2022 2021 2020 ($ in thousands) Amount % of Total Amount % of Total Amount % of Total Amount % of Total Amount % of Total Commercial and industrial $ 10,573,741 36 % $ 9,731,555 33 % $ 9,759,454 34 % $ 8,452,385 35 % $ 8,469,179 35 % Commercial real estate — owner occupied 1,143,741 4 % 1,061,700 4 % 991,722 3 % 971,326 4 % 900,912 4 % Commercial and business lending 11,717,483 39 % 10,793,255 37 % 10,751,176 37 % 9,423,711 39 % 9,370,091 38 % Commercial real estate — investor 5,227,975 18 % 5,124,245 18 % 5,080,344 18 % 4,384,569 18 % 4,342,584 18 % Real estate construction 1,982,632 7 % 2,271,398 8 % 2,155,222 7 % 1,808,976 7 % 1,840,417 8 % Commercial real estate lending 7,210,607 24 % 7,395,644 25 % 7,235,565 25 % 6,193,545 26 % 6,183,001 25 % Total commercial 18,928,090 64 % 18,188,898 62 % 17,986,742 62 % 15,617,256 64 % 15,553,091 64 % Residential mortgage 7,047,541 24 % 7,864,891 27 % 8,511,550 30 % 7,567,310 31 % 7,878,324 32 % Auto finance 2,810,220 9 % 2,256,162 8 % 1,382,073 5 % 143,045 1 % 11,177 — % Home equity 664,252 2 % 628,526 2 % 624,353 2 % 595,615 2 % 707,255 3 % Other consumer 318,483 1 % 277,740 1 % 294,851 1 % 301,723 1 % 301,876 1 % Total consumer 10,840,496 36 % 11,027,319 38 % 10,812,828 38 % 8,607,693 36 % 8,898,632 36 % Total loans $ 29,768,586 100 % $ 29,216,218 100 % $ 28,799,569 100 % $ 24,224,949 100 % $ 24,451,724 100 % Commercial real estate and real estate construction loan detail Non-owner occupied $ 3,210,509 61 % $ 3,362,085 66 % $ 3,313,959 65 % $ 2,972,584 68 % $ 2,969,906 68 % Multi-family 2,015,401 39 % 1,759,504 34 % 1,762,608 35 % 1,405,264 32 % 1,360,305 31 % Farmland 2,065 — % 2,656 — % 3,776 — % 6,720 — % 12,373 — % Commercial real estate — investor $ 5,227,975 100 % $ 5,124,245 100 % $ 5,080,344 100 % $ 4,384,569 100 % $ 4,342,584 100 % 1-4 family construction $ 160,699 8 % $ 275,292 12 % $ 436,210 20 % $ 380,160 21 % $ 270,467 15 % All other construction 1,821,933 92 % 1,996,106 88 % 1,719,012 80 % 1,428,816 79 % 1,569,950 85 % Real estate construction $ 1,982,632 100 % $ 2,271,398 100 % $ 2,155,222 100 % $ 1,808,976 100 % $ 1,840,417 100 % The Corporation has long-term guidelines relative to the proportion of Commercial and Business, CRE, and Consumer loan commitments within the overall loan portfolio, with each targeted to represent 30 to 40% of the overall loan portfolio.
The total allowance is available to absorb losses from any segment of the loan portfolio. 63 Table 11 Allowance for Credit Losses on Loans Years Ended December 31, ($ in thousands) 2023 2022 2021 2020 2019 Allowance for loan losses Balance at beginning of period $ 312,720 $ 280,015 $ 383,702 $ 201,371 $ 238,023 Cumulative effect of ASU 2016-13 adoption (CECL) N/A N/A N/A 112,457 N/A Balance at beginning of period, adjusted 312,720 280,015 383,702 313,828 238,023 Provision for loan losses 87,000 34,000 (80,000) 164,457 18,500 Provision for loan losses recorded at acquisition — — — 2,543 — Gross up of allowance for PCD loans at acquisition — — — 3,504 — Loans charged off Commercial and industrial (45,687) (4,491) (21,564) (80,320) (63,315) Commercial real estate — owner occupied (25) — — (419) (222) Commercial and business lending (45,713) (4,491) (21,564) (80,739) (63,537) Commercial real estate — investor (252) (50) (14,346) (22,920) — Real estate construction (25) (48) (5) (19) (60) Commercial real estate lending (277) (98) (14,351) (22,938) (60) Total commercial (45,989) (4,588) (35,915) (103,677) (63,597) Residential mortgage (952) (567) (880) (1,867) (3,322) Auto finance (5,950) (1,041) (22) (7) — Home equity (424) (587) (668) (1,719) (1,846) Other consumer (5,453) (3,363) (3,168) (4,783) (5,548) Total consumer (12,779) (5,558) (4,738) (8,376) (10,716) Total loans charged off (58,768) (10,146) (40,652) (112,053) (74,313) Recoveries of loans previously charged off Commercial and industrial 3,015 5,282 8,564 7,004 11,875 Commercial real estate — owner occupied 11 13 120 147 2,795 Commercial and business lending 3,026 5,295 8,684 7,151 14,670 Commercial real estate — investor 3,016 50 3,162 643 31 Real estate construction 80 106 126 49 302 Commercial real estate lending 3,095 156 3,288 692 333 Total commercial 6,121 5,451 11,972 7,844 15,003 Residential mortgage 541 908 841 500 692 Auto finance 1,241 98 31 25 10 Home equity 1,262 1,385 2,854 1,978 2,599 Other consumer 978 1,010 1,267 1,076 858 Total consumer 4,021 3,401 4,993 3,579 4,158 Total recoveries 10,142 8,852 16,965 11,422 19,161 Net (charge offs) (48,626) (1,294) (23,687) (100,631) (55,152) Balance at end of period $ 351,094 $ 312,720 $ 280,015 $ 383,702 $ 201,371 Allowance for unfunded commitments Balance at beginning of period $ 38,776 $ 39,776 $ 47,776 $ 21,907 $ 24,336 Cumulative effect of ASU 2016-13 adoption (CECL) N/A N/A N/A 18,690 N/A Balance at beginning of period, adjusted 38,776 39,776 47,776 