Biggest changeQuarters Fourth Third Second First Total (In thousands except per share data) 2022 2022 2022 2022 Year Net income $ 23,927 $ 29,237 $ 32,755 $ 20,588 $ 106,507 Total noninterest income $ 17,651 $ 16,103 $ 16,964 $ 15,373 $ 66,091 Securities losses (gains), net (18) 362 300 452 1,096 Total Adjustments to Noninterest Income (18) 362 300 452 1,096 Total Adjusted Noninterest Income $ 17,633 $ 16,465 $ 17,264 $ 15,825 $ 67,187 Total noninterest expense $ 91,510 $ 61,359 $ 56,148 $ 58,917 $ 267,934 Merger-related charges (16,140) (2,054) (3,039) (6,692) (27,925) Amortization of intangibles (4,763) (1,446) (1,446) (1,446) (9,101) Branch reductions and other expense initiatives (176) (960) — (74) (1,210) Total Adjustments to Noninterest Expense (21,079) (4,460) (4,485) (8,212) (38,236) 39 Quarters Fourth Third Second First Total (In thousands except per share data) 2022 2022 2022 2022 Year Total Adjusted Noninterest Expense $ 70,431 $ 56,899 $ 51,663 $ 50,705 $ 229,698 Income Taxes $ 7,794 $ 9,115 $ 8,886 $ 5,834 $ 31,629 Tax effect of adjustments 5,338 1,222 1,213 2,196 9,969 Tax expense on BOLI surrender (276) — — — (276) Total Adjustments to Income Taxes 5,062 1,222 1,213 2,196 9,693 Adjusted Income Taxes 12,856 10,337 10,099 8,030 41,322 Adjusted Net Income $ 39,926 $ 32,837 $ 36,327 $ 27,056 $ 136,146 Earnings per diluted share, as reported $ 0.34 $ 0.47 $ 0.53 $ 0.33 $ 1.66 Adjusted Earnings per Diluted Share 0.56 0.53 0.59 0.44 2.12 Average diluted shares outstanding (in thousands) 71,374 61,961 61,923 61,704 64,264 Adjusted Noninterest Expense $ 70,431 $ 56,899 $ 51,663 $ 50,705 $ 229,698 Provision for credit losses on unfunded commitments — (1,015) — (142) (1,157) 40 Quarters Fourth Third Second First Total (In thousands except per share data) 2022 2022 2022 2022 Year Foreclosed property expense and net gain (loss) on sale 411 (9) 968 164 1,534 Net Adjusted Noninterest Expense $ 70,842 $ 55,875 $ 52,631 $ 50,727 $ 230,075 Revenue $ 137,360 $ 104,387 $ 98,611 $ 91,895 $ 432,253 Total Adjustments to Revenue (18) 362 300 452 1,096 Impact of FTE adjustment 149 115 117 117 498 Adjusted revenue on a fully tax equivalent basis $ 137,491 $ 104,864 $ 99,028 $ 92,464 $ 433,847 Adjusted Efficiency Ratio 51.52 % 53.28 % 53.15 % 54.86 % 53.03 % Net Interest Income $ 119,709 $ 88,284 $ 81,647 $ 76,522 $ 366,162 Impact of FTE Adjustment 149 115 117 117 498 Net interest income including FTE adjustment 119,858 88,399 81,764 76,639 366,660 Total noninterest income 17,651 16,103 16,964 15,373 66,091 Total noninterest expense 91,510 61,359 56,148 58,917 267,934 Pre-Tax Pre-Provision Earnings 45,999 43,143 42,580 33,095 164,817 Total Adjustments to Noninterest Income (18) 362 300 452 1,096 Total Adjustments to Noninterest Expense (20,668) (5,484) (3,517) (8,190) (37,859) Adjusted Pre-Tax Pre-Provision Earnings $ 66,649 $ 48,989 $ 46,397 $ 41,737 $ 203,772 Average Assets $12,139,856 $10,585,338 $10,840,518 $10,628,516 $11,051,428 Less average goodwill and intangible assets (521,412) (305,935) (307,411) (304,321) (360,217) Average Tangible Assets $11,618,444 $10,279,403 $10,533,107 $10,324,195 $10,691,211 Return on Average Assets (“ROA”) 0.78 % 1.10 % 1.21 % 0.79 % 0.96 % Impact of removing average intangible assets and related