Biggest changeReconciliations of Non-GAAP Financial Measures Core Efficiency Ratio 54 For the Years ended December 31, ($ in thousands) 2022 2021 2020 Net interest income (GAAP) $ 473,903 $ 360,194 $ 270,001 Tax-equivalent adjustment 7,042 5,151 3,190 Less incremental accretion income — — 4,083 Noninterest income (GAAP) 59,162 67,743 54,503 Less gain (loss) on sale of other real estate (93) 884 — Less gain on sale of investment securities — — 421 Less other non-core income — — 265 Core revenue (non-GAAP) $ 540,200 $ 432,204 $ 322,925 Noninterest expense (GAAP) $ 274,216 $ 245,919 $ 167,159 Less amortization on intangibles 5,367 5,691 5,673 Less merger-related expenses — 22,082 4,174 Less branch-closure expenses — 3,441 — Less other non-core expenses — — 57 Core noninterest expense (non-GAAP) $ 268,849 $ 214,705 $ 157,255 Core efficiency ratio (non-GAAP) 49.77 % 49.68 % 48.70 % Tangible Common Equity, Tangible Book Value per Share, and Tangible Common Equity Ratio Period ended December 31, ($ in thousands, except per share data) 2022 2021 2020 Total shareholders' equity $ 1,522,263 $ 1,529,116 $ 1,078,975 Less preferred stock 71,988 71,988 — Less goodwill 365,164 365,164 260,567 Less intangible assets 16,919 22,286 23,084 Tangible common equity $ 1,068,192 $ 1,069,678 $ 795,324 Common shares outstanding 37,253 37,820 31,210 Tangible book value per share $ 28.67 $ 28.28 $ 25.48 Total assets $ 13,054,172 $ 13,537,358 $ 9,751,571 Less goodwill 365,164 365,164 260,567 Less intangible assets 16,919 22,286 23,084 Tangible assets $ 12,672,089 $ 13,149,908 $ 9,467,920 Tangible common equity to tangible assets 8.43 % 8.13 % 8.40 % 55 Return on Average Tangible Common Equity (ROATCE) For the Years ended December 31, ($ in thousands) 2022 2021 2020 Average shareholder’s equity $ 1,498,759 $ 1,277,153 $ 902,875 Less average preferred stock 71,988 8,903 — Less average goodwill 365,164 307,614 217,205 Less average intangible assets 19,516 22,460 23,551 Average tangible common equity $ 1,042,091 $ 938,176 $ 662,119 Net income available to common shareholders (GAAP) $ 199,002 $ 133,055 $ 74,384 Return on average tangible common equity 19.10 % 14.18 % 11.23 %
Biggest changeThe Company has provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measure for the periods indicated. 55 Reconciliations of Non-GAAP Financial Measures Core Efficiency Ratio For the Years ended December 31, ($ in thousands) 2023 2022 2021 Net interest income (GAAP) $ 562,592 $ 473,903 $ 360,194 Tax-equivalent adjustment 8,079 7,042 5,151 Net interest income - FTE (non-GAAP) 570,671 480,945 365,345 Noninterest income (GAAP) 68,725 59,162 67,743 Less gain on sale of investment securities 601 — — Less gain (loss) on sale of other real estate owned 187 (93) 884 Core revenue (non-GAAP) $ 638,608 $ 540,200 $ 432,204 Noninterest expense (GAAP) $ 348,186 $ 274,216 $ 245,919 Less amortization on intangibles 4,601 5,367 5,691 Less branch closure expenses — — 3,441 Less merger-related expenses — — 22,082 Less FDIC special assessment 2,412 — — Core noninterest expense (non-GAAP) $ 341,173 $ 268,849 $ 214,705 Core efficiency ratio (non-GAAP) 53.42 % 49.77 % 49.68 % Tangible Common Equity, Tangible Book Value per Share, and Tangible Common Equity Ratio Period ended December 31, ($ and shares in thousands, except per share data) 2023 2022 2021 Shareholders' equity (GAAP) $ 1,716,068 $ 1,522,263 $ 1,529,116 Less preferred stock 71,988 71,988 71,988 Less goodwill 365,164 365,164 365,164 Less intangible assets 12,318 16,919 22,286 Tangible common equity (non-GAAP) $ 1,266,598 $ 1,068,192 $ 1,069,678 Common shares outstanding 37,416 37,253 37,820 Tangible book value per share (non-GAAP) $ 33.85 $ 28.67 $ 28.28 Total assets (GAAP) $ 14,518,590 $ 13,054,172 $ 13,537,358 Less goodwill 365,164 365,164 365,164 Less intangible assets 12,318 16,919 22,286 Tangible assets (non-GAAP) $ 14,141,108 $ 12,672,089 $ 13,149,908 Tangible common equity to tangible assets (non-GAAP) 8.96 % 8.43 % 8.13 % 56 Return on Average Tangible Common Equity (ROATCE) For the Years ended December 31, ($ in thousands) 2023 2022 2021 Average shareholder’s equity (GAAP) $ 1,623,121 $ 1,498,759 $ 1,277,153 Less average preferred stock 71,988 71,988 8,903 Less average goodwill 365,164 365,164 307,614 Less average intangible assets 14,531 19,516 22,460 Average tangible common equity (non-GAAP) $ 1,171,438 $ 1,042,091 $ 938,176 Net income available to common shareholders (GAAP) $ 190,309 $ 199,002 $ 133,055 FDIC special assessment (after tax) 1,814 — — Net income available to common shareholders adjusted (non-GAAP) $ 192,123 $ 199,002 $ 133,055 Return on average tangible common equity adjusted for FDIC assessment (non-GAAP) 16.40 % 19.10 % 14.18 % Return on average common equity (GAAP) 12.27 % 13.95 % 10.49 % Return on average common equity adjusted for FDIC assessment (non-GAAP) 12.39 % 13.95 % 10.49 % Pre-Provision Net Revenue (PPNR) and Pre-Provision Net Revenue Return on Average Assets (PPNR ROAA) For the Years ended December 31, ($ in