Biggest changeCONSOLIDATED AVERAGE BALANCE SHEETS AND INTEREST MARGIN ANALYSIS Taxable Equivalent Basis (Dollars in thousands) December 31, 2023 December 31, 2022 December 31, 2021 Interest Average Interest Average Interest Average Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense Rate Balance Expense Rate ASSETS Earning assets: Loans (1) $ 7,292,871 $ 467,951 6.42 % $ 6,611,617 $ 336,739 5.09 % $ 6,220,192 $ 316,618 5.09 % Debt securities – taxable 1,565,697 36,838 2.35 1,295,762 24,456 1.89 538,157 6,327 1.18 Debt securities – tax exempt 3,339 91 2.71 3,877 118 3.03 11,372 258 2.27 Federal funds sold and interest-bearing deposits with banks 2,343,182 119,486 5.10 3,450,093 58,931 1.71 3,268,443 4,366 0.13 Total earning assets 11,205,089 624,366 5.57 11,361,349 420,244 3.70 10,038,164 327,569 3.26 Nonearning assets: Cash and due from banks 204,394 260,028 271,004 Interest receivable and other assets 814,419 865,744 694,191 Allowance for credit losses (96,154 ) (87,567 ) (88,028 ) Total nonearning assets 922,659 1,038,205 877,167 Total assets $ 12,127,748 $ 12,399,554 $ 10,915,331 LIABILITIES AND STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Money market and interest-bearing checking deposits $ 4,361,001 $ 142,275 3.26 % $ 4,090,098 $ 31,245 0.76 % $ 3,566,394 $ 4,147 0.12 % Savings deposits 1,087,642 29,575 2.72 1,147,673 6,402 0.56 1,019,042 542 0.05 Time deposits 797,179 23,196 2.91 672,179 4,318 0.64 654,801 3,543 0.54 Short-term borrowings 6,432 312 4.84 4,333 60 1.39 2,608 2 0.08 Subordinated debt 86,070 4,122 4.79 86,013 4,122 4.79 56,793 3,130 5.51 Total interest-bearing liabilities 6,338,324 199,480 3.15 6,000,296 46,147 0.77 5,299,638 11,364 0.21 Interest-free funds: Noninterest-bearing deposits 4,343,646 5,097,813 4,437,352 Interest payable and other liabilities 108,438 102,691 52,069 Stockholders’ equity 1,337,340 1,198,754 1,126,272 Total interest free funds 5,789,424 6,399,258 5,615,693 Total liabilities and stockholders’ equity $ 12,127,748 $ 12,399,554 $ 10,915,331 Net interest income $ 424,886 $ 374,097 $ 316,205 Net interest spread 2.42 % 2.93 % 3.05 % Effect of interest free funds 1.37 % 0.36 % 0.10 % Net interest margin 3.79 % 3.29 % 3.15 % 33 Table of Contents The following table depicts, for the periods indicated, selected income statement data and other selected data: BANCFIRST CORPORATION SELECTED CONSOLIDATED FINANCIAL DATA (Dollars in thousands, except per share data) At and for the Year Ended December 31, 2023 2022 2021 Income Statement Data Net interest income $ 424,456 $ 373,673 $ 315,657 Provision for (benefit from) credit losses 7,458 10,076 (8,690 ) Noninterest income 185,408 183,747 170,032 Noninterest expense 332,458 309,912 285,981 Net income 212,465 193,100 167,630 Per Common Share Data Net income – basic $ 6.45 $ 5.89 $ 5.12 Net income – diluted 6.34 5.77 5.03 Cash dividends 1.66 1.52 1.40 Selected Financial Ratios Performance ratios: Return on average assets 1.75 % 1.56 % 1.54 % Return on average stockholders’ equity 15.89 16.11 14.88 Cash dividends payout ratio 25.74 25.81 27.34 Net interest spread 2.42 2.93 3.05 Net interest margin 3.79 3.29 3.15 Efficiency ratio 54.51 55.60 58.88 Net Interest Income Net interest income, which is the Company’s principal source of operating revenue, increased in 2023 by $50.8 million, to a total of $424.5 million, compared to an increase of $58.0 million in 2022.