amortization 0.16 0.07 0.08 0.06 0.10 Return on Average Tangible Assets (“ROTA”) 0.94 1.17 1.29 0.85 1.06 Impact of other adjustments for Adjusted Net Income 0.42 0.10 0.09 0.21 0.21 Adjusted Return on Average Tangible Assets 1.36 % 1.27 % 1.38 % 1.06 % 1.27 % Pre-Tax Pre-Provision Return on average tangible assets 1.69 % 1.71 % 1.66 % 1.34 % 1.61 % Impact of adjustments on Pre-Tax Pre-Provision earnings 0.59 0.18 0.11 0.30 0.30 Adjusted Pre-Tax Pre-Provision Return on Tangible Assets 2.28 1.89 1.77 1.64 1.91 Average Shareholders' Equity $1,573,704 $1,349,475 $1,350,568 $1,400,535 $1,418,855 Less average goodwill and intangible assets (521,412) (305,935) (307,411) (304,321) (360,217) Average Tangible Equity $1,052,292 $1,043,540 $1,043,157 $1,096,214 $1,058,638 Return on Average Shareholders' Equity 6.03 % 8.60 % 9.73 % 5.96 % 7.51 % Impact of removing average intangible assets and related amortization 4.33 2.93 3.28 2.06 3.19 Return on Average Tangible Common Equity (“ROTCE”) 10.36 11.53 13.01 8.02 10.70 Impact of other adjustments for Adjusted Net Income 4.69 0.95 0.96 1.99 2.16 Adjusted Return on Average Tangible Common Equity 15.05 % 12.48 % 13.97 % 10.01 % 12.86 % Loan interest income 1 $ 105,437 $ 74,050 $ 69,388 $ 67,198 $ 316,073 41 Quarters Fourth Third Second First Total (In thousands except per share data) 2022 2022 2022 2022 Year Accretion on acquired loans (9,710) (2,242) (2,720) (3,717) (18,389) Interest and fees on PPP loans (39) (320) (741) (1,523) (2,623) Loan interest income excluding PPP and accretion on acquired loans $ 95,688 $ 71,488 $ 65,927 $ 61,958 $ 295,061 Yield on loans 1 5.29 % 4.45 % 4.29 % 4.30 % 4.62 % Impact of accretion on acquired loans (0.49) (0.14) (0.16) (0.24) (0.27) Impact of PPP — (0.01) (0.03) (0.06) (0.02) Yield on loans excluding PPP and accretion on acquired loans 4.80 % 4.30 % 4.10 % 4.00 % 4.33 % Net interest income 1 $ 119,858 $ 88,399 $ 81,764 $ 76,639 $ 366,660 Accretion on acquired loans (9,710) (2,242) (2,720) (3,717) (18,389) Interest and fees on PPP (39) (320) (741) (1,523) (2,623) Net interest income excluding PPP and accretion on acquired loans $ 110,109 $ 85,837 $ 78,303 $ 71,399 $ 345,648 Net interest margin 4.36 % 3.67 % 3.38 % 3.25 % 3.69 % Impact of accretion on acquired loans (0.35) (0.09) (0.12) (0.15) (0.18) Impact of PPP — (0.01) (0.02) (0.05) (0.02) Net interest margin excluding PPP and accretion on acquired loans 4.01 % 3.57 % 3.24 % 3.05 % 3.49 % Security interest income 1 $ 18,694 $ 15,827 $ 12,562 $ 10,218 $ 57,301 Tax equivalent adjustment to securities (34) (35) (36) (37) (142) Securities interest income excluding tax equivalent adjustment $ 18,660 $ 15,792 $ 12,526 $ 10,181 $ 57,159 Loan interest income 1 $ 105,437 $ 74,050 $ 69,388 $ 67,198 $ 316,073 Tax equivalent adjustment to loans (115) (80) (81) (80) (356) Loan interest income excluding tax equivalent adjustment $ 105,322 $ 73,970 $ 69,307 $ 67,118 $ 315,717 Net Interest Income 1 $ 119,858 $ 88,399 $ 81,764 $ 76,639 $ 366,660 Tax equivalent adjustment to securities (34) (35) (36) (37) (142) Tax equivalent adjustment to loans (115) (80) (81) (80) (356) Net interest income excluding tax equivalent adjustments $ 119,709 $ 88,284 $ 81,647 $ 76,522 $ 366,162 1 On a fully taxable equivalent basis.
