Biggest changeSelected Financial Data (Dollars in Thousands, Except Per Share Data) 2022 2021 2020 Interest Income $ 131,348 $ 106,351 $ 106,197 Net Interest Income 124,460 102,861 101,326 Provision for Credit Losses 7,162 (1,553) 9,645 Noninterest Income 94,627 107,545 111,165 Noninterest Expense (1) 161,828 162,508 149,962 Pre-Tax Loss (Income) Attributable to Noncontrolling Interests (2) 135 (6,220) (11,078) Net Income Attributable to Common Shareowners 40,147 33,396 31,576 Per Common Share: Basic Net Income $ 2.37 $ 1.98 $ 1.88 Diluted Net Income 2.36 1.98 1.88 Cash Dividends Declared 0.66 0.62 0.57 Diluted Book Value 23.12 22.63 19.05 Diluted Tangible Book Value (3) 17.66 17.12 13.76 Performance Ratios: Return on Average Assets 0.93 % 0.84 % 0.93 % Return on Average Equity 10.58 9.92 9.36 Net Interest Margin (FTE) 3.13 2.83 3.30 Noninterest Income as % of Operating Revenues 43.19 51.11 52.32 Efficiency Ratio 73.76 77.11 70.43 Asset Quality: Allowance for Credit Losses ("ACL") $ 24,736 $ 21,606 $ 23,816 ACL to Loans Held for Investment ("HFI") 0.98 % 1.12 % 1.19 % Nonperforming Assets ("NPAs") 2,728 4,339 6,679 NPAs to Total Assets 0.06 0.10 0.18 NPAs to Loans HFI plus OREO 0.11 0.22 0.33 ACL to Non-Performing Loans 1,076.89 499.93 405.66 Net Charge-Offs to Average Loans HFI 0.18 (0.03) 0.12 Capital Ratios: Tier 1 Capital 14.53 % 16.14 % 16.19 % Total Capital 15.52 17.15 17.30 Common Equity Tier 1 Capital 12.64 13.86 13.71 Tangible Common Equity (3) 6.79 6.95 6.25 Leverage 9.06 8.95 9.33 Equity to Assets 8.71 8.99 8.45 Dividend Pay-Out 27.97 31.31 30.32 Averages for the Year: Loans Held for Investment $ 2,189,440 $ 2,000,563 $ 1,957,576 Earning Assets 3,989,248 3,652,486 3,083,675 Total Assets 4,332,302 3,984,064 3,391,071 Deposits 3,763,336 3,406,886 2,844,347 Shareowners’ Equity 379,290 336,821 337,313 Year -End Balances: Loans Held for Investment $ 2,525,180 $ 1,931,465 $ 2,006,426 Earning Assets 4,182,399 3,949,111 3,475,904 Total Assets 4,525,958 4,263,849 3,798,071 Deposits 3,939,317 3,712,862 3,217,560 Shareowners’ Equity 394,016 383,166 320,837 Other Data: Basic Average Shares Outstanding 16,950,810 16,862,932 16,784,711 Diluted Average Shares Outstanding 16,984,740 16,892,947 16,821,950 Shareowners of Record (4) 1,124 1,157 1,201 Banking Locations (4) 59 57 57 Full-Time Equivalent Associates (4)(5) 992 954 954 (1) For 2022 and 2021, includes pension settlement charge of $2.3 million and $3.1 million, respectively.
Biggest changeSelected Financial Data (Dollars in Thousands, Except Per Share Data) 2023 2022 2021 Interest Income $ 181,068 $ 131,910 $ 106,351 Net Interest Income 158,988 125,022 102,861 Provision for Credit Losses 9,714 7,494 (1,553) Noninterest Income 71,610 75,181 107,545 Noninterest Expense (1) 157,023 151,634 162,508 Pre-Tax Loss (Income) Attributable to Noncontrolling Interests (2) 1,437 135 (6,220) Net Income Attributable to Common Shareowners 52,258 33,412 33,396 Per Common Share: Basic Net Income $ 3.08 $ 1.97 $ 1.98 Diluted Net Income 3.07 1.97 1.98 Cash Dividends Declared 0.76 0.66 0.62 Diluted Book Value 25.92 22.73 22.63 Diluted Tangible Book Value (3) 20.45 17.27 17.12 Performance Ratios: Return on Average Assets 1.22 % 0.77 % 0.84 % Return on Average Equity 12.40 8.81 9.92 Net Interest Margin (FTE) 4.05 3.14 2.83 Noninterest Income as % of Operating Revenues 31.05 37.55 51.11 Efficiency Ratio 67.99 75.62 77.11 Asset Quality: Allowance for Credit Losses ("ACL") $ 29,941 $ 25,068 $ 21,606 ACL to Loans Held for Investment ("HFI") 1.10 % 0.98 % 1.12 % Nonperforming Assets ("NPAs") 6,243 2,728 4,339 NPAs to Total Assets 0.15 0.06 0.10 NPAs to Loans HFI plus OREO 0.23 0.11 0.22 ACL to Non-Performing Loans 479.70 1091.33 499.93 Net Charge-Offs to Average Loans HFI 0.18 0.18 -0.03 Capital Ratios: Tier 1 Capital 15.37 % 14.27 % 16.14 % Total Capital 16.57 15.30 17.15 Common