40,597 24,336 Provision for unfunded commitments (4,000) (1,000) (8,000) 7,000 (2,500) Amount recorded at acquisition — — — 179 70 Balance at end of period $ 34,776 $ 38,776 $ 39,776 $ 47,776 $ 21,907 Allowance for credit losses on loans $ 385,870 $ 351,496 $ 319,791 $ 431,478 $ 223,278 Provision for credit losses on loans 83,000 33,000 (88,000) 174,000 16,000 64 Table 11 Allowance for Credit Losses on Loans (continued) Years Ended December 31, ($ in thousands) 2023 2022 2021 2020 2019 Net loan (charge offs) recoveries Commercial and industrial $ (42,672) $ 791 $ (13,000) $ (73,316) $ (51,441) Commercial real estate — owner occupied (15) 13 120 (272) 2,573 Commercial and business lending (42,687) 804 (12,880) (73,588) (48,868) Commercial real estate — investor 2,763 — (11,184) (22,277) 31 Real estate construction 55 58 121 31 243 Commercial real estate lending 2,819 58 (11,063) (22,246) 274 Total commercial (39,868) 862 (23,943) (95,834) (48,594) Residential mortgage (411) 341 (38) (1,367) (2,630) Auto finance (4,709) (943) 9 19 10 Home equity 837 798 2,186 259 753 Other consumer (4,475) (2,353) (1,901) (3,707) (4,690) Total consumer (8,758) (2,157) 256 (4,797) (6,558) Total net (charge offs) $ (48,626) $ (1,294) $ (23,687) $ (100,631) $ (55,152) Ratios Allowance for credit losses on loans to total loans 1.32 % 1.22 % 1.32 % 1.76 % 0.98 % Allowance for credit losses on loans to net charge offs 7.9x N/M 13.5x 4.3x 4.0x Loan evaluation method for ACLL Individually evaluated for impairment $ 15,492 $ 10,324 $ 15,194 $ 79,831 $ 14,026 Collectively evaluated for impairment 370,378 341,172 304,597 351,646 209,252 Total ACLL $ 385,870 $ 351,496 $ 319,791 $ 431,478 $ 223,278 Loan balance Individually evaluated for impairment $ 62,712 $ 76,577 $ 115,643 $ 259,497 $ 111,595 Collectively evaluated for impairment 29,153,505 28,722,992 24,109,306 24,192,227 22,709,845 Total loan balance $ 29,216,218 $ 28,799,569 $ 24,224,949 $ 24,451,724 $ 22,821,440 Table 12 Net (Charge Offs) Recoveries (a) Years Ended December 31, (In basis points) 2023 2022 2021 2020 2019 Net loan (charge offs) recoveries Commercial and industrial (44) 1 (16) (86) (69) Commercial real estate — owner occupied — — 1 (3) 28 Commercial and business lending (39) 1 (14) (78) (58) Commercial real estate — investor 5 — (26) (54) — Real estate construction — — 1 — 2 Commercial real estate lending 4 — (18) (38) 1 Total commercial (22) 1 (16) (63) (36) Residential mortgage — — — (2) (3) Auto finance (26) (12) 4 14 37 Home equity 14 13 34 3 9 Other consumer (161) (79) (65) (117) (133) Total consumer (8) (2) — (5) (7) Total net (charge offs) (16) — (10) (41) (24) (a) Ratio of net charge offs to average loans by loan type. 65 Notable Contributions to the Change in the Allowance for Credit Losses on Loans • Total loans increased $417 million, or 1%, from December 31, 2022, driven by increases in auto finance and CRE lending resulting from the Corporation's strategic initiatives, partially offset by a decrease in residential mortgage lending.
The total allowance is available to absorb losses from any segment of the loan portfolio. 62 Table 11 Allowance for Credit Losses on Loans Years Ended December 31, ($ in thousands) 2024 2023 2022 2021 2020 Allowance for loan losses Balance at beginning of period $ 351,094 $ 312,720 $ 280,015 $ 383,702 $ 201,371 Cumulative effect of ASU 2016-13 adoption (CECL) N/A N/A N/A N/A 112,457 Balance at beginning of period, adjusted 351,094 312,720 280,015 383,702 313,828 Provision for loan losses 81,000 87,000 34,000 (80,000) 164,457 Provision for loan losses recorded at acquisition — — — — 2,543 Gross up of allowance for PCD loans at acquisition — — — — 3,504 Loans charged off Commercial and industrial (47,517) (45,687) (4,491) (21,564) (80,320) Commercial real estate — owner occupied (3) (25) — — (419) Commercial and business lending (47,520) (45,713) (4,491) (21,564) (80,739) Commercial real estate — investor (11,187) (252) (50) (14,346) (22,920) Real estate construction — (25) (48) (5) (19) Commercial real estate lending (11,187) (277) (98) (14,351) (22,938) Total commercial (58,707) (45,989) (4,588) (35,915) (103,677) Residential mortgage (1,029) (952) (567) (880) (1,867) Auto finance (9,541) (5,950) (1,041) (22) (7) Home equity (216) (424) (587) (668) (1,719) Other consumer (6,922) (5,453) (3,363) (3,168) (4,783) Total consumer (17,709) (12,779) (5,558) (4,738) (8,376) Total loans charged off (76,415) (58,768) (10,146) (40,652) (112,053) Recoveries of loans previously charged off Commercial and industrial 2,148 3,015 5,282 8,564 7,004 Commercial real estate — owner occupied 7 11 13 120 147 Commercial and business lending 2,155 3,026 5,295 8,684 7,151 Commercial real estate — investor — 3,016 50 3,162 643 Real estate construction 65 80 106 126 49 Commercial real estate lending 65 3,095 156 3,288 692 Total commercial 