thousands) 2023 2022 2021 Net interest income $ 562,592 $ 473,903 $ 360,194 Noninterest income 68,725 59,162 67,743 FDIC special assessment 2,412 — — Less gain on sale of investment securities 601 — — Less gain (loss) on sale of other real estate owned 187 (93) 884 Less noninterest expense 348,186 274,216 245,919 PPNR (non-GAAP) $ 284,755 $ 258,942 $ 181,134 Average assets $ 13,805,236 $ 13,319,624 $ 11,467,310 PPNR ROAA (non-GAAP) 2.06 % 1.94 % 1.58 % Return on Average Assets (ROAA) For the Years ended December 31, ($ in thousands) 2023 2022 2021 Net income (GAAP) $ 194,059 $ 203,043 $ 133,055 FDIC special assessment (after tax) 1,814 — — Net income adjusted (non-GAAP) 195,873 203,043 133,055 Average assets $ 13,805,236 $ 13,319,624 $ 11,467,310 ROAA (GAAP) 1.41 % 1.52 % 1.16 % ROAA adjusted for FDIC special assessment (non-GAAP) 1.42 % 1.52 % 1.16 %
The ACL is a valuation account to adjust the cost basis to the amount expected to 52 be collected, based on management’s experience, current conditions, and reasonable and supportable forecasts. For purposes of determining the allowance for funded and unfunded loans, the portfolios are segregated into pools that share similar risk characteristics that are then further segregated by credit grades.
The ACL is a valuation account to adjust the cost basis to the amount expected to be collected, based on management’s experience, current conditions, and reasonable and supportable forecasts. For purposes of determining the allowance for funded and unfunded loans, the portfolios are segregated into pools that share similar risk characteristics that are then further segregated by credit grades.
Actual maturities can differ from contractual maturities, as borrowers may have the right to call or repay obligations with or without prepayment penalties. 46 Other investments primarily consist of the FHLB capital stock, common stock investments related to our trust preferred securities, community development funds, and other investments in private equity funds, primarily SBICs.
Actual maturities can differ from contractual maturities, as borrowers may have the right to call or repay obligations with or without prepayment penalties. Other investments primarily consist of the FHLB capital stock, common stock investments related to our trust preferred securities, community development funds, and other investments in private equity funds, primarily SBICs.
For additional information on the Company’s contractual obligations and commitments see the following footnotes in Item 8: “Note 5 – Leases,” “Note 6 – Derivative Financial Instruments,” “Note 10 – Subordinated Debentures and Notes,” “Note 11 – Federal Home Loan Bank Advances,” “Note 12 – Other Borrowings,” and “Note 17 – Commitments.” Capital Resources The Company and the Bank are subject to various regulatory capital requirements administered by the state and federal banking agencies.
For additional information on the Company’s contractual obligations and commitments see the following footnotes in Item 8: “Note 5 – Leases,” “Note 6 – Derivative Financial Instruments,” “Note 10 – Subordinated Debentures and Notes,” “Note 11 – Federal Home Loan Bank Advances,” “Note 12 – Other Borrowings,” and “Note 17 – Commitments and Contingent Liabilities.” Capital Resources The Company and the Bank are subject to various regulatory capital requirements administered by the state and federal banking agencies.
The main use of this liquidity is to provide the funds necessary to pay dividends to shareholders, service debt, invest in subsidiaries as necessary, and satisfy other operating requirements. In 2022, the holding company maintained a revolving line of credit for an aggregate amount up to $25 million, all of which was available at December 31, 2022.
The main use of this liquidity is to provide the funds necessary to pay dividends to shareholders, service debt, invest in subsidiaries as necessary, and satisfy other operating requirements. In 2023, the holding company maintained a revolving line of credit for an aggregate amount up to $25 million, all of which was available at December 31, 2023.
To be categorized as “well-capitalized”, banks must maintain minimum total risk-based (10%), tier 1 risk-based (8%), common equity tier 1 risk-based (6.5%), and tier 1 leverage ratios (5%). As of December 31, 2022, and December 31, 2021, the Company and the Bank met all capital adequacy requirements to which they are subject.
To be categorized as “well-capitalized”, banks must maintain minimum total risk-based (10%), tier 1 risk-based (8%), common equity tier 1 risk-based (6.5%), and tier 1 leverage ratios (5%). As of December 31, 2023, and December 31, 2022, the Company and the Bank met all capital adequacy requirements to which they are subject.
Core performance measures exclude certain other income and expense items such as merger-related expenses, facilities charges, and the gain or loss on sale of investment securities, which the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis.
