Biggest changeAs of December 31, 2022, approximately $37.1 million of the ACL was allocated to unguaranteed loans. 53 The following table presents an analysis of the allowance for credit losses - loans and leases for the periods presented (dollars in thousands): 54 Commercial Real Estate Residential Real Estate Construction Land Development, and Other Land Commercial and Industrial Installment and Other Lease Financing Receivables Total Balance at December 31, 2021 $ 16,918 $ 1,628 $ 522 $ 33,129 $ 9 $ 2,806 $ 55,012 Impact of Adopting CECL - PCD (303 ) 353 120 (207 ) — — $ (37 ) Impact of Adopting CECL - Non-credit-deteriorated 1,909 124 — (279 ) 1 39 1,794 Impact of Adopting CECL - Originated 4,761 570 1,071 1,739 8 2,262 10,411 Total impact Day 1 CECL adoption $ 6,367 $ 1,047 $ 1,191 $ 1,253 $ 9 $ 2,301 $ 12,168 Provision for PCD loans (753 ) (495 ) (56 ) (281 ) (18 ) — (1,603 ) Provision for acquired non-credit-deteriorated loans (1,517 ) 321 1 (1,243 ) (1 ) (282 ) (2,721 ) Provision for originated loans 7,522 1,082 1,530 13,526 10 3,328 26,998 Total provision $ 5,252 $ 908 $ 1,475 $ 12,002 $ (9 ) $ 3,046 $ 22,674 Charge-offs for PCD loans (195 ) (945 ) (94 ) (7 ) (4 ) — (1,245 ) Charge-offs for acquired non-credit deteriorated loans (6 ) (174 ) — (72 ) — (28 ) (280 ) Charge-offs for originated loans (3,634 ) (90 ) — (5,299 ) (3 ) (1,444 ) (10,470 ) Total charge-offs $ (3,835 ) $ (1,209 ) $ (94 ) $ (5,378 ) $ (7 ) $ (1,472 ) $ (11,995 ) Recoveries for PCD loans 592 755 40 177 22 — 1,586 Recoveries for acquired non-credit deteriorated loans — — — — — 257 257 Recoveries for originated loans 768 11 — 705 — 738 2,222 Total recoveries $ 1,360 $ 766 $ 40 $ 882 $ 22 $ 995 $ 4,065 Net charge-offs (recoveries) (2,475 ) (443 ) (54 ) (4,496 ) 15 (477 ) (7,930 ) PCD loans 1,151 674 13 46 2 0 1,886 Acquired non-credit-deteriorated loans 3,736 296 1 1,229 1 34 5,297 Originated loans 21,175 2,170 3,120 40,613 21 7,642 74,741 Balance at December 31, 2022 $ 26,062 $ 3,140 $ 3,134 $ 41,888 $ 24 $ 7,676 $ 81,924 Ending ACL balance Loans individually evaluated for impairment 6,101 — 265 8,972 — — 15,338 Loans collectively evaluated for impairment 19,960 3,140 2,869 32,917 24 7,676 66,586 Loans and leases ending balance Loans individually evaluated for impairment 37,959 879 5,541 47,846 — — 92,225 Loans collectively evaluated for impairment 1,871,529 489,083 433,448 2,009,228 1,759 523,986 5,329,033 Total loans at December 31, 2022, gross $ 1,909,488 $ 489,962 $ 438,989 $ 2,057,074 $ 1,759 $ 523,986 $ 5,421,258 Ratio of net charge-offs to average loans outstanding during the year PCD loans (0.01 )% 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % (0.01 )% Acquired non-credit-deteriorated loans 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % Originated loans 0.06 % 0.00 % 0.00 % 0.09 % 0.00 % 0.01 % 0.16 % Loans ending balance as a percentage of total loans, gross 55 Loans individually evaluated for impairment 0.70 % 0.02 % 0.10 % 0.88 % 0.00 % 0.00 % 1.70 % Loans collectively evaluated for impairment 34.52 % 9.01 % 8.00 % 37.06 % 0.03 % 9.67 % 98.30 % 56 57 Commercial Real Estate Residential Real Estate Construction, Land Development, and Other Land Commercial and Industrial (1) Installment and Other Lease Financing Receivables Total Balance at December 31, 2020 $ 19,584 $ 2,400 $ 1,352 $ 41,183 $ 15 $ 1,813 $ 66,347 Provision/(Recapture) for acquired impaired loans (31 ) 573 (36 ) (366 ) 2 — 142 Provision/(Recapture) for acquired non-impaired loans and leases 14 (83 ) — 803 (2 ) (149 ) 583 Provision/(Recapture) for originated loans 1,280 (1,153 ) (468 ) (656 ) (6 ) 1,735 732 Total provision $ 1,263 $ (663 ) $ (504 ) $ (219 ) $ (6 ) $ 1,586 $ 1,457 Charge-offs for acquired impaired loans (2,112 ) (59 ) (326 ) (1,043 ) — — (3,540 ) Charge-offs for acquired non-impaired loans and leases (234 ) — — (1,891 ) — (83 ) (2,208 ) Charge-offs for originated loans and leases (2,352 ) (65 ) — (6,081 ) — (1,418 ) (9,916 ) Total charge-offs $ (4,698 ) $ (124 ) $ (326 ) $ (9,015 ) $ — $ (1,501 ) $ (15,664 ) Recoveries for acquired impaired loans 79 6 — 36 — — 121 Recoveries for acquired non-impaired loans and leases 182 5 — 511 — 180 878 Recoveries for originated loans and leases 508 4 — 633 — 728 1,873 Total recoveries $ 769 $ 15 $ — $ 1,180 $ — $ 