Biggest changeQuarters Fourth Third Fourth Full Year Full Year (In thousands except per share data) 2023 2023 2022 2023 2022 Net income $ 29,543 $ 31,414 $ 23,927 $ 104,033 $ 106,507 Total noninterest income $ 17,338 $ 17,793 $ 17,651 $ 79,152 $ 66,091 Securities losses (gains), net 2,437 387 (18) 2,893 1,096 BOLI benefits on death (included in other income) — — — (2,117) — Total Adjustments to Noninterest Income 2,437 387 (18) 776 1,096 Total Adjusted Noninterest Income $ 19,775 $ 18,180 $ 17,633 $ 79,928 $ 67,187 Noninterest expense $ 86,367 $ 93,915 $ 91,510 $ 395,622 $ 267,934 Merger-related charges — — (16,140) (33,180) (27,925) Amortization of intangibles (6,888) (7,457) (4,763) (28,726) (9,101) Branch reductions and other expense initiatives — (3,305) (176) (5,167) (1,210) 38 Quarters Fourth Third Fourth Full Year Full Year (In thousands except per share data) 2023 2023 2022 2023 2022 Total Adjustments to Noninterest Expense (6,888) (10,762) (21,079) (67,073) (38,236) Total Adjusted Noninterest Expense $ 79,479 $ 83,153 $ 70,431 $ 328,549 $ 229,698 Income Taxes $ 8,257 $ 9,076 $ 7,794 $ 30,219 $ 31,629 Tax effect of adjustments 2,363 2,826 5,062 17,196 9,693 Adjusted Income Taxes 10,620 11,902 12,856 47,415 41,322 Adjusted Net Income $ 36,505 $ 39,737 $ 39,926 $ 154,686 $ 136,146 Earnings per diluted share, as reported $ 0.35 $ 0.37 $ 0.34 $ 1.23 $ 1.66 Adjusted Earnings per Diluted Share 0.43 0.46 0.56 1.83 2.12 Average diluted shares outstanding 85,336 85,666 71,374 84,329 64,264 Adjusted Noninterest Expense $ 79,479 $ 83,153 $ 70,431 $ 328,549 $ 229,698 Provision for credit losses on unfunded commitments — — — (1,239) (1,157) Other real estate owned expense and net (loss) gain on sale (573) (274) 411 (985) 1,534 Net Adjusted Noninterest Expense $ 78,906 $ 82,879 $ 70,842 $ 326,325 $ 230,075 Revenue $ 128,157 $ 137,099 $ 137,360 $ 567,392 $ 432,253 Total Adjustments to Revenue 2,437 387 (18) 776 1,096 Impact of FTE adjustment 216 199 149 803 498 Adjusted revenue on a fully tax equivalent basis $ 130,810 $ 137,685 $ 137,491 $ 568,971 $ 433,847 Adjusted Efficiency Ratio 60.32 % 60.19 % 51.52 % 57.35 % 53.03 % Net Interest Income $ 110,819 $ 119,306 $ 119,709 $ 488,240 $ 366,162 Impact of FTE Adjustment 216 199 149 803 498 Net interest income including FTE adjustment 111,035 119,505 119,858 489,043 366,660 Total noninterest income 17,338 17,793 17,651 79,152 66,091 Total noninterest expense 86,367 93,915 91,510 395,622 267,934 Pre-Tax Pre-Provision Earnings 42,006 43,383 45,999 172,573 164,817 Total Adjustments to Noninterest Income 2,437 387 (18) 776 1,096 Total Adjustments to Noninterest Expense (7,461) (11,036) (20,668) (69,297) (37,859) Adjusted Pre-Tax Pre-Provision Earnings $ 51,904 $ 54,806 $ 66,649 $ 242,646 $ 203,772 Average Assets $ 14,738,034 $ 14,906,003 $ 12,139,856 $ 14,622,774 $ 11,051,428 Less average goodwill and intangible assets (832,029) (839,787) (521,412) (816,662) (360,217) Average Tangible Assets $ 13,906,005 $ 14,066,216 $ 11,618,444 $ 13,806,112 $ 10,691,211 Return on Average Assets (“ROA”) 0.80 % 0.84 % 0.78 % 0.71 % 0.96 % Impact of removing