Biggest changeThese additional factors include, but are not limited to, the following: ● The strength of the local, state, national and international economies (including effects of inflationary pressures and supply chain constraints). ● The economic impact of any future terrorist threats and attacks, widespread disease or pandemics (including the COVID-19 pandemic in the United States), acts of war or threats thereof (including the Russian invasion of Ukraine and the Israeli-Palestinian conflict), or other adverse events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events. ● Changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the FASB, the SEC or the PCAOB. ● Changes in local, state and federal laws, regulations and governmental policies concerning the Company’s general business and any other changes in response to the recent failures of other banks. ● Changes in the interest rates and prepayment rates of the Company’s assets (including the impact of LIBOR phase-out and the recent potential additional rate increases by the Federal Reserve). ● Increased competition in the financial services sector, including from non-bank competitors such as credit unions and “fintech” companies, and the inability to attract new customers. ● Changes in technology and the ability to develop and maintain secure and reliable electronic systems. ● Unexpected results of acquisitions which may include failure to realize the anticipated benefits of the acquisitions and the possibility that transaction costs may be greater than anticipated. ● The loss of key executives and employees. ● Changes in consumer spending. ● Unexpected outcomes of existing or new litigation involving the Company. ● The economic impact of exceptional weather occurrences such as tornadoes, floods and blizzards. ● Fluctuations in the value of securities held in our securities portfolio. 64 Table of Contents ● Concentrations within our securities portfolio, large loans to certain borrowers, and large deposits from certain clients. ● The concentration of large deposits from certain clients who have balances above current FDIC insurance limits and who may withdraw deposits to diversify their exposure. ● The level of non-performing assets on our balance sheets. ● Interruptions involving our information technology and communications systems or third-party servicers. ● Breaches or failures of our information security controls or cybersecurity-related incidents. ● The ability of the Company to manage the risks associated with the foregoing as well as anticipated. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.
Biggest changeThese additional factors include, but are not limited to, the following: ● The strength of the local, state, national and international economies and financial markets (including effects of inflationary pressures and supply chain constraints). ● Effects on the U.S. economy resulting from the implementation of policies proposed by the new presidential administration, including tariffs, mass deportations and tax regulations. ● The economic impact of any future terrorist threats and attacks, widespread disease or pandemics, acts of war or threats thereof (including the Russian invasion of Ukraine and ongoing conflicts in the Middle East), or other adverse events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events. ● New or revised accounting policies and practices, as may be adopted by state and federal banking agencies, the FASB, the SEC or the PCAOB. ● Changes in local, state and federal laws, regulations and governmental policies concerning the Company’s general business and any changes in response to the bank failures in 2023. ● The imposition of tariffs or other governmental policies impacting the value of products produced by the Company’s commercial borrowers. 67 Table of Contents ● Increased competition in the financial services sector, including from non-bank competitors such as credit unions and fintech companies, and the inability to attract new customers. ● Changes in technology and the ability to develop and maintain secure and reliable electronic systems. ● Unexpected results of acquisitions which may include failure to realize the anticipated benefits of the acquisitions and the possibility that transaction costs may be greater than anticipated. ● The loss of key executives and employees, talent shortages and employee turnover. ● Changes in consumer spending. ● Unexpected outcomes and costs of existing or new litigation or other legal proceedings and regulatory actions involving the Company. ● The economic impact on the Company and its customers of climate change, natural disasters and exceptional weather occurrences such as tornadoes, floods and blizzards. ● Fluctuations in the value of securities held in our securities portfolio, including as a result of changes in interest rates. ● Credit risk and risks from concentrations (by type of borrower, geographic area, collateral and industry) within our loan portfolio and large loans to certain borrowers (including CRE loans). ● The overall health of the local and national real estate market. ● The ability to maintain an adequate level of allowance for credit losses on loans. ● The concentration of large deposits from certain clients who have balances above current FDIC insurance limits and who may withdraw deposits to diversify their exposure. ● The ability to successfully manage liquidity risk, which may increase dependence on non-core funding sources such as brokered deposits, and may negatively impact the Company’s cost of funds. ● The level of non-performing assets on our balance sheets. ● Interruptions involving our information technology and communications systems or third-party servicers. ● The occurrence of fraudulent activity, breaches or failures of our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud. ● Changes in the interest rates and repayment rates of the Company’s assets. ● The effectiveness of our risk management framework. ● The ability of the Company to manage the risks associated with the foregoing as well as anticipated. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. 68 Table of Contents
In compliance with applicable rules of the SEC, all non-GAAP measures are reconciled to the most directly comparable GAAP measure, as follows: ● TCE/TA ratio (non-GAAP) is reconciled to stockholders’ equity and total assets; ● Adjusted net income, adjusted EPS and adjusted ROAA (all non-GAAP measures) are reconciled to net income; ● NIM (TEY) (non-GAAP) and adjusted NIM (TEY) (non-GAAP) are reconciled to NIM; and ● Efficiency ratio (non-GAAP) is reconciled to noninterest expense, net interest income and noninterest income.
In compliance with applicable rules of the SEC, all non-GAAP measures are reconciled to the most directly comparable GAAP measure, as follows: ● TCE/TA ratio (non-GAAP) is reconciled to stockholders’ equity and total assets; ● Adjusted net income, adjusted EPS and adjusted ROAA (all non-GAAP measures) are reconciled to net income; ● NIM (TEY) (non-GAAP) and adjusted NIM (TEY) (non-GAAP) are reconciled to NIM; and ● Efficiency ratio (non-GAAP) and adjusted efficiency ratio (non-GAAP) are reconciled to noninterest expense, net interest income and noninterest income.
Future levels of swap fee income are dependent upon the needs of our traditional commercial and LIHTC borrowers, and the size of the related nonrefundable swap fee may fluctuate depending on the interest rate environment. Also included in capital markets revenue are gains on loan securitizations.
Future levels of swap fee income are dependent upon the needs of our traditional commercial and LIHTC borrowers, and the size of the related nonrefundable swap fee may fluctuate depending on the interest rate environment. Also included in capital markets revenue are gains/losses on loan securitizations.
Approximately 39% of the CRE portfolio are LIHTC loans of which all are performing and all are pass rated. Historically, the Company structures most residential real estate loans to conform to the underwriting requirements of Freddie Mac and Fannie Mae to allow the subsidiary banks to resell the loans on the secondary market to avoid the interest rate risk associated with longer term fixed rate loans and recognizing noninterest income from the gain on sale.
Approximately 43% of the CRE portfolio are LIHTC loans of which all are performing and all are pass rated. Historically, the Company structures most residential real estate loans to conform to the underwriting requirements of Freddie Mac and Fannie Mae to allow the subsidiary banks to resell the loans on the secondary market to avoid the interest rate risk associated with longer term fixed rate loans and recognizing noninterest income from the gain on sale.
Additionally, a comprehensive list of the acronyms and abbreviations used throughout this discussion is included in Note 1 to the Consolidated Financial Statements. GENERAL The Company was formed in February 1993 for the purpose of organizing QCBT. Over the past thirty years, the Company has grown to include four banking subsidiaries and a number of nonbanking subsidiaries.
Additionally, a comprehensive list of the acronyms and abbreviations used throughout this discussion is included in Note 1 to the Consolidated Financial Statements. GENERAL The Company was formed in February 1993 for the purpose of organizing QCBT. Over the past 31 years, the Company has grown to include four banking subsidiaries and a number of nonbanking subsidiaries.
Although management believes the level of the ACL as of December 31, 2023 was adequate to absorb losses inherent in the loan/lease portfolio, the HTM portfolio and OBS exposures, a decline in local economic conditions, or other factors, could result in increasing losses that cannot be reasonably predicted at this time.