908 $ 2,872 Less: Net charge-offs 3,929 109 326 7,835 — 593 12,792 Acquired impaired loans 1,810 1,006 3 364 2 — 3,185 Acquired non-impaired loans and leases 3,350 25 - 2,823 1 48 6,247 Originated loans and leases 11,758 597 519 29,942 6 2,758 45,580 Balance at December 31, 2021 $ 16,918 $ 1,628 $ 522 $ 33,129 $ 9 $ 2,806 $ 55,012 Ending ALLL balance Acquired impaired loans $ 1,810 $ 1,006 $ 3 $ 364 $ 2 $ — $ 3,185 Acquired non-impaired loans and leases and originated loans individually evaluated for impairment 6,538 — — 14,500 — — 21,038 Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment 8,570 622 519 18,265 7 2,806 30,789 Balance at December 31, 2021 $ 16,918 $ 1,628 $ 522 $ 33,129 $ 9 $ 2,806 $ 55,012 Loans and leases ending balance Acquired impaired loans $ 72,160 $ 49,401 $ 1,312 $ 4,014 $ 164 $ — $ 127,051 Acquired non-impaired loans and leases and originated loans individually evaluated for impairment 35,051 1,802 — 36,070 — — 72,923 Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment 1,558,537 429,311 324,087 1,665,589 1,204 358,426 4,337,154 Total loans and leases at December 31, 2021, gross $ 1,665,748 $ 480,514 $ 325,399 $ 1,705,673 $ 1,368 $ 358,426 $ 4,537,128 Ratio of net charge-offs to average loans and leases outstanding during the period Acquired impaired loans 0.05 % 0.00 % 0.01 % 0.02 % 0.00 % 0.00 % 0.08 % Acquired non-impaired loans and leases 0.00 % 0.00 % 0.00 % 0.03 % 0.00 % 0.00 % 0.03 % Originated loans and leases 0.04 % 0.00 % 0.00 % 0.12 % 0.00 % 0.00 % 0.16 % Total net charge-offs to average loans and leases 0.09 % 0.00 % 0.01 % 0.17 % 0.00 % 0.00 % 0.27 % 58 Loans and leases ending balance as a percentage of total loans and leases, gross Acquired impaired loans 1.59 % 1.09 % 0.03 % 0.09 % 0.00 % 0.00 % 2.80 % Acquired non-impaired loans and leases and originated loans individually evaluated for impairment 0.77 % 0.04 % 0.00 % 0.80 % 0.00 % 0.00 % 1.61 % Acquired non-impaired loans and leases and originated loans and leases collectively evaluated for impairment 34.35 % 9.46 % 7.14 % 36.71 % 0.03 % 7.90 % 95.59 % (1) PPP loans are included in Commercial and Industrial loans and leases.
Biggest changeAs of December 31, 2023, approximately $34.4 million of the ACL was allocated to unguaranteed loans in our government lending portfolio. 52 Table of Contents The following table presents an analysis of the allowance for credit losses - loans and leases for the periods presented (dollars in thousands): Commercial Real Estate Residential Real Estate Construction, Land Development, and Other Land Commercial and Industrial Installment and Other Lease Financing Receivables Total Balance at December 31, 2022 $ 26,061 $ 3,140 $ 3,134 $ 41,889 $ 24 $ 7,676 $ 81,924 Adjustment for acquired PCD loans 8,230 660 97 1,609 — — 10,596 Provision for PCD loans (1,319 ) (432 ) 101 414 (1 ) — (1,237 ) Provision for acquired non-credit-deteriorated loans (1,666 ) 340 606 181 1 (31 ) (569 ) Provision for originated loans 10,222 (310 ) (1,032 ) 22,807 11 2,328 34,026 Total provision $ 7,237 $ (402 ) $ (325 ) $ 23,402 $ 11 $ 2,297 $ 32,220 Charge-offs for PCD loans (1,229 ) — — — — — (1,229 ) Charge-offs for acquired non-credit deteriorated loans — — — — — — — Charge-offs for originated loans (8,500 ) (21 ) — (15,411 ) (3 ) (2,437 ) (26,372 ) Total charge-offs $ (9,729 ) $ (21 ) $ — $ (15,411 ) $ (3 ) $ (2,437 ) $ (27,601 ) Recoveries for PCD loans — — — — — — — Recoveries for acquired non-credit deteriorated loans — — — — — — — Recoveries for originated loans 1,438 118 — 2,293 4 694 4,547 Total recoveries $ 1,438 $ 118 $ — $ 2,293 $ 4 $ 694 $ 4,547 Net charge-offs (recoveries) (8,291 ) 97 — (13,118 ) 1 (1,743 ) (23,054 ) Balance at December 31, 2023 $ 33,237 $ 3,495 $ 2,906 $ 53,782 $ 36 $ 8,230 $ 101,686 Ending ACL balances PCD loans $ 6,833 $ 902 $ 211 $ 2,069 $ 1 $ — $ 10,016 Acquired non-credit-deteriorated loans 2,070 636 607 1,410 2 3 4,728 Originated loans 24,334 1,957 2,088 50,303 33 8,227 86,942 Balance at December 31, 2023 $ 33,237 $ 3,495 $ 2,906 $ 53,782 $ 36 $ 8,230 $ 101,686 Loans individually evaluated for impairment $ 12,361 $ — $ — $ 14,880 $ — $ — $ 27,241 Loans collectively evaluated for impairment 20,876 3,495 2,906 38,902 36 8,230 74,445 Balance at December 31, 2023 $ 33,237 $ 3,495 $ 2,906 $ 53,782 $ 36 $ 8,230 $ 101,686 Loans and leases ending balances Loans individually evaluated for impairment $ 64,339 $ 3,593.00 $ 813.00 $ 44,749 $ — $ — $ 113,494 Loans collectively evaluated for impairment 2,255,973 715,937 526,024 2,403,812 3,200 665,866 6,570,812 Total loans at December 31, 2023, gross $ 2,320,312 $ 719,530 $ 526,837 $ 2,448,561 $ 3,200 $ 665,866 $ 6,684,306 Ratio of net charge-offs to average loans outstanding during the year PCD loans 0.02 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.02 % Acquired non-credit-deteriorated loans 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % Originated loans 0.12 % 0.00 % 0.00 % 0.22 % 0.00 % 0.02 % 0.36 % Loans ending balance as a percentage of total loans, gross Loans individually evaluated for impairment 0.96 % 0.05 % 0.01 % 0.67 % 0.00 % 0.00 % 1.70 % Loans collectively evaluated for impairment 33.75 % 10.70 % 7.87 % 35.96 % 0.05 % 9.96 % 98.30 % Total 34.71 % 10.75 % 7.88 % 36.63 % 0.05 % 9.96 % 100.00 % 53 Table of Contents Commercial Real Estate Residential Real Estate Construction, Land Development, and Other Land Commercial and Industrial Installment and Other Lease Financing Receivables Total Balance at December 31, 2021 $ 16,918 $ 1,628 $ 522 $ 33,129 $ 9 $ 2,806 $ 55,012 Impact of Adopting CECL - PCD (303 ) 353 120 (207 ) — — (37 ) Impact of Adopting CECL - Non-credit-deteriorated 1,909 124 — (279 ) 1 39 1,794 Impact of Adopting CECL - Originated 4,761 570 1,071 1,739 8 2,262 10,411 Total impact Day 1 CECL adoption $ 6,367 $ 1,047 $ 1,191 $ 1,253 $ 9 $ 2,301 $ 12,168 Provision for PCD loans (753 ) (495 ) (56 ) (281 ) (18 ) — (1,603 ) Provision for acquired non-credit-deteriorated loans (1,517 ) 321 1 (1,243 ) (1 ) (282 ) (2,721 ) Provision for originated loans 7,522 1,082 1,530 13,526 10 3,328 26,998 Total provision $ 5,252 $ 908 $ 1,475 $ 12,002 $ (9 ) $ 3,046 $ 22,674 Charge-offs for PCD loans (195 ) (945 ) (94 ) (7 ) (4 ) — (1,245 ) Charge-offs for acquired non-credit deteriorated loans (6 ) (174 ) — (72 ) — (28 ) (280 ) Charge-offs for originated loans (3,634 ) (90 ) — (5,299 ) (3 ) (1,444 ) (10,470 ) Total charge-offs $ (3,835 ) $ (1,209 ) $ (94 ) $ (5,378 ) $ (7 ) $ (1,472 ) $ (11,995 ) Recoveries for PCD loans 592 755 40 177 22 — 1,586 Recoveries for acquired non-credit deteriorated loans — — — — — 257 257 Recoveries for originated loans 768 11 — 705 — 738 2,222 Total recoveries $ 1,360 $ 766 $ 40 $ 882 $ 22 $ 995 $ 4,065 Net charge-offs (recoveries) (2,475 ) (443 ) (54 ) (4,496 ) 15 (477 ) (7,930 ) Balance at December 31, 2022 $ 26,062 $ 3,140 $ 3,134 $ 41,888 $ 24 $ 7,676 $ 81,924 Ending ACL Balances PCD loans $ 1,151 $ 674 $ 13 $ 46 $ 2 $ — $ 1,886 Acquired non-credit-deteriorated loans 3,736 296 1 1,229 1 34 5,297 Originated loans 21,175 2,170 3,120 40,613 21 7,642 74,741 Balance at December 31, 2022 $ 26,062 $ 3,140 $ 3,134 $ 41,888 $ 24 $ 7,676 $ 81,924 Loans individually evaluated for impairment $ 6,102 $ — $ 265 $ 8,971 $ — $ — $ 15,338 Loans collectively evaluated for impairment 19,960 3,140 2,869 32,917 24 7,676 66,586 Balance at December 31, 2022 $ 26,062 $ 3,140 $ 3,134 $ 41,888 $ 24 $ 7,676 $ 81,924 Loans and leases ending balances Loans individually evaluated for impairment $ 37,959 $ 879 $ 5,541 $ 47,846 $ — $ — $ 92,225 Loans collectively evaluated for impairment 1,871,529 489,083 433,448 2,009,228 1,759 523,986 5,329,033 Total loans at December 31, 2022, gross $ 1,909,488 $ 489,962 $ 438,989 $ 2,057,074 $ 1,759 $ 523,986 $ 5,421,258 Ratio of net charge-offs to average loans outstanding during the year PCD loans (0.01 )% 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % (0.01 )% Acquired non-credit-deteriorated loans 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % Originated loans 0.06 % 0.00 % 0.00 % 0.09 % 0.00 % 0.01 % 0.16 % Loans ending balance as a percentage of total loans, gross Loans individually evaluated for impairment 0.70 % 0.02 % 0.10 % 0.88 % 0.00 % 0.00 % 1.70 % Loans collectively evaluated for impairment 34.52 % 9.01 % 8.00 % 37.06 % 0.03 % 9.67 % 98.30 % Total 35.22 % 9.03 % 8.10 % 37.94 % 0.03 % 9.67 % 100.00 % 54 Table of Contents Non-performing assets Non-performing loans and leases include loans and leases 90 days past due and still accruing and loans and leases accounted for on a non-accrual basis.