average intangible assets and related amortization 0.19 0.20 0.16 0.20 0.10 Return on Average Tangible Assets (“ROTA”) 0.99 1.04 0.94 0.91 1.06 Impact of other adjustments for Adjusted Net Income 0.05 0.08 0.42 0.21 0.21 Adjusted Return on Average Tangible Assets 1.04 % 1.12 % 1.36 % 1.12 % 1.27 % Pre-Tax Pre-Provision Return on average tangible assets 1.35 % 1.38 % 1.69 % 1.41 % 1.61 % Impact of adjustments on Pre-Tax Pre-Provision earnings 0.13 0.17 0.59 0.35 0.30 Adjusted Pre-Tax Pre-Provision Return on Tangible Assets 1.48 1.55 2.28 1.76 1.91 Average Shareholders' Equity $ 2,058,912 $ 2,072,747 $ 1,573,704 $ 2,025,382 $ 1,418,855 Less average goodwill and intangible assets (832,029) (839,787) (521,412) (816,662) (360,217) 39 Quarters Fourth Third Fourth Full Year Full Year (In thousands except per share data) 2023 2023 2022 2023 2022 Average Tangible Equity $ 1,226,883 $ 1,232,960 $ 1,052,292 $ 1,208,720 $ 1,058,638 Return on Average Shareholders' Equity 5.69 % 6.01 % 6.03 % 5.14 % 7.51 % Impact of removing average intangible assets and related amortization 5.53 5.89 4.33 5.24 3.19 Return on Average Tangible Common Equity (“ROTCE”) 11.22 11.90 10.36 10.38 10.70 Impact of other adjustments for Adjusted Net Income 0.58 0.89 4.69 2.42 2.16 Adjusted Return on Average Tangible Common Equity 11.80 % 12.79 % 15.05 % 12.80 % 12.86 % Loan interest income 1 $ 148,004 $ 150,048 $ 105,437 $ 581,825 $ 316,073 Accretion on acquired loans (11,324) (14,843) (9,710) (56,689) (18,389) Loan interest income excluding accretion on acquired loans $ 136,680 $ 135,205 $ 95,727 $ 525,136 $ 297,684 Yield on loans 1 5.85 % 5.93 % 5.29 % 5.88 % 4.62 % Impact of accretion on acquired loans (0.45) (0.59) (0.49) (0.57) (0.27) Yield on loans excluding accretion on acquired loans 5.40 % 5.34 % 4.80 % 5.31 % 4.35 % Net interest income 1 $ 111,035 $ 119,505 $ 119,858 $ 489,043 $ 366,660 Accretion on acquired loans (11,324) (14,843) (9,710) (56,689) (18,389) Net interest income excluding accretion on acquired loans $ 99,711 $ 104,662 $ 110,148 $ 432,354 $ 348,271 Net interest margin 3.36 % 3.57 % 4.36 % 3.77 % 3.69 % Impact of accretion on acquired loans (0.34) (0.44) (0.35) (0.44) (0.18) Net interest margin excluding accretion on acquired loans 3.02 % 3.13 % 4.01 % 3.33 % 3.51 % Security interest income 1 $ 21,451 $ 21,520 $ 18,694 $ 83,364 $ 57,301 Tax equivalent adjustment to securities (13) (22) (34) (83) (142) Securities interest income excluding tax equivalent adjustment $ 21,438 $ 21,498 $ 18,660 $ 83,281 $ 57,159 Loan interest income 1 $ 148,004 $ 150,048 $ 105,437 $ 581,825 $ 316,073 Tax equivalent adjustment to loans (203) (177) (115) (720) (356) Loan interest income excluding tax equivalent adjustment $ 147,801 $ 149,871 $ 105,322 $ 581,105 $ 315,717 Net Interest Income 1 $ 111,035 $ 119,505 $ 119,858 $ 489,043 $ 366,660 Tax equivalent adjustment to securities (13) (22) (34) (83) (142) Tax equivalent adjustment to loans (203) (177) (115) (720) (356) Net interest income excluding tax equivalent adjustments $ 110,819 $ 119,306 $ 119,709 $ 488,240 $ 366,162 1 On a fully taxable equivalent basis.