Although management believes the level of the ACL as of December 31, 2024 was adequate to absorb losses inherent in the loan/lease portfolio, the HTM portfolio and OBS exposures, a decline in local economic conditions, or other factors, could result in increasing losses that cannot be reasonably predicted at this time.
The Company had no deposits by foreign depositors in domestic offices as of December 31, 2023 and 2022. Management will continue to focus on growing its core deposit portfolio, including its correspondent banking business at QCBT, as well as shifting the mix from brokered and other higher cost deposits to lower cost core deposits.
The Company had no deposits by foreign depositors in domestic offices as of December 31, 2024 and 2023. Management will continue to focus on growing its core deposit portfolio, including its correspondent banking business at QCBT, as well as shifting the mix from brokered and other higher cost deposits to lower cost core deposits.
The Company has emphasized growing the number and amount of lines of credit in an effort to strengthen this contingent source of liquidity. Additionally, the Company maintains a $50.0 million secured revolving credit note with a variable interest rate and a maturity of June 30, 2024. At December 31, 2023, the full $50.0 million was available.
The Company has emphasized growing the number and amount of lines of credit in an effort to strengthen this contingent source of liquidity. Additionally, the Company maintains a $50.0 million secured revolving credit note with a variable interest rate and a maturity of June 30, 2025. At December 31, 2024, the full $50.0 million was available.
Forward-looking statements, which may be based upon 63 Table of Contents beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “bode,” “predict,” “suggest,” “project,” “appear,” “plan,” “intend,” “estimate,” “annualize,” “may,” “will,” “would,” “could,” “should,” “likely,” “might,” “potential,” “continue,” “annualized,” “target,” “outlook,” as well as the negative forms of those words, or other similar expressions.
Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “bode,” “predict,” “suggest,” “project,” “appear,” “plan,” “intend,” “estimate,” “annualize,” “may,” “will,” “would,” “could,” “should,” “likely,” “might,” “potential,” “continue,” “annualized,” “target,” “outlook,” as well as the negative forms of those words, or other similar expressions.
See Note 18 to the Consolidated Financial Statements for detail of the capital amounts and ratios for the Company and its subsidiary banks. COMMITMENTS, CONTINGENCIES, CONTRACTUAL OBLIGATIONS, AND OFF-BALANCE SHEET ARRANGEMENTS In the normal course of business, the subsidiary banks make various commitments and incur certain contingent liabilities that are not presented in the accompanying Consolidated Financial Statements.
See Note 17 to the Consolidated Financial Statements for detail of the capital amounts and ratios for the Company and its subsidiary banks. COMMITMENTS, CONTINGENCIES, CONTRACTUAL OBLIGATIONS AND OFF-BALANCE SHEET ARRANGEMENTS In the normal course of business, the subsidiary banks make various commitments and incur certain contingent liabilities that are not presented in the accompanying Consolidated Financial Statements.
See Note 10 to the Consolidated Financial Statements for additional information on the Company’s short-term borrowings. FHLB ADVANCES AND OTHER BORROWINGS As a result of their membership in the FHLB of Des Moines, the subsidiary banks have the ability to borrow funds for short-term or long-term purposes under a variety of programs.
See Note 9 to the Consolidated Financial Statements for additional information on the Company’s short-term borrowings. FHLB ADVANCES AND OTHER BORROWINGS As a result of their membership in the FHLB of Des Moines, the subsidiary banks have the ability to borrow funds for short-term or long-term purposes under a variety of programs.
At renewal, the available line amount remained unchanged at $50.0 million for which there was no outstanding balance as of December 31, 2023. Interest on the revolving line of credit is calculated at the greater of: (a) the effective Prime Rate less 0.50% or (b) 3.00% per annum.
At renewal, the available line amount remained unchanged at $50.0 million for which there was no outstanding balance as of December 31, 2024. Interest on the revolving line of credit is calculated at the greater of: (a) the effective Prime Rate less 0.50% or (b) 3.00% per annum.
However, the Company may choose to utilize advances and/or brokered deposits to supplement funding needs, as this is a way for the Company to effectively and efficiently manage interest rate risk. The Company renewed its revolving credit note in the second quarter of 2023.
However, the Company may choose to utilize advances and/or brokered deposits to supplement funding needs, as this is a way for the Company to effectively and efficiently manage interest rate risk. The Company renewed its revolving credit note in the second quarter of 2024.
If a loan is determined to no longer share similar risk characteristics with other assets in the segmented pool, it is evaluated on an individual basis. The Company also estimates expected credit losses over the contractual term of the loan for the unfunded portion of the loan commitment that is not unconditionally cancellable by the Company.
If a loan is determined 39 Table of Contents to no longer share similar risk characteristics with other assets in the segmented pool, it is evaluated on an individual basis. The Company also estimates expected credit losses over the contractual term of the loan for the unfunded portion of the loan commitment that is not unconditionally cancellable by the Company.
See section titled “GAAP to Non-GAAP Reconciliations” for additional information. Adjusted net income for the year excludes a number of non-recurring items, after-tax, as set forth in the “GAAP to Non-GAAP Reconciliation” section.
See section titled “GAAP to Non-GAAP Reconciliations” for additional information. Adjusted net income for the year excludes a number of non-core or non-recurring items, after-tax, as set forth in the “GAAP to Non-GAAP Reconciliation” section.
Deposits in the ICS/CDARS program (which are included in interest bearing demand deposits and time deposits in the preceding table) totaled $2.1 billion, or 31.8% of all deposits, as of December 31, 2023. The Company’s correspondent bank deposit portfolio and funds managed consists of the following: ● Noninterest-bearing deposits which represent the correspondent banks’ operating cash used for processing transactions with the FRB, ● Money market deposits which represent some excess liquidity, and ● EBA balances of the correspondent banks held at the FRB.
Deposits in the ICS/CDARS program (which are included in interest bearing demand deposits and time deposits in the preceding table) totaled $2.4 billion, or 33.8% of all deposits, as of December 31, 2024. The Company’s correspondent bank deposit portfolio and funds managed consists of the following: ● Noninterest-bearing deposits which represent the correspondent banks’ operating cash used for processing transactions with the FRB; ● Money market deposits which represent some excess liquidity; and ● EBA balances of the correspondent banks held at the FRB.
The Company has various financial obligations, including contractual obligations and commitments, which may require future cash payments. The significant fixed and determinable contractual obligations to third parties are deposits without a stated maturity, certificates of deposit, short-term borrowings, subordinated notes, and junior subordinated debentures and totaled $7.2 billion as of December 31, 2023.
The Company has various financial obligations, including contractual obligations and commitments, which may require future cash payments. The significant fixed and determinable contractual obligations to third parties are deposits without a stated maturity, certificates of deposit, short-term borrowings, subordinated notes, and junior subordinated debentures and totaled $7.9 billion as of December 31, 2024.
In addition, the Company has not originated any subprime, Alt-A, no documentation, or stated income residential real estate loans throughout its history. 53 Table of Contents The following tables set forth the remaining maturities by loan/lease type as of December 31, 2023 and 2022.
In addition, the Company has not originated any subprime, Alt-A, no documentation, or stated income residential real estate loans throughout its history. 56 Table of Contents The following tables set forth the remaining maturities by loan/lease type as of December 31, 2024 and 2023.
Unpredictable future events could 56 Table of Contents adversely affect cash flows for both commercial and individual borrowers, which could cause the Company to experience increases in problem assets, delinquencies and losses on loans/leases, and may require additional increases in the provision for credit losses. Asset quality is a priority for the Company and its subsidiaries.