2,220 6,121 5,451 11,972 7,844 Residential mortgage 280 541 908 841 500 Auto finance 2,905 1,241 98 31 25 Home equity 1,366 1,262 1,385 2,854 1,978 Other consumer 1,096 978 1,010 1,267 1,076 Total consumer 5,647 4,021 3,401 4,993 3,579 Total recoveries 7,867 10,142 8,852 16,965 11,422 Net (charge offs) (68,549) (48,626) (1,294) (23,687) (100,631) Balance at end of period $ 363,545 $ 351,094 $ 312,720 $ 280,015 $ 383,702 Allowance for unfunded commitments Balance at beginning of period $ 34,776 $ 38,776 $ 39,776 $ 47,776 $ 21,907 Cumulative effect of ASU 2016-13 adoption (CECL) N/A N/A N/A N/A 18,690 Balance at beginning of period, adjusted 34,776 38,776 39,776 47,776 40,597 Provision for unfunded commitments 4,000 (4,000) (1,000) (8,000) 7,000 Amount recorded at acquisition — — — — 179 Balance at end of period $ 38,776 $ 34,776 $ 38,776 $ 39,776 $ 47,776 Allowance for credit losses on loans $ 402,322 $ 385,870 $ 351,496 $ 319,791 $ 431,478 Provision for credit losses on loans 85,000 83,000 33,000 (88,000) 174,000 63 Table 11 Allowance for Credit Losses on Loans (continued) Years Ended December 31, ($ in thousands) 2024 2023 2022 2021 2020 Net loan (charge offs) recoveries Commercial and industrial $ (45,369) $ (42,672) $ 791 $ (13,000) $ (73,316) Commercial real estate — owner occupied 4 (15) 13 120 (272) Commercial and business lending (45,365) (42,687) 804 (12,880) (73,588) Commercial real estate — investor (11,187) 2,763 — (11,184) (22,277) Real estate construction 65 55 58 121 31 Commercial real estate lending (11,122) 2,819 58 (11,063) (22,246) Total commercial (56,487) (39,868) 862 (23,943) (95,834) Residential mortgage (750) (411) 341 (38) (1,367) Auto finance (6,637) (4,709) (943) 9 19 Home equity 1,150 837 798 2,186 259 Other consumer (5,826) (4,475) (2,353) (1,901) (3,707) Total consumer (12,062) (8,758) (2,157) 256 (4,797) Total net (charge offs) $ (68,549) $ (48,626) $ (1,294) $ (23,687) $ (100,631) Ratios Allowance for credit losses on loans to total loans 1.35 % 1.32 % 1.22 % 1.32 % 1.76 % Allowance for credit losses on loans to net charge offs 5.9x 7.9x N/M 13.5x 4.3x Loan evaluation method for ACLL Individually evaluated for impairment $ 5,689 $ 15,492 $ 10,324 $ 15,194 $ 79,831 Collectively evaluated for impairment 396,632 370,378 341,172 304,597 351,646 Total ACLL $ 402,322 $ 385,870 $ 351,496 $ 319,791 $ 431,478 Loan balance Individually evaluated for impairment $ 37,172 $ 62,712 $ 76,577 $ 115,643 $ 259,497 Collectively evaluated for impairment 29,731,414 29,153,505 28,722,992 24,109,306 24,192,227 Total loan balance $ 29,768,586 $ 29,216,218 $ 28,799,569 $ 24,224,949 $ 24,451,724 Table 12 Net (Charge Offs) Recoveries (a) Years Ended December 31, (In basis points) 2024 2023 2022 2021 2020 Net loan (charge offs) recoveries Commercial and industrial (46) (44) 1 (16) (86) Commercial real estate — owner occupied — — — 1 (3) Commercial and business lending (41) (39) 1 (14) (78) Commercial real estate — investor (22) 5 — (26) (54) Real estate construction — — — 1 — Commercial real estate lending (15) 4 — (18) (38) Total commercial (31) (22) 1 (16) (63) Residential mortgage (1) — — — (2) Auto finance (26) (26) (12) 4 14 Home equity 19 14 13 34 3 Other consumer (219) (161) (79) (65) (117) Total consumer (11) (8) (2) — (5) Total net (charge offs) (23) (16) — (10) (41) (a) Ratio of net charge offs to average loans by loan type. 64 Notable Contributions to the Change in the Allowance for Credit Losses on Loans • Total loans increased $552 million, or 2%, from December 31, 2023, driven by increases in commercial and industrial lending, auto finance, and CRE-investor lending, partially offset by a decrease in residential mortgage lending, mainly due to the Corporation's balance sheet repositioning in December 2024, and real estate construction lending.
Treasury securities $ 963 — % $ 936 — % $ 1,001 — % Obligations of state and political subdivisions (municipal securities) 1,554,059 46 % 1,551,647 46 % 1,739,988 74 % Residential mortgage-related securities: FNMA/FHLMC 804,393 24 % 816,771 24 % 36,139 2 % GNMA 46,170 1 % 49,628 1 % 49,631 2 % Private-label 289,507 9 % 303,505 9 % — — % Commercial mortgage-related securities: FNMA/FHLMC 632,914 19 % 615,839 18 % 419,400 18 % GNMA 52,619 2 % 62,691 2 % 102,506 4 % Total fair value $ 3,380,624 100 % $ 3,401,018 100 % $ 2,348,664 100 % Net unrealized holding gains (losses) $ (479,610) $ (559,433) $ 109,662 Equity securities Equity securities carrying value and fair value $ 41,651 100 % $ 25,216 100 % $ 18,352 100 % At December 31, 2023, the Corporation’s investment securities portfolio did not contain securities of any single non-government or non-GSE issuer that were payable from and secured by the same source of revenue or taxing authority where the aggregate carrying value of such securities exceeded 5% of stockholders’ equity.