Activity in shareholders’ equity for the year ended December 31, 2022 and December 31, 2021 follows: For the Year Ended December 31, (In thousands) 2022 2021 Beginning balance at January 1, 2022 and 2021 $ 1,310,736 $ 1,130,402 Net income 106,507 124,403 Issuance of common stock and conversion of options, pursuant to acquisitions 398,249 92,094 Stock compensation (net of Treasury shares acquired) 14,564 13,707 Dividends on common stock (41,242) (22,506) Change in other comprehensive income (181,039) (27,364) Ending balance at December 31, 2022 and 2021 $ 1,607,775 $ 1,310,736 Capital ratios are well above regulatory requirements for well-capitalized institutions.
Activity in shareholders’ equity for the years ended December 31, 2023 and December 31, 2022 follows: For the Year Ended December 31, (In thousands) 2023 2022 Beginning balance at January 1, 2023 and 2022 $ 1,607,775 $ 1,310,736 Net income 104,033 106,507 Issuance of common stock and conversion of options, pursuant to acquisitions 421,042 398,249 Stock compensation (net of Treasury shares acquired) 18,540 14,564 Dividends on common stock (60,591) (41,242) Change in other comprehensive income 28,155 (181,039) Repurchases of common stock (10,868) — Ending balance at December 31, 2023 and 2022 $ 2,108,086 $ 1,607,775 Capital ratios are well above regulatory requirements for well-capitalized institutions.
The cost of deposits increased by three basis points to 11 basis points in 2022. 1 Non-GAAP measure - see “ Explanation of Certain Unaudited Non-GAAP Financial Measures ” for more information and a reconciliation to GAAP. 31 The following table details the Company’s average balance sheets, interest income and expenses, and yields and rates 1 , for the past three years: For the Year Ended December 31, 2022 2021 2020 (In thousands, except percentages) Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets Earning Assets: Securities Taxable $ 2,568,568 $ 56,611 2.20 % $ 1,839,619 $ 29,206 1.59 % $ 1,277,441 $ 29,718 2.33 % Nontaxable 22,188 690 3.11 25,369 730 2.88 22,164 570 2.57 Total Securities 2,590,756 57,301 2.21 1,864,988 29,936 1.61 1,299,605 30,288 2.33 Federal funds sold 433,359 4,103 0.95 763,795 1,043 0.14 187,400 260 0.14 Other investments 69,604 3,517 5.05 65,534 1,947 2.97 52,094 2,237 4.29 Loan excluding PPP loans 6,812,654 313,450 4.60 5,369,204 230,552 4.29 5,259,653 242,736 4.62 PPP loans 25,612 2,623 10.24 381,860 21,282 5.57 419,154 11,974 2.86 Total Loans 6,838,266 316,073 4.62 5,751,064 251,834 4.38 5,678,807 254,710 4.49 Total Earning Assets 9,931,985 380,994 3.84 8,445,380 284,760 3.37 7,217,906 287,495 3.98 Allowance for credit losses on loans (94,693) (88,659) (81,858) Cash and due from banks 305,775 332,664 142,314 Bank premises and equipment, net 85,568 71,771 71,846 Intangible assets 360,217 249,089 231,267 Bank owned life insurance 214,468 156,599 128,569 Other assets 248,108 170,210 149,956 Total Assets $ 11,051,428 $ 9,337,054 $ 7,860,000 Liabilities and Shareholders' Equity Interest-Bearing Liabilities: Interest-bearing demand $ 2,220,307 $ 3,099 0.14 % $ 1,787,234 895 0.05 % $ 1,324,433 1,710 0.13 % Savings 989,997 397 0.04 805,816 383 0.05 610,015 849 0.14 Money market 1,925,176 3,824 0.20 1,765,444 2,327 0.13 1,294,629 4,361 0.34 Time deposits 500,471 2,642 0.53 602,739 2,788 0.46 1,101,321 13,365 1.21 Securities sold under agreements to repurchase 121,318 986 0.81 113,881 141 0.12 84,514 283 0.33 Federal Home Loan Bank borrowings 10,264 330 3.22 — — — 139,439 1,540 1.10 Other borrowings 74,713 3,056 4.09 71,495 1,685 2.36 71,220 2,184 3.07 Total Interest-Bearing Liabilities 5,842,246 14,334 0.25 5,146,609 8,219 0.16 4,625,571 24,292 0.53 Noninterest demand 3,667,345 2,851,687 2,107,931 Other liabilities 122,982 123,446 81,279 Total Liabilities 9,632,573 8,121,742 6,814,781 Shareholders' equity 1,418,855 1,215,312 1,045,219 Total Liabilities & Shareholders' Equity $ 11,051,428 $ 9,337,054 $ 7,860,000 Cost of deposits 0.11 % 0.08 % 0.32 % Interest expense as % of earning assets 0.14 % 0.10 % 0.34 % Net interest income/yield on earning assets $ 366,660 3.69 % $ 276,541 3.27 % $ 263,203 3.65 % 1 On a fully taxable equivalent basis.