Unpredictable future events could adversely affect cash flows for both commercial and individual borrowers, which could cause the Company to experience increases in problem assets, delinquencies and losses on loans/leases, and may require additional increases in the provision for credit losses. Asset quality is a priority for the Company and its subsidiaries.
In evaluating net interest income and NIM, it's important to understand the impact of acquisition accounting net accretion when comparing periods. The above table reports NIM with and without the acquisition accounting net accretion to allow for additional comparisons.
In evaluating net interest income and NIM, it is important to understand the impact of acquisition accounting net accretion when comparing periods. The above table reports NIM with and without the acquisition accounting net accretion to allow for additional comparisons.
The subsidiary banks can utilize FHLB advances for loan matching as a hedge against the possibility of changing interest rates or when these advances provide a less costly or more readily available source of funds than customer deposits. As of December 31, 2023 2022 (dollars in thousands) FHLB Advances $ 435,000 $ 415,000 Weighted Average Interest Rate at Year-End 5.39 % 4.58 % It is management’s intention to reduce its reliance on wholesale funding, including FHLB advances and brokered deposits.
The subsidiary banks can utilize FHLB advances for loan matching as a hedge against the possibility of changing interest rates or when these advances provide a less costly or more readily available source of funds than customer deposits. As of December 31, 2024 2023 (dollars in thousands) FHLB Advances $ 285,383 $ 435,000 Weighted Average Interest Rate at Year-End 4.55 % 5.39 % It is management’s intention to reduce its reliance on wholesale funding, including FHLB advances and brokered deposits.
The Company retained beneficial interests from these securitizations in the amount of $22.4 million which are designated as trading securities on the consolidated balance sheet, and carried at fair value. In conjunction with the securitizations, variable interest entities were formed.
The Company retained beneficial interests from these securitizations in the amount of $60.3 million which are designated as trading securities on the consolidated balance sheet and carried at fair value. In conjunction with the securitizations, variable interest entities were formed.
The Company’s strategic financial metrics are as follows: 39 Table of Contents ● Grow loans/leases by 9% per year, funded by core deposits; ● Grow fee-based income by at least 6% per year; and ● Limit our annual operating expense growth to 5% per year.
The Company’s strategic financial metrics are as follows: ● Grow loans/leases by 9% per year, funded by core deposits; ● Grow fee-based income by at least 6% per year; and ● Limit our annual operating expense growth to 5% per year.
A detailed review of our fiscal 2022 performance compared to our fiscal 2021 performance can be found in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, under the caption “Management’s Discussion and Analysis of Financial Condition and Results 35 Table of Contents of Operations.” This discussion should be read in conjunction with our Consolidated Financial Statements and the accompanying notes thereto included or incorporated by reference elsewhere in this document.
A detailed review of our fiscal 2023 performance compared to our fiscal 2022 performance can be found in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” This discussion should be read together with our Consolidated Financial Statements and the accompanying notes thereto included or incorporated by reference elsewhere in this document.
The ACL for loans and leases is established based on a number of factors, including the Company’s historical loss experience, delinquencies and charge-off trends, economic and other forecasts, the local, state and national economies and the risk associated with the loans/leases and securities in the portfolio as described in more detail in the “Critical Accounting Policies and Critical Accounting Estimates” section.
The ACL for loans and leases is established based on a number of factors, including the Company’s historical loss experience, delinquencies and charge-off trends, economic and other forecasts, the local, state and national economies and the risk associated with the loans/leases and securities in the portfolio as described in more detail in the “Critical Accounting Policies and Critical Accounting Estimates” section of this Annual Report on Form 10-K.
If the commitment is funded, the banks would be entitled to seek recovery from the customer. At December 31, 2023 and 2022, no amounts had been recorded as liabilities for the banks’ potential obligations under these guarantees. 62 Table of Contents As of December 31, 2023 and 2022, commitments to extend credit aggregated $2.0 billion and $1.7 billion, respectively.
If the commitment is funded, the banks would be entitled to seek recovery from the customer. At 65 Table of Contents December 31, 2024 and 2023, no amounts had been recorded as liabilities for the banks’ potential obligations under these guarantees. As of December 31, 2024 and 2023, commitments to extend credit aggregated $1.9 billion and $2.0 billion, respectively.
As of December 31, 2023 and 2022, standby letters of credit aggregated $23.7 million and $25.8 million, respectively. Management does not expect that all of these commitments will be funded. Additional information regarding commitments, contingencies, and off-balance sheet arrangements is described in Note 20 to the Consolidated Financial Statements.
As of December 31, 2024 and 2023, standby letters of credit aggregated $28.8 million and $23.7 million, respectively. Management does not expect that all of these commitments will be funded. Additional information regarding commitments, contingencies, and off-balance sheet arrangements is described in Note 19 to the Consolidated Financial Statements.
Capital markets revenue from swap fees averaged $23.0 million per quarter for the year 2023 and $10.3 million per quarter for the year 2022. ● Over many years, the Company has been successful in expanding its wealth management client base. Trust and investment advisory and management fees continue to be a significant contributor to noninterest income.
Capital markets revenue from swap fees averaged $17.8 million per quarter for the year 2024 and $23.0 million per quarter for the year 2023. ● Over many years, the Company has been successful in expanding its wealth management client base. Trust and investment advisory and management fees continue to be a significant contributor to noninterest income.
One source of liquidity is cash and short-term assets, such as interest-bearing deposits in other banks, cash and due from banks and federal funds sold, which averaged $180.4 million and $153.9 million during 2023 and 2022, respectively. The Company’s on balance sheet liquidity position can fluctuate based on short-term activity in deposits and loans.
One source of liquidity is cash and short-term assets, such as interest-bearing deposits in other banks, cash and due from banks and federal funds sold, which averaged $210.7 million and $180.4 million during 2024 and 2023, respectively. The Company’s on balance sheet liquidity position can fluctuate based on short-term activity in deposits and loans.
The Company also manages off-balance sheet liquidity held at the Federal Reserve on behalf of the downstream banks, which totaled $214.9 million as of December 31, 2023 as compared to $339.5 million as of December 31, 2022. ● The Company is focused on executing interest rate swaps on select commercial loans, including LIHTC permanent loans.
The Company also manages off-balance sheet liquidity held at the Federal Reserve on behalf of the downstream banks, which totaled $439.0 million as of December 31, 2024 as compared to $214.9 million as of December 31, 2023. ● The Company is focused on executing interest rate swaps on select commercial loans, including LIHTC permanent loans.
The Company’s operating contract obligations represent short and long-term contractual payments for data processing equipment and services, software, and other equipment and professional services and totaled $28.1 million as of December 31, 2023. LOAN SECURITIZATIONS The Company completed two LIHTC loan securitizations in the fourth quarter of 2023, through arrangements with Freddie Mac.
The Company’s operating contract obligations represent short and long-term contractual payments for data processing equipment and services, software, and other equipment and professional services and totaled $28.9 million as of December 31, 2024. LOAN SECURITIZATIONS The Company completed two LIHTC loan securitizations in 2024, through arrangements with Freddie Mac.
The table below presents the composition of the Company’s short-term borrowings. As of December 31, 2023 2022 (dollars in thousands) Federal funds purchased $ 1,500 $ 129,630 The Company’s federal funds purchased fluctuates based on the short-term funding needs of the Company’s subsidiary banks.
The table below presents the composition of the Company’s short-term borrowings. As of December 31, 2024 2023 (dollars in thousands) Federal funds purchased $ 1,800 $ 1,500 The Company’s federal funds purchased fluctuates based on the short-term funding needs of the Company’s subsidiary banks.