Biggest changeCONSOLIDATED AVERAGE BALANCE SHEETS AND INTEREST MARGIN ANALYSIS Taxable Equivalent Basis (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2022 Interest Average Interest Average Interest Average Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense Rate Balance Expense Rate ASSETS Earning assets: Loans $ 7,958,463 $ 555,426 6.96 % $ 7,292,871 $ 467,951 6.42 % $ 6,611,617 $ 336,739 5.09 % Securities – taxable 1,448,103 34,300 2.36 1,565,697 36,838 2.35 1,295,762 24,456 1.89 Securities – tax exempt 2,415 93 3.85 3,339 91 2.71 3,877 118 3.03 Federal funds sold and interest-bearing deposits with banks 2,553,503 134,941 5.27 2,343,182 119,486 5.10 3,450,093 58,931 1.71 Total earning assets 11,962,484 724,760 6.04 11,205,089 624,366 5.57 11,361,349 420,244 3.70 Nonearning assets: Cash and due from banks 201,666 204,394 260,028 Interest receivable and other assets 810,732 814,419 865,744 Allowance for credit losses (99,098 ) (96,154 ) (87,567 ) Total nonearning assets 913,300 922,659 1,038,205 Total assets $ 12,875,784 $ 12,127,748 $ 12,399,554 LIABILITIES AND STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Money market and interest-bearing checking deposits $ 4,992,037 $ 181,201 3.62 % $ 4,361,001 $ 142,275 3.26 % $ 4,090,098 $ 31,245 0.76 % Savings deposits 1,076,837 36,256 3.36 1,087,642 29,575 2.72 1,147,673 6,402 0.56 Time deposits 1,219,253 55,450 4.54 797,179 23,196 2.91 672,179 4,318 0.64 Short-term borrowings 4,999 235 4.69 6,432 312 4.84 4,333 60 1.39 Subordinated debt 86,127 4,123 4.77 86,070 4,122 4.79 86,013 4,122 4.79 Total interest-bearing liabilities 7,379,253 277,265 3.75 6,338,324 199,480 3.15 6,000,296 46,147 0.77 Interest-free funds: Noninterest-bearing deposits 3,842,049 4,343,646 5,097,813 Interest payable and other liabilities 138,007 108,438 102,691 Stockholders’ equity 1,516,475 1,337,340 1,198,754 Total interest free funds 5,496,531 5,789,424 6,399,258 Total liabilities and stockholders’ equity $ 12,875,784 $ 12,127,748 $ 12,399,554 Net interest income $ 447,495 $ 424,886 $ 374,097 Net interest spread 2.29 % 2.42 % 2.93 % Effect of interest free funds 1.44 % 1.37 % 0.36 % Net interest margin 3.73 % 3.79 % 3.29 % 33 Table of Contents The following table depicts, for the periods indicated, selected income statement data and other selected data: BANCFIRST CORPORATION SELECTED CONSOLIDATED FINANCIAL DATA (Dollars in thousands, except per share data) At and for the Year Ended December 31, 2024 2023 2022 Income Statement Data Net interest income $ 446,874 $ 424,456 $ 373,673 Provision for credit losses 9,004 7,458 10,076 Noninterest income 184,575 185,408 183,747 Noninterest expense 347,164 332,458 309,912 Net income 216,354 212,465 193,100 Per Common Share Data Net income – basic $ 6.55 $ 6.45 $ 5.89 Net income – diluted 6.44 6.34 5.77 Cash dividends 1.78 1.66 1.52 Selected Financial Ratios Performance ratios: Return on average assets 1.68 % 1.75 % 1.56 % Return on average stockholders’ equity 14.23 15.89 16.11 Cash dividends payout ratio 27.18 25.74 25.81 Net interest spread 2.29 2.42 2.93 Net interest margin 3.73 3.79 3.29 Efficiency ratio 54.98 54.51 55.60 Net Interest Income Net interest income, which is the Company’s principal source of operating revenue, increased $22.4 million in 2024.
To estimate expected losses using historical loss information, the Company elected to utilize a methodology known as vintage loss analysis for BancFirst, Pegasus, and Worthington Bank. Vintage loss analysis measures impairment based on the age of the accounts and the historical performance of assets with similar risk characteristics.
To estimate expected losses using historical loss information, the Company elected to utilize a methodology known as vintage loss analysis for BancFirst, Pegasus, and Worthington. Vintage loss analysis measures impairment based on the age of the accounts and the historical performance of assets with similar risk characteristics.