In 2023, average long-term debt of $104.2 million carried an average cost of 6.96%, up from 4.09% in 2022, reflecting the impact of higher interest rates. 1 Non-GAAP measure, see “ Explanation of Certain Unaudited Non-GAAP Financial Measures ” for more information and a reconciliation to GAAP. 32 The following table details the Company’s average balance sheets, interest income and expenses, and yields and rates 1 , for the past three years: For the Year Ended December 31, 2023 2022 2021 (In thousands, except percentages) Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets Earning Assets: Securities Taxable $ 2,611,299 $ 82,926 3.18 % $ 2,568,568 $ 56,611 2.20 % $ 1,839,619 $ 29,206 1.59 % Nontaxable 13,733 438 3.19 22,188 690 3.11 25,369 730 2.88 Total Securities 2,625,032 83,364 3.18 2,590,756 57,301 2.21 1,864,988 29,936 1.61 Federal funds sold 368,659 18,871 5.12 433,359 4,103 0.95 763,795 1,043 0.14 Other investments 90,692 5,718 6.30 69,604 3,517 5.05 65,533 1,947 2.97 Loans 9,889,070 581,825 5.88 6,838,266 316,073 4.62 5,751,064 251,834 4.38 Total Earning Assets 12,973,453 689,778 5.32 9,931,985 380,994 3.84 8,445,380 284,760 3.37 Allowance for credit losses on loans (150,982) (94,693) (88,659) Cash and due from banks 184,035 305,775 332,664 Bank premises and equipment, net 116,516 85,568 71,771 Intangible assets 816,662 360,217 249,089 Bank owned life insurance 290,218 214,468 156,599 Other assets 392,872 248,108 170,210 Total Assets $ 14,622,774 $ 11,051,428 $ 9,337,054 Liabilities and Shareholders' Equity Interest-Bearing Liabilities: Interest-bearing demand $ 2,686,936 $ 41,438 1.54 % $ 2,220,307 $ 3,099 0.14 % $ 1,787,234 $ 895 0.05 % Savings 851,347 1,796 0.21 989,997 397 0.04 805,816 383 0.05 Money market 2,941,916 83,301 2.83 1,925,176 3,824 0.20 1,765,444 2,327 0.13 Time deposits 1,348,152 52,254 3.88 500,471 2,642 0.53 602,739 2,788 0.46 Securities sold under agreements to repurchase 270,999 8,323 3.07 121,318 986 0.81 113,881 141 0.12 Federal Home Loan Bank borrowings 175,247 6,378 3.64 10,264 330 3.22 — — — Other borrowings 104,158 7,245 6.96 74,713 3,056 4.09 71,495 1,685 2.36 Total Interest-Bearing Liabilities 8,378,755 200,735 2.40 5,842,246 14,334 0.25 5,146,609 8,219 0.16 Noninterest demand 4,087,335 3,667,345 2,851,687 Other liabilities 131,302 122,982 123,446 Total Liabilities 12,597,392 9,632,573 8,121,742 Shareholders' equity 2,025,382 1,418,855 1,215,312 Total Liabilities & Shareholders' Equity $ 14,622,774 $ 11,051,428 $ 9,337,054 Cost of deposits 1.50 % 0.11 % 0.08 % Interest expense as % of earning assets 1.55 % 0.14 % 0.10 % Net interest income/yield on earning assets $ 489,043 3.77 % $ 366,660 3.69 % $ 276,541 3.27 % 1 On a fully taxable equivalent basis.