Management uses the non-GAAP financial measures set forth herein in its analysis of our performance and believes that these non-GAAP financial measures provide useful information to management and investors; however, you should not view these disclosures as a substitute for results determined in accordance with GAAP financial measures. 37 As of or for the years ended December 31, (Dollars in thousands except share and per share data) 2022 2021 2020 Income Statement Data Net interest income $ 265,330 $ 236,387 $ 214,978 Provision for credit losses 23,879 973 56,677 Non-interest income 57,314 74,253 62,060 Non-interest expense 184,082 185,455 168,694 Income before income taxes 114,683 124,212 51,667 Provision for income taxes 26,729 31,427 14,200 Net income 87,954 92,785 37,467 Dividends on preferred shares 196 783 783 Income available to common stockholders $ 87,758 $ 92,002 $ 36,684 Earnings per Common Share Basic earnings per common share $ 2.37 $ 2.45 $ 0.96 Diluted earnings per common share $ 2.34 $ 2.40 $ 0.96 Adjusted diluted earnings per share (1)(2)(3) $ 2.36 $ 2.71 $ 1.05 Weighted-average common shares outstanding (basic) 36,972,972 37,609,723 38,031,250 Weighted-average common shares outstanding (diluted) 37,476,120 38,369,067 38,312,608 Common shares outstanding 37,492,775 37,713,903 38,618,054 Balance Sheet Data Loans and leases held for investment, before allowance for credit losses - loans and leases (4) $ 5,421,258 $ 4,537,128 $ 4,340,535 Loans and leases held for sale 47,823 64,460 7,924 Allowance for credit losses - loans and leases (ACL) 81,924 55,012 66,347 Interest-bearing deposits in other banks 117,079 122,684 41,988 Investment securities 1,185,125 1,469,005 1,460,389 Assets held for sale 8,673 9,153 13,023 Other real estate owned, net 4,717 2,112 6,350 Goodwill and other intangibles 158,887 165,558 172,631 Servicing assets 19,172 23,744 22,042 Total assets 7,362,941 6,696,172 6,390,652 Total deposits 5,695,121 5,155,047 4,752,031 Total liabilities 6,597,125 5,859,790 5,585,188 Total stockholders’ equity 765,816 836,382 805,464 Deposits per branch 149,872 117,160 103,305 Book value per common share 20.43 21.90 20.59 Tangible book value per common share (1) 16.19 17.51 16.12 Performance Ratios Net interest margin 4.00 % 3.84 % 3.80 % Cost of deposits 0.36 0.09 0.35 Efficiency ratio (5) 54.99 57.42 58.14 Adjusted efficiency ratio (1)(2)(5) 54.70 52.14 56.42 Non-interest expense to average assets 2.62 2.79 2.76 Adjusted non-interest expense to average assets (1)(2) 2.61 2.54 2.67 Return on average stockholders’ equity 11.33 11.31 4.78 Adjusted return on average stockholders' equity (1)(2)(3) 11.43 12.77 5.21 Return on average assets 1.25 1.40 0.61 Adjusted return on average assets (1)(2)(3) 1.26 1.58 0.67 Non-interest income to total revenues (1) 17.76 23.90 22.40 Pre-tax pre-provision return on average assets (1) 1.97 1.88 1.76 Adjusted pre-tax pre-provision return on average assets (1)(2) 1.99 2.13 1.84 Return on average tangible common stockholders' equity (1) 15.15 15.17 7.06 Adjusted return on average tangible common stockholders' equity (1)(2)(3) 15.28 17.04 7.63 Non-interest-bearing deposits to total deposits 37.55 41.87 37.09 Loans and leases held for sale and loans and leases held for investment to total deposits 96.03 89.26 91.51 Deposits to total liabilities 86.33 87.97 85.08 Asset Quality Ratios Non-performing loans and leases / total loans and leases held for investment, net before ACL 0.66 % 0.51 % 0.95 % ACL / total loans and leases held for investment, net before ACL 1.51 1.21 1.53 Net charge-offs / average total loans and leases held for investment, net before ACL 0.16 0.28 0.51 Capital Ratios Common equity to assets 10.40 % 12.33 % 12.44 % Tangible common equity to tangible assets(1) 8.42 10.11 10.01 Leverage ratio 10.29 10.89 11.12 Common equity tier 1 capital ratio 10.20 11.39 12.20 Tier 1 capital ratio 10.85 12.37 13.36 Total capital ratio 13.00 14.70 16.18 (1) Represents a non-GAAP financial measure.
Management uses the non-GAAP financial measures set forth herein in its analysis of our performance and believes that these non-GAAP financial measures provide useful information to management and investors; however, you should not view these disclosures as a substitute for results determined in accordance with GAAP financial measures. 36 Table of Contents As of or for the years ended December 31, (Dollars in thousands except share and per share data) 2023 2022 2021 Income Statement Data Net interest income $ 330,621 $ 265,330 $ 236,387 Provision for credit losses 31,653 23,879 973 Non-interest income 56,315 57,314 74,253 Non-interest expense 209,603 184,082 185,455 Income before income taxes 145,680 114,683 124,212 Provision for income taxes 37,802 26,729 31,427 Net income 107,878 87,954 92,785 Dividends on preferred shares — 196 783 Income available to common stockholders $ 107,878 $ 87,758 $ 92,002 Earnings per Common Share Basic earnings per common share $ 2.69 $ 2.37 $ 2.45 Diluted earnings per common share $ 2.67 $ 2.34 $ 2.40 Adjusted diluted earnings per share (1)(2)(3) $ 2.89 $ 2.36 $ 2.71 Weighted-average common shares outstanding (basic) 40,045,208 36,972,972 37,609,723 Weighted-average common shares outstanding (diluted) 40,445,553 37,476,120 38,369,067 Common shares outstanding 43,764,056 37,492,775 37,713,903 Balance Sheet Data Loans and leases held for investment, before allowance for credit losses - loans and leases (4) $ 6,684,306 $ 5,421,258 $ 4,537,128 Loans and leases held for sale 18,005 47,823 64,460 Allowance for credit losses - loans and leases (ACL) 101,686 81,924 55,012 Acquisition accounting adjustments (5) — 4,769 13,389 Interest-bearing deposits in other banks 165,705 117,079 122,684 Investment securities 1,352,380 1,185,125 1,469,005 Assets held for sale 4,484 8,673 9,153 Other real estate owned, net 1,200 4,717 2,112 Goodwill and other intangibles 203,478 158,887 165,558 Servicing assets 19,844 19,172 23,744 Total assets 8,881,967 7,362,941 6,696,172 Total deposits 7,176,999 5,695,121 5,155,047 Total liabilities 7,891,816 6,597,125 5,859,790 Total stockholders’ equity 990,151 765,816 836,382 Deposits per branch 149,521 149,872 117,160 Book value per common share 22.62 20.43 21.90 Tangible book value per common share (1) 17.98 16.19 17.51 Performance Ratios Net interest margin 4.31 % 4.00 % 3.84 % Net interest margin, fully taxable equivalent (1)(4) 4.32 4.01 3.86 Average cost of deposits 1.90 0.36 0.09 Efficiency ratio (5) 52.62 54.99 57.42 Adjusted efficiency ratio (1)(2)(5) 49.61 54.70 52.14 Non-interest expense to average assets 2.60 2.62 2.79 Adjusted non-interest expense to average assets (1)(2) 2.46 2.61 2.54 Return on average stockholders’ equity 12.50 11.33 11.31 Adjusted return on average stockholders' equity (1)(2)(3) 13.53 11.43 12.77 Return on average assets 1.34 1.25 1.40 Adjusted return on average assets (1)(2)(3) 1.45 1.26 1.58 Non-interest income to total revenues (1) 14.55 17.76 23.90 Pre-tax pre-provision return on average assets (1) 2.20 1.97 1.88 Adjusted pre-tax pre-provision return on average assets (1)(2) 2.35 1.99 2.13 Return on average tangible common stockholders' equity (1) 16.46 15.15 15.17 Adjusted return on average tangible common stockholders' equity (1)(2)(3) 17.76 15.28 17.04 Non-interest-bearing deposits to total deposits 26.56 37.55 41.87 Loans and leases held for sale and loans and leases held for investment to total deposits 93.39 96.03 89.26 Deposits to total liabilities 90.94 86.33 87.97 Asset Quality Ratios Non-performing loans and leases / total loans and leases held for investment, net before ACL 0.96 % 0.66 % 0.51 % ACL / total loans and leases held for investment, net before ACL 1.52 1.51 1.21 Net charge-offs / average total loans and leases held for investment, net before ACL 0.38 0.16 0.28 Capital Ratios Common equity to assets 11.15 % 10.40 % 12.33 % Tangible common equity to tangible assets(1) 9.06 8.42 10.11 Leverage ratio 10.86 10.29 10.89 Common equity tier 1 capital ratio 10.35 10.20 11.39 Tier 1 capital ratio 11.39 10.85 12.37 Total capital ratio 13.38 13.00 14.70 (1) Represents a non-GAAP financial measure.