The Company accounts for acquisitions using the acquisition method, and as such, the results of operations of acquired companies are included from the date of acquisition forward. 32 Table of Contents Average Balances, Income Expenses and Rates The following tables present, for the periods indicated, certain information related to the Company's consolidated average balance sheet, average yields on assets and average costs of liabilities.
The Company accounts for acquisitions using the acquisition method, and as such, the results of operations of acquired companies are included from the date of acquisition forward. 32 Table of Contents Average Balances, Income Expenses and Rates The following tables present certain information related to the Company's consolidated average balance sheet, average yields on assets and average costs of liabilities.
While no assurance can be given as to the Company’s ability to pay dividends, management believes that, based upon the anticipated performance of the Company, regular dividend payments will continue in 2024. Related Party Transactions See Note (18) of the Notes to Consolidated Financial Statements for disclosures regarding the Company’s related party transactions.
While no assurance can be given as to the Company’s ability to pay dividends, management believes that, based upon the anticipated performance of the Company, regular dividend payments will continue in 2025. Related Party Transactions See Note (18) of the Notes to Consolidated Financial Statements for disclosures regarding the Company’s related party transactions.
The fair value of those securities having unrealized losses is expected to recover as the securities approach their maturity date or repricing date, or if market yields for similar investments decrease. Furthermore, as of December 31, 2023, management had no intent or requirement to sell before the recovery of the unrealized loss.
The fair value of those securities having unrealized losses is expected to recover as the securities approach their maturity date or repricing date, or if market yields for similar investments decrease. Furthermore, as of December 31, 2024, management had no intent or requirement to sell before the recovery of the unrealized loss.
All shares repurchased under the SRP have been retired and not held as treasury stock. The timing, price and amount of stock repurchases under the SRP may be determined by management and approved by the Company’s Executive Committee. At December 31, 2023, up to 479,784 shares could be repurchased under the SRP.
All shares repurchased under the SRP have been retired and not held as treasury stock. The timing, price and amount of stock repurchases under the SRP may be determined by management and approved by the Company’s Executive Committee. At December 31, 2024, up to 479,784 shares could be repurchased under the SRP.
For the year ended December 31, 2023, the Company repurchased 20,702 shares of its common stock for $1.8 million at an average price of $87.88 per share under the SRP. No shares were repurchased for the year ended December 31, 2022.
For the year ended December 31, 2023, the Company repurchased 20,702 shares of its common stock for $1.8 million at an average price of $87.88 per share under the SRP. No shares were repurchased for the year ended December 31, 2024.
Certain obligations are recognized on the Consolidated Balance Sheets, while others are off-balance sheet under U.S. generally accepted accounting principles. The Company currently has 7.20% Junior Subordinated Debentures, Subordinated Notes, operating lease payments, time deposit payments and low income housing partnership commitments. The Company’s 7.20% Junior Subordinated Debentures mature on March 31, 2034.
Certain obligations are recognized on the Consolidated Balance Sheets, while others are off-balance sheet under U.S. generally accepted accounting principles. The Company currently has 7.20% Junior Subordinated Debentures, Subordinated Notes, operating lease payments, time deposit payments, low-income housing partnership commitments and historic tax credit commitments. The Company’s 7.20% Junior Subordinated Debentures mature on March 31, 2034.
The Company does not consider the unrealized position of these securities to be the result of credit factors, because the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit quality, and the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery.
The Company does not consider the unrealized position of these securities to be the result of credit factors, because the decline in fair value is 31 Table of Contents attributable to changes in interest rates and illiquidity, and not credit quality, and the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery.
However, if the full collection of the remaining principal balance is not in doubt, interest income is recognized on certain of these loans on a cash basis. Had nonaccrual loans performed in accordance with their original contractual terms, the Company would have recognized additional interest income of $1.6 million for 2023, $1.3 million for 2022 and $2.2 million for 2021.
However, if the full collection of the remaining principal balance is not in doubt, interest income is recognized on certain of these loans on a cash basis. Had nonaccrual loans performed in accordance with their original contractual terms, the Company would have recognized additional interest income of $3.5 million for 2024, $1.6 million for 2023 and $1.3 million for 2022.
In the ordinary course of business, loans maturing within one year may be renewed, in whole or in part, at interest rates prevailing at the date of renewal. 41 Table of Contents The following table presents the maturity distribution of loans held for investment at December 31, 2023.
