Biggest changeAverage Balance Sheets and Net Interest Analysis December 31, 2022 December 31, 2021 December 31, 2020 (Dollars in thousands) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Interest-earning assets Loans (1) Commercial and industrial $ 583,295 $ 32,258 5.53 % $ 714,561 $ 41,580 5.82 % $ 763,971 $ 35,601 4.66 % Commercial real estate 1,259,257 65,122 5.17 % 1,040,443 48,676 4.68 % 952,082 50,667 5.32 % Real estate construction 363,902 18,269 5.02 % 277,307 10,256 3.70 % 238,015 10,947 4.60 % Residential real estate 597,196 22,004 3.68 % 498,164 19,341 3.88 % 449,789 19,894 4.42 % Agricultural real estate 201,295 11,399 5.66 % 153,607 8,122 5.29 % 133,813 8,008 5.98 % Agricultural 125,342 6,697 5.34 % 108,276 5,361 4.95 % 88,206 4,944 5.61 % Consumer 102,185 5,110 5.00 % 88,383 3,998 4.52 % 70,064 4,603 6.57 % Total loans 3,232,472 160,859 4.98 % 2,880,741 137,334 4.77 % 2,695,940 134,664 5.00 % Taxable securities 1,185,750 22,713 1.92 % 976,942 15,996 1.64 % 727,451 15,521 2.13 % Nontaxable securities 106,955 2,698 2.52 % 105,522 2,843 2.69 % 122,783 3,682 3.00 % Federal funds sold and other 107,278 1,978 1.84 % 182,443 1,195 0.65 % 112,053 1,694 1.51 % Total interest-earning assets 4,632,455 188,248 4.06 % 4,145,648 157,368 3.80 % 3,658,227 155,561 4.25 % Non-interest-earning assets Other real estate owned, net 10,144 10,510 7,578 Premises and equipment, net 102,165 93,539 86,487 Bank-owned life insurance 121,741 103,255 75,998 Goodwill and other intangibles, net 67,747 50,831 130,329 Other non-interest-earning assets 88,860 28,017 41,089 Total assets $ 5,023,112 $ 4,431,800 $ 3,999,708 Interest-bearing liabilities Interest-bearing demand deposits $ 1,124,828 7,248 0.64 % $ 1,032,938 2,165 0.21 % $ 805,651 3,157 0.39 % Savings and money market 1,308,536 3,549 0.27 % 1,129,869 1,540 0.14 % 989,457 2,736 0.28 % Savings, NOW and money market 2,433,364 10,797 0.44 % 2,162,807 3,705 0.17 % 1,795,108 5,893 0.33 % Certificates of deposit 663,790 5,524 0.83 % 625,562 4,550 0.73 % 704,921 10,689 1.52 % Total interest-bearing deposits 3,097,154 16,321 0.53 % 2,788,369 8,255 0.30 % 2,500,029 16,582 0.66 % FHLB term and line of credit advances 79,775 2,094 2.63 % 16,797 169 1.01 % 213,155 2,292 1.08 % Federal Reserve Bank discount window 3 — 0.25 % 3 — 0.25 % 2,462 6 0.24 % Bank stock loan — — — % — — — % 12,061 415 3.44 % Subordinated borrowings 96,133 6,771 7.04 % 89,785 6,261 6.97 % 49,500 3,509 7.09 % Other borrowings 55,036 232 0.42 % 45,819 104 0.23 % 45,041 105 0.23 % Total interest-bearing liabilities 3,328,101 25,418 0.76 % 2,940,773 14,789 0.50 % 2,822,248 22,909 0.81 % Non-interest-bearing liabilities and stockholders’ equity Non-interest-bearing checking accounts 1,203,167 1,021,261 678,713 Non-interest-bearing liabilities 50,962 22,971 34,139 Stockholders’ equity 440,882 446,795 464,608 Total liabilities and stockholders’ equity $ 5,023,112 $ 4,431,800 $ 3,999,708 Net interest income $ 162,830 $ 142,579 $ 132,652 Interest rate spread 3.30 % 3.30 % 3.44 % Net interest margin (2) 3.51 % 3.44 % 3.63 % Total cost of deposits, including non-interest bearing deposits $ 4,300,321 $ 16,321 0.38 % $ 3,809,630 $ 8,255 0.22 % $ 3,178,742 $ 16,582 0.52 % Average interest-earning assets to interest-bearing liabilities 139.19 % 140.97 % 129.62 % (1) Average loan balances include nonaccrual loans, hedge fair value adjustments and merger fair value adjustments.
