Biggest changeThe fourth quarter of 2023 Tangible Book Value reflected increased retained earnings and accumulated other comprehensive income. 36 Selected income statement and balance sheet data and key performance indicators are presented in the tables below: Year Ended December 31, 2023 2022 2021 EARNINGS DATA: (In thousands, except per share data) Interest income $ 648,880 $ 515,573 $ 449,199 Interest expense 88,010 33,493 41,829 Net interest income 560,870 482,080 407,370 Provision for credit losses 60,638 24,119 221 Net interest income after provision for credit losses 500,232 457,961 407,149 Non-interest income 128,381 131,690 133,210 Non-interest expenses 363,365 345,546 325,756 Income before taxes 265,248 244,105 214,603 Income tax expense 83,376 77,866 68,452 Net income 181,872 166,239 146,151 Less: dividends on preferred stock — — (1,255) Income available to common shareholders $ 181,872 $ 166,239 $ 144,896 PER SHARE DATA: Basic $ 3.85 $ 3.46 $ 2.85 Diluted $ 3.83 $ 3.44 $ 2.81 Average common shares outstanding 47,258 48,033 50,956 Average common shares outstanding and equivalents 47,552 48,436 51,370 Cash dividends declared per common share $ 0.88 0.70 0.40 Cash dividends declared on common shares $ 41,853 33,593 20,505 PERFORMANCE RATIOS: Return on average assets (ROA) 1.79 % 1.64 % 1.42 % Return on average tangible common stockholders’ equity 18.14 % 17.98 % 15.70 % Return on average common equity (ROE) 16.37 % 15.95 % 13.80 % Efficiency ratio 53.22 % 56.85 % 60.70 % Interest rate spread 5.71 % 5.02 % 4.18 % Interest rate margin 5.79 % 5.05 % 4.20 % 37 December 31, 2023 2022 2021 PERIOD END BALANCES AND CAPITAL RATIOS: (In thousands, except per share data) Investments and loans Investment securities $ 2,686,770 $ 1,971,522 $ 895,818 Loans, net 7,401,618 6,723,236 6,329,311 Total investments and loans $ 10,088,388 $ 8,694,758 $ 7,225,129 Deposits and borrowings Deposits $ 9,762,169 $ 8,568,364 $ 8,603,118 Borrowings 200,770 27,034 64,571 Total deposits and borrowings $ 9,962,939 $ 8,595,398 $ 8,667,689 Stockholders’ equity Common stock 59,885 59,885 59,885 Additional paid-in capital 638,667 636,793 637,061 Legal surplus 150,967 133,901 117,677 Retained earnings 639,324 516,371 399,949 Treasury stock, at cost (228,350) (211,135) (150,572) Accumulated other comprehensive loss (67,013) (93,409) 5,160 Total stockholders’ equity $ 1,193,480 $ 1,042,406 $ 1,069,160 Per share data Book value per common share $ 25.36 $ 21.91 $ 21.54 Tangible book value per common share $ 23.13 $ 19.56 $ 19.08 Market price $ 37.48 $ 27.56 $ 26.56 Capital ratios Leverage capital 11.03 % 10.36 % 9.69 % Common equity Tier 1 capital 14.12 % 13.64 % 13.77 % Tier 1 risk-based capital 14.12 % 13.64 % 14.27 % Total risk-based capital 15.37 % 14.89 % 15.52 % Financial assets managed Trust assets managed $ 2,511,880 $ 2,334,672 $ 3,758,895 Broker-dealer assets managed 2,446,281 2,172,116 2,466,004 Total assets managed $ 4,958,161 $ 4,506,788 $ 6,224,899 ANALYSIS OF RESULTS OF OPERATIONS The following tables show major categories of interest-earning assets and interest-bearing liabilities, their respective interest income, expenses, yields and costs, and their impact on net interest income due to changes in volume and rates for 2023 and 2022. 