Nonaccrual loans are included in loan balances. 32 The following table shows the impact of changes in volume and rate on earning assets and interest bearing liabilities 1 : 2022 vs 2021 Due to Change in: 2021 vs 2020 Due to Change in: (In thousands) Volume Rate Total Volume Rate Total Amount of increase (decrease) Earning Assets: Securities Taxable $ 13,819 $ 13,586 $ 27,405 $ 11,002 $ (11,514) $ (512) Nontaxable (95) 55 (40) 87 73 160 Total Securities 13,724 13,641 27,365 11,089 (11,441) (352) Federal funds sold (1,790) 4,850 3,060 793 (10) 783 Other investments 163 1,407 1,570 488 (778) (290) Loans excluding PPP loans 64,197 18,701 82,898 4,880 (17,064) (12,184) PPP loans (28,169) 9,510 (18,659) (1,572) 10,880 9,308 Total Loans 36,028 28,211 64,239 3,308 (6,184) (2,876) Total Earning Assets 48,125 48,109 96,234 15,678 (18,413) (2,735) Interest-Bearing Liabilities: Interest-bearing demand 411 1,793 2,204 415 (1,230) (815) Savings 81 (67) 14 183 (649) (466) Money market accounts 264 1,233 1,497 1,103 (3,137) (2,034) Time deposits (506) 360 (146) (4,178) (6,399) (10,577) Total Deposits 250 3,319 3,569 (2,477) (11,415) (13,892) Securities sold under agreements to repurchase 35 810 845 67 (209) (142) Federal Home Loan Bank borrowings 330 — 330 (1,540) — (1,540) Other borrowings 104 1,267 1,371 7 (506) (499) Total Interest Bearing Liabilities 719 5,396 6,115 (3,943) (12,130) (16,073) Net Interest Income $ 47,406 $ 42,713 $ 90,119 $ 19,621 $ (6,283) $ 13,338 1 On a fully taxable equivalent basis.
Nonaccrual loans are included in loan balances. 33 The following table shows the impact of changes in volume and rate on earning assets and interest bearing liabilities 1 : 2023 vs 2022 Due to Change in: 2022 vs 2021 Due to Change in: (In thousands) Volume Rate Total Volume Rate Total Amount of increase (decrease) Earning Assets: Securities Taxable $ 1,149 $ 25,166 $ 26,315 $ 13,819 $ 13,586 $ 27,405 Nontaxable (266) 14 (252) (95) 55 (40) Total Securities 883 25,180 26,063 13,724 13,641 27,365 Federal funds sold (1,962) 16,730 14,768 (1,790) 4,850 3,060 Other investments 1,198 1,003 2,201 163 1,407 1,570 Loans 160,253 105,499 265,752 36,028 28,211 64,239 Total Earning Assets 160,372 148,412 308,784 48,125 48,109 96,234 Interest-Bearing Liabilities: Interest-bearing demand 3,924 34,415 38,339 411 1,793 2,204 Savings (174) 1,573 1,399 81 (67) 14 Money market accounts 15,404 64,072 79,476 264 1,233 1,497 Time deposits 18,665 30,947 49,612 (506) 360 (146) Total Deposits 37,819 131,007 168,826 250 3,319 3,569 Securities sold under agreements to repurchase 2,907 4,431 7,338 35 810 845 Federal Home Loan Bank borrowings 5,654 394 6,048 330 — 330 Other borrowings 1,626 2,563 4,189 104 1,267 1,371 Total Interest Bearing Liabilities 48,006 138,395 186,401 719 5,396 6,115 Net Interest Income $ 112,366 $ 10,017 $ 122,383 $ 47,406 $ 42,713 $ 90,119 1 On a fully taxable equivalent basis.