Biggest changeNote 20, "Off-Balance Sheet Commitments and Contingencies," in the consolidated financial statements provides more detail concerning the provision for credit losses related to unfunded commitments of the Corporation. 34 Table of Contents Year Ended December 31, 2021 Provision (Benefit) for Credit Losses on Loans Receivable (1) Net (Charge-Offs) Recoveries Average Loans Receivable Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Receivable Farmland $ (70) $ — $ 22,970 — % Owner-occupied, nonfarm nonresidential properties 213 (574) 428,377 (0.13) Agricultural production and other loans to farmers (15) — 2,245 — Commercial and Industrial 2,564 40 680,368 0.01 Obligations (other than securities and leases) of states and political subdivisions 1,028 (377) 138,604 (0.27) Other loans 81 — 12,187 — Other construction loans and all land development and other land loans 524 (282) 246,583 (0.11) Multifamily (5 or more) residential properties (435) — 218,285 — Non-owner occupied, nonfarm nonresidential properties (2,128) (49) 627,595 (0.01) 1-4 Family Construction 76 — 30,513 — Home equity lines of credit 186 (2) 106,214 — Residential Mortgages secured by first liens 2,436 (32) 795,747 — Residential Mortgages secured by junior liens 308 (3) 55,063 (0.01) Other revolving credit plans 49 (28) 25,751 (0.11) Automobile 154 (23) 23,027 (0.10) Other consumer 637 (1,053) 42,634 (2.47) Credit cards 120 (94) 9,532 (0.99) Overdrafts 275 (278) 224 (124.11) Total $ 6,003 $ (2,755) $ 3,465,919 (0.08) % Year Ended December 31, 2020 Provision (Benefit) for Credit Loss Expense Net (Charge-Offs) Recoveries Average Loans Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Farmland $ (30) $ — $ 27,359 — % Owner-occupied, nonfarm nonresidential properties 2,031 (49) 396,881 (0.01) Agricultural production and other loans to farmers (6) — 3,185 — Commercial and Industrial 5,283 (2,740) 644,793 (0.42) Obligations (other than securities and leases) of states and political subdivisions 207 — 147,851 — Other loans 19 — 10,546 — Other construction loans and all land development and other land loans (1,504) 125 191,984 0.07 Multifamily (5 or more) residential properties 1,301 — 184,980 — Non-owner occupied, nonfarm nonresidential properties 3,266 (1,470) 532,088 (0.28) 1-4 Family Construction 61 — 24,893 — Home equity lines of credit 367 (5) 103,723 — Residential Mortgages secured by first liens 2,366 (220) 691,294 (0.03) Residential Mortgages secured by junior liens 148 (156) 55,018 (0.28) Other revolving credit plans (51) (116) 27,102 (0.43) Automobile 99 (27) 26,419 (0.10) Other consumer 1,364 (1,383) 38,679 (3.58) Credit cards 179 (139) 8,126 (1.71) Overdrafts 254 (250) 250 (100.00) Total loans $ 15,354 $ (6,430) $ 3,115,171 (0.21) % 35 Table of Contents During the year ended December 31, 2022, the Corporation recorded a provision for credit losses of $8.6 million, as compared to a provision for credit losses of $6.0 million for the year ended December 31, 2021.
Biggest changeYear Ended December 31, 2021 Provision (Benefit) for Credit Loss Expense Net (Charge-Offs) Recoveries Average Loans Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Farmland $ (70) $ — $ 22,970 — % Owner-occupied, nonfarm nonresidential properties 213 (574) 428,377 (0.13) Agricultural production and other loans to farmers (15) — 2,245 — Commercial and Industrial 2,564 40 680,368 0.01 Obligations (other than securities and leases) of states and political subdivisions 1,028 (377) 138,604 (0.27) Other loans 81 — 12,187 — Other construction loans and all land development and other land loans 524 (282) 246,583 (0.11) Multifamily (5 or more) residential properties (435) — 218,285 — Non-owner occupied, nonfarm nonresidential properties (2,128) (49) 627,595 (0.01) 1-4 Family Construction 76 — 30,513 — Home equity lines of credit 186 (2) 106,214 — Residential Mortgages secured by first liens 2,436 (32) 795,747 — Residential Mortgages secured by junior liens 308 (3) 55,063 (0.01) Other revolving credit plans 49 (28) 25,751 (0.11) Automobile 154 (23) 23,027 (0.10) Other consumer 637 (1,053) 42,634 (2.47) Credit cards 120 (94) 9,532 (0.99) Overdrafts 275 (278) 224 (124.11) Total loans $ 6,003 $ (2,755) $ 3,465,919 (0.08) % 36 Table of Contents During the year ended December 31, 2023, the Corporation recorded a provision for credit losses of $6.0 million compared to $8.6 million for the year ended December 31, 2022.