Core performance measures exclude certain other income and expense items, such as the FDIC special assessment, merger-related expenses, facilities charges, and the gain or loss on sale of investment securities, that the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis.
The Company considers its core efficiency ratio, tangible common equity ratio, return on average tangible common equity, and tangible book value per common share, collectively “core performance measures,” presented in this report, as relevant measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis.
The Company considers its core efficiency ratio, tangible common equity ratio, return on average tangible common equity, and tangible book value per common share, collectively “core performance measures,” presented in this earnings release and the included tables as important measures of financial performance, even though they are non-GAAP measures, as they provide supplemental information by which to evaluate the impact of certain non-comparable items, and the Company’s operating performance on an ongoing basis.
At December 31, 2022, the Company had derivative contracts to manage interest rate risk, including $200.0 million in notional value on derivatives to hedge the cash flows on 51 floating rate loans and $62.0 million in notional value on derivatives on floating rate debt. Derivative financial instruments are discussed in “Item 8.
At December 31, 2023, the Company had derivative contracts to manage interest rate risk, including $250.0 million in notional value on derivatives to hedge the cash flows on floating rate loans and $62.0 million in notional value on derivatives on floating rate debt. Derivative financial instruments are discussed in “Item 8.
A reconciliation has been included in this MD&A section under the caption “Use of Non-GAAP Financial Measures.” 30 The Company noted the following trends during 2022: • The Company reported net income of $203.0 million, or $5.31 per diluted share for 2022, compared to $133.1 million, or $3.86 per diluted share for 2021.
A reconciliation has been included in this MD&A section under the caption “Use of Non-GAAP Financial Measures.” 31 The Company noted the following trends during 2023: • The Company reported net income of $194.1 million, or $5.07 per diluted share for 2023, compared to $203.0 million, or $5.31 per diluted share for 2022.
The majority of variable loans are based on the prime rate, LIBOR, or SOFR. At December 31, 2022, $3.7 billion or 60% of variable rate loans were subject to an interest rate floor. Most loan originations have one-to three-year maturities. Management monitors this mix as part of its interest rate risk management.
The majority of variable loans are based on the prime rate or SOFR. At December 31, 2023, $4.2 billion or 64% of variable rate loans were subject to an interest rate floor. Most variable rate loan originations have one-to three-year maturities. Management monitors this mix as part of its interest rate risk management.
The Company’s allowance for credit losses on loans was $136.9 million at December 31, 2022 based on the weighting of the different economic scenarios. As a hypothetical example, if the Company had only used the upside scenario, the allowance would have decreased $24.1 million. Conversely, the allowance would have increased $40.5 million using only the downside scenario.
The Company’s allowance for credit losses on loans was $134.8 million at December 31, 2023 based on the weighting of the different economic scenarios. As a hypothetical example, if the Company had only used the upside scenario, the allowance would have decreased $27.5 million. Conversely, the allowance would have increased $43.9 million using only the downside scenario.
NOTE: The change in interest due to both rate and volume has been allocated to rate and volume changes in proportion to the relationship of the absolute dollar amounts of the change in each. Net interest income (on a tax equivalent basis) was $480.9 million for 2022, compared to $365.3 million for 2021, an increase of $115.6 million, or 32%.
NOTE: The change in interest due to both rate and volume has been allocated to rate and volume changes in proportion to the relationship of the absolute dollar amounts of the change in each. Net interest income (on a tax equivalent basis) was $570.7 million for 2023, compared to $480.9 million for 2022, an increase of $89.8 million, or 19%.
The increase in short-term rates increased the yield on the Company’s variable-rate loan portfolio, as well as the yield earned on new loan production. As of December 31, 2022, variable-rate loans comprised approximately 63% of total loans.
The increase in short-term rates increased the yield on the Company’s variable-rate loan portfolio, as well as the yield earned on new loan production. As of December 31, 2023, variable-rate loans comprised approximately 61% of total loans. The increase in market interest rates also increased the cost on interest bearing liabilities.
Noninterest Income The following table presents a comparative summary of the major components of noninterest income for each of the years in the three-year period ended December 31, 2022: Year ended December 31, Change from ($ in thousands) 2022 2021 2020 2022 vs. 2021 2021 vs. 2020 Service charges on deposit accounts $ 18,326 $ 15,428 $ 11,717 $ 2,898 $ 3,711 Wealth management revenue 10,010 10,259 9,732 (249) 527 Card services revenue 11,551 11,880 9,481 (329) 2,399 Tax credit income 2,558 8,028 6,611 (5,470) 1,417 Miscellaneous income 16,717 22,148 16,962 (5,431) 5,186 Total noninterest income $ 59,162 $ 67,743 $ 54,503 $ (8,581) $ 13,240 Noninterest income decreased $8.6 million, or 13%, in 2022 compared to 2021.
Noninterest Income The following table presents a comparative summary of the major components of noninterest income for each of the years in the three-year period ended December 31, 2023: Year ended December 31, Change from ($ in thousands) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Service charges on deposit accounts $ 16,559 $ 18,326 $ 15,428 $ (1,767) $ 2,898 Wealth management revenue 10,030 10,010 10,259 20 (249) Card services revenue 10,028 11,551 11,880 (1,523) (329) Tax credit income 9,196 2,558 8,028 6,638 (5,470) Miscellaneous income 22,912 16,717 22,148 6,195 (5,431) Total noninterest income $ 68,725 $ 59,162 $ 67,743 $ 9,563 $ (8,581) Noninterest income increased $9.6 million, or 16%, in 2023 compared to 2022.