Similar to trust fees, fees from these services are largely determined based on the value of the investments managed. As a result, fee income from this line of business fluctuates with market valuations. Deposit service fees remained stable in 2023 as compared to 2022.
Similar to trust fees, fees from these services are largely determined based on the market value of the investments managed. As a result, fee income from this line of business fluctuates with market valuations. Deposit service fees increased 4% in 2024 as compared to 2023.
The Company had an ACL on loans/leases of 1.33% of gross loans/leases held for investment at December 31, 2023, compared to 1.43% of gross loans/leases held for investment at December 31, 2022.
The Company had an ACL on loans/leases of 1.32% of gross loans/leases held for investment at December 31, 2024, compared to 1.33% of gross loans/leases held for investment at December 31, 2023.
Leases represent 1% of to total loans/leases. Although management believes that the ACL for loans/leases at December 31, 2023 is at a level adequate to absorb losses on existing loans/leases, there can be no assurance that such losses will not exceed the estimated amounts or that the Company will not be required to make additional provisions in the future.
Although management believes that the ACL for loans/leases at December 31, 2024 is at a level adequate to absorb losses on existing loans/leases, there can be no assurance that such losses will not exceed the estimated amounts or 59 Table of Contents that the Company will not be required to make additional provisions in the future.
See Note 12 to the Consolidated Financial Statements for additional information. As of December 31, 2023, the Company had $536.1 million in correspondent banking deposits spread over 182 relationships. While the Company believes that these funds are relatively stable, there is the potential for large fluctuations that can impact liquidity.
See Note 11 to the Consolidated Financial Statements for additional information. As of December 31, 2024, the Company had $688.1 million in correspondent banking deposits spread over 189 relationships. While the Company believes that these funds are relatively stable, there is the potential for large fluctuations that can impact liquidity.
A comparison of acquisition accounting net accretion included in NIM is as follows: For the Year Ended December 31, December 31, 2023 2022 (dollars in thousands) Acquisition Accounting Net Accretion in NIM $ 2,173 $ 8,581 The Company's management closely monitors and manages NIM.
A comparison of acquisition accounting net accretion included in NIM is as follows: For the Year Ended December 31, December 31, 2024 2023 (dollars in thousands) Acquisition Accounting Net Accretion in NIM $ 1,565 $ 2,173 The Company's management closely monitors and manages NIM.
The increase in provision for credit losses on loans and leases was driven by the loan growth and higher criticized loan balances. For the year ended December 31, 2023, the provision for credit losses related to OBS was $4.0 million, compared to a negative $1.3 million provision for the year ended December 31, 2022.
The increase in provision for credit losses on loans and leases was driven by the loan growth, increased net charge-offs, and higher criticized loan balances. For the year ended December 31, 2024, the provision for credit losses related to OBS was a negative provision of $1.3 million, compared to a $4.0 million provision for the year ended December 31, 2023.
Management evaluates the allowance needed on the loans acquired in previous acquisitions factoring in the remaining discount, which was $3.9 million and $6.1 million at December 31, 2023 and 2022, respectively.
Management evaluates the allowance needed on the loans acquired in previous acquisitions factoring in the remaining discount, which was $2.3 million and $3.9 million at December 31, 2024 and 2023, respectively.
The Company assigns internal risk ratings of Pass (Rating 2) for the government guaranteed portion. ** Criticized loans are defined as C&I and CRE loans with internally assigned risk ratings of 6, 7, or 8, regardless of performance. *** Classified loans are defined as C&I and CRE loans with internally assigned risk ratings of 7 or 8, regardless of performance.
The Company assigns internal risk ratings of Pass (Rating 2) for the government guaranteed portion. ** Criticized loans are defined as C&I and CRE loans with internally assigned risk ratings of 9, 10, or 11, regardless of performance. *** Classified loans are defined as C&I and CRE loans with internally assigned risk ratings of 10 or 11, regardless of performance.
The Company’s operating results are also affected by economic and competitive conditions, particularly changes in interest rates, income tax rates, government policies and actions of regulatory authorities. RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2023 and 2022 INTEREST INCOME For 2023, interest income increased $120.8 million, or 41%, compared to 2022.
The Company’s operating results are also affected by economic and competitive conditions, particularly changes in interest rates, income tax rates, government policies and actions of regulatory authorities. RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2024 and 2023 INTEREST INCOME For 2024, interest income increased $68.4 million, or 17%, compared to 2023.
In addition, the Company calculates NIM without the impact of acquisition accounting net accretion (adjusted NIM), as accretion amounts can fluctuate a great deal, making comparisons difficult. The efficiency ratio is a ratio that management utilizes to compare the Company to peers.
In addition, the Company calculates NIM without the impact of acquisition accounting net accretion (adjusted NIM), as accretion amounts can fluctuate a great deal, making comparisons difficult. The adjusted efficiency ratio and efficiency ratio are utilized by management to compare the Company to peers.
The Company is competitively positioned with experienced staff, software systems and processes to continue growing in the four states it currently serves – Iowa, Wisconsin, Missouri and Illinois. The Company acts as the correspondent bank for 182 downstream banks with total noninterest bearing deposits of $88.5 million and total interest-bearing deposits of $242.3 million as of December 31, 2023.
The Company is competitively positioned with experienced staff, software systems and processes to continue growing in the four states it currently serves – Iowa, Wisconsin, Missouri and Illinois. The Company acts as the correspondent bank for 189 downstream banks with total noninterest bearing deposits of $76.6 million and total interest-bearing deposits of $611.5 million as of December 31, 2024.
We may also utilize other information to validate the reasonableness of our valuations, including public market comparables and multiples of recent mergers and acquisitions of similar businesses. Valuation multiples may be based on tangible capital ratios of comparable companies and business segments.
We may also utilize other information to validate the reasonableness of our valuations, including public market comparables and multiples of recent mergers and acquisitions of similar businesses. Valuation multiples may be based on tangible capital ratios of comparable companies and business segments. These multiples may be adjusted to consider competitive differences, including size, operating leverage and other factors.
The Company intends to continue to grow quality loans and leases as well as its private placement tax-exempt securities portfolio to maximize yield while minimizing credit and interest rate risk. 45 Table of Contents INTEREST EXPENSE Comparing 2023 to 2022, interest expense increased $131.0 million, or 213%, year-over-year.
The Company intends to continue to grow quality loans and leases as well as its private placement tax-exempt securities portfolio to maximize yield while minimizing credit and interest rate risk. 48 Table of Contents INTEREST EXPENSE Comparing 2024 to 2023, interest expense increased $57.7 million, or 30%, year-over-year.
There have been no major changes within the tax-exempt portfolio. 52 Table of Contents See Note 3 to the Consolidated Financial Statements for additional information regarding the Company’s investment securities. LOANS/LEASES During 2023, total loans/leases grew 6.6% or 10.9% when excluding the $264.7 million in loan securitizations completed in the fourth quarter.
There have been no major changes within the tax-exempt portfolio. 55 Table of Contents See Note 2 to the Consolidated Financial Statements for additional information regarding the Company’s investment securities. LOANS/LEASES During 2024, total loans/leases grew 3.7%, or 10.9%, when excluding the $386.5 million in loan securitizations during the year.
Also included in other noninterest expense are other items such as meals and entertainment, subscriptions, sales and use tax and expenses related to wealth management. 50 Table of Contents INCOME TAX EXPENSE The provision for income taxes was $13.1 million for 2023, or an effective tax rate of 10.3%, compared to $14.5 million for 2022, or an effective tax rate of 12.7%.