Non-Interest Expense For the year ended December 31, 2022, total non-interest expense was $137.6 million, reflecting an increase of $21.2 million, or 18.2%, from the year ended December 31, 2021, primarily as a result of (i) expansion of the Corporation's workforce in its growth regions of Cleveland, Southwest Virginia, and Rochester, (ii) increased investments in technology aimed at enhancing both customer experience and expanding service delivery channels, and (iii) the Corporation's sales management and increased legal and professional expenses. 43 Table of Contents Year Ended December 31, 2021 vs.
Non-Interest Expense For the year ended December 31, 2022, total non-interest expense was $137.6 million, reflecting an increase of $21.2 million, or 18.2%, from the year ended December 31, 2021, primarily as a result of (i) expansion of the Corporation's workforce in its growth regions of Cleveland, Ohio, Southwest Virginia, and Rochester, New York, (ii) increased investments in technology aimed at both enhancing customer experience and expanding service delivery channels, and (iii) the Corporation's sales management and increased legal and professional expenses.
Year Ended December 31, 2022 Provision (Benefit) for Credit Losses on Loans Receivable (1) Net (Charge-Offs) Recoveries Average Loans Receivable Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Receivable Farmland $ 8 $ — $ 32,075 — % Owner-occupied, nonfarm nonresidential properties (428) (6) 467,606 — Agricultural production and other loans to farmers (3) — 1,254 — Commercial and Industrial 965 (36) 762,585 — Obligations (other than securities and leases) of states and political subdivisions 214 — 149,253 — Other loans 307 — 16,861 — Other construction loans and all land development and other land loans 1,055 — 334,450 — Multifamily (5 or more) residential properties 64 — 227,715 — Non-owner occupied, nonfarm nonresidential properties 1,171 1 697,930 — 1-4 Family Construction 169 — 41,849 — Home equity lines of credit (8) 12 115,682 0.01 Residential Mortgages secured by first liens 1,564 (23) 874,675 — Residential Mortgages secured by junior liens 489 — 63,362 — Other revolving credit plans 236 (42) 29,398 (0.14) Automobile 34 (26) 20,677 (0.13) Other consumer 1,653 (1,534) 50,196 (3.06) Credit cards 36 (61) 11,872 (0.51) Overdrafts 460 (423) 282 (150.00) Total $ 7,986 $ (2,138) $ 3,897,722 (0.05) % (1) Excludes provision for credit losses totaling $603 thousand, related to unfunded commitments.
Note 18, "Off-Balance Sheet Commitments and Contingencies," in the consolidated financial statements provides more detail concerning the provision for credit losses related to unfunded commitments of the Corporation. 35 Table of Contents Year Ended December 31, 2022 Provision (Benefit) for Credit Losses on Loans Receivable (1) Net (Charge-Offs) Recoveries Average Loans Receivable Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans Receivable Farmland $ 8 $ — $ 32,075 — % Owner-occupied, nonfarm nonresidential properties (428) (6) 467,606 — Agricultural production and other loans to farmers (3) — 1,254 — Commercial and Industrial 965 (36) 762,585 — Obligations (other than securities and leases) of states and political subdivisions 214 — 149,253 — Other loans 307 — 16,861 — Other construction loans and all land development and other land loans 1,055 — 334,450 — Multifamily (5 or more) residential properties 64 — 227,715 — Non-owner occupied, nonfarm nonresidential properties 1,171 1 697,930 — 1-4 Family Construction 169 — 41,849 — Home equity lines of credit (8) 12 115,682 0.01 Residential Mortgages secured by first liens 1,564 (23) 874,675 — Residential Mortgages secured by junior liens 489 — 63,362 — Other revolving credit plans 236 (42) 29,398 (0.14) Automobile 34 (26) 20,677 (0.13) Other consumer 1,653 (1,534) 50,196 (3.06) Credit cards 36 (61) 11,872 (0.51) Overdrafts 460 (423) 282 (150.00) Total $ 7,986 $ (2,138) $ 3,897,722 (0.05) % (1) Excludes provision for credit losses totaling $603 thousand related to unfunded commitments.