Biggest changeAverage Balance Sheets and Net Interest Analysis December 31, 2023 December 31, 2022 December 31, 2021 (Dollars in thousands) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Average Outstanding Balance Interest Income/ Expense Average Yield/ Rate (3)(4) Interest-earning assets Loans (1) Commercial and industrial $ 580,451 $ 42,901 7.39 % $ 583,295 $ 32,258 5.53 % $ 714,561 $ 41,580 5.82 % Commercial real estate 1,302,568 83,441 6.41 % 1,259,257 65,122 5.17 % 1,040,443 48,676 4.68 % Real estate construction 447,516 33,764 7.54 % 363,902 18,269 5.02 % 277,307 10,256 3.70 % Residential real estate 565,711 23,799 4.21 % 597,196 22,004 3.68 % 498,164 19,341 3.88 % Agricultural real estate 201,326 13,820 6.86 % 201,295 11,399 5.66 % 153,607 8,122 5.29 % Agricultural 100,394 6,966 6.94 % 125,342 6,697 5.34 % 108,276 5,361 4.95 % Consumer 106,542 6,522 6.12 % 102,185 5,110 5.00 % 88,383 3,998 4.52 % Total loans 3,304,508 211,213 6.39 % 3,232,472 160,859 4.98 % 2,880,741 137,334 4.77 % Taxable securities 1,027,726 23,873 2.32 % 1,185,750 22,713 1.92 % 976,942 15,996 1.64 % Nontaxable securities 74,917 1,960 2.62 % 106,955 2,698 2.52 % 105,522 2,843 2.69 % Federal funds sold and other 193,941 9,666 4.98 % 107,298 1,978 1.84 % 182,443 1,195 0.65 % Total interest-earning assets 4,601,092 246,712 5.36 % 4,632,475 188,248 4.06 % 4,145,648 157,368 3.80 % Non-interest-earning assets Other real estate owned, net 3,991 10,144 10,510 Premises and equipment, net 107,297 102,165 93,539 Bank-owned life insurance 123,665 121,741 103,255 Goodwill and other intangibles, net 63,064 67,747 50,831 Other non-interest-earning assets 100,296 88,840 28,017 Total assets $ 4,999,405 $ 5,023,112 $ 4,431,800 Interest-bearing liabilities Interest-bearing demand deposits $ 1,002,543 22,681 2.26 % $ 1,124,828 7,248 0.64 % $ 1,032,938 2,165 0.21 % Savings and money market 1,359,822 23,525 1.73 % 1,308,536 3,549 0.27 % 1,129,869 1,540 0.14 % Demand savings and money market 2,362,365 46,206 1.96 % 2,433,364 10,797 0.44 % 2,162,807 3,705 0.17 % Certificates of deposit 827,652 24,267 2.93 % 663,790 5,524 0.83 % 625,562 4,550 0.73 % Total interest-bearing deposits 3,190,017 70,473 2.21 % 3,097,154 16,321 0.53 % 2,788,369 8,255 0.30 % FHLB term and line of credit advances 98,380 3,944 4.01 % 79,775 2,094 2.63 % 16,797 169 1.01 % Federal Reserve Bank discount window 108,551 4,755 4.38 % 3 — 0.25 % 3 — 0.25 % Subordinated borrowings 96,651 7,591 7.85 % 96,133 6,771 7.04 % 89,785 6,261 6.97 % Other borrowings 49,464 931 1.88 % 55,036 232 0.42 % 45,819 104 0.23 % Total interest-bearing liabilities 3,543,063 87,694 2.48 % 3,328,101 25,418 0.76 % 2,940,773 14,789 0.50 % Non-interest-bearing liabilities and stockholders’ equity Non-interest-bearing checking accounts 979,410 1,203,167 1,021,261 Non-interest-bearing liabilities 53,210 50,962 22,971 Stockholders’ equity 423,722 440,882 446,795 Total liabilities and stockholders’ equity $ 4,999,405 $ 5,023,112 $ 4,431,800 Net interest income $ 159,018 $ 162,830 $ 142,579 Interest rate spread 2.88 % 3.30 % 3.30 % Net interest margin (2) 3.46 % 3.51 % 3.44 % Total cost of deposits, including non-interest bearing deposits $ 4,169,427 $ 70,473 1.69 % $ 4,300,321 $ 16,321 0.38 % $ 3,809,630 $ 8,255 0.22 % Average interest-earning assets to interest-bearing liabilities 129.86 % 139.19 % 140.97 % (1) Average loan balances include nonaccrual loans, hedge fair value adjustments and merger fair value adjustments.