In the ordinary course of business, loans maturing within one year may be renewed, in whole or in part, at interest rates prevailing at the date of renewal. The following table presents the maturity distribution of loans held for investment at December 31, 2024.
The credit component of the adjustment was a $1.6 million discount at December 31, 2023 and a $2.2 million discount at December 31, 2022. The rate component was $568,000 at December 31, 2023 and $738,000 at December 31, 2022. These fair value adjustments will be accreted to income over the remaining life of the loans.
The credit component of the adjustment was a $1.1 million discount at December 31, 2024 and a $1.6 million discount at December 31, 2023. The rate component was $472,000 at December 31, 2024 and $568,000 at December 31, 2023. These fair value adjustments will be accreted to income over the remaining life of the loans.
At December 31, 2023 and December 31, 2022, 98% of the available for sale debt securities held by the Company were issued by the U.S. Treasury, or U.S. government-sponsored entities and agencies.
At December 31, 2024 and December 31, 2023, 99% of the available for sale debt securities held by the Company were issued by the U.S. Treasury, or U.S. government-sponsored entities and agencies.
Noninterest expense included deposit insurance expense, which totaled $5.8 million for the year ended December 31, 2023, compared to $4.7 million for the year ended December 31, 2022 and $3.5 million for the year ended December 31, 2021. Income Taxes Income tax expense totaled $57.5 million in 2023, compared to $44.3 million in 2022 and $40.8 million in 2021.
Noninterest expense included deposit insurance expense, which totaled $6.4 million for the year ended December 31, 2024, compared to $5.8 million for the year ended December 31, 2023 and $4.7 million for the year ended December 31, 2022. Income Taxes Income tax expense totaled $58.9 million in 2024, compared to $57.5 million in 2023 and $44.3 million in 2022.
Net charge-offs were $3.4 million and $1.4 million for the years ended 2023 and 2022, respectively. The amount of net loan charge-offs is relatively low, equating to 0.05% and 0.02% of average total loans for the years ended December 31, 2023 and 2022, respectively.
Net charge-offs were $6.3 million and $3.4 million for the years ended 2024 and 2023, respectively. The amount of net loan charge-offs is relatively low, equating to 0.08% and 0.05% of average total loans for the years ended December 31, 2024 and 2023, respectively.
Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to: • The impact of the Durbin Amendment of the Dodd-Frank Act ("Durbin Amendment") on noninterest income beginning July 1, 2023. • Potential impacts of the recent adverse developments in the banking industry driven by high-profile bank failures, including impacts on customer confidence, demand deposit outflows and the regulatory response thereto . • Recent deterioration in the market for commercial office property could have an adverse effect on the value of the Company's other real estate owned as well as commercial office collateral for the Company's commercial real estate loans. • Political pressures could further limit our ability to charge NSF and overdraft fees. • A continuing shift in deposit mix could negatively impact net interest margin. • Changes in interest rates. • The increased time, effort and non-interest expense related to ongoing and increased regulations from the Federal Reserve, the Consumer Financial Protection Bureau and the Securities and Exchange Commission (requirements related to environmental, social and governance issues and climate disclosure). • Local, regional, national and international economic conditions and the impact they may have on the Company and its customers. • Changes in the mix of loan geographies, sectors and types or the level of non-performing assets and charge-offs. • Inflation, including wage inflation, energy prices, securities markets and monetary fluctuations. • Impairment of the Company’s goodwill or other intangible assets. • Changes in consumer spending, borrowing and savings habits. • Changes in the financial performance and/or condition of the Company’s borrowers, including the impact of rising interest rates. • Technological changes. • Cyber threats 28 Table of Contents • The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters. • The Company’s success at managing the risks involved in the foregoing items.
Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to: • Potential impacts of the adverse developments in the banking industry driven by high-profile bank failures, including impacts on customer confidence, demand deposit outflows and the regulatory response thereto . • Deterioration in the market for commercial office property could have an adverse effect on the value of the Company's other real estate owned as well as commercial office collateral for the Company's commercial real estate loans. • Political pressures could further limit our ability to charge NSF and overdraft fees. • Further shift in deposit mix from noninterest-bearing deposits to interest-bearing deposits could negatively impact net interest margin. • Changes in interest rates. • The increased time and effort related to ongoing and/or changed regulations from regulatory bodies could negatively impact noninterest expense. • Local, regional, national and international economic conditions and the impact they may have on the Company and its customers. • Changes in the mix of loan sectors and types or the level of non-performing assets and charge-offs. • Inflation, including wage inflation, energy prices, securities markets and monetary fluctuations. • Impairment of the Company’s goodwill or other intangible assets. • Changes in consumer spending, borrowing and savings habits. • Changes in the financial performance and/or condition of the Company’s borrowers, including the impact of higher interest rates. • Technological changes. • Cyber threats. 28 Table of Contents • The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters. • The Company’s success at managing the risks involved in the foregoing items.