Also included in other noninterest expense are other items such as meals and entertainment, subscriptions and sales and use tax. 53 Table of Contents INCOME TAX EXPENSE The provision for income taxes was $8.7 million for 2024, or an effective tax rate of 7.1%, compared to $13.1 million for 2023, or an effective tax rate of 10.3%.
For nonaccrual loans/leases, management thoroughly reviewed these loans/leases and provided specific allowances as appropriate. OREO is carried at the lower of carrying amount or fair value less costs to sell.
The majority of the Company’s NPAs consists of nonaccrual loans/leases. For nonaccrual loans/leases, management thoroughly reviewed these loans/leases and provided specific allowances as appropriate. OREO and other repossessed assets are carried at the lower of carrying amount or fair value less costs to sell.
Proceeds from calls, maturities, pay downs, and sales of securities were $141.9 million for 2023 compared to $186.8 million for 2022. Purchases of securities used cash of $187.6 million for 2023 compared to $230.5 million for 2022. The net increase in loans/leases used cash of $676.7 million for 2023 compared to $654.9 million for 2022.
Proceeds from calls, maturities, pay downs and sales of securities were $78.4 million for 2024 compared to $141.9 million for 2023. Purchases of securities used cash of $213.5 million for 2024 compared to $187.6 million for 2023. The net increase in loans/leases used cash of $642.9 million for 2024 compared to $676.7 million for 2023.
The Company expects trust fees to be negatively impacted during periods of significantly lower market valuations and positively impacted during periods of significantly higher market valuation. During 2023, the Company expanded its wealth management customer base into the Springfield, Missouri market. Investment advisory and management fees remained stable in 2023 as compared to 2022.
The Company expects trust fees to be negatively impacted during periods of significantly lower market valuations and positively impacted during periods of significantly higher market valuation. During 2024 and 2023, the Company expanded its wealth management customer base into the southwest Missouri and central Iowa markets. Investment advisory and management fees increased 26% in 2024 as compared to 2023.
It should be noted that these initiatives are long-term targets. STRATEGIC DEVELOPMENTS The Company took the following actions in 2023 to support our corporate strategy and further the strategic financial metrics shown above: ● The Company grew loans and leases in 2023 by 6.6%, or 10.9% when excluding the $264.7 million in loan securitizations completed in the fourth quarter.
It should be noted that these initiatives are long-term targets. 42 Table of Contents STRATEGIC DEVELOPMENTS The Company took the following actions in 2024 to support our corporate strategy and further the strategic financial metrics shown above: ● The Company grew loans and leases in 2024 by 3.7%, or 9.6% when excluding the $386.5 million in loan securitizations completed during the year.
The following table shows the components for the provision for credit losses for the years ended December 31, 2023 and 2022. Year Ended December 31, December 31, 2023 2022 (dollars in thousands) Provision for credit losses - loans and leases $ 11,550 $ 9,636 Provision for credit losses - off-balance sheet exposures 3,977 (1,334) Provision for credit losses - held to maturity securities 23 (18) Provision for credit losses - available for sale securities 989 — Total provision for credit losses $ 16,539 $ 8,284 The Company’s total provision for credit losses was $16.5 million for 2023, an increase of $8.2 million from 2022.
The following table shows the components for the provision for credit losses for the years ended December 31, 2024 and 2023. Year Ended December 31, December 31, 2024 2023 (dollars in thousands) Provision for credit losses - loans and leases $ 18,739 $ 11,550 Provision for credit losses - off-balance sheet exposures (1,256) 3,977 Provision for credit losses - held to maturity securities 60 23 Provision for credit losses - available for sale securities (445) 989 Total provision for credit losses $ 17,098 $ 16,539 The Company’s total provision for credit losses was $17.1 million for 2024, an increase of $559 thousand from 2023.
The Company also generates liquidity from the regular principal payments and prepayments made on its loan/lease portfolio, and on the regular monthly payments on its securities portfolio. At December 31, 2023, the subsidiary banks had 25 lines of credit totaling $699.3 million, of which $248.5 million was secured and $450.8 million was unsecured.
The Company also generates liquidity from the regular principal payments and prepayments made on its loan/lease portfolio, and on the regular monthly payments on its securities portfolio. At December 31, 2024, the subsidiary banks had 27 lines of credit totaling $1.2 billion, of which $746.7 million was secured and $450.8 million was unsecured.
Management continually addresses this issue with pricing and other balance sheet management strategies which included better loan pricing, reducing reliance on rate-sensitive funding, closely managing deposit rate increases and finding additional ways to manage cost of funds through derivatives. 43 Table of Contents The Company’s average balances, interest income/expense, and rates earned/paid on major balance sheet categories are presented in the following table: Year Ended December 31, 2023 2022 2021 Interest Average Interest Average Interest Average Average Earned Yield or Average Earned Yield or Average Earned Yield or Balance or Paid Cost Balance or Paid Cost Balance or Paid Cost (dollars in thousands) ASSETS Interest earning assets: Federal funds sold $ 19,110 $ 998 5.22 % $ 14,436 $ 410 2.84 % $ 1,964 $ 2 0.10 % Interest-bearing deposits at financial institutions 80,924 4,137 5.11 63,448 1,089 1.72 116,421 173 0.15 Investment securities - taxable 346,579 14,927 4.30 335,255 12,078 3.59 304,787 8,923 2.92 Investment securities - nontaxable (1) 611,924 28,272 4.62 575,457 24,281 4.22 499,849 20,581 4.12 Restricted investment securities 39,273 2,346 5.89 35,554 2,068 5.73 19,386 950 4.83 Gross loans/leases receivable (1) (2) (3) 6,337,551 390,967 6.17 5,604,074 268,985 4.80 4,456,461 179,738 4.03 Total interest earning assets $ 7,435,361 441,647 5.94 $ 6,628,224 308,911 4.66 $ 5,398,868 210,367 3.90 Noninterest-earning assets: Cash and due from banks $ 80,386 $ 75,975 $ 60,298 Premises and equipment 119,177 106,591 75,015 Less allowance (86,983) (85,745) (81,633) Other 617,684 481,135 420,809 Total assets $ 8,165,625 $ 7,206,180 $ 5,873,357 LIABILITIES AND STOCKHOLDERS' EQUITY Interest-bearing liabilities: Interest-bearing deposits $ 4,191,913 121,662 2.90 % $ 3,715,017 35,359 0.95 % $ 3,058,917 8,621 0.28 % Time deposits 1,010,827 37,784 3.74 568,245 7,003 1.23 448,191 4,679 1.04 Short-term borrowings 2,781 152 6.44 8,637 299 3.46 6,281 5 0.08 FHLB advances 323,904 16,740 5.10 286,474 6,954 2.39 23,389 70 0.30 Other borrowings — — — 1,068 53 4.96 — — — Subordinated notes 232,837 13,230 5.68 165,685 9,200 5.55 115,398 6,272 5.44 Junior subordinated debentures 48,662 2,836 5.75 45,497 2,583 5.60 38,067 2,276 5.90 Total interest-bearing liabilities $ 5,810,924 192,404 3.31 $ 4,790,623 61,451 1.28 $ 3,690,243 21,923 0.59 Noninterest-bearing demand deposits $ 1,123,050 $ 1,393,284 $ 1,269,467 Other noninterest-bearing liabilities 406,274 274,241 276,457 Total liabilities $ 7,340,248 $ 6,458,148 $ 5,236,167 Stockholders' equity 825,557 748,032 637,190 Total liabilities and stockholders' equity $ 8,165,805 $ 7,206,180 $ 5,873,357 Net interest income $ 249,243 $ 247,460 $ 188,444 Net interest spread 2.63 % 3.38 % 3.31 % Net interest margin 2.97 % 3.49 % 3.30 % Net interest margin (TEY)(Non-GAAP) 3.35 % 3.73 % 3.49 % Adjusted net interest margin (TEY)(Non-GAAP) 3.32 % 3.60 % 3.47 % Ratio of average interest-earning assets to average interest-bearing liabilities 127.95 % 138.36 % 146.30 % (1) Interest earned and yields on nontaxable investment securities and loans are determined on a tax equivalent basis using a 21% tax rate.