The Corporation’s material contractual obligations as of December 31, 2022 consist of (i) long-term borrowings - Note 12, "Borrowings," (ii) operating leases - Note 9, "Leases," (iii) time deposits with stated maturity dates - Note 11, "Deposits," and (iv) commitments to extend credit and standby letters of credit - Note 20, "Off-Balance Sheet Activities." Shareholders’ Equity, Capital Ratios and Metrics Shareholders' Equity On September 21, 2022, the Corporation successfully completed a common stock offering resulting in the issuance of 4,257,446 shares of common stock at $23.50 per share and net proceeds of $94.1 million after the deducting the underwriting discount and customary offering expenses.
The Corporation’s material contractual obligations as of December 31, 2023 consist of (i) long-term borrowings - Note 10, "Borrowings," (ii) operating leases - Note 7, "Leases," (iii) time deposits with stated maturity dates - Note 9, "Deposits," and (iv) commitments to extend credit and standby letters of credit - Note 18, "Off-Balance Sheet Activities." 39 Table of Contents Shareholders’ Equity, Capital Ratios and Metrics Shareholders' Equity On September 21, 2022, the Corporation successfully completed a common stock offering resulting in the issuance of 4,257,446 shares of common stock at $23.50 per share and net proceeds of $94.1 million after deducting the underwriting discount and customary offering expenses.
Note 4, "Loans Receivable and Allowance for Credit Losses," to the consolidated financial statements provides further disclosure of loan balances by portfolio segment as of December 31, 2022 and 2021, as well as the nature and scope of loans modified in a troubled debt restructuring during 2022 and 2021 and the related effect on provision for credit expense and allowance for credit losses. 33 Table of Contents Additional information related to credit loss expense and net (charge-offs) recoveries at December 31, 2022, 2021 and 2020 is presented in the tables below.
Note 3, "Loans Receivable and Allowance for Credit Losses," to the consolidated financial statements provides further disclosure of loan balances by portfolio segment as of December 31, 2023 and 2022, as well as the nature and scope of loan modifications to borrowers experiencing financial difficulty and loans modified in a troubled debt restructuring during 2023 and 2022, respectively, and the related effect on provision for credit expense and allowance for credit losses. 34 Table of Contents Additional information related to credit loss expense and net (charge-offs) recoveries at December 31, 2023, 2022, and 2021 is presented in the tables below.
Year Ended December 31, 2021 Overview of the Statements of Income and Comprehensive Income Net income available to common shareholders ("earnings") was $58.9 million, or $3.26 per diluted share, for the twelve months ended December 31, 2022, compared to $53.4 million, or $3.16 per diluted share, for the twelve months ended December 31, 2021, reflecting increases of $5.5 million, or 10.3%, and $0.10 per diluted share, or 3.2%.
Year Ended December 31, 2021 Overview of the Statements of Income and Comprehensive Income Earnings were $58.9 million, or $3.26 per diluted share, for the year ended December 31, 2022, compared to $53.4 million, or $3.16 per diluted share, for the year ended December 31, 2021, reflecting increases of $5.5 million, or 10.3%, and $0.10 per diluted share, or 3.2%.
It was incorporated under the laws of the Commonwealth of Pennsylvania in 1983 for the purpose of engaging in the business of a financial holding company. The Corporation’s subsidiary, the Bank, provides financial services to individuals and businesses primarily within its primary market area of the Pennsylvania counties of Blair, Cambria, Cameron, Centre, Clearfield, Crawford, Elk, Indiana, Jefferson and McKean.
It was incorporated under the laws of the Commonwealth of Pennsylvania in 1983 for the purpose of engaging in the business of a financial holding company. The Corporation’s subsidiary, the Bank, provides financial services to individuals and businesses. The CNB Bank franchise's primary market areas are the Pennsylvania counties of Blair, Cambria, Centre, Clearfield, Elk, Indiana, Jefferson, and McKean.
Such known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) adverse changes or conditions in capital and financial markets; (ii) changes in interest rates; (iii) the duration and scope of a pandemic, including the ongoing COVID-19 pandemic, and the local, national and global impact of a pandemic; (iv) changes in general business, industry or economic conditions or competition; (v) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (vi) higher than expected costs or other difficulties related to integration of combined or merged businesses; (vii) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (viii) changes in the quality or composition of our loan and investment portfolios; (ix) adequacy of loan loss reserves; (x) increased competition; (xi) loss of certain key officers; (xii) deposit attrition; (xiii) rapidly changing technology; (xiv) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xv) changes in the cost or sources of funds, demand for loan and deposit products or demand for financial services; and (xvi) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices.