Treasury securities $ 999 — % $ 963 — % $ 936 — % Obligations of state and political subdivisions (municipal securities) 1,486,642 47 % 1,554,059 46 % 1,551,647 46 % Residential mortgage-related securities: FNMA/FHLMC 721,946 23 % 804,393 24 % 816,771 24 % GNMA 39,927 1 % 46,170 1 % 49,628 1 % Private-label 266,353 8 % 289,507 9 % 303,505 9 % Commercial mortgage-related securities: FNMA/FHLMC 623,595 20 % 632,914 19 % 615,839 18 % GNMA 46,032 1 % 52,619 2 % 62,691 2 % Total fair value $ 3,185,494 100 % $ 3,380,624 100 % $ 3,401,018 100 % Net unrealized holding (losses) $ (553,253) $ (479,610) $ (559,433) Equity securities Equity securities carrying value and fair value $ 23,242 100 % $ 41,651 100 % $ 25,216 100 % At December 31, 2024, the Corporation’s investment securities portfolio did not contain securities of any single non-government or non-GSE issuer that were payable from and secured by the same source of revenue or taxing authority where the aggregate carrying value of such securities exceeded 5% of stockholders’ equity.
Table 21 Capital Ratios As of December 31, ($ in thousands) 2023 2022 2021 Risk-based capital (a) CET1 $ 3,074,938 $ 3,035,578 $ 2,808,289 Tier 1 capital 3,269,050 3,229,690 3,001,074 Total capital 3,997,205 3,680,227 3,570,026 Total risk-weighted assets 32,732,710 32,469,862 27,242,735 Modified CECL transitional amount 44,851 67,276 89,702 CET1 capital ratio 9.39 % 9.35 % 10.31 % Tier 1 capital ratio 9.99 % 9.95 % 11.02 % Total capital ratio 12.21 % 11.33 % 13.10 % Tier 1 leverage ratio 8.06 % 8.59 % 8.83 % Selected equity and performance ratios Total stockholders’ equity / total assets 10.18 % 10.19 % 11.47 % Dividend payout ratio (b) 74.56 % 34.32 % 34.55 % Return on average assets 0.45 % 1.00 % 1.02 % Noninterest expense / average assets 2.00 % 2.04 % 2.06 % ( a)The Federal Reserve establishes regulatory capital requirements, including well-capitalized standards for the Corporation.
Table 21 Capital Ratios As of December 31, ($ in thousands) 2024 2023 2022 Risk-based capital (a) CET1 $ 3,396,836 $ 3,074,938 $ 3,035,578 Tier 1 capital 3,590,948 3,269,050 3,229,690 Total capital 4,282,597 3,997,205 3,680,227 Total risk-weighted assets 33,950,173 32,732,710 32,469,862 Modified CECL transitional amount 22,425 44,851 67,276 CET1 capital ratio 10.01 % 9.39 % 9.35 % Tier 1 capital ratio 10.58 % 9.99 % 9.95 % Total capital ratio 12.61 % 12.21 % 11.33 % Tier 1 leverage ratio 8.73 % 8.06 % 8.59 % Selected equity and performance ratios Total stockholders’ equity / total assets 10.70 % 10.18 % 10.19 % Dividend payout ratio (b) 121.92 % 74.56 % 34.32 % Return on average assets 0.30 % 0.45 % 1.00 % Noninterest expense / average assets 1.98 % 2.00 % 2.04 % ( a)The Federal Reserve establishes regulatory capital requirements, including well-capitalized standards for the Corporation.
(b) Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions. 71 Analysis of Deposits and Funding Deposits and Customer Funding The following table summarizes the composition of our deposits and customer funding: Table 15 Period End Deposit and Customer Funding Composition As of December 31, 2023 2022 2021 ($ in thousands) Amount % of Total Amount % of Total Amount % of Total Noninterest-bearing demand $ 6,119,956 18 % $ 7,760,811 26 % $ 8,504,077 30 % Savings 4,835,701 14 % 4,604,848 16 % 4,410,198 15 % Interest-bearing demand 8,843,967 26 % 7,100,727 24 % 7,019,782 25 % Money market 6,330,453 19 % 8,239,610 28 % 7,185,111 25 % Brokered CDs 4,447,479 13 % 541,916 2 % — — % Other time deposits 2,868,494 9 % 1,388,242 5 % 1,347,262 5 % Total deposits 33,446,049 100 % 29,636,154 100 % 28,466,430 100 % Other customer funding (a) 106,620 261,767 354,142 Total deposits and other customer funding $ 33,552,669 $ 29,897,921 $ 28,820,572 Network transaction deposits (b) $ 1,566,139 $ 979,003 $ 766,965 Net deposits and other customer funding (c) $ 27,539,051 $ 28,377,001 $ 28,053,607 (a) Includes repurchase agreements and commercial paper .
(b) Yields on tax-exempt securities are computed on a fully tax-equivalent basis using a tax rate of 21% and are net of the effects of certain disallowed interest deductions. 70 Deposits and Customer Funding The following table summarizes the composition of our deposits and customer funding: Table 15 Period End Deposit and Customer Funding Composition As of December 31, 2024 2023 2022 ($ in thousands) Amount % of Total Amount % of Total Amount % of Total Noninterest-bearing demand $ 5,775,657 17 % $ 6,119,956 18 % $ 7,760,811 26 % Savings 5,133,295 15 % 4,835,701 14 % 4,604,848 16 % Interest-bearing demand 9,124,741 26 % 8,843,967 26 % 7,100,727 24 % Money market 6,637,915 19 % 6,330,453 19 % 8,239,610 28 % Brokered CDs 4,276,309 12 % 4,447,479 13 % 541,916 2 % Other time deposits 3,700,518 11 % 2,868,494 9 % 1,388,242 5 % Total deposits 34,648,434 100 % 33,446,049 100 % 29,636,154 100 % Other customer funding (a) 100,044 106,620 261,767 Total deposits and other customer funding $ 34,748,478 $ 33,552,669 $ 29,897,921 Network transaction deposits (b) $ 1,758,388 $ 1,566,139 $ 979,003 Net deposits and other customer funding (c) $ 28,713,780 $ 27,539,051 $ 28,377,001 (a) Includes repurchase agreements and commercial paper .