Management continually addresses this issue with pricing and other balance sheet management strategies which included better loan pricing, reducing reliance on rate-sensitive funding, closely managing deposit rates and finding additional ways to manage cost of funds through derivatives. 46 Table of Contents The Company’s average balances, interest income/expense, and rates earned/paid on major balance sheet categories are presented in the following table: Year Ended December 31, 2024 2023 2022 Interest Average Interest Average Interest Average Average Earned Yield or Average Earned Yield or Average Earned Yield or Balance or Paid Cost Balance or Paid Cost Balance or Paid Cost (dollars in thousands) ASSETS Interest earning assets: Federal funds sold $ 12,788 $ 692 5.33 % $ 19,110 $ 998 5.22 % $ 14,436 $ 410 2.84 % Interest-bearing deposits at financial institutions 119,255 6,077 5.10 80,924 4,137 5.11 63,448 1,089 1.72 Investment securities - taxable 377,039 17,216 4.55 346,579 14,927 4.30 335,255 12,078 3.59 Investment securities - nontaxable (1) 745,502 41,843 5.61 611,924 28,272 4.62 575,457 24,281 4.22 Restricted investment securities 39,293 2,991 7.49 39,273 2,346 5.89 35,554 2,068 5.73 Gross loans/leases receivable (1) (2) (3) 6,764,754 449,570 6.65 6,337,551 390,967 6.17 5,604,074 268,985 4.80 Total interest earning assets $ 8,058,631 518,389 6.43 $ 7,435,361 441,647 5.94 $ 6,628,224 308,911 4.66 Noninterest-earning assets: Cash and due from banks $ 78,683 $ 80,386 $ 75,975 Premises and equipment 140,727 119,177 106,591 Less allowance (86,265) (86,983) (85,745) Other 645,617 617,684 481,135 Total assets $ 8,837,393 $ 8,165,625 $ 7,206,180 LIABILITIES AND STOCKHOLDERS' EQUITY Interest-bearing liabilities: Interest-bearing deposits $ 4,700,762 161,584 3.44 % $ 4,191,913 121,662 2.90 % $ 3,715,017 35,359 0.95 % Time deposits 1,153,407 51,547 4.47 1,010,827 37,784 3.74 568,245 7,003 1.23 Short-term borrowings 1,850 98 5.24 2,781 152 6.44 8,637 299 3.46 FHLB advances 375,214 19,751 5.18 323,904 16,740 5.10 286,474 6,954 2.39 Other borrowings — — — — — — 1,068 53 4.96 Subordinated notes 233,260 14,314 6.14 232,837 13,230 5.68 165,685 9,200 5.55 Junior subordinated debentures 48,791 2,775 5.59 48,662 2,836 5.75 45,497 2,583 5.60 Total interest-bearing liabilities $ 6,513,284 250,069 3.83 $ 5,810,924 192,404 3.31 $ 4,790,623 61,451 1.28 Noninterest-bearing demand deposits $ 959,451 $ 1,123,050 $ 1,393,284 Other noninterest-bearing liabilities 418,810 406,274 274,241 Total liabilities $ 7,891,545 $ 7,340,248 $ 6,458,148 Stockholders' equity 945,848 825,557 748,032 Total liabilities and stockholders' equity $ 8,837,393 $ 8,165,805 $ 7,206,180 Net interest income $ 268,320 $ 249,243 $ 247,460 Net interest spread 2.60 % 2.63 % 3.38 % Net interest margin 2.88 % 2.97 % 3.49 % Net interest margin (TEY)(Non-GAAP) 3.33 % 3.35 % 3.73 % Adjusted net interest margin (TEY)(Non-GAAP) 3.31 % 3.32 % 3.60 % Ratio of average interest-earning assets to average interest-bearing liabilities 123.73 % 127.95 % 138.36 % (1) Interest earned and yields on nontaxable investment securities and loans are determined on a tax equivalent basis using a 21% tax rate.
Net interest income, on a tax equivalent basis (non-GAAP), increased 1% to $249.2 million for the year ended December 31, 2023, as compared to the prior year.
Net interest income, on a tax equivalent basis (non-GAAP), increased 8% to $268.3 million for the year ended December 31, 2024, as compared to the prior year.
This ratio is a non-GAAP measure. Refer to the GAAP to Non-GAAP Reconciliations section of this report for more information. As of December 31, 2023 and 2022, no preferred stock was outstanding.
This ratio is a non-GAAP measure. Refer to the “GAAP to Non-GAAP Reconciliations” section of this Annual Report on Form 10-K for more information. As of December 31, 2024 and 2023, no preferred stock was outstanding.
Trading securities had a fair value of $22.4 million as of December 31, 2023 and consisted of retained beneficial interests acquired in conjunction with the loan securitizations completed by the Company in 2023. 51 Table of Contents Following is a breakdown of the Company’s securities portfolio by type, the percentage of net unrealized gains (losses) to carrying value on the total portfolio, and the portfolio duration as of December 31, 2023 and 2022. 2023 2022 Amount % Amount % (dollars in thousands) U.S. treasuries and govt. sponsored agency securities $ 14,973 1 % $ 16,981 2 % Municipal securities 853,442 85 % 779,270 84 % Residential mortgage-backed and related securities 59,196 6 % 66,215 7 % Asset-backed securities 15,423 2 % 18,728 2 % Other securities 40,125 4 % 46,908 5 % Trading securities 22,369 2 % — - % $ 1,005,528 100 % $ 928,102 100 % Securities as a % of total assets 11.78 % 11.68 % Net unrealized losses as a % of Amortized Cost (4.96) % (11.26) % Duration (in years) 6.2 7.7 Annual yield on investment securities (tax equivalent) 4.30 % 3.99 % Due to continued increases in intermediate and long-term interest rates during 2023, which directly impact the fair value of the Company’s AFS portfolio, the AFS portfolio declined $41.3 million, or 12.1%, from December 31, 2022 to December 31, 2023.
Trading securities had a fair value of $83.5 million as of December 31, 2024 and consisted of retained beneficial interests acquired in conjunction with the loan securitizations completed by the Company in 2024 and 2023. 54 Table of Contents Following is a breakdown of the Company’s securities portfolio by type, the percentage of net unrealized gains (losses) to carrying value on the total portfolio, and the portfolio duration as of December 31, 2024 and 2023. 2024 2023 Amount % Amount % (dollars in thousands) U.S. govt. sponsored agency securities $ 20,591 2 % $ 14,973 1 % Municipal securities 971,313 81 % 853,442 85 % Residential mortgage-backed and related securities 50,042 4 % 59,196 6 % Asset-backed securities 9,224 1 % 15,423 2 % Other securities 65,736 5 % 40,125 4 % Trading securities 83,529 7 % 22,369 2 % $ 1,200,435 100 % $ 1,005,528 100 % Securities as a % of total assets 13.30 % 11.78 % Net unrealized losses as a % of Amortized Cost (7.32) % (4.96) % Duration (in years) 5.8 6.2 Annual yield on investment securities (tax equivalent) 4.55 % 4.30 % Due to increases in intermediate and long-term interest rates during 2024, which directly impact the fair value of the Company’s AFS portfolio, the AFS portfolio declined $18.5 million, or 6.2%, from December 31, 2023 to December 31, 2024.