The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. At December 31, 2023, the allowance for credit losses to total loans stood at 1.26% of total loans, compared to 1.33% at December 31, 2022, due to improved economic forecasts. The overall credit quality of the Company’s loan portfolio has remained strong.
The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. At December 31, 2024, the allowance for credit losses to total loans stood at 1.24% of total loans, compared to 1.26% at December 31, 2023. The overall credit quality of the Company’s loan portfolio has remained strong.
Total uninsured deposits were $3.2 billion and $3.6 billion at December 31, 2023 and 2022, respectively, as calculated per regulatory guidance. This was approximately 30% and 33% of deposits at December 31, 2023 and 2022, respectively. Off-balance sheet sweep accounts totaled $4.3 billion at December 31, 2023, compared to $3.7 billion at December 31, 2022.
Total uninsured deposits were $4.0 billion and $3.2 billion at December 31, 2024 and 2023, respectively, as calculated per regulatory guidance. This was approximately 34% and 30% of deposits at December 31, 2024 and 2023, respectively. Off-balance sheet sweep accounts totaled $5.2 billion at December 31, 2024, compared to $4.3 billion at December 31, 2023.
The Company’s core deposits provide it with a stable, low-cost funding source. The Company’s core deposits as a percentage of total deposits was 97.4% at December 31, 2023 and 98.1% December 31, 2022. Noninterest-bearing deposits to total deposits were 37.2% at December 31, 2023, compared to 45.1% at December 31, 2022.
The Company’s core deposits provide it with a stable, low-cost funding source. The Company’s core deposits as a percentage of total deposits was 95.5% at December 31, 2024 and 97.4% December 31, 2023. Noninterest-bearing deposits to total deposits were 33.3% at December 31, 2024, compared to 37.2% at December 31, 2023.
For the Year Ended December 31, 2023 2022 2021 Rental income $ 11,224 $ 10,340 $ 9,975 Operating expense 10,868 9,863 8,727 The Company's total rental income and operating expenses from OREO are presented in the following table: For the Year Ended December 31, 2023 2022 2021 Rental income $ 11,801 $ 10,877 $ 10,298 Operating expense 11,429 10,450 9,169 43 Table of Contents Allowance for Credit Losses/Fair Value Adjustments on Acquired Loans The Company determines its provision for credit losses and allowance for credit losses using the expected loss methodology that is referred to as the CECL model.
For the Year Ended December 31, 2024 2023 2022 (Dollars in thousands) Rental income $ 12,148 $ 11,224 $ 10,340 Operating expense 10,078 10,868 9,863 The Company's total rental income and operating expenses from OREO are presented in the following table: For the Year Ended December 31, 2024 2023 2022 (Dollars in thousands) Rental income $ 12,231 $ 11,801 $ 10,877 Operating expense 10,504 11,429 10,450 Allowance for Credit Losses/Fair Value Adjustments on Acquired Loans The Company determines its provision for credit losses and allowance for credit losses using the expected loss methodology that is referred to as the CECL model.
The acquired loans outstanding were $262.7 million and $263.5 million, at December 31, 2023 and 2022, respectively. Intangible Assets, Goodwill and Other Assets Identifiable intangible assets and goodwill totaled $199.0 million and $202.0 million at December 31, 2023 and December 31, 2022, respectively.
The acquired loans outstanding were $262.2 million and $262.7 million, at December 31, 2024 and 2023, respectively. Intangible Assets, Goodwill and Other Assets Identifiable intangible assets and goodwill totaled $195.4 million and $199.0 million at December 31, 2024 and December 31, 2023, respectively.
At January 1, 2024, BancFirst had approximately $145.7 million of equity available for dividends to BancFirst Corporation without regulatory approval. During 2023, BancFirst declared four common stock dividends totaling $61.7 million, two preferred stock dividends totaling $1.9 million and one special dividend totaling $50.0 million to BancFirst Corporation.