Such known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) adverse changes or conditions in capital and financial markets, including actual or potential stresses in the banking industry; (ii) changes in the interest rate environment; (iii) the credit risks of lending activities, including our ability to estimate credit losses and the allowance for credit losses, as well as the effects of changes in the level of, and trends in, loan delinquencies and write-offs; (iv) effectiveness of our data security controls in the face of cyber attacks and any reputational risks following a cybersecurity incident; (v) the duration and scope of a pandemic, and the local, national and global impact of a pandemic; (vi) changes in general business, industry or economic conditions or competition; (vii) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (viii) higher than expected costs or other difficulties related to integration of combined or merged businesses; (ix) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (x) changes in the quality or composition of our loan and investment portfolios; (xi) adequacy of loan loss reserves; (xii) increased competition; (xiii) loss of certain key officers; (xiv) deposit attrition; (xv) rapidly changing technology; (xvi) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xvii) changes in the cost of funds, demand for loan products or demand for financial services; and (xviii) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices.
The net proceeds from the capital raise will be used for general corporate purposes, including working capital and funding the Corporation's organic growth across its multiple geographic markets, or evaluating potential acquisition opportunities. As of December 31, 2022, the Corporation’s total shareholders’ equity was $530.8 million, representing an increase of $87.9 million, or 19.9%, from December 31, 2021.
The net proceeds from the capital raise will be used for general corporate purposes, including working capital and funding the Corporation's organic growth across its multiple geographic markets, or evaluating potential acquisition opportunities. As of December 31, 2023, the Corporation’s total shareholders’ equity was $571.2 million, representing an increase of $40.5 million, or 7.6%, from December 31, 2022.
The syndicated loan portfolio totaled $156.6 million, or 3.7% of total loans, excluding PPP-related loans, at December 31, 2022, compared to $125.8 million, or 3.5% of total loans, excluding PPP-related loans, at December 31, 2021.
The syndicated loan portfolio totaled $108.7 million, or 2.43% of total loans, excluding PPP-related loans, at December 31, 2023, compared to $156.6 million, or 3.66% of total loans, excluding PPP-related loans at December 31, 2022.
The efficiency ratio on a fully tax-equivalent basis, a non-GAAP ratio, was 60.87% and 61.40% for the twelve and three months ended December 31, 2022, respectively, compared to 59.76% and 63.19% for the twelve and three months ended December 31, 2021, respectively.
The Corporation's efficiency ratio was 61.32% for the year ended December 31, 2022, compared to 60.26% for the year ended December 31, 2021, respectively. The efficiency ratio on a fully tax-equivalent basis, a non-GAAP ratio, was 60.87% for the year ended December 31, 2022, compared to 59.76% for the year ended December 31, 2021, respectively.
Financial Condition The following table presents ending balances, growth, and the percentage change of certain measures of our financial condition for specified years (dollars in millions): 2022 Balance 2021 Balance $ Change vs. prior year % Change vs. prior year Total assets $ 5,475.2 $ 5,328.9 $ 146.2 2.7 % Total loans, net of allowance for credit losses 4,231.7 3,597.2 634.5 17.6 Total securities 785.8 707.6 78.2 11.1 Total deposits 4,622.4 4,715.6 (93.2) (2.0) Total shareholders’ equity 530.8 442.8 87.9 19.9 26 Table of Contents Cash and Cash Equivalents Cash and cash equivalents totaled $106.3 million at December 31, 2022, including $43.4 million held at the Federal Reserve.
Financial Condition The following table presents ending balances, growth, and the percentage change of certain measures of our financial condition for specified years (dollars in millions): 2023 Balance 2022 Balance $ Change vs. prior year % Change vs. prior year Total assets $ 5,753.0 $ 5,475.2 $ 277.8 5.1 % Total loans, net of allowance for credit losses 4,422.6 4,231.7 190.9 4.5 Total securities 740.2 785.8 (45.6) (5.8) Total deposits 4,998.8 4,622.4 376.3 8.1 Total shareholders’ equity 571.2 530.8 40.5 7.6 27 Table of Contents Cash and Cash Equivalents Cash and cash equivalents totaled $222.0 million at December 31, 2023, including $164.4 million held at the Federal Reserve.
BankOnBuffalo, a division of the Bank, operates in the New York counties of Erie and Niagara. Ridge View Bank, a division of the Bank, operates in Southwest, Virginia. Impressia Bank, a division of the Bank, will operate in the Bank’s primary market areas beginning in the first quarter of 2023.
BankOnBuffalo, a division of the Bank, operates in the New York counties of Erie and Niagara. Ridge View Bank, a division of the Bank, operates in the Virginia counties of Botetourt, Craig, Franklin, and Roanoke. Impressia Bank, a division of the Bank, operates in the Bank’s primary market areas.