The Company entered into a construction contract in 2023 for the construction of a new CRBT facility in Cedar Rapids, Iowa. The Company will pay the contractor a contract price of approximately $17.0 million, subject to additions and deductions as provided in the contract documents.
The Company entered into a construction contract in 2024 for the construction of a new CSB facility in Ankeny, Iowa. The Company will pay the contractor a contract price of approximately $41.3 million, subject to additions and deductions as provided in the contract documents.
The adequacy of the allowance is monitored by the credit administration staff and reported to management and the board of directors. 54 Table of Contents Changes in the ACL for loans/leases for the years ended December 31, 2023, 2022 and 2021 are presented as follows: Year Ended December 31, 2023 December 31, 2022 December 31, 2021 (dollars in thousands) Balance, beginning $ 87,706 $ 78,721 $ 84,376 Impact of adopting ASU 2016-13 — — (8,102) Initial ACL recorded for PCD loans — 5,902 — Change in ACL for writedown of LHFS to fair value (3,545) — — Provision 11,550 9,636 5,702 Charge-offs (9,392) (7,525) (4,538) Recoveries 881 972 1,283 Balance, ending $ 87,200 $ 87,706 $ 78,721 The Company recorded an $11.0 million (pre-tax) provision for credit losses on loans in 2022, for the CECL Day 2 provision as a result of the GFED acquisition. Net charge-offs by segment and their percentage of average loans and leases are as follows: Year ended December 31, 2023 2022 Amount % of Average Loans Amount % of Average Loans (dollars in thousands) Average amount of loans/leases outstanding, before allowance $ 6,337,551 $ 5,604,074 Net charge-offs: C&I - revolving — 0.00 — 0.00 C&I - other (8,137) 0.13 (5,600) 0.10 CRE owner occupied (219) 0.00 6 0.00 CRE non-owner occupied 31 (0.00) (96) 0.00 Construction and land development (48) 0.00 (829) 0.01 Multi-family — 0.00 43 (0.00) 1-4 family real estate 5 (0.00) (21) 0.00 Consumer (143) 0.00 (56) 0.00 Total net charge-offs $ (8,511) $ (6,553) Changes in the ACL for OBS exposures for the years ended December 31, 2023, 2022 and 2021: For the Year Ended December 31, 2023 December 31, 2022 December 31, 2021 (dollars in thousands) Balance, beginning $ 5,552 $ 6,886 $ — Impact of adopting ASU 2016-13 — — 9,117 Provisions (credited) to expense 3,977 (1,334) (2,231) Balance, ending $ 9,529 $ 5,552 $ 6,886 The ACL for OBS exposures totaled $9.1 million at the adoption of CECL on January 1, 2021.
The adequacy of the allowance is monitored by the credit administration staff and reported to management and the board of directors. 57 Table of Contents Changes in the ACL for loans/leases for the years ended December 31, 2024, 2023 and 2022 are presented as follows. Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Balance, beginning $ 87,200 $ 87,706 $ 78,721 Initial ACL recorded for PCD loans — — 5,902 Change in ACL for the transfer of loans to LHFS (4,598) (3,545) — Provision 18,739 11,550 9,636 Charge-offs (13,969) (9,392) (7,525) Recoveries 2,469 881 972 Balance, ending $ 89,841 $ 87,200 $ 87,706 The Company recorded an $11.0 million (pre-tax) provision for credit losses on loans in 2022, for the CECL Day 2 provision as a result of the GFED acquisition. Net charge-offs by segment and their percentage of average loans and leases are as follows. Year ended December 31, 2024 2023 Amount % of Average Loans Amount % of Average Loans (dollars in thousands) Average amount of loans/leases outstanding, before allowance $ 6,764,754 $ 6,337,551 Net charge-offs: C&I - revolving — 0.00 — 0.00 C&I - other (10,227) 0.15 (8,137) 0.13 CRE owner occupied (10) 0.00 (219) 0.00 CRE non-owner occupied — 0.00 31 (0.00) Construction and land development (1,084) 0.02 (48) 0.00 Multi-family — 0.00 — 0.00 1-4 family real estate — 0.00 5 (0.00) Consumer (179) 0.00 (143) 0.00 Total net charge-offs $ (11,500) $ (8,511) Changes in the ACL for OBS exposures for the years ended December 31, 2024, 2023 and 2022 are as follows. For the Year Ended December 31, 2024 December 31, 2023 December 31, 2022 (dollars in thousands) Balance, beginning $ 9,529 $ 5,552 $ 6,886 Provisions (credited) to expense (1,256) 3,977 (1,334) Balance, ending $ 8,273 $ 9,529 $ 5,552 58 Table of Contents The Company recorded a negative $1.3 million provision for credit losses related to OBS exposures in 2024.
STOCKHOLDERS’ EQUITY The table below presents the composition of the Company’s stockholders’ equity. As of December 31, 2023 2022 (dollars in thousands) Common stock $ 16,749 $ 16,796 Additional paid in capital 370,814 370,712 Retained earnings 554,992 450,114 AOCI (55,959) (64,898) Total stockholders' equity $ 886,596 $ 772,724 TCE / TA ratio (non-GAAP) 8.75 % 7.93 % * TCE/TA ratio is defined as total common stockholders’ equity excluding goodwill and other intangibles divided by total assets.
STOCKHOLDERS’ EQUITY The table below presents the composition of the Company’s stockholders’ equity. As of December 31, 2024 2023 (dollars in thousands) Common stock $ 16,882 $ 16,749 Additional paid in capital 374,975 370,814 Retained earnings 665,171 554,992 AOCI (59,641) (55,959) Total stockholders' equity $ 997,387 $ 886,596 TCE / TA ratio (non-GAAP)* 9.55 % 8.75 % * TCE/TA ratio is defined as total common stockholders’ equity excluding goodwill and other intangibles divided by total assets.
NONPERFORMING ASSETS The table below presents the amounts of NPAs and related ratios. As of December 31, 2023 2022 (dollars in thousands) Nonaccrual loans/leases (1) $ 32,753 $ 8,765 Accruing loans/leases past due 90 days or more 86 5 Total NPLs 32,839 8,770 Other repossessed assets — — OREO 1,347 133 Total NPAs $ 34,186 $ 8,903 NPLs to total loans/leases 0.50 % 0.14 % NPAs to total loans/leases plus repossessed property 0.52 % 0.15 % NPAs to total assets 0.40 % 0.11 % Nonaccrual loans/leases to total loans/leases 0.50 % 0.14 % ACL to nonaccrual loans 266.24 % 1000.64 % (1) Includes government guaranteed portions of loans, if applicable.
NONPERFORMING ASSETS The table below presents the amounts of NPAs and related ratios. As of December 31, 2024 2023 (dollars in thousands) Nonaccrual loans/leases (1) $ 40,080 $ 32,753 Accruing loans/leases past due 90 days or more 4,270 86 Total NPLs 44,350 32,839 Other repossessed assets 543 — OREO 661 1,347 Total NPAs $ 45,554 $ 34,186 NPLs to total loans/leases 0.65 % 0.50 % NPAs to total loans/leases plus repossessed property 0.67 % 0.52 % NPAs to total assets 0.50 % 0.40 % Nonaccrual loans/leases to total loans/leases 0.59 % 0.50 % ACL to nonaccrual loans 224.15 % 266.24 % (1) Includes government guaranteed portions of loans, if applicable.