Treasury securities $ 999 — % $ 999 — % $ 1,000 — % Obligations of state and political subdivisions (municipal securities) 1,682,473 44 % 1,732,351 44 % 1,628,759 73 % Residential mortgage-related securities: FNMA/FHLMC 941,973 24 % 961,231 24 % 34,347 2 % GNMA 48,979 1 % 52,979 1 % 48,053 2 % Private-label 345,083 9 % 364,728 9 % — — % Commercial mortgage-related securities: FNMA/FHLMC 780,995 20 % 778,796 20 % 425,937 19 % GNMA 59,733 2 % 69,369 2 % 100,907 5 % Total amortized cost and carrying value $ 3,860,235 100 % $ 3,960,451 100 % $ 2,239,003 100 % Fair value U.S.
Treasury securities $ 1,000 — % $ 999 — % $ 999 — % Obligations of state and political subdivisions (municipal securities) 1,659,722 44 % 1,682,473 44 % 1,732,351 44 % Residential mortgage-related securities: FNMA/FHLMC 885,476 24 % 941,973 24 % 961,231 24 % GNMA 43,693 1 % 48,979 1 % 52,979 1 % Private-label 324,182 9 % 345,083 9 % 364,728 9 % Commercial mortgage-related securities: FNMA/FHLMC 772,456 21 % 780,995 20 % 778,796 20 % GNMA 52,219 1 % 59,733 2 % 69,369 2 % Total amortized cost and carrying value $ 3,738,747 100 % $ 3,860,235 100 % $ 3,960,451 100 % Fair value U.S.
Treasury securities $ 39,984 1 % $ 124,441 4 % $ 124,291 3 % Agency securities — — % 15,000 1 % 15,000 — % Obligations of state and political subdivisions (municipal securities) 94,008 3 % 235,693 8 % 381,517 9 % Residential mortgage-related securities: FNMA/FHLMC 1,274,052 34 % 1,820,642 61 % 2,709,399 62 % GNMA 2,021,242 54 % 502,537 17 % 66,189 2 % Private-label — — % — — % 332,028 8 % Commercial mortgage-related securities: FNMA/FHLMC 18,691 — % 19,038 1 % 357,240 8 % GNMA 161,928 4 % 115,031 4 % 165,439 4 % Asset backed securities: FFELP 135,832 4 % 157,138 5 % 177,974 4 % SBA 1,077 — % 4,512 — % 6,594 — % Other debt securities 3,000 — % 3,000 — % 3,000 — % Total amortized cost $ 3,749,814 100 % $ 2,997,032 100 % $ 4,338,671 100 % Fair value U.S.
Treasury securities $ — — % $ 39,984 1 % $ 124,441 4 % Agency securities — — % — — % 15,000 1 % Obligations of state and political subdivisions (municipal securities) 3,063 — % 94,008 3 % 235,693 8 % Residential mortgage-related securities: FNMA/FHLMC 120,272 3 % 1,274,052 34 % 1,820,642 61 % GNMA 4,236,199 92 % 2,021,242 54 % 502,537 17 % Commercial mortgage-related securities: FNMA/FHLMC 18,332 — % 18,691 — % 19,038 1 % GNMA 116,275 3 % 161,928 4 % 115,031 4 % Asset backed securities: FFELP 108,319 2 % 135,832 4 % 157,138 5 % SBA 495 — % 1,077 — % 4,512 — % Other debt securities 3,000 — % 3,000 — % 3,000 — % Total amortized cost $ 4,605,954 100 % $ 3,749,814 100 % $ 2,997,032 100 % Fair value U.S.
Treasury securities $ 35,902 1 % $ 109,378 4 % $ 122,957 3 % Agency securities — — % 13,532 — % 14,897 — % Obligations of state and political subdivisions (municipal securities) 91,817 3 % 230,714 8 % 400,457 9 % Residential mortgage-related securities: FNMA/FHLMC 1,120,794 31 % 1,604,610 59 % 2,691,879 62 % GNMA 2,042,675 57 % 497,596 18 % 67,780 2 % Private-label — — % — — % 329,724 8 % Commercial mortgage-related securities: FNMA/FHLMC 16,937 — % 17,142 1 % 350,623 8 % GNMA 154,793 4 % 110,462 4 % 166,799 4 % Asset backed securities: FFELP 133,975 4 % 151,191 6 % 177,325 4 % SBA 1,051 — % 4,477 — % 6,580 — % Other debt securities 2,950 — % 2,922 — % 2,994 — % Total fair value and carrying value $ 3,600,892 100 % $ 2,742,025 100 % $ 4,332,015 100 % Net unrealized holding gains (losses) $ (148,922) $ (255,007) $ (6,656) 67 Table 13 Investment Securities Portfolio (continued) At December 31, ($ in thousands) 2023 % of Total 2022 % of Total 2021 % of Total HTM investment securities Amortized cost U.S.
Treasury securities $ — — % $ 35,902 1 % $ 109,378 4 % Agency securities — — % — — % 13,532 — % Obligations of state and political subdivisions (municipal securities) 3,005 — % 91,817 3 % 230,714 8 % Residential mortgage-related securities: FNMA/FHLMC 110,928 2 % 1,120,794 31 % 1,604,610 59 % GNMA 4,227,727 92 % 2,042,675 57 % 497,596 18 % Commercial mortgage-related securities: FNMA/FHLMC 17,000 — % 16,937 — % 17,142 1 % GNMA 111,475 2 % 154,793 4 % 110,462 4 % Asset backed securities: FFELP 107,839 2 % 133,975 4 % 151,191 6 % SBA 471 — % 1,051 — % 4,477 — % Other debt securities 2,989 — % 2,950 — % 2,922 — % Total fair value and carrying value $ 4,581,434 100 % $ 3,600,892 100 % $ 2,742,025 100 % Net unrealized holding (losses) $ (24,520) $ (148,922) $ (255,007) 66 Table 13 Investment Securities Portfolio (continued) At December 31, ($ in thousands) 2024 % of Total 2023 % of Total 2022 % of Total HTM investment securities Amortized cost U.S.