38 TABLE 1 - ANALYSIS OF NET INTEREST INCOME AND CHANGES DUE TO VOLUME/RATE FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022 Interest Average rate Average balance December 2023 December 2022 December 2023 December 2022 December 2023 December 2022 (Dollars in thousands) A - TAX EQUIVALENT SPREAD Interest-earning assets $ 648,880 515,573 6.70 % 5.40 % $ 9,688,019 $ 9,544,055 Tax equivalent adjustment 16,061 14,679 0.17 % 0.15 % — — Interest-earning assets - tax equivalent 664,941 530,252 6.87 % 5.55 % 9,688,019 9,544,055 Interest-bearing liabilities 88,010 33,493 0.99 % 0.38 % 8,903,725 8,902,427 Tax equivalent net interest income / spread 576,931 496,759 5.88 % 5.17 % 784,294 641,628 Tax equivalent interest rate margin 6.05 % 5.32 % B - NORMAL SPREAD Interest-earning assets: Investments: Investment securities 62,730 40,722 3.23 % 2.55 % 1,940,776 1,594,662 Interest bearing cash and money market investments 31,406 14,689 5.02 % 1.14 % 626,067 1,291,633 Total investments 94,136 55,411 3.67 % 1.92 % 2,566,843 2,886,295 Non-PCD loans Mortgage loans 34,442 36,881 5.54 % 5.42 % 621,382 680,768 Commercial loans 201,260 138,715 7.69 % 5.90 % 2,617,240 2,349,114 Consumer loans 70,197 58,181 11.42 % 11.28 % 614,902 515,781 Auto loans 176,144 147,557 8.30 % 8.17 % 2,122,997 1,805,976 Total Non-PCD loans 482,043 381,334 8.07 % 7.13 % 5,976,521 5,351,639 PCD loans Mortgage loans 60,434 66,610 6.16 % 6.02 % 980,564 1,106,708 Commercial loans 11,764 11,112 7.35 % 5.86 % 160,001 189,606 Consumer loans 109 155 14.99 % 14.03 % 727 1,102 Auto loans 394 951 11.72 % 10.94 % 3,363 8,705 Total PCD loans 72,701 78,828 6.35 % 6.04 % 1,144,655 1,306,121 Total loans (1) 554,744 460,162 7.79 % 6.91 % 7,121,176 6,657,760 Total interest-earning assets $ 648,880 515,573 6.70 % 5.40 % $ 9,688,019 $ 9,544,055 39 Interest Average rate Average balance December 2023 December 2022 December 2023 December 2022 December 2023 December 2022 (Dollars in thousands) Interest-bearing liabilities: Deposits: NOW Accounts 25,710 11,291 1.03 % 0.41 % 2,489,560 2,761,653 Savings accounts 17,727 6,470 0.80 % 0.28 % 2,214,256 2,306,607 Time deposits 25,225 7,943 1.92 % 0.69 % 1,315,745 1,143,469 Non-interest bearing deposits — — — % — % 2,590,523 2,647,871 Total core deposits 68,662 25,704 0.80 % 0.29 % 8,610,084 8,859,600 Fair value premium and core deposit intangible amortizations 5,283 6,500 — % — % — — Brokered deposits 2,020 35 5.16 % 0.30 % 39,100 11,366 Total deposits 75,965 32,239 0.88 % 0.36 % 8,649,184 8,870,966 Borrowings: Securities sold under agreements to repurchase 3,306 — 5.55 % — % 59,541 — Advances from FHLB and other borrowings 8,739 733 4.48 % 2.67 % 195,000 27,497 Subordinated capital notes — 521 — % 13.15 % — 3,964 Total borrowings 12,045 1,254 4.73 % 3.99 % 254,541 31,461 Total interest-bearing liabilities 88,010 33,493 0.99 % 0.38 % 8,903,725 8,902,427 Net interest income / spread $ 560,870 $ 482,080 5.71 % 5.02 % Interest rate margin 5.79 % 5.05 % Excess of average interest-earning assets over average interest-bearing liabilities $ 784,294 $ 641,628 Average interest-earning assets to average interest-bearing liabilities ratio 108.81 % 107.21 % (1) Includes loans held for sale and excludes allowance for credit losses.