The following reconciliation tables provide a more detailed analysis of the non‑GAAP financial measures discussed herein: As of or for the years ended December 31, (dollars in thousands, except per share data) 2022 2021 2020 Net income and earnings per share excluding significant items Reported Net Income $ 87,954 $ 92,785 $ 37,467 Significant items: Impairment charges on assets held for sale and ROU asset 372 16,430 4,769 Merger-related expense 538 — — Tax benefit on impairment charges and merger-related expenses (118 ) (4,462 ) (1,328 ) Adjusted Net Income $ 88,746 $ 104,753 $ 40,908 Reported Diluted Earnings per Share $ 2.34 $ 2.40 $ 0.96 Significant items: Impairment charges on assets held for sale and ROU asset 0.01 0.43 0.12 Merger-related expense 0.01 — — Tax benefit on impairment charges and merger-related expenses — (0.12 ) (0.03 ) Adjusted Diluted Earnings per Share $ 2.36 $ 2.71 $ 1.05 40 As of or for the years ended December 31, (dollars in thousands, except per share data) 2022 2021 2020 Adjusted non-interest expense: Non-interest expense $ 184,082 $ 185,455 $ 168,694 Less: significant items Impairment charges on assets held for sale and ROU asset 372 16,430 4,769 Merger-related expense 538 — — Adjusted non-interest expense $ 183,172 $ 169,025 $ 163,925 Adjusted non-interest expense excluding amortization of intangible assets: Adjusted non-interest expense $ 183,172 $ 169,025 $ 163,925 Less: Amortization of intangible assets 6,671 7,073 7,624 Adjusted non-interest expense excluding amortization of intangible assets $ 176,501 $ 161,952 $ 156,301 Pre-tax pre-provision net income: Pre-tax income $ 114,683 $ 124,212 $ 51,667 Add: Provision for credit losses 23,879 973 56,677 Pre-tax pre-provision net income $ 138,562 $ 125,185 $ 108,344 Adjusted pre-tax pre-provision net income: Pre-tax pre-provision net income $ 138,562 $ 125,185 $ 108,344 Impairment charges on assets held for sale and ROU asset 372 16,430 4,769 Merger-related expense 538 — — Adjusted pre-tax pre-provision net income $ 139,472 $ 141,615 $ 113,113 Tax equivalent net interest income Net interest income $ 265,330 $ 236,387 $ 214,978 Add: Tax-equivalent adjustment 915 1,039 792 Net interest income, fully taxable equivalent $ 266,245 $ 237,426 $ 215,770 Total revenues: Net interest income $ 265,330 $ 236,387 $ 214,978 Add: non-interest income 57,314 74,253 62,060 Total revenues $ 322,644 $ 310,640 $ 277,038 Tangible common stockholders' equity: Total stockholders' equity $ 765,816 $ 836,382 $ 805,464 Less: Preferred stock — 10,438 10,438 Less: Goodwill 148,353 148,353 148,353 Less: Core deposit intangibles and other intangibles 10,534 17,205 24,278 Tangible common stockholders' equity $ 606,929 $ 660,386 $ 622,395 Tangible assets: Total assets $ 7,362,941 $ 6,696,172 $ 6,390,652 Less: Goodwill 148,353 148,353 148,353 Less: Core deposit intangibles and other intangibles 10,534 17,205 24,278 Tangible assets $ 7,204,054 $ 6,530,614 $ 6,218,021 Average tangible common stockholders' equity: Average total stockholders' equity $ 776,225 $ 820,017 $ 784,578 Less: Average preferred stock 2,459 10,438 10,438 Less: Average goodwill 148,353 148,353 148,353 Less: Average core deposit intangibles and other intangibles 13,850 20,689 28,095 Average tangible common stockholders' equity $ 611,563 $ 640,537 $ 597,692 Average tangible assets: Average total assets $ 7,018,779 $ 6,642,131 $ 6,140,143 Less: Average goodwill 148,353 148,353 148,353 Less: Average core deposit intangibles and other intangibles 13,850 20,689 28,095 Average tangible assets $ 6,856,576 $ 6,473,089 $ 5,963,695 Tangible net income available to common stockholders: Net income available to common stockholders $ 87,758 $ 92,002 $ 36,684 Add: After-tax intangible asset amortization 4,890 5,147 5,501 Tangible net income available to common stockholders $ 92,648 $ 97,149 $ 42,185 Adjusted Tangible net income available to common stockholders: Tangible net income available to common stockholders $ 92,648 $ 97,149 $ 42,185 Impairment charges on assets held for sale and ROU asset 372 16,430 4,769 Merger-related expense 538 — — Tax benefit on significant items (118 ) (4,462 ) (1,328 ) Adjusted tangible net income available to common stockholders $ 93,440 $ 109,117 $ 45,626 41 As of or for the years ended December 31, (dollars in thousands, except share and per share data) 2022 2021 2020 Pre-tax pre-provision return on average assets: Pre-tax pre-provision net income $ 138,562 $ 125,185 $ 108,344 Total average assets 7,018,779 6,642,131 6,140,143 Pre-tax pre-provision return on average assets 1.97 % 1.88 % 1.76 % Adjusted Pre-tax pre-provision return on average assets: Adjusted pre-tax pre-provision net income $ 139,472 $ 141,615 $ 113,113 Total average assets 7,018,779 6,642,131 6,140,143 Adjusted pre-tax pre-provision return on average assets: 1.99 % 2.13 % 1.84 % Net interest margin, fully