During the third quarter of 2021, the Corporation redeemed all outstanding Series D Preferred Stock, for $99 million. 77 Table 22 Non-GAAP Measures At or for the Year Ended December 31, ($ in thousands) 2023 2022 2021 2020 2019 Selected equity and performance ratios (a)(b)(c) Tangible common equity / tangible assets 7.11 % 6.97 % 7.86 % 7.94 % 7.71 % Return on average equity 4.45 % 9.21 % 8.60 % 7.78 % 8.44 % Return on average tangible common equity 6.44 % 13.77 % 12.99 % 12.31 % 13.53 % Return on average CET1 5.51 % 12.23 % 12.08 % 11.23 % 12.59 % Return on average tangible assets 0.48 % 1.05 % 1.07 % 0.95 % 1.05 % Average stockholders' equity / average assets 10.11 % 10.84 % 11.84 % 11.51 % 11.72 % Tangible common equity reconciliation (a) Common equity $ 3,979,861 $ 3,821,378 $ 3,831,658 $ 3,737,421 $ 3,665,407 Goodwill and other intangible assets, net (1,145,464) (1,154,274) (1,163,085) (1,177,554) (1,264,531) Tangible common equity $ 2,834,398 $ 2,667,104 $ 2,668,573 $ 2,559,867 $ 2,400,876 Tangible assets reconciliation (a) Total assets $ 41,015,855 $ 39,405,727 $ 35,104,253 $ 33,419,783 $ 32,386,478 Goodwill and other intangible assets, net (1,145,464) (1,154,274) (1,163,085) (1,177,554) (1,264,531) Tangible assets $ 39,870,392 $ 38,251,453 $ 33,941,167 $ 32,242,230 $ 31,121,947 Average tangible common equity and average CET1 reconciliation (a) Common equity $ 3,917,026 $ 3,781,658 $ 3,789,331 $ 3,633,259 $ 3,615,153 Goodwill and other intangible assets, net (1,149,939) (1,158,829) (1,168,560) (1,227,561) (1,256,668) Tangible common equity 2,767,087 2,622,829 2,620,771 2,405,698 2,358,485 Modified CECL transitional amount 44,851 67,276 102,307 115,052 N/A Accumulated other comprehensive loss 274,874 174,208 1,234 2,643 68,946 Deferred tax assets, net 27,532 34,361 40,011 43,789 46,980 Average CET1 $ 3,114,344 $ 2,898,675 $ 2,764,323 $ 2,567,182 $ 2,474,411 Average tangible assets reconciliation (a) Total assets $ 40,648,923 $ 36,657,932 $ 34,464,257 $ 34,265,207 $ 33,046,604 Goodwill and other intangible assets, net (1,149,939) (1,158,829) (1,168,560) (1,227,561) (1,256,668) Tangible assets $ 39,498,984 $ 35,499,103 $ 33,295,697 $ 33,037,646 $ 31,789,936 Adjusted net income reconciliation (b) Net income $ 182,956 $ 366,122 $ 350,994 $ 306,771 $ 326,790 Other intangible amortization, net of tax 6,608 6,608 6,633 7,644 7,461 Adjusted net income $ 189,564 $ 372,730 $ 357,627 $ 314,415 $ 334,251 Adjusted net income available to common equity reconciliation (b) Net income available to common equity $ 171,456 $ 354,622 $ 333,883 $ 288,413 $ 311,587 Other intangible amortization, net of tax 6,608 6,608 6,633 7,644 7,461 Adjusted net income available to common equity $ 178,064 $ 361,230 $ 340,516 $ 296,057 $ 319,049 End of period core customer deposits reconciliation Total deposits $ 33,446,049 $ 29,636,154 $ 28,466,430 $ 26,482,481 $ 23,779,064 Network transaction deposits (1,566,139) (979,003) (766,965) (1,197,093) (1,336,286) Brokered CDs (4,447,479) (541,916) — — (5,964) Core customer deposits $ 27,432,431 $ 28,115,235 $ 27,699,464 $ 25,285,387 $ 22,436,814 Efficiency ratio reconciliation (d) Federal Reserve efficiency ratio 69.70 % 60.36 % 66.33 % 61.76 % 65.38 % Fully tax-equivalent adjustment (1.13) % (0.92) % (1.04) % (0.77) % (0.85) % Other intangible amortization (0.76) % (0.71) % (0.84) % (0.80) % (0.82) % Fully tax-equivalent efficiency ratio 67.82 % 58.74 % 64.47 % 60.20 % 63.72 % FDIC special assessment (2.32) % — % — % — % — % Acquisitions, dispositions, branch sales, and announced initiatives (7.02) % (0.10) % (0.51) % 4.49 % (0.60) % Adjusted efficiency ratio 58.48 % 58.65 % 63.96 % 64.70 % 63.12 % (a) Tangible common equity and tangible assets exclude goodwill and other intangible assets, net.