December 31, December 31, 2022 2021 Calculation of tangible book value per common share and tangible common equity / tangible assets (non-GAAP): Shareholders' equity $ 530,762 $ 442,847 Less: preferred equity 57,785 57,785 Common shareholders' equity 472,977 385,062 Less: goodwill 43,749 43,749 Less: core deposit intangible 364 460 Tangible common equity (non-GAAP) $ 428,864 $ 340,853 Total assets $ 5,475,179 $ 5,328,939 Less: goodwill 43,749 43,749 Less: core deposit intangible 364 460 Tangible assets (non-GAAP) $ 5,431,066 $ 5,284,730 Ending shares outstanding 21,121,346 16,855,062 Book value per common share (GAAP) $ 22.39 $ 22.85 Tangible book value per common share (non-GAAP) $ 20.30 $ 20.22 Common shareholders' equity / Total assets (GAAP) 8.64 % 7.23 % Tangible common equity / Tangible assets (non-GAAP) 7.90 % 6.45 % December 31, December 31, 2022 2021 Calculation of allowance for credit losses / total loans, net of PPP-related loans (non-GAAP): Total allowance for credit losses $ 43,436 $ 37,588 Total loans $ 4,275,178 $ 3,634,792 Less: PPP-related loans 159 45,203 Adjusted total loans, net of PPP-related loans (non-GAAP) $ 4,275,019 $ 3,589,589 Allowance for credit losses / total loans (GAAP) 1.02 % 1.03 % Adjusted allowance for credit losses / total loans, net of PPP-related loans (non-GAAP) 1.02 % 1.05 % 48 Table of Contents Twelve Months Ended December 31, 2022 2021 Calculation of net interest margin: Interest income $ 213,738 $ 179,600 Interest expense 24,079 19,820 Net interest income $ 189,659 $ 159,780 Average total earning assets $ 4,954,547 $ 4,768,040 Net interest margin (GAAP) (annualized) 3.83 % 3.35 % Calculation of net interest margin (fully tax equivalent basis) (non-GAAP): Interest income $ 213,738 $ 179,600 Tax equivalent adjustment (non-GAAP) 1,235 953 Adjusted interest income (fully tax equivalent basis) (non-GAAP) 214,973 180,553 Interest expense 24,079 19,820 Net interest income (fully tax equivalent basis) (non-GAAP) $ 190,894 $ 160,733 Average total earning assets $ 4,954,547 $ 4,768,040 Less: average mark to market adjustment on investments (non-GAAP) (40,271) 9,879 Adjusted average total earning assets, net of mark to market (non-GAAP) $ 4,994,818 $ 4,758,161 Net interest margin, fully tax equivalent basis (non-GAAP) (annualized) 3.82 % 3.38 % Twelve Months Ended December 31, 2022 2021 Calculation of PPNR (non-GAAP): (1) Net interest income $ 189,659 $ 159,780 Add: Non-interest income 34,766 33,434 Less: Non-interest expense 137,622 116,433 PPNR (non-GAAP) $ 86,803 $ 76,781 (1) Management believes that this is an important metric as it illustrates the underlying performance of the Corporation, it enables investors and others to assess the Corporation's ability to generate capital to cover credit losses through the credit cycle and provides consistent reporting with a key metric used by bank regulatory agencies. 49 Table of Contents Twelve Months Ended December 31, 2022 2021 Calculation of efficiency ratio: Non-interest expense $ 137,622 $ 116,433 Non-interest income $ 34,766 $ 33,434 Net interest income 189,659 159,780 Total revenue $ 224,425 $ 193,214 Efficiency ratio 61.32 % 60.26 % Calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP): Non-interest expense $ 137,622 $ 116,433 Less: core deposit intangible amortization 96 107 Adjusted non-interest expense (non-GAAP) $ 137,526 $ 116,326 Non-interest income $ 34,766 $ 33,434 Net interest income 189,659 159,780 Less: tax exempt investment and loan income, net of TEFRA (non-GAAP) 5,011 4,973 Add: tax exempt investment and loan income (fully tax equivalent basis) (non-GAAP) 6,509 6,416 Adjusted net interest income (fully tax equivalent basis) (non-GAAP) 191,157 161,223 Adjusted net revenue (fully tax equivalent basis) (non-GAAP) $ 225,923 $ 194,657 Efficiency ratio (fully tax equivalent basis) (non-GAAP) 60.87 % 59.76 % Twelve Months Ended December 31, 2022 2021 Calculation of return on average tangible common equity (non-GAAP): Net income $ 63,188 $ 57,707 Less: preferred stock dividends 4,302 4,302 Net income available to common shareholders $ 58,886 $ 53,405 Average shareholders' equity $ 455,748 $ 431,062 Less: average goodwill & intangibles 44,163 44,265 Less: average preferred equity 57,785 57,785 Tangible common shareholders' equity (non-GAAP) $ 353,800 $ 329,012 Return on average equity (GAAP) (annualized) 13.86 % 13.39 % Return on average common equity (GAAP) (annualized) 12.92 % 12.39 % Return on average tangible common equity (non-GAAP) (annualized) 16.64 % 16.23 % Twelve Months Ended December 31, 2022 2021 Calculation of non-interest income excluding net realized gains on available-for-sale securities (non-GAAP): Non-interest income $ 34,766 $ 33,434 Less: net realized gains on available-for-sale securities 651 783 Adjusted non-interest income (non-GAAP) $ 34,115 $ 32,651 50 Table of Contents
December 31, December 31, 2023 2022 Calculation of tangible book value per common share and tangible common equity / tangible assets (non-GAAP): Shareholders' equity $ 571,247 $ 530,762 Less: preferred equity 57,785 57,785 Common shareholders' equity 513,462 472,977 Less: goodwill and other intangibles 43,874 43,749 Less: core deposit intangible 280 364 Tangible common equity (non-GAAP) $ 469,308 $ 428,864 Total assets $ 5,752,957 $ 5,475,179 Less: goodwill and other intangibles 43,874 43,749 Less: core deposit intangible 280 364 Tangible assets (non-GAAP) $ 5,708,803 $ 5,431,066 Ending shares outstanding 20,896,439 21,121,346 Book value per common share (GAAP) $ 24.57 $ 22.39 Tangible book value per common share (non-GAAP) $ 22.46 $ 20.30 Common shareholders' equity / Total assets (GAAP) 8.93 % 8.64 % Tangible common equity / Tangible assets (non-GAAP) 8.22 % 7.90 % 48 Table of Contents Years Ended December 31, 2023 2022 Calculation of net interest margin: Interest income $ 293,696 $ 213,738 Interest expense 103,867 24,079 Net interest income $ 189,829 $ 189,659 Average total earning assets $ 5,232,117 $ 4,954,547 Net interest margin (GAAP) 3.63 % 3.83 % Calculation of net interest margin (fully tax equivalent basis) (non-GAAP): Interest income $ 293,696 $ 213,738 Tax equivalent adjustment (non-GAAP) 997 1,235 Adjusted interest income (fully tax equivalent basis) (non-GAAP) 294,693 214,973 Interest expense 103,867 24,079 Net interest income (fully tax equivalent basis) (non-GAAP) $ 190,826 $ 190,894 Average total earning assets $ 5,232,117 $ 4,954,547 Less: average mark to market adjustment on investments (non-GAAP) (61,089) (40,271) Adjusted average total earning assets, net of mark to market (non-GAAP) $ 5,293,206 $ 4,994,818 Net interest margin, fully tax equivalent basis (non-GAAP) 3.61 % 3.82 % Years Ended December 31, 2023 2022 Calculation of PPNR (non-GAAP): (1) Net interest income $ 189,829 $ 189,659 Add: Non-interest income 33,335 34,766 Less: Non-interest expense 145,342 137,622 PPNR (non-GAAP) $ 77,822 $ 86,803 (1) Management believes that this is an important metric as it illustrates the underlying performance of the Corporation, it enables investors and others to assess the Corporation's ability to generate capital to cover credit losses through the credit cycle and provides consistent reporting with a key metric used by bank regulatory agencies. 49 Table of Contents Years Ended December 31, 2023 2022 Calculation of efficiency ratio: Non-interest expense $ 145,342 $ 137,622 Non-interest income $ 33,335 $ 34,766 Net interest income 189,829 189,659 Total revenue $ 223,164 $ 224,425 Efficiency ratio 65.13 % 61.32 % Calculation of efficiency ratio (fully tax equivalent basis) (non-GAAP): Non-interest expense $ 145,342 $ 137,622 Less: core deposit intangible amortization 84 96 Adjusted non-interest expense (non-GAAP) $ 145,258 $ 137,526 Non-interest income $ 33,335 $ 34,766 Net interest income 189,829 189,659 Less: tax exempt investment and loan income, net of TEFRA (non-GAAP) 5,425 5,011 Add: tax exempt investment and