This discussion and analysis of our financial condition and results of operation includes the following sections: • Table containing selected financial data and ratios for the periods; • Overview; • Critical Accounting Policies – a discussion of accounting policies that require critical estimates and assumptions; • Results of Operations – an analysis of our operating results, including disclosures about the sustainability of our earnings; • Financial Condition – an analysis of our financial position; • Liquidity and Capital Resources – an analysis of our cash flows and capital position; and • Non-GAAP Financial Measures – reconciliation of non-GAAP measures. 55 Years Ended December 31, (Dollars in thousands, except per share data) 2022 2021 2020 2019 2018 Statement of Income Data Interest and dividend income $ 188,248 $ 157,368 $ 155,561 $ 175,499 $ 161,556 Interest expense 25,418 14,789 22,909 49,641 36,758 Net interest income 162,830 142,579 132,652 125,858 124,798 Provision (reversal) for credit losses 125 (8,480 ) 24,255 18,354 3,961 Net gain on acquisition 962 585 2,145 — — Net gain (loss) from securities transactions 5 406 11 14 (9 ) Other non-interest income 34,990 31,851 23,867 24,974 19,734 Merger expense 594 9,189 299 915 7,462 Goodwill impairment — — 104,831 — — Loss on extinguishment of debt — 372 — — — Other non-interest expense 127,786 109,904 103,860 98,720 86,925 Income (loss) before income taxes 70,282 64,436 (74,570 ) 32,857 46,175 Provision for income taxes 12,594 11,956 400 7,278 10,350 Net income (loss) 57,688 52,480 (74,970 ) 25,579 35,825 Net income (loss) allocable to common stockholders 57,688 52,480 (74,970 ) 25,579 35,825 Basic earnings (loss) per share 3.56 3.49 (4.97 ) 1.64 2.33 Diluted earnings (loss) per share 3.51 3.43 (4.97 ) 1.61 2.28 Balance Sheet Data (at period end) Cash and cash equivalents $ 104,428 $ 259,954 $ 280,698 $ 89,291 $ 192,818 Securities available-for-sale 1,184,390 1,327,442 871,827 142,067 168,875 Securities held-to-maturity 1,948 — — 769,059 748,356 Loans held for sale 349 4,214 12,394 5,933 2,972 Gross loans held for investment 3,311,548 3,155,627 2,591,696 2,556,652 2,575,408 Allowance for credit losses 45,847 48,365 33,709 12,232 11,454 Loans held for investment, net of allowance for credit losses 3,265,701 3,107,262 2,557,987 2,544,420 2,563,954 Goodwill and core deposit intangibles, net 63,697 69,344 47,658 156,339 153,437 Mortgage servicing asset, net 176 276 — 5 11 Naming rights, net 1,044 1,087 1,130 1,174 1,217 Total assets 4,981,651 5,137,631 4,013,356 3,949,578 4,061,716 Total deposits 4,241,807 4,420,004 3,447,590 3,063,516 3,123,447 Borrowings 281,734 151,891 133,857 383,632 464,676 Total liabilities 4,571,593 4,637,000 3,605,707 3,471,518 3,605,775 Total stockholders’ equity 410,058 500,631 407,649 478,060 455,941 Tangible common equity * 345,141 429,924 358,861 320,542 301,276 Performance ratios Return on average assets (ROAA) 1.15 % 1.18 % (1.87 )% 0.64 % 1.00 % Return on average equity (ROAE) 13.08 % 11.75 % (16.14 )% 5.52 % 8.52 % Return on average tangible common equity (ROATCE) * 16.35 % 14.10 % 8.27 % 9.22 % 13.43 % Yield on loans 4.98 % 4.77 % 5.00 % 5.73 % 5.74 % Cost of interest-bearing deposits 0.53 % 0.30 % 0.66 % 1.53 % 1.15 % Net interest margin 3.51 % 3.44 % 3.63 % 3.48 % 3.81 % Efficiency ratio * 64.60 % 63.01 % 66.36 % 65.45 % 60.14 % Non-interest income / average assets 0.72 % 0.74 % 0.65 % 0.63 % 0.55 % Non-interest expense / average assets 2.56 % 2.70 % 5.23 % 2.50 % 2.62 % Dividend payout ratio 10.26 % 4.84 % 0.00 % 0.00 % 0.00 % Capital Ratios Tier 1 Leverage Ratio 9.61 % 9.09 % 9.30 % 9.02 % 8.60 % Common Equity Tier 1 Capital Ratio 12.26 % 12.03 % 12.82 % 11.63 % 10.95 % Tier 1 Risk Based Capital Ratio 12.88 % 12.67 % 13.37 % 12.15 % 11.45 % Total Risk Based Capital Ratio 16.08 % 15.96 % 17.35 % 12.59 % 11.86 % Equity / Assets 8.23 % 9.74 % 10.16 % 12.10 % 11.23 % Book value per share $ 25.74 $ 29.87 $ 28.04 $ 30.95 $ 28.87 Tangible book value per share * $ 21.67 $ 25.65 $ 24.68 $ 20.75 $ 19.08 Tangible common equity to tangible assets * 7.02 % 8.48 % 9.05 % 8.45 % 7.71 % * Indicates non-GAAP financial measure.