See Note 9 Stockholders' Equity and Note 18 Regulatory Matters of the notes to consolidated financial statements for additional capital disclosures. 76 Table 22 Non-GAAP Measures At or for the Year Ended December 31, ($ in thousands) 2024 2023 2022 2021 2020 Selected equity and performance ratios (a)(b)(c) Tangible common equity / tangible assets 7.82 % 7.11 % 6.97 % 7.86 % 7.94 % Return on average equity 2.86 % 4.45 % 9.21 % 8.60 % 7.78 % Return on average tangible common equity 3.99 % 6.44 % 13.77 % 12.99 % 12.31 % Return on average CET1 3.49 % 5.51 % 12.23 % 12.08 % 11.23 % Return on average tangible assets 0.32 % 0.48 % 1.05 % 1.07 % 0.95 % Average stockholders' equity / average assets 10.41 % 10.11 % 10.84 % 11.84 % 11.51 % Tangible common equity reconciliation (a) Common equity $ 4,411,450 $ 3,979,861 $ 3,821,378 $ 3,831,658 $ 3,737,421 Goodwill and other intangible assets, net (1,136,653) (1,145,464) (1,154,274) (1,163,085) (1,177,554) Tangible common equity $ 3,274,797 $ 2,834,398 $ 2,667,104 $ 2,668,573 $ 2,559,867 Tangible assets reconciliation (a) Total assets $ 43,023,068 $ 41,015,855 $ 39,405,727 $ 35,104,253 $ 33,419,783 Goodwill and other intangible assets, net (1,136,653) (1,145,464) (1,154,274) (1,163,085) (1,177,554) Tangible assets $ 41,886,415 $ 39,870,392 $ 38,251,453 $ 33,941,167 $ 32,242,230 Average tangible common equity and average CET1 reconciliation (a) Common equity $ 4,108,251 $ 3,917,026 $ 3,781,658 $ 3,789,331 $ 3,633,259 Goodwill and other intangible assets, net (1,141,198) (1,149,939) (1,158,829) (1,168,560) (1,227,561) Tangible common equity 2,967,052 2,767,087 2,622,829 2,620,771 2,405,698 Modified CECL transitional amount 22,425 44,851 67,276 102,307 115,052 Accumulated other comprehensive loss 188,425 274,874 174,208 1,234 2,643 Deferred tax assets, net 20,954 27,532 34,361 40,011 43,789 Average CET1 $ 3,198,857 $ 3,114,344 $ 2,898,675 $ 2,764,323 $ 2,567,182 Average tangible assets reconciliation (a) Total assets $ 41,333,853 $ 40,648,923 $ 36,657,932 $ 34,464,257 $ 34,265,207 Goodwill and other intangible assets, net (1,141,198) (1,149,939) (1,158,829) (1,168,560) (1,227,561) Tangible assets $ 40,192,655 $ 39,498,984 $ 35,499,103 $ 33,295,697 $ 33,037,646 Adjusted net income reconciliation (b) Net income $ 123,145 $ 182,956 $ 366,122 $ 350,994 $ 306,771 Other intangible amortization, net of tax 6,608 6,608 6,608 6,633 7,644 Adjusted net income $ 129,753 $ 189,564 $ 372,730 $ 357,627 $ 314,415 Adjusted net income available to common equity reconciliation (b) Net income available to common equity $ 111,645 $ 171,456 $ 354,622 $ 333,883 $ 288,413 Other intangible amortization, net of tax 6,608 6,608 6,608 6,633 7,644 Adjusted net income available to common equity $ 118,253 $ 178,064 $ 361,230 $ 340,516 $ 296,057 Efficiency ratio reconciliation (d) Federal Reserve efficiency ratio 69.58 % 69.70 % 60.36 % 66.33 % 61.76 % Fully tax-equivalent adjustment (0.87) % (1.13) % (0.92) % (1.04) % (0.77) % Other intangible amortization (0.75) % (0.76) % (0.71) % (0.84) % (0.80) % Fully tax-equivalent efficiency ratio 67.97 % 67.82 % 58.74 % 64.47 % 60.20 % FDIC special assessment (0.29) % (2.32) % — % — % — % Acquisitions, dispositions, branch sales, and announced initiatives (7.75) % (7.02) % (0.10) % (0.51) % 4.49 % Adjusted efficiency ratio 59.93 % 58.48 % 58.65 % 63.96 % 64.70 % (a) The ratio tangible common equity to tangible assets excludes goodwill and other intangible assets, net.
Table 10 provides detailed information regarding NPAs, which include nonaccrual loans, OREO, and other nonperforming assets: Table 10 Nonperforming Assets As of December 31, ($ in thousands) 2023 2022 2021 2020 2019 Nonperforming assets Commercial and industrial $ 62,022 $ 14,329 $ 6,279 $ 61,859 $ 46,312 Commercial real estate — owner occupied 1,394 — — 1,058 67 Commercial and business lending 63,416 14,329 6,279 62,917 46,380 Commercial real estate — investor — 29,380 60,677 78,220 4,409 Real estate construction 6 105 177 353 493 Commercial real estate lending 6 29,485 60,855 78,573 4,902 Total commercial 63,422 43,814 67,134 141,490 51,282 Residential mortgage 71,142 58,480 55,362 59,337 57,844 Auto finance 5,797 1,490 52 49 — Home equity 8,508 7,487 7,726 9,888 9,104 Other consumer 128 197 170 91 152 Total consumer 85,574 67,654 63,309 69,364 67,099 Total nonaccrual loans 148,997 111,467 130,443 210,854 118,380 Commercial real estate owned 914 325 984 2,185 3,530 Residential real estate owned 1,290 2,878 3,666 1,194 5,696 Bank properties real estate owned (a) 8,301 11,580 24,969 10,889 11,874 OREO 10,506 14,784 29,619 14,269 21,101 Other nonperforming assets (b) 919 215 — — 6,004 Total nonperforming assets $ 160,421 $ 126,466 $ 160,062 $ 225,123 $ 145,485 Accruing loans past due 90 days or more Commercial $ 19,812 $ 282 $ 151 $ 175 $ 342 Consumer 1,876 1,446 1,111 1,423 1,917 Total accruing loans past due 90 days or more $ 21,689 $ 1,728 $ 1,263 $ 1,598 $ 2,259 Restructured loans (accruing) (c) Commercial $ 306 $ 13,093 $ 22,763 $ 41,119 $ 18,944 Consumer 2,414 19,775 19,768 10,973 7,097 Total restructured loans (accruing) $ 2,719 $ 32,868 $ 42,530 $ 52,092 $ 26,041 Nonaccrual