Securities totaled $2.2 billion at December 31, 2022, and included $734 million pledged as collateral for deposits of public institutions, treasury, loan notes, and other requirements. The remaining $1.4 billion could be pledged or sold to enhance liquidity, if necessary. Liability liquidity funding sources are available to increase financial flexibility.
Securities totaled $2.4 billion at December 31, 2023, and included $1.6 billion pledged as collateral for deposits of public institutions, treasury, loan notes, and other requirements. The remaining $808.7 million could be pledged or sold to enhance liquidity, if necessary.
Treasury Bills 208,534 9.3 % 91,170 5.1 % Corporate debt securities 137,260 6.1 % 138,193 7.7 % Total $ 2,246,457 100.0 % $ 1,796,301 100.0 % The allowance for credit losses on held-to-maturity debt securities was $0.7 million and $0.6 million at December 31, 2022 and 2021, respectively.
Treasury Bills 181,701 7.7 % 208,534 9.3 % Corporate debt securities 130,994 5.5 % 137,260 6.1 % Total $ 2,369,492 100.0 % $ 2,246,457 100.0 % The allowance for credit losses on held-to-maturity debt securities was $0.8 million and $0.7 million at December 31, 2023 and 2022, respectively.
A reconciliation has been included in this MD&A section under the caption “Use of Non-GAAP Financial Measures.” Noninterest expense increased $28.3 million, or 12%, in 2022 compared to 2021. The increase was attributed primarily to a $22.1 million increase in compensation and benefits, a $16.9 million increase in deposit costs and a $9.4 million increase in other expenses.
A reconciliation has been included in this MD&A section under the caption “Use of Non-GAAP Financial Measures.” Noninterest expense increased $74.0 million, or 27%, in 2023 compared to 2022. The increase was attributed primarily to a $41.2 million increase in deposit costs, a $17.5 million increase in compensation and benefits, and a $16.0 million increase in other expenses.
The following table summarizes the Company’s capital ratios: December 31, 2022 December 31, 2021 ($ in thousands) EFSC Bank EFSC Bank To Be Well-Capitalized Minimum Ratio with CCB Common Equity Tier 1 Capital to Risk Weighted Assets 11.1 % 12.1 % 11.3 % 12.5 % 6.5 % 7.0 % Tier 1 Capital to Risk Weighted Assets 12.6 % 12.1 % 13.0 % 12.5 % 8.0 % 8.5 % Total Capital to Risk Weighted Assets 14.2 % 13.1 % 14.7 % 13.5 % 10.0 % 10.5 % Leverage Ratio (Tier 1 Capital to Average Assets) 10.9 % 10.5 % 9.7 % 9.3 % 5.0 % 4.0 % Tangible common equity to tangible assets 1 8.4 % 8.1 % Common equity tier 1 capital $ 1,228,786 $ 1,333,978 $ 1,091,823 $ 1,201,340 Tier 1 capital 1,394,426 1,334,030 1,257,462 1,201,391 Total risk-based capital 1,568,332 1,444,685 1,423,036 1,303,715 1 Not a required regulatory capital ratio The Company believes the tangible common equity and regulatory capital ratios are important measures of capital strength.
Note 14 – Regulatory Capital” for a summary of our risk-based capital and leverage ratios. 51 The following table summarizes the Company’s capital ratios: December 31, 2023 December 31, 2022 ($ in thousands) EFSC Bank EFSC Bank To Be Well-Capitalized Minimum Ratio with CCB Common Equity Tier 1 Capital to Risk Weighted Assets 11.3 % 12.2 % 11.1 % 12.1 % 6.5 % 7.0 % Tier 1 Capital to Risk Weighted Assets 12.7 % 12.2 % 12.6 % 12.1 % 8.0 % 8.5 % Total Capital to Risk Weighted Assets 14.2 % 13.2 % 14.2 % 13.1 % 10.0 % 10.5 % Leverage Ratio (Tier 1 Capital to Average Assets) 11.0 % 10.6 % 10.9 % 10.5 % 5.0 % N/A Tangible common equity to tangible assets 1 8.96 % 8.43 % Common equity tier 1 capital $ 1,387,802 $ 1,493,105 $ 1,228,786 $ 1,333,978 Tier 1 capital 1,553,448 1,493,163 1,394,426 1,334,030 Total risk-based capital 1,732,501 1,608,966 1,568,332 1,444,685 1 Not a required regulatory capital ratio The Company believes the tangible common equity and regulatory capital ratios are important measures of capital strength.
The following table sets forth the composition of the loan portfolio by type of loans: December 31, ($ in thousands) 2022 2021 Commercial and industrial $ 3,859,882 $ 3,392,375 Commercial real estate - investor owned 2,357,820 2,141,143 Commercial real estate - owner occupied 2,270,551 2,035,785 Construction and land development 611,565 734,073 Residential real estate 395,537 454,052 Other 241,783 260,214 Total loans $ 9,737,138 $ 9,017,642 December 31, 2022 2021 Commercial and industrial 39.6 % 37.6 % Commercial real estate - investor owned 24.2 % 23.8 % Commercial real estate - owner occupied 23.3 % 22.6 % Construction and land development 6.3 % 8.1 % Residential real estate 4.1 % 5.0 % Other 2.5 % 2.9 % Total loans 100.0 % 100.0 % 37 C&I loans are made based on the borrower’s ability to generate cash flows for repayment from income sources, general credit strength, experience, and character, even though such loans may also be secured by real estate or other assets.