This discussion and analysis of our financial condition and results of operation includes the following sections: • Table containing selected financial data and ratios for the periods; • Overview; • Critical Accounting Policies – a discussion of accounting policies that require critical estimates and assumptions; • Results of Operations – an analysis of our operating results, including disclosures about the sustainability of our earnings; • Financial Condition – an analysis of our financial position; • Liquidity and Capital Resources – an analysis of our cash flows and capital position; and • Non-GAAP Financial Measures – reconciliation of non-GAAP measures. 56 Years Ended December 31, (Dollars in thousands, except per share data) 2023 2022 2021 2020 2019 Statement of Income Data Interest and dividend income $ 246,712 $ 188,248 $ 157,368 $ 155,561 $ 175,499 Interest expense 87,694 25,418 14,789 22,909 49,641 Net interest income 159,018 162,830 142,579 132,652 125,858 Provision (reversal) for credit losses 1,873 125 (8,480 ) 24,255 18,354 Net gain on acquisition - 962 585 2,145 — Net gain (loss) from securities transactions (51,909 ) 5 406 11 14 Other non-interest income 32,780 34,990 31,851 23,867 24,974 Merger expense 297 594 9,189 299 915 Goodwill impairment — — — 104,831 — Loss on extinguishment of debt — — 372 — — Other non-interest expense 135,304 127,786 109,904 103,860 98,720 Income (loss) before income taxes 2,415 70,282 64,436 (74,570 ) 32,857 Provision for income taxes (5,406 ) 12,594 11,956 400 7,278 Net income (loss) 7,821 57,688 52,480 (74,970 ) 25,579 Net income (loss) allocable to common stockholders 7,821 57,688 52,480 (74,970 ) 25,579 Basic earnings (loss) per share 0.50 3.56 3.49 (4.97 ) 1.64 Diluted earnings (loss) per share 0.50 3.51 3.43 (4.97 ) 1.61 Balance Sheet Data (at period end) Cash and cash equivalents $ 379,099 $ 104,428 $ 259,954 $ 280,698 $ 89,291 Securities available-for-sale 919,648 1,184,390 1,327,442 871,827 142,067 Securities held-to-maturity 2,209 1,948 — — 769,059 Loans held for sale 476 349 4,214 12,394 5,933 Gross loans held for investment 3,332,901 3,311,548 3,155,627 2,591,696 2,556,652 Allowance for credit losses 43,520 45,847 48,365 33,709 12,232 Loans held for investment, net of allowance for credit losses 3,289,381 3,265,701 3,107,262 2,557,987 2,544,420 Goodwill and core deposit intangibles, net 60,323 63,697 69,344 47,658 156,339 Mortgage servicing asset, net 75 176 276 — 5 Naming rights, net 1,000 1,044 1,087 1,130 1,174 Total assets 5,034,592 4,981,651 5,137,631 4,013,356 3,949,578 Total deposits 4,145,455 4,241,807 4,420,004 3,447,590 3,063,516 Borrowings 380,503 281,734 151,891 133,857 383,632 Total liabilities 4,581,732 4,571,593 4,637,000 3,605,707 3,471,518 Total stockholders’ equity 452,860 410,058 500,631 407,649 478,060 Tangible common equity * 391,462 345,141 429,924 358,861 320,542 Performance ratios Return on average assets (ROAA) 0.16 % 1.15 % 1.18 % (1.87 )% 0.64 % Return on average equity (ROAE) 1.85 % 13.08 % 11.75 % (16.14 )% 5.52 % Return on average tangible common equity (ROATCE) * 2.94 % 16.35 % 14.10 % 8.27 % 9.22 % Yield on loans 