loan income (fully tax equivalent basis) (non-GAAP) 7,635 6,509 Adjusted net interest income (fully tax equivalent basis) (non-GAAP) 192,039 191,157 Adjusted net revenue (fully tax equivalent basis) (non-GAAP) $ 225,374 $ 225,923 Efficiency ratio (fully tax equivalent basis) (non-GAAP) 64.45 % 60.87 % Years Ended December 31, 2023 2022 Calculation of return on average tangible common equity (non-GAAP): Net income $ 58,020 $ 63,188 Less: preferred stock dividends 4,302 4,302 Net income available to common shareholders $ 53,718 $ 58,886 Average shareholders' equity $ 550,333 $ 455,748 Less: average goodwill & intangibles 44,193 44,163 Less: average preferred equity 57,785 57,785 Tangible common shareholders' equity (non-GAAP) $ 448,355 $ 353,800 Return on average equity (GAAP) 10.54 % 13.86 % Return on average common equity (GAAP) 9.76 % 12.92 % Return on average tangible common equity (non-GAAP) 11.98 % 16.64 % Years Ended December 31, 2023 2022 Calculation of non-interest income excluding net realized gains on available-for-sale securities (non-GAAP): Non-interest income $ 33,335 $ 34,766 Less: net realized gains on available-for-sale securities 52 651 Adjusted non-interest income (non-GAAP) $ 33,283 $ 34,115 50 Table of Contents
ASSETS: Securities: Taxable (1) (4) $ 768,959 1.80 % $ 14,560 $ 624,330 1.70 % $ 10,500 $ 505,770 2.35 % $ 11,510 Tax-exempt (1) (2) (4) 35,965 2.87 1,080 42,658 3.43 1,403 55,460 3.32 1,772 Equity securities (1) (2) 8,248 2.13 176 8,136 3.58 291 12,814 5.89 755 Total securities (4) 813,172 1.85 15,816 675,124 1.83 12,194 574,044 2.53 14,037 Loans receivable: Commercial (2) (3) 1,429,634 5.08 72,684 1,284,750 4.95 63,642 1,230,615 4.80 59,016 Mortgage (2) (3) (5) 2,355,662 4.78 112,583 2,080,000 4.51 93,738 1,783,980 4.76 84,857 Consumer (3) 112,426 10.48 11,778 101,169 9.98 10,098 100,576 9.71 9,766 Total loans receivable (3) 3,897,722 5.06 197,045 3,465,919 4.83 167,478 3,115,171 4.93 153,639 Other earning assets 243,653 1.16 2,112 626,997 0.14 881 402,861 0.21 852 Total earning assets 4,954,547 4.30 $ 214,973 4,768,040 3.79 $ 180,553 4,092,076 4.14 $ 168,528 Noninterest-bearing assets: Cash and due from banks 51,670 48,673 42,001 Premises and equipment 89,940 79,807 75,516 Other assets 227,991 199,107 166,511 Allowance for credit losses (39,935) (36,727) (28,962) Total noninterest-bearing assets 329,666 290,860 255,066 TOTAL ASSETS $ 5,284,213 $ 5,058,900 $ 4,347,142 LIABILITIES AND SHAREHOLDERS’ EQUITY: Demand—interest-bearing $ 1,061,452 0.20 $ 2,131 $ 978,279 0.18 $ 1,783 $ 755,200 0.24 $ 1,781 Savings 2,383,918 0.54 12,772 2,309,560 0.22 5,164 1,923,214 0.66 12,775 Time 351,272 1.40 4,930 445,488 1.82 8,115 445,408 2.15 9,586 Total interest-bearing deposits 3,796,642 0.52 19,833 3,733,327 0.40 15,062 3,123,822 0.77 24,142 Short-term borrowings 8,793 4.20 369 — — — — — — Long-term borrowings — — — — — — 220,849 2.04 4,507 Finance lease liabilities 426 4.69 20 507 4.54 23 587 4.60 27 Subordinated notes and debentures 104,432 3.69 3,857 108,963 4.35 4,735 70,620 5.35 3,780 Total interest-bearing liabilities 3,910,293 0.62 $ 24,079 3,842,797 0.52 $ 19,820 3,415,878 0.95 $ 32,456 Demand—noninterest-bearing 847,793 724,839 516,724 Other liabilities 70,379 60,202 56,377 Total liabilities 4,828,465 4,627,838 3,988,979 Shareholders’ equity 455,748 431,062 358,163 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 5,284,213 $ 5,058,900 $ 4,347,142 Interest income/Earning assets 4.30 % $ 214,973 3.79 % $ 180,553 4.14 % $ 168,528 Interest expense/Interest-bearing liabilities 0.62 24,079 0.52 19,820 0.95 32,456 Net interest spread 3.68 % $ 190,894 3.27 % $ 160,733 3.19 % $ 136,072 Interest income/Earning assets 4.30 % $ 214,973 3.79 % $ 180,553 4.14 % $ 168,528 Interest expense/Earning assets 0.48 24,079 0.41 19,820 0.80 32,456 Net interest margin (fully tax-equivalent) 3.82 % $ 190,894 3.38 % $ 160,733 3.34 % $ 136,072 40 Table of Contents (1) Includes unamortized discounts and premiums.