The ability of the Company’s borrowers to honor their contractual obligations is partially dependent upon the local economy and its effect on the real estate market. 37 The following table sets forth the composition of the loan portfolio by type of loans: December 31, ($ in thousands) 2023 2022 Commercial and industrial $ 4,672,559 $ 3,859,882 Commercial real estate - investor owned 2,451,953 2,357,820 Commercial real estate - owner occupied 2,351,618 2,270,551 Construction and land development 760,425 611,565 Residential real estate 372,188 395,537 Other 275,375 241,783 Total loans $ 10,884,118 $ 9,737,138 December 31, 2023 2022 Commercial and industrial 42.9 % 39.6 % Commercial real estate - investor owned 22.5 % 24.2 % Commercial real estate - owner occupied 21.6 % 23.3 % Construction and land development 7.1 % 6.3 % Residential real estate 3.4 % 4.1 % Other 2.5 % 2.5 % Total loans 100.0 % 100.0 % C&I loans are made based on the borrower’s ability to generate cash flows for repayment from income sources, general credit strength, experience, and character, even though such loans may also be secured by real estate or other assets.
The following table is a summary of the allocation of the allowance for credit losses for the periods indicated: December 31, ($ in thousands) 2022 2021 Balance at End of Period Applicable to: Amount Percent of loans in each category to total loans Amount Percent of loans in each category to total loans Commercial and industrial $ 53,835 39.6 % $ 63,825 37.6 % Real estate: Commercial 58,943 47.5 % 53,437 46.3 % Construction and land development 11,444 6.3 % 14,536 8.1 % Residential 7,928 4.1 % 7,927 5.1 % Other 4,782 2.5 % 5,316 2.9 % Total allowance $ 136,932 100.0 % $ 145,041 100.0 % The allowance for credit losses was 1.41% of total loans at December 31, 2022, compared to 1.61%, and 1.89%, at December 31, 2021 and 2020, respectively.
The following table summarizes the allocation of the ACL on loans: December 31, ($ in thousands) 2023 2022 Balance at End of Period Applicable to: Amount Percent of loans in each category to total loans Amount Percent of loans in each category to total loans Commercial and industrial $ 58,886 42.9 % $ 53,835 39.6 % Real estate: Commercial 54,685 44.1 % 58,943 47.5 % Construction and land development 10,198 7.0 % 11,444 6.3 % Residential 6,142 3.4 % 7,928 4.1 % Other 4,860 2.6 % 4,782 2.5 % Total allowance $ 134,771 100.0 % $ 136,932 100.0 % The allowance for credit losses was 1.24% of total loans at December 31, 2023, compared to 1.41%, and 1.61%, at December 31, 2022 and 2021, respectively.
($ in thousands, except per share data) Year ended December 31, 2022 2021 2020 EARNINGS Total interest income $ 515,082 $ 383,230 $ 304,779 Total interest expense 41,179 23,036 34,778 Net interest income 473,903 360,194 270,001 Provision (benefit) for credit losses (611) 13,385 65,398 Net interest income after provision (benefit) for credit losses 474,514 346,809 204,603 Total noninterest income 59,162 67,743 54,503 Total noninterest expense 274,216 245,919 167,159 Income before income tax expense 259,460 168,633 91,947 Income tax expense 56,417 35,578 17,563 Net income $ 203,043 $ 133,055 $ 74,384 Preferred dividends 4,041 — — Net income available to common shareholders $ 199,002 $ 133,055 $ 74,384 Basic earnings per share $ 5.32 $ 3.86 $ 2.76 Diluted earnings per share $ 5.31 $ 3.86 $ 2.76 Return on average assets 1.52 % 1.16 % 0.90 % Return on average common equity 13.95 % 10.49 % 8.24 % Return on average tangible common equity 1 19.10 % 14.18 % 11.23 % Net interest margin (fully tax equivalent) 3.89 % 3.41 % 3.56 % Efficiency ratio 51.44 % 57.47 % 51.51 % Core efficiency ratio 1 49.77 % 49.68 % 48.70 % Dividend payout ratio 16.89 % 19.66 % 26.61 % Book value per common share $ 38.93 $ 38.53 $ 34.57 Tangible book value per common share 1 $ 28.67 $ 28.28 $ 25.48 Average common equity to average assets 11.25 % 11.14 % 10.94 % Tangible common equity to tangible assets 1 8.43 % 8.13 % 8.40 % At or for the year ended December 31, 2022 2021 2020 ASSET QUALITY Net charge-offs $ 3,899 $ 11,629 $ 1,907 Nonperforming loans 9,981 28,024 38,507 Classified assets 99,122 100,797 123,808 Classified assets to total assets 0.76 % 0.74 % 1.27 % Nonperforming loans to total loans 0.10 % 0.31 % 0.53 % Nonperforming assets to total assets 0.08 % 0.23 % 0.45 % Allowance for credit losses to total loans 1.41 % 1.61 % 1.89 % Net charge-offs to average loans 0.04 % 0.14 % 0.03 % 1 Non-GAAP measures.