6.39 % 4.98 % 4.77 % 5.00 % 5.73 % Cost of interest-bearing deposits 2.21 % 0.53 % 0.30 % 0.66 % 1.53 % Net interest margin 3.46 % 3.51 % 3.44 % 3.63 % 3.48 % Efficiency ratio * 70.55 % 64.60 % 63.01 % 66.36 % 65.45 % Non-interest income / average assets -0.38 % 0.72 % 0.74 % 0.65 % 0.63 % Non-interest expense / average assets 2.71 % 2.56 % 2.70 % 5.23 % 2.50 % Dividend payout ratio 88.35 % 10.26 % 4.84 % 0.00 % 0.00 % Capital Ratios Tier 1 Leverage Ratio 9.46 % 9.61 % 9.09 % 9.30 % 9.02 % Common Equity Tier 1 Capital Ratio 11.74 % 12.26 % 12.03 % 12.82 % 11.63 % Tier 1 Risk Based Capital Ratio 12.36 % 12.88 % 12.67 % 13.37 % 12.15 % Total Risk Based Capital Ratio 15.48 % 16.08 % 15.96 % 17.35 % 12.59 % Equity / Assets 8.99 % 8.23 % 9.74 % 10.16 % 12.10 % Book value per share $ 29.35 $ 25.74 $ 29.87 $ 28.04 $ 30.95 Tangible book value per share * $ 25.37 $ 21.67 $ 25.65 $ 24.68 $ 20.75 Tangible common equity to tangible assets * 7.87 % 7.02 % 8.48 % 9.05 % 8.45 % * Indicates non-GAAP financial measure.
Recent Sales of Unregistered Equity Securities None Purchases of Equity Securities by the Issuer and Affiliated Purchasers Repurchase of Common Stock On September 16, 2022, the Federal Reserve Bank of Kansas City advised the Company that it had no objection to the Company’s authorization of its repurchase of up to an additional 1,000,000 shares of the Company’s Class A Voting common stock, par value $0.01 per share, from time to time, beginning October 1, 2022, and concluding September 30, 2023. 52 On October 20, 2021, the Federal Reserve Bank of Kansas City advised the Company that it had no objection to the Company’s authorization of its repurchase of up to an additional 1,000,000 shares of the Company’s Class A Voting common stock, par value $0.01 per share, from time to time, beginning October 30, 2021, and concluding October 29, 2022.
Recent Sales of Unregistered Equity Securities None Purchases of Equity Securities by the Issuer and Affiliated Purchasers Repurchase of Common Stock On September 27, 2023, the Federal Reserve Bank of Kansas City advised the Company that it had no objection to the Company’s authorization of its repurchase of up to an additional 1,000,000 shares of the Company’s Class A Voting common stock, par value $0.01 per share, from time to time, beginning October 1, 2023, and concluding September 30, 2024. 53 The following table presents shares that were repurchased under the repurchase program during the fourth quarter of 2023.
Plan beginning October 1, 2022 to September 30, 2023 Period Total Number of Shares Purchased Average Price Paid per Share Total Number of Shares Purchased as Part of Repurchase Plan Maximum Number of Shares That May Yet Be Purchased Under the Plan (1) October 1, 2022 through October 31, 2022 110,064 $ 32.05 110,064 889,936 November 1, 2022 through November 30, 2022 17,558 35.99 17,558 872,378 December 1, 2022 through December 31, 2022 36,105 35.94 36,105 836,273 Total 163,727 $ 33.33 163,727 836,273 (1)Represents shares that may be repurchased under the 2022 repurchase plan 53 Item 6 : Reserved 54 Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations .
Plan beginning October 1, 2023, to September 30, 2024 Period Total Number of Shares Purchased Average Price Paid per Share Total Number of Shares Purchased as Part of Repurchase Plan Maximum Number of Shares That May Yet Be Purchased Under the Plan (1) October 1, 2023 through October 31, 2023 — $ — — 1,000,000 November 1, 2023 through November 30, 2023 — — — 1,000,000 December 1, 2023 through December 31, 2023 — — — 1,000,000 Total - $ - - 1,000,000 (1)Represents shares that may be repurchased under the 2023 repurchase plan 54 Item 6 : Reserved 55 Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations .
For more information, see “Item 7 – Supervision and Regulation – Banking Regulation – Standards for Safety and Soundness.” Securities Authorized for Issuance Under Equity Compensation Plans The following table presents shares of our common stock that may be issued with respect to compensation plans at December 31, 2022. 50 Plan Category Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) Weighted average exercise price of outstanding options, warrants and rights (b) Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column a) (c) Equity compensation plans - stock options 379,096 $ 27.72 * Equity compensation plans - restricted stock units 337,250 — * Equity compensation plans - available 716,346 757,789 Equity compensation plans - employee stock purchase plan — — 383,702 Equity compensation plans 716,346 1,141,491 Equity compensation plans not approved by security holders — — — Total 716,346 $ 27.72 1,141,491 * All securities remaining available for future issuance were available under our 2022 Omnibus Equity Plan as of December 31, 2022. 51 On April 26, 2022, the Company's shareholders approved the Company’s 2022 Omnibus Equity Plan (the Plan) to reserve 760,000 shares for the grant of non-qualified stock options, restricted stock units, restricted stock and unrestricted stock to its employees and directors.
For more information, see “Item 7 – Supervision and Regulation – Banking Regulation – Standards for Safety and Soundness.” Securities Authorized for Issuance Under Equity Compensation Plans The following table presents shares of our common stock that may be issued with respect to compensation plans at December 31, 2023. 51 Plan Category Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) Weighted average exercise price of outstanding options, warrants and rights (b) Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column a) (c) Equity compensation plans - stock options 376,446 $ 26.71 * Equity compensation plans - restricted stock awards and restricted stock units 283,375 * Equity compensation plans - available 659,821 543,912 Equity compensation plans - employee stock purchase plan — — 351,646 Equity compensation plans 659,821 895,558 Equity compensation plans not approved by security holders — — — Total 659,821 $ — 895,558 * All securities remaining available for future issuance were available under our 2022 Omnibus Equity Plan as of December 31, 2023.
Analysis of Changes in Net Interest Income 2022 vs. 2021 2021 vs. 2020 Increase (Decrease) Due to: Increase (Decrease) Due to: (Dollars in thousands) Volume (1) Yield/Rate (1) Total Volume (1) Yield/Rate (1) Total Interest-earning assets Loans Commercial and industrial $ (7,340 ) $ (1,982 ) $ (9,322 ) $ (2,421 ) $ 8,400 $ 5,979 Commercial real estate 10,956 5,490 16,446 4,455 (6,446 ) (1,991 ) Real estate construction 3,736 4,277 8,013 1,645 (2,336 ) (691 ) Residential real estate 3,689 (1,026 ) 2,663 2,017 (2,570 ) (553 ) Agricultural real estate 2,667 610 3,277 1,107 (993 ) 114 Agricultural 889 447 1,336 1,038 (621 ) 417 Consumer 664 448 1,112 1,032 (1,637 ) (605 ) Total loans 15,261 8,264 23,525 8,873 (6,203 ) 2,670 Taxable securities 3,743 2,974 6,717 4,586 (4,111 ) 475 Nontaxable securities 38 (183 ) (145 ) (487 ) (352 ) (839 ) Federal funds sold and other (658 ) 1,441 783 748 (1,247 ) (499 ) Total interest-earning assets $ 18,384 $ 12,496 $ 30,880 $ 13,720 $ (11,913 ) $ 1,807 Interest-bearing liabilities Savings, NOW and money market $ 486 $ 6,606 $ 7,092 $ 1,079 $ (3,267 ) $ (2,188 ) Certificates of deposit 290 684 974 (1,092 ) (5,047 ) (6,139 ) Total interest-bearing deposits 776 7,290 8,066 (13 ) (8,314 ) (8,327 ) FHLB term and line of credit advances 1,348 577 1,925 (1,989 ) (134 ) (2,123 ) Federal Reserve Bank discount window — — — (6 ) — (6 ) Bank stock loan — — — (415 ) — (415 ) Subordinated borrowings 446 64 510 2,810 (58 ) 2,752 Other borrowings 25 103 128 1 (2 ) (1 ) Total interest-bearing liabilities 2,595 8,034 10,629 388 (8,508 ) (8,120 ) Net Interest Income $ 15,789 $ 4,462 $ 20,251 $ 13,332 $ (3,405 ) $ 9,927 (1) The effect of changes in volume is determined by multiplying the change in volume by the previous year’s average rate.