ASSETS: Securities: Taxable (1) (4) $ 720,818 1.89 % $ 14,766 $ 768,959 1.80 % $ 14,560 $ 624,330 1.70 % $ 10,500 Tax-exempt (1) (2) (4) 30,153 2.59 844 35,965 2.87 1,080 42,658 3.43 1,403 Equity securities (1) (2) 10,005 5.09 509 8,248 2.13 176 8,136 3.58 291 Total securities (4) 760,976 1.96 16,119 813,172 1.85 15,816 675,124 1.83 12,194 Loans receivable: Commercial (2) (3) 1,501,202 6.63 99,587 1,429,634 5.08 72,684 1,284,750 4.95 63,642 Mortgage (2) (3) (5) 2,765,484 5.77 159,606 2,355,662 4.78 112,583 2,080,000 4.51 93,738 Consumer (3) 129,655 11.47 14,868 112,426 10.48 11,778 101,169 9.98 10,098 Total loans receivable (3) 4,396,341 6.23 274,061 3,897,722 5.06 197,045 3,465,919 4.83 167,478 Other earning assets 74,800 6.03 4,513 243,653 1.16 2,112 626,997 0.14 881 Total earning assets 5,232,117 5.57 $ 294,693 4,954,547 4.30 $ 214,973 4,768,040 3.79 $ 180,553 Noninterest-bearing assets: Cash and due from banks 54,824 51,670 48,673 Premises and equipment 107,635 89,940 79,807 Other assets 251,725 227,991 199,107 Allowance for credit losses (44,930) (39,935) (36,727) Total noninterest-bearing assets 369,254 329,666 290,860 TOTAL ASSETS $ 5,601,371 $ 5,284,213 $ 5,058,900 LIABILITIES AND SHAREHOLDERS’ EQUITY: Demand—interest-bearing $ 853,632 0.54 % $ 4,626 $ 1,061,452 0.20 % $ 2,131 $ 978,279 0.18 % $ 1,783 Savings 2,666,905 2.92 77,782 2,383,918 0.54 12,772 2,309,560 0.22 5,164 Time 517,017 2.97 15,362 351,272 1.40 4,930 445,488 1.82 8,115 Total interest-bearing deposits 4,037,554 2.42 97,770 3,796,642 0.52 19,833 3,733,327 0.40 15,062 Short-term borrowings 35,224 5.07 1,787 8,793 4.20 369 — — — Finance lease liabilities 339 4.42 15 426 4.69 20 507 4.54 23 Subordinated notes and debentures 104,735 4.10 4,295 104,432 3.69 3,857 108,963 4.35 4,735 Total interest-bearing liabilities 4,177,852 2.49 $ 103,867 3,910,293 0.62 $ 24,079 3,842,797 0.52 $ 19,820 Demand—noninterest-bearing 793,713 847,793 724,839 Other liabilities 79,473 70,379 60,202 Total liabilities 5,051,038 4,828,465 4,627,838 Shareholders’ equity 550,333 455,748 431,062 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 5,601,371 $ 5,284,213 $ 5,058,900 Interest income/Earning assets 5.57 % $ 294,693 4.30 % $ 214,973 3.79 % $ 180,553 Interest expense/Interest-bearing liabilities 2.49 103,867 0.62 24,079 0.52 19,820 Net interest spread 3.08 % $ 190,826 3.68 % $ 190,894 3.27 % $ 160,733 Interest income/Earning assets 5.57 % $ 294,693 4.30 % $ 214,973 3.79 % $ 180,553 Interest expense/Earning assets 1.96 103,867 0.48 24,079 0.41 19,820 Net interest margin (fully tax-equivalent) 3.61 % $ 190,826 3.82 % $ 190,894 3.38 % $ 160,733 (1) Includes unamortized discounts and premiums. 41 Table of Contents (2) Average yields are stated on a fully taxable equivalent basis (calculated using statutory rates of 21%) resulting from tax-free municipal securities in the investment portfolio and tax-free municipal loans in the commercial loan portfolio.