($ in thousands, except per share data) Year ended December 31, 2023 2022 2021 EARNINGS Total interest income $ 764,919 $ 515,082 $ 383,230 Total interest expense 202,327 41,179 23,036 Net interest income 562,592 473,903 360,194 Provision (benefit) for credit losses 36,605 (611) 13,385 Net interest income after provision (benefit) for credit losses 525,987 474,514 346,809 Total noninterest income 68,725 59,162 67,743 Total noninterest expense 348,186 274,216 245,919 Income before income tax expense 246,526 259,460 168,633 Income tax expense 52,467 56,417 35,578 Net income $ 194,059 $ 203,043 $ 133,055 Preferred dividends 3,750 4,041 — Net income available to common shareholders $ 190,309 $ 199,002 $ 133,055 Basic earnings per share $ 5.09 $ 5.32 $ 3.86 Diluted earnings per share $ 5.07 $ 5.31 $ 3.86 Return on average assets 1 1.42 % 1.52 % 1.16 % Return on average common equity 1 12.39 % 13.95 % 10.49 % Return on average tangible common equity 1 16.40 % 19.10 % 14.18 % Net interest margin (fully tax equivalent) 4.43 % 3.89 % 3.41 % Efficiency ratio 55.15 % 51.44 % 57.47 % Core efficiency ratio 1 53.42 % 49.77 % 49.68 % Common dividend payout ratio 19.64 % 16.89 % 19.66 % Book value per common share $ 43.94 $ 38.93 $ 38.53 Tangible book value per common share 1 $ 33.85 $ 28.67 $ 28.28 Average common equity to average assets 11.76 % 11.25 % 11.14 % Tangible common equity to tangible assets 1 8.96 % 8.43 % 8.13 % At or for the year ended December 31, 2023 2022 2021 ASSET QUALITY Net charge-offs $ 38,044 $ 3,899 $ 11,629 Nonperforming loans 43,728 9,981 28,024 Nonaccrual loans 43,181 9,766 23,449 Classified assets 185,389 99,122 100,797 Total assets 14,518,590 13,054,172 13,537,358 Total loans 10,884,118 9,737,138 9,017,642 Classified assets to total assets 1.28 % 0.76 % 0.74 % Nonperforming loans to total loans 0.40 % 0.10 % 0.31 % Nonperforming assets to total assets 0.34 % 0.08 % 0.23 % ACL on loans to total loans 1.24 % 1.41 % 1.61 % Net charge-offs to average loans 0.37 % 0.04 % 0.14 % 1 Non-GAAP measures.
Year ended December 31, 2022 2021 2020 ($ in thousands) Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Assets Interest-earning assets: Loans 1, 2 $ 9,193,682 $ 456,703 4.97 % $ 8,055,873 $ 349,112 4.33 % $ 6,071,496 $ 270,673 4.46 % Taxable securities 1,228,514 29,638 2.41 908,189 19,305 2.13 1,016,100 25,524 2.51 Non-taxable securities 2 872,173 25,184 2.89 659,804 18,468 2.80 350,501 11,151 3.18 Total securities 2,100,687 54,822 2.61 1,567,993 37,773 2.41 1,366,601 36,675 2.68 Interest-earning deposits 1,074,165 10,599 0.99 1,084,853 1,496 0.14 228,760 620 0.27 Total interest-earning assets 12,368,534 522,124 4.22 10,708,719 388,381 3.63 7,666,857 307,968 4.02 Noninterest-earning assets 951,090 758,591 587,057 Total assets $ 13,319,624 $ 11,467,310 $ 8,253,914 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing demand accounts $ 2,318,363 $ 7,038 0.30 % $ 2,122,752 $ 1,614 0.08 % $ 1,494,364 $ 2,101 0.14 % Money market accounts 2,781,579 19,306 0.69 2,557,836 4,669 0.18 1,977,826 7,754 0.39 Savings accounts 819,043 305 0.04 724,768 225 0.03 589,832 279 0.05 Certificates of deposit 569,272 3,509 0.62 570,496 4,160 0.73 676,889 10,915 1.61 Total interest-bearing deposits 6,488,257 30,158 0.46 5,975,852 10,668 0.18 4,738,911 21,049 0.44 Subordinated debentures and notes 155,160 9,166 5.91 195,686 10,960 5.60 179,534 9,885 5.51 FHLB advances 33,467 599 1.79 59,945 803 1.34 241,635 2,673 1.11 Securities sold under agreements to repurchase 211,039 506 0.24 225,894 235 0.10 206,338 542 0.26 Other borrowings 22,812 750 3.29 26,428 370 1.40 32,147 629 1.96 Total interest-bearing liabilities 6,910,735 41,179 0.60 6,483,805 23,036 0.36 5,398,565 34,778 0.64 Noninterest bearing liabilities: Demand deposits 4,805,549 3,597,204 1,854,982 Other liabilities 104,581 109,148 97,492 Total liabilities 11,820,865 10,190,157 7,351,039 Shareholders' equity 1,498,759 1,277,153 902,875 Total liabilities & shareholders' equity $ 13,319,624 $ 11,467,310 $ 8,253,914 Net interest income $ 480,945 $ 365,345 $ 273,190 Net interest spread 3.62 % 3.27 % 3.38 % Net interest margin (tax equivalent) 3.89 % 3.41 % 3.56 % 1 Average balances include non-accrual loans.