taxable equivalent Net interest income, fully taxable equivalent $ 266,245 $ 237,426 $ 215,770 Total average interest-earning assets 6,630,464 6,148,841 5,659,360 Net interest margin, fully taxable equivalent 4.01 % 3.86 % 3.81 % Non-interest income to total revenues: Non-interest income $ 57,314 $ 74,253 $ 62,060 Total revenues 322,644 310,640 277,038 Non-interest income to total revenues 17.76 % 23.90 % 22.40 % Adjusted non-interest expense to average assets: Adjusted non-interest expense $ 183,172 $ 169,025 $ 163,925 Total average assets 7,018,779 6,642,131 6,140,143 Adjusted non-interest expense to average assets 2.61 % 2.54 % 2.67 % Adjusted efficiency ratio: Adjusted non-interest expense excluding amortization of intangible assets $ 176,501 $ 161,952 $ 156,301 Total revenues 322,644 310,640 277,038 Adjusted efficiency ratio 54.70 % 52.14 % 56.42 % Adjusted return on average assets: Adjusted net income $ 88,746 $ 104,753 $ 40,908 Total average assets 7,018,779 6,642,131 6,140,143 Adjusted return on average assets 1.26 % 1.58 % 0.67 % Adjusted return on average stockholders' equity: Adjusted net income $ 88,746 $ 104,753 $ 40,908 Average stockholders' equity 776,225 820,017 784,578 Adjusted return on average stockholders' equity 11.43 % 12.77 % 5.21 % Tangible common equity to tangible assets: Tangible common equity $ 606,929 $ 660,386 $ 622,395 Tangible assets 7,204,054 6,530,614 6,218,021 Tangible common equity to tangible assets 8.42 % 10.11 % 10.01 % Return on average tangible common stockholders' equity: Tangible net income available to common stockholders $ 92,648 $ 97,149 $ 42,185 Average tangible common stockholders' equity 611,563 640,537 597,692 Return on average tangible common stockholders' equity: 15.15 % 15.17 % 7.06 % Adjusted return on average tangible common stockholders' equity: Adjusted tangible net income available to common stockholders $ 93,440 $ 109,117 $ 45,626 Average tangible common stockholders' equity 611,563 640,537 597,692 Adjusted return on average tangible common stockholders' equity 15.28 % 17.04 % 7.63 % Tangible book value per share: Tangible common equity $ 606,929 $ 660,386 $ 622,395 Common shares outstanding 37,492,775 37,713,903 38,618,054 Tangible book value per share $ 16.19 $ 17.51 $ 16.12 42 Results of Operations Net interest income Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings.
The following reconciliation tables provide a more detailed analysis of the non‑GAAP financial measures discussed herein: As of or for the years ended December 31, (dollars in thousands, except per share data) 2023 2022 2021 Net income and earnings per share excluding significant items Reported Net Income $ 107,878 $ 87,954 $ 92,785 Significant items: Impairment charges on assets held for sale and ROU asset 2,395 372 16,430 Merger-related expense 9,222 538 — Tax benefit on impairment charges and merger-related expenses (2,696 ) (118 ) (4,462 ) Adjusted Net Income $ 116,799 $ 88,746 $ 104,753 Reported Diluted Earnings per Share $ 2.67 $ 2.34 $ 2.40 Significant items: Impairment charges on assets held for sale and ROU asset 0.06 0.01 0.43 Merger-related expense 0.23 0.01 — Tax benefit on impairment charges and merger-related expenses (0.07 ) — (0.12 ) Adjusted Diluted Earnings per Share $ 2.89 $ 2.36 $ 2.71 39 Table of Contents As of or for the years ended December 31, (dollars in thousands, except per share data) 2023 2022 2021 Adjusted non-interest expense: Non-interest expense $ 209,603 $ 184,082 $ 185,455 Less: significant items Impairment charges on assets held for sale and ROU asset 2,395 372 16,430 Merger-related expense 9,222 538 — Adjusted non-interest expense $ 197,986 $ 183,172 $ 169,025 Adjusted non-interest expense excluding amortization of intangible assets: Adjusted non-interest expense $ 197,986 $ 183,172 $ 169,025 Less: Amortization of intangible assets 6,011 6,671 7,073 Adjusted non-interest expense excluding amortization of intangible assets $ 191,975 $ 176,501 $ 161,952 Pre-tax pre-provision net income: Pre-tax income $ 145,680 $ 114,683 $ 124,212 Add: Provision for credit losses 31,653 23,879 973 Pre-tax pre-provision net income $ 177,333 $ 138,562 $ 125,185 Adjusted pre-tax pre-provision net income: Pre-tax pre-provision net income $ 177,333 $ 138,562 $ 125,185 Impairment charges on assets held for sale and ROU asset 2,395 372 16,430 Merger-related expense 9,222 538 — Adjusted pre-tax pre-provision net income $ 188,950 $ 139,472 $ 141,615 Tax equivalent net interest income: Net interest income $ 330,621 $ 265,330 $ 236,387 Add: Tax-equivalent adjustment 903 915 1,039 Net interest income, fully taxable equivalent $ 331,524 $ 266,245 $ 237,426 Total revenues: Net interest income $ 330,621 $ 265,330 $ 236,387 Add: non-interest income 56,315 57,314 74,253 Total revenues $ 386,936 $ 322,644 $ 310,640 Tangible common stockholders' equity: Total stockholders' equity $ 