Analysis of Changes in Net Interest Income 2023 vs. 2022 2022 vs. 2021 Increase (Decrease) Due to: Increase (Decrease) Due to: (Dollars in thousands) Volume (1) Yield/Rate (1) Total Volume (1) Yield/Rate (1) Total Interest-earning assets Loans Commercial and industrial $ (158 ) $ 10,801 $ 10,643 $ (7,340 ) $ (1,982 ) $ (9,322 ) Commercial real estate 2,307 16,012 18,319 10,956 5,490 16,446 Real estate construction 4,860 10,635 15,495 3,736 4,277 8,013 Residential real estate (1,205 ) 3,000 1,795 3,689 (1,026 ) 2,663 Agricultural real estate 2 2,419 2,421 2,667 610 3,277 Agricultural (1,492 ) 1,761 269 889 447 1,336 Consumer 226 1,186 1,412 664 448 1,112 Total loans 4,540 45,814 50,354 15,261 8,264 23,525 Taxable securities (3,275 ) 4,435 1,160 3,743 2,974 6,717 Nontaxable securities (835 ) 97 (738 ) 38 (183 ) (145 ) Federal funds sold and other 2,473 5,215 7,688 (658 ) 1,441 783 Total interest-earning assets $ 2,903 $ 55,561 $ 58,464 $ 18,384 $ 12,496 $ 30,880 Interest-bearing liabilities Demand savings and money market $ (726 ) $ 36,135 $ 35,409 $ 486 $ 6,606 $ 7,092 Certificates of deposit 1,670 17,073 18,743 290 684 974 Total interest-bearing deposits 944 53,208 54,152 776 7,290 8,066 FHLB term and line of credit advances 567 1,283 1,850 1,348 577 1,925 Federal Reserve Bank discount window 4,753 2 4,755 — — — Subordinated borrowings 37 783 820 446 64 510 Other borrowings (26 ) 725 699 25 103 128 Total interest-bearing liabilities 6,275 56,001 62,276 2,595 8,034 10,629 Net Interest Income $ (3,372 ) $ (440 ) $ (3,812 ) $ 15,789 $ 4,462 $ 20,251 (1) The effect of changes in volume is determined by multiplying the change in volume by the previous year’s average rate.
Highlights for the Year Ended December 31, 2022 • Net income of $57.7 million, or $3.51 diluted earnings per share, for the year ended December 31, 2022, compared to net income of $52.5 million, or $3.43 diluted earnings per share, for the year ended December 31, 2021, an increase of $5.2 million, or 9.9%. • Dividends declared of $5.8 million, or $0.36 per share, for the year ended December 31, 2022 representing a full year of dividends, compared to $2.5 million, or $0.16 per share, for the year ended December 31, 2021. • Net interest income of $162.8 million for the year ended December 31, 2022, compared to net interest income of $142.6 million for the year ended December 31, 2021, an increase of $20.2 million, or 14.2%. • Total loans held for investment of $3.31 billion at December 31, 2022, compared to $3.16 billion at December 31, 2021, an increase of $155.9 million, or 4.9%. • Total nonperforming assets of $18.2 million at December 31, 2022, compared to $66.0 million at December 31, 2021, a decrease of $47.8 million, or 72.4%. • Return on average equity of 13.08% at December 31, 2022, compared to 11.75% at December 31, 2021, an increase of 1.3%. • Return on average tangible common equity of 16.35 % at December 31, 2022, compared to 14.10% at December 31, 2021, an increase of 2.3%.
Adjusted to exclude the loss on re-positioning of the investment portfolio, net income was $48.9 million, or $3.13 diluted earnings per share. • Dividends declared of $6.9 million, or $0.44 per share, for the year ended December 31, 2023, compared to $5.4 million, or $0.36 per share, for the year ended December 31, 2022, an increase of 22.0% • Total loans held for investment increased to $3.33 billion at December 31, 2023, compared to $3.31 billion at December 31, 2022. • Announced the 10th whole-bank acquisition since the Company's initial public offering, with our merger with Rockhold BanCorp.