Dividends in excess of these limits require regulatory approval. At January 1, 2025, BancFirst had approximately $139.0 million of equity available for dividends to BancFirst Corporation without regulatory approval. During 2024, BancFirst declared four common stock dividends totaling $67.9 million, two preferred stock dividends totaling $1.9 million and one special dividend totaling $50.0 million to BancFirst Corporation.
Actual results may differ materially from forward-looking statements. SUMMARY The Company’s net income for 2023 was $212.5 million, or $6.34 per diluted share, compared to $193.1 million, or $5.77 per diluted share for 2022. In 2023, net interest income increased to $424.5 million, compared to $373.7 million in 2022.
Actual results may differ materially from forward-looking statements. SUMMARY The Company’s net income for 2024 was $216.4 million, or $6.44 per diluted share, compared to $212.5 million, or $6.34 per diluted share for 2023. In 2024, net interest income increased to $446.9 million, compared to $424.5 million in 2023.
In addition to net income of $212.5 million, other changes in stockholders’ equity during the year ended December 31, 2023 included $2.5 million related to common stock issuances for stock option exercises, $3.0 million related to stock-based compensation, and a $21.5 million increase in other comprehensive income, that were partially offset by $54.7 million in dividends and $1.8 million in the repurchase of company stock.
In addition to net income of $216.4 million, other changes in stockholders’ equity during the year ended December 31, 2024 included $9.2 million related to common stock issuances for stock option exercises, $3.5 million related to stock-based compensation, and a $17.2 million increase in other comprehensive income, that were partially offset by $58.9 million in dividends.
Impact of Deflation In a period of deflation, it would be reasonable to expect widely decreasing prices for real assets. In such an economic environment, assets of businesses and individuals, such as real estate, commodities or inventory, could decline.
Inflation can also have an impact on noninterest expenses such as salaries and employee benefits, occupancy, services and other costs. Impact of Deflation In a period of deflation, it would be reasonable to expect widely decreasing prices for real assets. In such an economic environment, assets of businesses and individuals, such as real estate, commodities or inventory, could decline.
In addition, the Company had debit card interchange fees totaling $37.6 million, $48.9 million and $46.0 million for the years 2023, 2022 and 2021, respectively. This represents 20.3%, 26.6% and 27.1% of the Company’s noninterest income for the years 2023, 2022 and 2021, respectively.
This represents 16.8%, 15.1%, and 14.2% of the Company’s noninterest income for the years 2024, 2023 and 2022, respectively. In addition, the Company had debit card usage and interchange fees totaling $26.8 million, $37.6 million and $48.9 million for the years 2024, 2023 and 2022, respectively.
ANALYSIS OF ALLOWANCE FOR CREDIT LOSSES The following table is a break-out of the allowance for credit losses: Year Ended December 31, 2023 2022 (Dollars in thousands) Real estate: Commercial real estate owner occupied $ 7,483 $ 6,416 Commercial real estate non-owner occupied 33,080 30,190 Construction and development 3,950 3,778 Construction residential real estate 3,414 3,275 Residential real estate first lien 4,914 4,092 Residential real estate all other 1,646 1,418 Agriculture 6,137 6,217 Commercial non-real estate 22,745 25,106 Consumer non-real estate 4,401 4,132 Oil and gas 9,030 8,104 Total $ 96,800 $ 92,728 The following table is a break-out of net charge-offs/(recoveries) and the break-out of the percent of average loans in each category: December 31, 2023 2022 Amount % of Avg Loans Amount % of Avg Loans (Dollars in thousands) Real estate: Commercial real estate owner occupied $ 854 0.01 % $ (487 ) 0.00 % Commercial real estate non-owner occupied 3 — — — Construction and development (5 ) — 81 — Construction residential real estate 94 — — — Residential real estate first lien 150 — 19 — Residential real estate all other 55 — (367 ) — Agriculture 369 0.01 192 — Commercial non-real estate 639 0.01 1,342 0.02 Consumer non-real estate 1,168 0.02 575 — Oil and gas 59 — — — Total $ 3,386 0.05 % $ 1,355 0.02 % 44 Table of Contents Fair Value Adjustments on Acquired Loans The fair value adjustment on acquired loans can consist of a credit component and a rate component to adjust for estimated credit exposures in the acquired loans.