990,151 $ 765,816 $ 836,382 Less: Preferred stock — — 10,438 Less: Goodwill 181,705 148,353 148,353 Less: Core deposit intangibles and other intangibles 21,773 10,534 17,205 Tangible common stockholders' equity $ 786,673 $ 606,929 $ 660,386 Tangible assets: Total assets $ 8,881,967 $ 7,362,941 $ 6,696,172 Less: Goodwill 181,705 148,353 148,353 Less: Core deposit intangibles and other intangibles 21,773 10,534 17,205 Tangible assets $ 8,678,489 $ 7,204,054 $ 6,530,614 Average tangible common stockholders' equity: Average total stockholders' equity $ 863,092 $ 776,225 $ 820,017 Less: Average preferred stock — 2,459 10,438 Less: Average goodwill 164,487 148,353 148,353 Less: Average core deposit intangibles and other intangibles 16,230 13,850 20,689 Average tangible common stockholders' equity $ 682,375 $ 611,563 $ 640,537 Average tangible assets: Average total assets $ 8,048,331 $ 7,018,779 $ 6,642,131 Less: Average goodwill 164,487 148,353 148,353 Less: Average core deposit intangibles and other intangibles 16,230 13,850 20,689 Average tangible assets $ 7,867,614 $ 6,856,576 $ 6,473,089 Tangible net income available to common stockholders: Net income available to common stockholders $ 107,878 $ 87,758 $ 92,002 Add: After-tax intangible asset amortization 4,408 4,890 5,147 Tangible net income available to common stockholders $ 112,286 $ 92,648 $ 97,149 Adjusted Tangible net income available to common stockholders: Tangible net income available to common stockholders $ 112,286 $ 92,648 $ 97,149 Impairment charges on assets held for sale and ROU asset 2,395 372 16,430 Merger-related expense 9,222 538 — Tax benefit on significant items (2,696 ) (118 ) (4,462 ) Adjusted tangible net income available to common stockholders $ 121,207 $ 93,440 $ 109,117 40 Table of Contents As of or for the years ended December 31, (dollars in thousands, except share and per share data) 2023 2022 2021 Pre-tax pre-provision return on average assets: Pre-tax pre-provision net income $ 177,333 $ 138,562 $ 125,185 Total average assets 8,048,331 7,018,779 6,642,131 Pre-tax pre-provision return on average assets 2.20 % 1.97 % 1.88 % Adjusted Pre-tax pre-provision return on average assets: Adjusted pre-tax pre-provision net income $ 188,950 $ 139,472 $ 141,615 Total average assets 8,048,331 7,018,779 6,642,131 Adjusted pre-tax pre-provision return on average assets 2.35 % 1.99 % 2.13 % Net interest margin, fully taxable equivalent: Net interest income, fully taxable equivalent $ 331,524 $ 266,245 $ 237,426 Total average interest-earning assets 7,677,848 6,630,464 6,148,841 Net interest margin, fully taxable equivalent 4.32 % 4.01 % 3.86 % Non-interest income to total revenues: Non-interest income $ 56,315 $ 57,314 $ 74,253 Total revenues 386,936 322,644 310,640 Non-interest income to total revenues 14.55 % 17.76 % 23.90 % Adjusted non-interest expense to average assets: Adjusted non-interest expense $ 197,986 $ 183,172 $ 169,025 Total average assets 8,048,331 7,018,779 6,642,131 Adjusted non-interest expense to average assets 2.46 % 2.61 % 2.54 % Adjusted efficiency ratio: Adjusted non-interest expense excluding amortization of intangible assets $ 191,975 $ 176,501 $ 161,952 Total revenues 386,936 322,644 310,640 Adjusted efficiency ratio 49.61 % 54.70 % 52.14 % Adjusted return on average assets: Adjusted net income $ 116,799 $ 88,746 $ 104,753 Total average assets 8,048,331 7,018,779 6,642,131 Adjusted return on average assets 1.45 % 1.26 % 1.58 % Adjusted return on average stockholders' equity: Adjusted net income $ 116,799 $ 88,746 $ 104,753 Average stockholders' equity 863,092 776,225 820,017 Adjusted return on average stockholders' equity 13.53 % 11.43 % 12.77 % Tangible common equity to tangible assets: Tangible common equity $ 786,673 $ 606,929 $ 660,386 Tangible assets 8,678,489 7,204,054 6,530,614 Tangible common equity to tangible assets 9.06 % 8.42 % 10.11 % Return on average tangible common stockholders' equity: Tangible net income available to common stockholders $ 112,286 $ 92,648 $ 97,149 Average tangible common stockholders' equity 682,375 611,563 640,537 Return on average tangible common stockholders' equity: 16.46 % 15.15 % 15.17 % Adjusted return on average tangible common stockholders' equity: Adjusted tangible net income available to common stockholders $ 121,207 $ 93,440 $ 109,117 Average tangible common stockholders' equity 682,375 611,563 640,537 Adjusted return on average tangible common stockholders' equity 17.76 % 15.28 % 17.04 % Tangible book value per share: Tangible common equity $ 786,673 $ 606,929 $ 660,386 Common shares outstanding 43,764,056 37,492,775 37,713,903 Tangible book value per share $ 17.98 $ 16.19 $ 17.51 41 Table of Contents Results of Operations Net interest income Net interest income, representing interest income less interest expense, is a significant contributor to our revenues and earnings.