The following table summarizes the trend in allowance as a percentage of gross loans/leases and as a percentage of NPLs as of December 31, 2023 and 2022. As of December 31, 2023 2022 ACL for loans/leases / Total loans/leases held for investment 1.33 % 1.43 % ACL for loans/leases / NPLs 265.54 % 1,000.07 % The following table presents the allowance by type and the percentage of loan/lease type to total loans/leases. As of December 31, 2023 2022 Amount % Amount % (dollars in thousands) C&I - revolving $ 4,224 5 % $ 4,457 5 % C&I - other* 27,460 23 % 27,753 24 % CRE - owner occupied 8,223 9 % 9,965 10 % CRE - non-owner occupied 11,581 16 % 11,749 16 % Construction and land development 16,856 22 % 14,262 19 % Multi-family 12,463 15 % 13,186 16 % 1-4 family real estate 4,917 8 % 4,963 8 % Consumer 1,476 2 % 1,371 2 % $ 87,200 100 % $ 87,706 100 % * Included within the C&I – Other segment is an ACL on leases of $992 thousand and $970 thousand as of December 31, 2023 and 2022, respectively.
The following table summarizes the trend in allowance as a percentage of gross loans/leases and as a percentage of NPLs as of December 31, 2024 and 2023. As of December 31, 2024 2023 ACL for loans/leases / Total loans/leases held for investment 1.32 % 1.33 % ACL for loans/leases / NPLs 202.57 % 265.54 % The following table presents the allowance by type and the percentage of loan/lease type to total loans/leases. As of December 31, 2024 2023 Amount % Amount % (dollars in thousands) C&I - revolving $ 3,856 6 % $ 4,224 5 % C&I - other* 34,002 22 % 27,460 23 % CRE - owner occupied 7,147 9 % 8,223 9 % CRE - non-owner occupied 11,137 16 % 11,581 16 % Construction and land development 15,099 19 % 16,856 22 % Multi-family 12,173 17 % 12,463 15 % 1-4 family real estate 4,934 9 % 4,917 8 % Consumer 1,493 2 % 1,476 2 % $ 89,841 100 % $ 87,200 100 % * Included within the C&I – Other segment is an ACL on leases of $580 thousand and $992 thousand as of December 31, 2024 and 2023, respectively.
Following is a table that represents the major income and expense categories. Year Ended December 31, 2023 2022 (dollars are in thousands) Net interest income $ 221,006 $ 231,120 Provision for credit losses 16,539 8,284 Noninterest income 132,684 80,729 Noninterest expense 210,531 190,016 Federal and state income tax expense 13,062 14,483 Net income $ 113,558 $ 99,066 The following are some noteworthy developments in the Company’s financial results: ● Net interest income decreased $10.1 million, or 4.4%, in 2023 compared to the prior year.
Following is a table that represents the major income and expense categories for the years ended December 31, 2024 and 2023. Year Ended December 31, 2024 2023 (dollars are in thousands) Net interest income $ 231,788 $ 221,006 Provision for credit losses 17,098 16,539 Noninterest income 115,529 132,684 Noninterest expense 207,642 210,531 Federal and state income tax expense 8,727 13,062 Net income $ 113,850 $ 113,558 The following are some noteworthy developments in the Company’s financial results: ● Net interest income increased $10.8 million, or 4.9%, in 2024 compared to the prior year.
The year ended December 31, 2023 was highlighted by several significant items: ● Record annual net income of $113.6 million, or $6.73 per diluted share; ● Record adjusted net income (non-GAAP) of $115.1 million, or $6.82 per diluted share; ● Record capital markets revenue of $92.1 million, an increase of $50.8 million, or 123%; ● Loan and lease growth of 11% prior to loan securitizations; ● Deposit growth of 9%; ● Tangible book value (non-GAAP) per share increased $6.99, or 19%; and ● Increased TCE/TA ratio (non-GAAP) by 82 basis points to 8.75%. 38 Table of Contents Following is a table that represents the various net income measurements for the years ended December 31, 2023 and 2022. Year Ended December 31, 2023 2022 (dollars in thousands, except per share data) Net income $ 113,558 $ 99,066 Diluted earnings per common share $ 6.73 $ 5.87 Weighted average common and common equivalent shares outstanding 16,866,391 16,890,007 The Company reported adjusted net income (non-GAAP) of $115.1 million, with adjusted diluted EPS of $6.82.
The year ended December 31, 2024 was highlighted by several significant items: ● Record annual net income of $113.9 million, or $6.71 per diluted share; ● Record adjusted net income (non-GAAP) of $119.3 million, or $7.03 per diluted share (non-GAAP); ● Significant capital markets revenue of $71.1 million; ● Robust loan growth of 10% prior to loan securitizations and strong deposit growth of 8%; ● Tangible book value (non-GAAP) per share increased $6.40, or 15%; and ● Increased TCE/TA ratio (non-GAAP) by 80 basis points to 9.55%. Following is a table that represents the various net income measurements for the years ended December 31, 2024 and 2023. Year Ended December 31, 2024 2023 (dollars in thousands, except per share data) Net income $ 113,850 $ 113,558 Diluted earnings per common share $ 6.71 $ 6.73 Weighted average common and common equivalent shares outstanding 16,959,853 16,866,391 The Company reported adjusted net income (non-GAAP) of $119.3 million, with adjusted diluted EPS of $7.03.
The loan growth was driven by both LIHTC and our traditional lending and leasing businesses. ● The Company completed two LIHTC loan securitizations in the fourth quarter of 2023, with a total outstanding principal balance of $264.7 million and a total carrying value on these loans of $261.9 million.
The loan growth was driven by both LIHTC and our traditional lending and leasing businesses. ● The Company completed two LIHTC loan securitizations in 2024, with a total outstanding principal balance at the securitization date of $389.8 million and a total carrying value on these loans of $386.5 million.
Net cost of (income from) and gains/losses on operations of other real estate includes gains/losses on the sale of OREO, write-downs of OREO and all income/expenses associated with OREO. Net income from operations totaled $26 thousand for 2023 as compared to $40 thousand for 2022. Advertising and marketing expense increased 22% in 2023 as compared to 2022.
NPLs have increased 35% since December 31, 2023. Net cost of (income from) and gains/losses on operations of other real estate includes gains/losses on the sale of OREO, write-downs of OREO and all income/expenses associated with OREO. Net income from operations totaled $21 thousand for 2024 as compared to $26 thousand for 2023.
The table below presents the composition of the Company’s deposit portfolio. As of December 31, 2023 2022 Amount % Amount % (dollars in thousands) Noninterest bearing demand deposits $ 1,038,689 16 % $ 1,262,981 21 % Interest bearing demand deposits 4,338,390 67 % 3,875,497 65 % Time deposits 851,950 13 % 744,593 12 % Brokered deposits 284,976 4 % 101,146 2 % $ 6,514,005 100 % $ 5,984,217 100 % The Company actively participates in the ICS/CDARS program, which is a trusted resource that provides FDIC insurance coverage for clients of the Company that maintain larger deposit balances.
The table below presents the composition of the Company’s deposit portfolio. As of December 31, 2024 2023 Amount % Amount % (dollars in thousands) Noninterest bearing demand deposits $ 921,160 13 % $ 1,038,689 16 % Interest bearing demand deposits 4,828,216 68 % 4,338,390 67 % Time deposits 953,496 14 % 851,950 13 % Brokered deposits 358,315 5 % 284,976 4 % $ 7,061,187 100 % $ 6,514,005 100 % The Company actively participates in the ICS/CDARS program, which is a trusted resource that provides FDIC insurance coverage for clients of the Company that maintain larger deposit balances.