Year ended December 31, 2023 2022 2021 ($ in thousands) Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Average Balance Interest Income/Expense Average Yield/ Rate Assets Interest-earning assets: Loans 1, 2 $ 10,324,951 $ 688,439 6.67 % $ 9,193,682 $ 456,703 4.97 % $ 8,055,873 $ 349,112 4.33 % Taxable securities 1,320,664 40,920 3.10 1,228,514 29,638 2.41 908,189 19,305 2.13 Non-taxable securities 2 970,888 30,209 3.11 872,173 25,184 2.89 659,804 18,468 2.80 Total securities 2,291,552 71,129 3.10 2,100,687 54,822 2.61 1,567,993 37,773 2.41 Interest-earning deposits 260,214 13,430 5.16 1,074,165 10,599 0.99 1,084,853 1,496 0.14 Total interest-earning assets 12,876,717 772,998 6.00 12,368,534 522,124 4.22 10,708,719 388,381 3.63 Noninterest-earning assets 928,519 951,090 758,591 Total assets $ 13,805,236 $ 13,319,624 $ 11,467,310 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing demand accounts $ 2,559,238 $ 46,976 1.84 % $ 2,318,363 $ 7,038 0.30 % $ 2,122,752 $ 1,614 0.08 % Money market accounts 3,043,794 92,976 3.05 2,781,579 19,306 0.69 2,557,836 4,669 0.18 Savings accounts 668,368 975 0.15 819,043 305 0.04 724,768 225 0.03 Certificates of deposit 1,198,551 42,796 3.57 569,272 3,509 0.62 570,496 4,160 0.73 Total interest-bearing deposits 7,469,951 183,723 2.46 6,488,257 30,158 0.46 5,975,852 10,668 0.18 Subordinated debentures and notes 155,702 9,781 6.28 155,160 9,166 5.91 195,686 10,960 5.60 FHLB advances 54,615 2,752 5.04 33,467 599 1.79 59,945 803 1.34 Securities sold under agreements to repurchase 168,745 3,647 2.16 211,039 506 0.24 225,894 235 0.10 Other borrowings 71,738 2,424 3.38 22,812 750 3.29 26,428 370 1.40 Total interest-bearing liabilities 7,920,751 202,327 2.55 6,910,735 41,179 0.60 6,483,805 23,036 0.36 Noninterest bearing liabilities: Demand deposits 4,131,163 4,805,549 3,597,204 Other liabilities 130,201 104,581 109,148 Total liabilities 12,182,115 11,820,865 10,190,157 Shareholders' equity 1,623,121 1,498,759 1,277,153 Total liabilities & shareholders' equity $ 13,805,236 $ 13,319,624 $ 11,467,310 Net interest income $ 570,671 $ 480,945 $ 365,345 Net interest spread 3.45 % 3.62 % 3.27 % Net interest margin (tax equivalent) 4.43 % 3.89 % 3.41 % 1 Average balances include non-accrual loans.
Loan fees in 2022 and 2021 included PPP fees of $4.1 million and $21.7 million, respectively. 2 Non-taxable income is presented on a fully tax-equivalent basis using a 25.2% tax rate in each of 2022 and 2021 and a 24.7% tax rate in 2020.
Interest income includes net loan fees of $13.8 million, $16.7 million, and $28.4 million for the years ended December 31, 2023, 2022, and 2021 respectively. Loan fees in 2022 and 2021 included PPP fees of $4.1 million and $21.7 million, respectively. 2 Non-taxable income is presented on a fully tax-equivalent basis using a tax rate of approximately 25%.
The charge-offs off nonperforming loans were primarily in C&I and residential real estate, representing 65% and and 22% of gross charge-offs in 2022, respectively. 45 Other real estate The following table summarizes the changes in other real estate: Year ended December 31, ($ in thousands) 2022 2021 Other real estate, beginning of period $ 3,493 $ 5,330 Additions — 3,175 Writedowns in value (268) (29) Sales (2,956) (4,983) Other real estate, end of period $ 269 $ 3,493 Investments At December 31, 2022, our portfolio of investment securities was $2.2 billion, or 17%, of total assets, compared to $1.8 billion, or 13%, of total assets as of December 31, 2021.
Other real estate The following table summarizes the changes in other real estate: Year ended December 31, ($ in thousands) 2023 2022 Other real estate, beginning of period $ 269 $ 3,493 Additions 5,736 — Writedowns in value — (268) Sales (269) (2,956) Other real estate, end of period $ 5,736 $ 269 Investments At December 31, 2023, our portfolio of investment securities was $2.4 billion, or 16%, of total assets, compared to $2.2 billion, or 17%, of total assets as of December 31, 2022.