restructured loans (included in nonaccrual loans) (c) $ 805 $ 20,127 $ 17,426 $ 20,190 $ 22,494 Ratios Nonaccrual loans to total loans 0.51 % 0.39 % 0.54 % 0.86 % 0.52 % NPAs to total loans plus OREO and other nonperforming assets 0.55 % 0.44 % 0.66 % 0.92 % 0.64 % NPAs to total assets 0.39 % 0.32 % 0.46 % 0.67 % 0.45 % Allowance for credit losses on loans to nonaccrual loans 258.98 % 315.34 % 245.16 % 204.63 % 188.61 % 61 Table 10 Nonperforming Assets (continued) As of December 31, ($ in thousands) 2023 2022 2021 2020 2019 Accruing loans 30-89 days past due Commercial and industrial $ 5,565 $ 6,283 $ 715 $ 6,119 $ 821 Commercial real estate — owner occupied 358 230 163 373 1,369 Commercial and business lending 5,923 6,512 878 6,492 2,190 Commercial real estate — investor 18,697 1,067 616 12,793 1,812 Real estate construction — 39 1,620 991 97 Commercial real estate lending 18,697 1,105 2,236 13,784 1,909 Total commercial 24,619 7,618 3,114 20,276 4,099 Residential mortgage 13,446 9,874 6,169 10,385 9,274 Auto finance 17,386 9,408 11 57 — Home equity 4,208 5,607 3,711 4,802 5,647 Other consumer 2,166 1,610 2,307 1,543 2,083 Total consumer 37,205 26,499 12,198 16,786 17,005 Total accruing loans 30-89 days past due $ 61,825 $ 34,117 $ 15,312 $ 37,062 $ 21,104 Potential problem loans Commercial and industrial $ 197,202 $ 136,549 $ 140,258 $ 139,489 $ 110,308 Commercial real estate — owner occupied 38,699 34,422 26,723 26,179 19,889 Commercial and business lending 235,900 170,971 166,981 165,668 130,197 Commercial real estate — investor 196,163 92,535 106,138 91,396 29,449 Real estate construction — 970 21,408 19,046 — Commercial real estate lending 196,163 93,505 127,546 110,442 29,449 Total commercial 432,063 264,476 294,527 276,111 159,646 Residential mortgage 784 1,978 2,214 3,749 1,451 Home equity 118 197 165 2,068 — Total consumer 901 2,175 2,379 5,817 1,451 Total potential problem loans $ 432,965 $ 266,651 $ 296,905 $ 281,928 $ 161,097 (a) Primarily closed branches and other bank operated real estate facilities, pending disposition.
Table 10 provides detailed information regarding NPAs, which include nonaccrual loans, OREO, and repossessed assets, and also includes information on accruing loans past due and restructured loans: Table 10 Nonperforming Assets As of December 31, ($ in thousands) 2024 2023 2022 2021 2020 Nonperforming assets Commercial and industrial $ 19,084 $ 62,022 $ 14,329 $ 6,279 $ 61,859 Commercial real estate — owner occupied 1,501 1,394 — — 1,058 Commercial and business lending 20,585 63,416 14,329 6,279 62,917 Commercial real estate — investor 16,705 — 29,380 60,677 78,220 Real estate construction 30 6 105 177 353 Commercial real estate lending 16,735 6 29,485 60,855 78,573 Total commercial 37,320 63,422 43,814 67,134 141,490 Residential mortgage 70,038 71,142 58,480 55,362 59,337 Auto finance 7,402 5,797 1,490 52 49 Home equity 8,378 8,508 7,487 7,726 9,888 Other consumer 122 128 197 170 91 Total consumer 85,941 85,574 67,654 63,309 69,364 Total nonaccrual loans 123,260 148,997 111,467 130,443 210,854 Commercial real estate owned 11,914 914 325 984 2,185 Residential real estate owned 2,068 1,290 2,878 3,666 1,194 Bank properties real estate owned 6,235 8,301 11,580 24,969 10,889 OREO 20,217 10,506 14,784 29,619 14,269 Repossessed assets 687 919 215 — — Total nonperforming assets $ 144,164 $ 160,421 $ 126,466 $ 160,062 $ 225,123 Accruing loans past due 90 days or more Commercial $ 642 $ 19,812 $ 282 $ 151 $ 175 Consumer 2,547 1,876 1,446 1,111 1,423 Total accruing loans past due 90 days or more $ 3,189 $ 21,689 $ 1,728 $ 1,263 $ 1,598 Restructured loans (accruing) (a) Commercial $ 475 $ 306 $ 13,093 $ 22,763 $ 41,119 Consumer 3,057 2,414 19,775 19,768 10,973 Total restructured loans (accruing) $ 3,531 $ 2,719 $ 32,868 $ 42,530 $ 52,092 Nonaccrual restructured loans (included in nonaccrual loans) (a) $ 2,581 $ 805 $ 20,127 $ 17,426 $ 20,190 Ratios Nonaccrual loans to total loans 0.41 % 0.51 % 0.39 % 0.54 % 0.86 % NPAs to total loans plus OREO and repossessed assets 0.48 % 0.55 % 0.44 % 0.66 % 0.92 % NPAs to total assets 0.34 % 0.39 % 0.32 % 0.46 % 0.67 % Allowance for credit losses on loans to nonaccrual loans 326.40 % 258.98 % 315.34 % 245.16 % 204.63 % 60 Table 10 Nonperforming Assets (continued) As of December 31, ($ in thousands) 2024 2023 2022 2021 2020 Accruing loans 30-89 days past due Commercial and industrial $ 1,260 $ 5,565 $ 6,283 $ 715 $ 6,119 Commercial real estate — owner occupied 1,634 358 230 163 373 Commercial and business lending 2,893 5,923 6,512 878 6,492 Commercial real estate — investor 36,391 18,697 1,067 616 12,793 Real estate construction 21 — 39 1,620 991 Commercial real estate lending 36,412 18,697 1,105 2,236 13,784 Total commercial 39,305 24,619 7,618 3,114 20,276 Residential mortgage 14,892 13,446 9,874 6,169 10,385 Auto finance 14,850 17,386 9,408 11 57 Home equity 4,625 4,208 5,607 3,711 4,802 Other consumer 3,128 2,166 1,610 2,307 1,543 Total consumer 37,496 37,205 26,499 12,198 16,786 Total accruing loans 30-89 days past due $ 76,801 $ 61,825 $ 34,117 $ 15,312 $ 37,062 (a) On January 1, 2023, the Corporation adopted ASU 2022-02.