ANALYSIS OF ALLOWANCE FOR CREDIT LOSSES The following table is a break-out of the allowance for credit losses: Year Ended December 31, 2024 2023 (Dollars in thousands) Real estate: Commercial real estate owner occupied $ 6,869 $ 7,483 Commercial real estate non-owner occupied 33,097 33,080 Construction and development 8,671 3,950 Construction residential real estate 2,336 3,414 Residential real estate first lien 4,568 4,914 Residential real estate all other 1,741 1,646 Agriculture 5,696 6,137 Commercial non-real estate 24,150 22,745 Consumer non-real estate 4,833 4,401 Oil and gas 7,536 9,030 Total $ 99,497 $ 96,800 43 Table of Contents The following table is a break-out of net charge-offs/(recoveries) and the break-out of the percent of average loans in each category: December 31, 2024 2023 Amount % of Avg Loans Amount % of Avg Loans (Dollars in thousands) Real estate: Commercial real estate owner occupied $ (70 ) 0.00 % $ 854 0.01 % Commercial real estate non-owner occupied 142 — 3 — Construction and development — — (5 ) — Construction residential real estate 3 — 94 — Residential real estate first lien 229 0.01 150 — Residential real estate all other 159 — 55 — Agriculture 123 — 369 0.01 Commercial non-real estate 3,952 0.05 639 0.01 Consumer non-real estate 1,677 0.02 1,168 0.02 Oil and gas 92 — 59 — Total $ 6,307 0.08 % $ 3,386 0.05 % Fair Value Adjustments on Acquired Loans The fair value adjustment on acquired loans can consist of a credit component and a rate component to adjust for estimated credit exposures in the acquired loans.
In addition, net expense from other real estate owned increased $822,000, which was due to an increase of $3.2 million of write downs on other real estate owned and a $1.3 million increase in the cost of holding other real estate owned, offset by an increase in gain on the sales of other real estate owned of $3.6 million.
Net expense from other real estate owned decreased $2.9 million, which was due to a decrease of $1.2 million of write downs on other real estate owned, a $731,000 increase in the cost of holding other real estate owned, and a decrease in gain on the sales of other real estate owned of $924,000.
The inability of customers to repay or refinance their loans could result in credit losses incurred by the Company far in excess of historical experience due to deflated collateral values. 37 Table of Contents FINANCIAL POSITION BANCFIRST CORPORATION SELECTED CONSOLIDATED FINANCIAL DATA (Dollars in thousands, except per share data) At and for the Year Ended December 31, 2023 2022 Balance Sheet Data Total assets $ 12,372,042 $ 12,387,863 Debt securities 1,555,095 1,540,604 Total loans (net of unearned interest) 7,660,134 6,949,795 Allowance for credit losses 96,800 92,728 Deposits 10,700,122 10,974,228 Subordinated debt 86,101 86,044 Stockholders’ equity 1,433,891 1,250,836 Book value per share 43.54 38.05 Tangible book value per share (non-GAAP)(1) 37.50 31.90 Reconciliation of Tangible Book Value per Common Share (non-GAAP)(2) Stockholders’ equity $ 1,433,891 $ 1,250,836 Less goodwill 182,263 182,055 Less intangible assets, net 16,704 19,983 Tangible stockholders' equity (non-GAAP) $ 1,234,924 $ 1,048,798 Common shares outstanding 32,933,018 32,875,560 Tangible book value per share (non-GAAP) $ 37.50 $ 31.90 Selected Financial Ratios Performance Ratios: Return on average assets 1.75 % 1.56 % Return on average stockholders' equity 15.89 16.11 Cash dividends payout ratio 25.74 25.81 Net interest spread 2.42 2.93 Net interest margin 3.79 3.29 Efficiency ratio 54.51 55.60 Balance Sheet Ratios: Average loans to deposits 68.87 % 60.06 % Average earning assets to total assets 92.93 91.63 Average stockholders’ equity to average assets 11.03 9.67 Asset Quality Ratios: Nonaccrual loans to total loans 0.32 % 0.22 % Allowance for credit losses to total loans 1.26 1.33 Allowance for credit losses to nonaccrual loans 393.92 606.10 Net charge-offs to average loans 0.05 0.02 (1) Refer to the "Reconciliation of Tangible Book Value per Common Share (non-GAAP)" Table (2) Tangible book value per common share is stockholders' equity less goodwill and intangible assets, net, divided by common shares outstanding.
