Biggest changeIncome on tax-free investment securities and loans is adjusted to a tax-equivalent basis, a non-GAAP measure, using the prevailing federal statutory tax rate of 21.0 percent in 2023, 2022 and 2021. -66- Table of Contents Summary of net interest income Year ended December 31, 2023 December 31, 2022 Average Interest Income/ Yield/ Average Interest Income/ Yield/ (Dollars in thousands, except percents) Balance Expense Rate Balance Expense Rate Assets: Earning assets: Loans: Taxable $ 2,605,927 $ 129,013 4.95 % $ 2,306,455 $ 95,505 4.14 % Tax-exempt 225,839 7,124 3.15 216,195 6,436 2.98 Total loans 2,831,766 136,137 4.81 2,522,650 101,941 4.04 Investments: Taxable 468,403 7,916 1.69 537,566 8,236 1.53 Tax-exempt 90,897 2,003 2.20 111,083 2,615 2.35 Total investments 559,300 9,919 1.77 648,649 10,851 1.67 Interest-bearing deposits 6,373 335 5.26 8,536 101 1.17 Federal funds sold 98,535 5,377 5.46 53,056 342 0.65 Total interest-earning assets 3,495,974 151,768 4.34 % 3,232,891 113,235 3.50 % Less: allowance for credit losses 24,377 29,298 Other assets 211,618 210,392 Total assets $ 3,683,215 $ 151,768 $ 3,413,985 $ 113,235 Liabilities and Stockholders’ Equity: Interest-bearing liabilities: Money market accounts $ 714,940 $ 22,686 3.17 % $ 624,528 $ 4,967 0.80 % Interest-bearing demand and NOW accounts 779,977 15,586 2.00 791,653 4,493 0.57 Savings accounts 474,028 994 0.21 520,770 496 0.10 Time deposits less than $100 349,990 13,344 3.81 127,801 1,299 1.02 Time deposits $100 or more 200,743 5,951 2.96 162,998 1,377 0.84 Total interest-bearing deposits 2,519,678 58,561 2.32 2,227,750 12,632 0.57 Short-term borrowings 38,331 1,920 5.01 42,680 1,103 2.58 Long-term debt 19,448 842 4.33 1,634 76 4.65 Subordinated debt 33,000 1,774 5.38 33,000 1,774 5.38 Total borrowings 90,779 4,536 5.00 77,314 2,953 3.82 Total interest-bearing liabilities 2,610,457 $ 63,097 2.42 % 2,305,064 $ 15,585 0.68 % Noninterest-bearing deposits 698,749 753,399 Other liabilities 44,786 34,517 Stockholders’ equity 329,223 321,005 Total liabilities and stockholders’ equity $ 3,683,215 $ 3,413,985 Net interest income/spread $ 88,671 1.92 % $ 97,650 2.82 % Net interest margin (Non-GAAP) 2.54 % 3.02 % Tax-equivalent adjustments: Loans $ 1,496 $ 1,352 Investments 421 549 Total adjustments $ 1,917 $ 1,901 Note: Average balances were calculated using average daily balances.
Biggest changeThe decrease in 2023 is primarily due to lower origination fees. -66- Table of Contents 2022 Average Average Interest Income/ Interest (Dollars in thousands, except percents) Balance Expense Rate Assets: Earning assets: Loans: Taxable $ 2,306,455 $ 95,505 4.14 % Tax-exempt 216,195 6,436 2.98 Total loans 2,522,650 101,941 4.04 Investments: Taxable 537,566 8,236 1.53 Tax-exempt 111,083 2,615 2.35 Total investments 648,649 10,851 1.67 Interest-bearing deposits 8,536 101 1.17 Federal funds sold 53,056 342 0.65 Total interest-earning assets 3,232,891 113,235 3.50 % Less: allowance for loan losses 29,298 Other assets 210,392 Total assets $ 3,413,985 Liabilities and Stockholders’ Equity: Interest-bearing liabilities: Money market accounts $ 624,528 $ 4,967 0.80 % Interest-bearing demand and NOW accounts 791,653 4,493 0.57 Savings accounts 520,770 496 0.10 Time deposits less than $100 127,801 1,299 1.02 Time deposits $100 or more 162,998 1,377 0.84 Total interest-bearing deposits 2,227,750 12,632 0.57 Short-term borrowings 42,680 1,103 2.58 Long-term debt 1,634 76 4.65 Subordinated debt 33,000 1,774 5.38 Total borrowings 77,314 2,953 3.82 Total interest-bearing liabilities 2,305,064 15,585 0.68 % Noninterest-bearing deposits 753,399 Other liabilities 34,517 Stockholders’ equity 321,005 Total liabilities and stockholders’ equity $ 3,413,985 Net interest income/spread $ 97,650 2.82 % Net interest margin (Non-GAAP) 3.02 % Tax-equivalent adjustments: Loans $ 1,352 Investments 549 Total adjustments $ 1,901 Provision for Credit Losses: The ACL increased $19.9 million to $41.8 million at December 31, 2024, from $21.9 million at the end of 2023.