Yields have been calculated on a pre-tax basis (dollars in thousands): Year Ended December 31, 2022 2021 2020 Average Balance (5) Interest Inc / Exp Average Yield / Rate Average Balance (5) Interest Inc / Exp Average Yield / Rate Average Balance (5) Interest Inc / Exp Average Yield / Rate ASSETS Cash and cash equivalents $ 76,978 $ 547 0.71 % $ 69,338 $ 117 0.17 % $ 46,508 $ 228 0.49 % Loans and leases (1) 5,073,288 273,412 5.39 % 4,518,836 222,993 4.93 % 4,196,708 208,788 4.98 % Taxable securities 1,316,147 24,156 1.84 % 1,376,045 21,909 1.59 % 1,287,480 27,233 2.12 % Tax-exempt securities (2) 164,051 4,359 2.66 % 184,622 4,946 2.68 % 128,664 3,773 2.93 % Total interest-earning assets $ 6,630,464 $ 302,474 4.56 % $ 6,148,841 $ 249,965 4.07 % $ 5,659,360 $ 240,022 4.24 % Allowance for credit losses - loans and leases (74,233 ) (63,351 ) (48,688 ) All other assets 462,548 556,641 529,471 TOTAL ASSETS $ 7,018,779 $ 6,642,131 $ 6,140,143 LIABILITIES AND STOCKHOLDERS’ EQUITY Deposits Interest checking $ 593,903 $ 3,572 0.60 % $ 622,147 $ 883 0.14 % $ 469,418 $ 938 0.20 % Money market accounts 1,357,371 10,484 0.77 % 1,073,970 1,285 0.12 % 1,132,978 4,238 0.37 % Savings 658,968 649 0.10 % 610,953 289 0.05 % 520,472 252 0.05 % Time deposits 691,650 5,091 0.74 % 722,974 2,045 0.28 % 940,165 11,196 1.19 % Total interest-bearing deposits 3,301,892 19,796 0.60 % 3,030,044 4,502 0.15 % 3,063,033 16,624 0.54 % Other borrowings 478,374 9,308 1.95 % 525,078 1,663 0.32 % 542,459 3,314 0.61 % Federal funds purchased 630 14 2.32 % — — 0.00 % 478 4 0.93 % Subordinated notes and debentures 110,723 7,111 6.42 % 110,108 6,374 5.79 % 72,188 4,310 5.97 % Total borrowings 589,727 16,433 2.79 % 635,186 8,037 1.27 % 615,125 7,628 1.24 % Total interest-bearing liabilities $ 3,891,619 $ 36,229 0.93 % $ 3,665,230 $ 12,539 0.34 % $ 3,678,158 $ 24,252 0.66 % Non-interest bearing demand deposits 2,236,615 2,085,454 1,624,754 Other liabilities 114,320 71,430 52,653 Total stockholders’ equity 776,225 820,017 784,578 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 7,018,779 $ 6,642,131 $ 6,140,143 Net interest spread (3) 3.63 % 3.73 % 3.58 % Net interest income, fully taxable equivalent $ 266,245 $ 237,426 $ 215,770 Net interest margin, fully taxable equivalent (2)(4) 4.01 % 3.86 % 3.81 % Tax-equivalent adjustment 915 0.01 % 1,039 0.02 % 792 0.01 % Net interest income $ 265,330 $ 236,387 $ 214,978 Net interest margin (4) 4.00 % 3.84 % 3.80 % Net loan accretion impact on margin $ 4,555 0.07 % $ 6,451 0.10 % $ 13,058 0.23 % (1) Loan and lease balances are net of deferred origination fees and costs and initial direct costs.
Yields have been calculated on a pre-tax basis (dollars in thousands): Year Ended December 31, 2023 2022 2021 Average Balance (5) Interest Inc / Exp Avg Yield / Rate Average Balance (5) Interest Inc / Exp Avg Yield / Rate Average Balance (5) Interest Inc / Exp Avg Yield / Rate ASSETS Cash and cash equivalents $ 157,754 $ 5,029 3.19 % $ 76,978 $ 547 0.71 % $ 69,338 $ 117 0.17 % Loans and leases (1) 6,038,797 440,984 7.30 % 5,073,288 273,412 5.39 % 4,518,836 222,993 4.93 % Taxable securities 1,322,379 30,068 2.27 % 1,316,147 24,156 1.84 % 1,376,045 21,909 1.59 % Tax-exempt securities (2) 158,918 4,300 2.71 % 164,051 4,359 2.66 % 184,622 4,946 2.68 % Total interest-earning assets $ 7,677,848 $ 480,381 6.26 % $ 6,630,464 $ 302,474 4.56 % $ 6,148,841 $ 249,965 4.07 % Allowance for credit losses - loans and leases (98,067 ) (74,233 ) (63,351 ) All other assets 468,550 462,548 556,641 TOTAL ASSETS $ 8,048,331 $ 7,018,779 $ 6,642,131 LIABILITIES AND STOCKHOLDERS’ EQUITY Deposits Interest checking $ 574,335 $ 9,212 1.60 % $ 593,903 $ 3,572 0.60 % $ 622,147 $ 883 0.14 % Money market accounts 1,802,675 53,933 2.99 % 1,357,371 10,484 0.77 % 1,073,970 1,285 0.12 % Savings 585,820 883 0.15 % 658,968 649 0.10 % 610,953 289 0.05 % Time deposits 1,468,836 57,408 3.91 % 691,650 5,091 0.74 % 722,974 2,045 0.28 % Total interest-bearing deposits 4,431,666 121,436 2.74 % 3,301,892 19,796 0.60 % 3,030,044 4,502 0.15 % Other borrowings 484,984 17,125 3.53 % 478,374 9,308 1.95 % 525,078 1,663 0.32 % Federal funds purchased 685 36 5.30 % 630 14 2.32 % — — 0.00 % Subordinated notes and debentures 127,825 10,260 8.03 % 110,723 7,111 6.42 % 110,108 6,374 5.79 % Total borrowings 613,494 27,421 4.47 % 589,727 16,433 2.79 % 635,186 8,037 1.27 % Total interest-bearing liabilities $ 5,045,160 $ 148,857 2.95 % $ 3,891,619 $ 36,229 0.93 % $ 3,665,230 $ 12,539 0.34 % Non-interest bearing demand deposits 1,965,663 2,236,615 2,085,454 Other liabilities 174,416 114,320 71,430 Total stockholders’ equity 863,092 776,225 820,017 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 8,048,331 $ 7,018,779 $ 6,642,131 Net interest spread (3) 3.31 % 3.63 % 3.73 % Net interest income, fully taxable equivalent $ 331,524 $ 266,245 $ 237,426 Net interest margin, fully taxable equivalent (2)(4) 4.32 % 4.01 % 3.86 % Tax-equivalent adjustment 903 0.01 % 915 0.01 % 1,039 0.02 % Net interest income $ 330,621 $ 265,330 $ 236,387 Net interest margin (4) 4.31 % 4.00 % 3.84 % Net loan accretion impact on margin $ 16,726 0.22 % $ 4,555 0.07 % $ 6,451 0.10 % (1) Loan and lease balances are net of deferred origination fees and costs and initial direct costs.