The inability of customers to repay or refinance their loans could result in credit losses incurred by the Company far in excess of historical experience due to deflated collateral values. 36 Table of Contents FINANCIAL POSITION BANCFIRST CORPORATION SELECTED CONSOLIDATED FINANCIAL DATA (Dollars in thousands, except per share data) At and for the Year Ended December 31, 2024 2023 Balance Sheet Data Total assets $ 13,554,314 $ 12,372,042 Debt securities 1,211,754 1,555,095 Total loans (net of unearned interest) 8,033,183 7,660,134 Allowance for credit losses 99,497 96,800 Deposits 11,718,546 10,700,122 Subordinated debt 86,157 86,101 Stockholders’ equity 1,621,187 1,433,891 Book value per share 48.81 43.54 Tangible book value per share (non-GAAP)(1) 42.92 37.50 Reconciliation of Tangible Book Value per Common Share (non-GAAP)(2) Stockholders’ equity $ 1,621,187 $ 1,433,891 Less goodwill 182,263 182,263 Less intangible assets, net 13,158 16,704 Tangible stockholders' equity (non-GAAP) $ 1,425,766 $ 1,234,924 Common shares outstanding 33,216,519 32,933,018 Tangible book value per share (non-GAAP) $ 42.92 $ 37.50 Selected Financial Ratios Balance Sheet Ratios: Average loans to deposits 71.50 % 68.87 % Average earning assets to total assets 92.91 92.93 Average stockholders’ equity to average assets 11.78 11.03 Asset Quality Ratios: Nonaccrual loans to total loans 0.72 % 0.32 % Allowance for credit losses to total loans 1.24 1.26 Allowance for credit losses to nonaccrual loans 171.59 393.92 Net charge-offs to average loans 0.08 0.05 (1) Refer to the "Reconciliation of Tangible Book Value per Common Share (non-GAAP)" Table (2) Tangible book value per common share is stockholders' equity less goodwill and intangible assets, net, divided by common shares outstanding.
The decrease in interchange fees in 2023 was due to the impact of the Durbin Amendments with took effect for the Company on July 1, 2023. The Company is subject to political pressures that could limit our ability to charge NSF and overdraft fees. As of April 1, 2022, the Company lowered the rates charged on NSF and overdraft fees.
The Company is subject to political pressures that could limit our ability to charge for NSF and overdraft fees and could adversely impact our noninterest income. On April 1, 2022, the Company lowered the rates charged on NSF and overdraft fees. The Company also became subject to the reduced interchange fees under the Durbin Amendment, effective July 1, 2023.
Balances of these items can fluctuate widely based on these various factors. The aggregate of cash and due from banks, federal funds sold and interest-bearing deposits with banks decreased by $773.0 million, or 24.4%, to $2.4 billion, from December 31, 2022 to December 31, 2023.
Balances of these items can fluctuate widely based on these various factors. The aggregate of cash and due from banks, federal funds sold and interest-bearing deposits with banks increased by $1.2 billion, or 48.2%, to $3.6 billion, from December 31, 2023 to December 31, 2024. The increase was related to an increase of interest-bearing deposits in addition to maturing securities.
December 31, 2023 2022 (Dollars in thousands) Past due 90 days or more and still accruing $ 9,542 $ 7,085 Nonaccrual (1) 24,573 15,299 Total nonperforming loans 34,115 22,384 Other real estate owned and repossessed assets 34,200 36,936 Total nonperforming assets $ 68,315 $ 59,320 (1) Government agencies guarantee approximately $6.7 million of nonaccrual loans at December 31, 2023, and $4.7 million at December 31, 2022. 42 Table of Contents Nonaccrual Loans Nonaccrual loans totaled $24.6 million at December 31, 2023, compared to $15.3 million at December 31, 2022.
December 31, 2024 2023 (Dollars in thousands) Past due 90 days or more and still accruing $ 7,739 $ 9,542 Nonaccrual (1) 57,984 24,573 Total nonperforming loans 65,723 34,115 Other real estate owned and repossessed assets 33,665 34,200 Total nonperforming assets $ 99,388 $ 68,315 (1) Government agencies guarantee approximately $9.0 million of nonaccrual loans at December 31, 2024, and $6.7 million at December 31, 2023.