Equity Tier 1 Capital 13.52 12.38 13.86 Tangible Common Equity (3) 8.26 6.65 6.95 Leverage 10.30 8.91 8.95 Equity to Assets 10.24 8.57 8.99 Dividend Pay-Out 24.76 33.50 31.31 Averages for the Year: Loans Held for Investment $ 2,656,394 $ 2,189,440 $ 2,000,563 Earning Assets 3,933,800 3,989,248 3,652,486 Total Assets 4,278,686 4,332,302 3,984,064 Deposits 3,669,612 3,763,336 3,406,886 Shareowners’ Equity 421,482 379,290 336,821 Year -End Balances: Loans Held for Investment $ 2,733,918 $ 2,547,685 $ 1,931,465 Earning Assets 3,957,452 4,177,177 3,949,111 Total Assets 4,304,477 4,519,223 4,263,849 Deposits 3,701,822 3,939,317 3,712,862 Shareowners’ Equity 440,625 387,281 383,166 Other Data: Basic Average Shares Outstanding 16,987,167 16,950,810 16,862,932 Diluted Average Shares Outstanding 17,022,922 16,984,740 16,892,947 Shareowners of Record (4) 1,080 1,124 1,157 Banking Locations (4) 63 59 57 Full-Time Equivalent Associates (4)(5) 970 992 954 (1) For 2023, 2022 and 2021, includes pension settlement gain of $0.3 million, charge of $2.3 million and $3.1 million, respectively.
(2) Acquired 51% membership interest in Brand Mortgage Group, LLC, re-named as Capital City Home Loans, LLC, on March 1, 2020 - fully consolidated. (3) Diluted tangible book value and tangible common equity ratio are non-GAAP financial measures. For additional information, including a reconciliation to GAAP, refer to page 35. (4) As of January 31st of the following year.
(2) Acquired 51% membership interest in Brand Mortgage Group, LLC, re-named as Capital City Home Loans, LLC, on March 1, 2020 - fully consolidated. (3) Diluted tangible book value and tangible common equity ratio are non-GAAP financial measures. For additional information, including a reconciliation to GAAP, refer to page 42. (4) As of January 31st of the following year.
(5) Reflects 992 full-time equivalent associates that includes 196 full-time equivalent associates at CCHL. 35 NON-GAAP FINANCIAL MEASURES We present a tangible common equity ratio and a tangible book value per diluted share that, in each case, removes the effect of goodwill that resulted from merger and acquisition activity.
(5) Reflects 970 full-time equivalent associates that includes 178 full-time equivalent associates at CCHL. 42 NON-GAAP FINANCIAL MEASURES We present a tangible common equity ratio and a tangible book value per diluted share that, in each case, removes the effect of goodwill that resulted from merger and acquisition activity.
Non-GAAP Reconciliation - Selected Financial Data (Dollars in Thousands, except per share data) 2022 2021 2020 Shareowners' Equity (GAAP) $ 394,016 $ 383,166 $ 320,837 Less: Goodwill and Other Intangibles (GAAP) 93,093 93,253 89,095 Tangible Shareowners' Equity (non-GAAP) A 300,923 289,913 231,742 Total Assets (GAAP) 4,525,958 4,263,849 3,798,071 Less: Goodwill and Other Intangibles (GAAP) 93,093 93,253 89,095 Tangible Assets (non-GAAP) B $ 4,432,865 $ 4,170,596 $ 3,708,976 Tangible Common Equity Ratio (non-GAAP) A/B 6.79% 6.95% 6.25% Actual Diluted Shares Outstanding (GAAP) C 17,039,401 16,935,389 16,844,997 Tangible Book Value per Diluted Share (non-GAAP) A/C 17.66 17.12 13.76 36
Non-GAAP Reconciliation - Selected Financial Data (Dollars in Thousands, except per share data) 2023 2022 2021 Shareowners' Equity (GAAP) $ 440,625 $ 387,281 $ 383,166 Less: Goodwill and Other Intangibles (GAAP) 92,933 93,093 93,253 Tangible Shareowners' Equity (non-GAAP) A 347,692 294,188 289,913 Total Assets (GAAP) 4,304,477 4,519,223 4,263,849 Less: Goodwill and Other Intangibles (GAAP) 92,933 93,093 93,253 Tangible Assets (non-GAAP) B $ 4,211,544 $ 4,426,130 $ 4,170,596 Tangible Common Equity Ratio (non-GAAP) A/B 8.26% 6.65% 6.95% Actual Diluted Shares Outstanding (GAAP) C 17,000,758 17,039,401 16,935,389 Tangible Book Value per Diluted Share (non-GAAP) A/C 20.45 17.27 17.12 43