Biggest changeTangible Book Value per share reflected the above-mentioned share buybacks and lower other comprehensive income. 36 Selected income statement and balance sheet data and key performance indicators are presented in the tables below: Year Ended December 31, 2024 2023 2022 EARNINGS DATA: (In thousands, except per share data) Interest income $ 750,277 $ 648,880 $ 515,573 Interest expense 161,837 88,010 33,493 Net interest income 588,440 560,870 482,080 Provision for credit losses 82,251 60,638 24,119 Net interest income after provision for credit losses 506,189 500,232 457,961 Non-interest income 123,249 128,381 131,690 Non-interest expenses 375,690 363,365 345,546 Income before taxes 253,748 265,248 244,105 Income tax expense 55,578 83,376 77,866 Net income available to common shareholders $ 198,170 $ 181,872 $ 166,239 PER SHARE DATA: EPS Basic $ 4.25 $ 3.85 $ 3.46 EPS Diluted $ 4.23 $ 3.83 $ 3.44 Average common shares outstanding 46,637 47,258 48,033 Average common shares outstanding and equivalents 46,902 47,552 48,436 Cash dividends declared per common share $ 1.00 0.88 0.70 Cash dividends declared on common shares $ 46,931 41,853 33,593 PERFORMANCE RATIOS: Return on average assets (ROA) 1.75 % 1.79 % 1.64 % Return on average equity (ROE) 15.78 % 16.37 % 15.95 % Return on average tangible common stockholders’ equity (non-GAAP, see Table 18) 17.17 % 18.14 % 17.98 % Efficiency ratio 52.94 % 53.22 % 56.85 % Interest rate spread 5.29 % 5.71 % 5.02 % Interest rate margin 5.43 % 5.79 % 5.05 % 37 December 31, 2024 2023 2022 PERIOD END BALANCES AND CAPITAL RATIOS: (In thousands, except per share data) Investments and loans Investment securities $ 2,720,277 $ 2,686,770 $ 1,971,522 Loans, net 7,633,831 7,401,618 6,723,236 Total investments and loans $ 10,354,108 $ 10,088,388 $ 8,694,758 Deposits and borrowings Deposits $ 9,604,786 $ 9,762,169 $ 8,568,364 Securities sold under agreements to repurchase 75,222 — — Advances from FHLB and other borrowings 325,952 200,770 27,034 Total deposits and borrowings $ 10,005,960 $ 9,962,939 $ 8,595,398 Stockholders’ equity Common stock 59,885 59,885 59,885 Additional paid-in capital 639,786 638,667 636,793 Legal surplus 169,537 150,967 133,901 Retained earnings 771,993 639,324 516,371 Treasury stock, at cost (296,991) (228,350) (211,135) Accumulated other comprehensive loss (89,839) (67,013) (93,409) Total stockholders’ equity $ 1,254,371 $ 1,193,480 $ 1,042,406 Per share data Book value per common share $ 27.60 $ 25.36 $ 21.91 Tangible book value per common share (non-GAAP, see Table 18) $ 25.43 $ 23.13 $ 19.56 Market price $ 42.32 $ 37.48 $ 27.56 Capital ratios Leverage capital 10.93 % 11.03 % 10.36 % Common equity Tier 1 capital 14.26 % 14.12 % 13.64 % Tier 1 risk-based capital 14.26 % 14.12 % 13.64 % Total risk-based capital 15.52 % 15.37 % 14.89 % Financial assets managed Trust assets managed $ 2,262,446 $ 2,511,880 $ 2,334,672 Broker-dealer assets managed 2,246,884 2,446,281 2,172,116 Total assets managed $ 4,509,330 $ 4,958,161 $ 4,506,788 38 ANALYSIS OF RESULTS OF OPERATIONS The following tables show major categories of interest-earning assets and interest-bearing liabilities, their respective interest income, expenses, yields and costs, and their impact on net interest income due to changes in volume and rates for 2024 and 2023.