Note 1 – Summary of Significant Accounting Policies” for more information on nonaccrual loans and other real estate. 44 The following table presents the categories of nonperforming assets, excluding government guaranteed portions: December 31, ($ in thousands) 2022 2021 Non-accrual loans $ 9,766 $ 23,449 Loans past due 90 days or more and still accruing interest 142 1,716 Restructured loans 73 2,859 Total nonperforming loans 9,981 28,024 Other real estate 269 3,493 Total nonperforming assets $ 10,250 $ 31,517 Total assets $ 13,054,172 $ 13,537,358 Total loans 9,737,138 9,017,642 Total allowance for credit losses 136,932 145,041 Allowance for credit losses to nonaccrual loans 1,402 % 619 % Allowance for credit losses to nonperforming loans 1,372 % 518 % Allowance for credit losses to total loans 1.41 % 1.61 % Nonaccrual loans to total loans 0.10 % 0.26 % Nonperforming loans to total loans 0.10 % 0.31 % Nonperforming assets to total assets 0.08 % 0.23 % Nonperforming loans based on loan type were as follows: ($ in thousands) December 31, 2022 Number of loans December 31, 2021 Number of loans Commercial and industrial $ 4,443 44 % 14 $ 21,538 77 % 34 Commercial real estate 4,200 42 % 10 4,414 16 % 14 Construction and land development 1,192 12 % 2 — — % — Residential real estate 73 1 % 1 2,048 7 % 12 Other 73 1 % 2 24 — % 4 Total $ 9,981 100 % 29 $ 28,024 100 % 64 The following table summarizes the changes in nonperforming loans: Year ended December 31, ($ in thousands) 2022 2021 Nonperforming loans, beginning of period $ 28,024 $ 38,507 Additions to nonaccrual loans 8,904 43,350 Charge-offs (9,393) (17,185) Principal payments (17,554) (36,648) Nonperforming loans, end of period $ 9,981 $ 28,024 Nonperforming loans at December 31, 2022 decreased $18.0 million, or 64%, when compared to December 31, 2021.
December 31, ($ in thousands) 2023 2022 Non-accrual loans $ 43,181 $ 9,766 Loans past due 90 days or more and still accruing interest 547 142 Restructured loans — 73 Total nonperforming loans 43,728 9,981 Other real estate 5,736 269 Total nonperforming assets $ 49,464 $ 10,250 Total assets $ 14,518,590 $ 13,054,172 Total loans 10,884,118 9,737,138 Total allowance for credit losses 134,771 136,932 ACL to nonaccrual loans 312 % 1,402 % ACL to nonperforming loans 308 % 1,372 % ACL to total loans 1.24 % 1.41 % Nonaccrual loans to total loans 0.40 % 0.10 % Nonperforming loans to total loans 0.40 % 0.10 % Nonperforming assets to total assets 0.34 % 0.08 % 45 Nonperforming loans based on loan type were as follows: ($ in thousands) December 31, 2023 Number of loans December 31, 2022 Number of loans Commercial and industrial $ 7,756 18 % 15 $ 4,443 44 % 14 Commercial real estate 33,739 77 % 27 4,200 42 % 10 Construction and land development 1,269 3 % 3 1,192 12 % 2 Residential real estate 959 2 % 1 73 1 % 1 Other 5 — % 2 73 1 % 2 Total $ 43,728 100 % 48 $ 9,981 100 % 29 The following table summarizes the changes in nonperforming loans: Year ended December 31, ($ in thousands) 2023 2022 Nonperforming loans, beginning of period $ 9,981 $ 28,024 Additions to nonaccrual loans 109,766 8,904 Charge-offs (43,215) (9,393) Principal payments (25,871) (17,554) Moved to other real estate and repossessed assets (6,933) — Nonperforming loans, end of period $ 43,728 $ 9,981 Nonperforming loans at December 31, 2023 increased $33.7 million, or 338%, when compared to December 31, 2022.
The tax-equivalent adjustments were $7.0 million for the year ended December 31, 2022, $5.1 million for the year ended December 31, 2021, and $3.2 million for the year ended December 31, 2020. 33 Rate/Volume The following table sets forth, on a tax-equivalent basis for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in yield/rates and volume. 2022 compared to 2021 2021 compared to 2020 Increase (decrease) due to Increase (decrease) due to ($ in thousands) Volume 1 Rate 2 Net Volume 1 Rate 2 Net Interest earned on: Loans $ 52,238 $ 55,353 $ 107,591 $ 86,183 $ (7,744) $ 78,439 Taxable securities 7,474 2,859 10,333 (2,541) (3,678) (6,219) Non-taxable securities 3 6,115 601 6,716 8,799 (1,482) 7,317 Interest-earning deposits (15) 9,118 9,103 1,313 (437) 876 Total interest-earning assets 65,812 67,931 133,743 93,754 (13,341) 80,413 Interest paid on: Interest-bearing demand accounts $ 162 $ 5,262 $ 5,424 $ 689 $ (1,176) $ (487) Money market accounts 443 14,194 14,637 1,844 (4,929) (3,085) Savings 31 49 80 55 (109) (54) Certificates of deposit (9) (642) (651) (1,506) (5,249) (6,755) Subordinated debentures and notes (2,368) 574 (1,794) 902 173 1,075 FHLB advances (423) 219 (204) (2,341) 471 (1,870) Securities sold under agreements to repurchase (16) 287 271 47 (354) (307) Other borrowed funds (57) 437 380 (100) (159) (259) Total interest-bearing liabilities (2,237) 20,380 18,143 (410) (11,332) (11,742) Net interest income $ 68,049 $ 47,551 $ 115,600 $ 94,164 $ (2,009) $ 92,155 1 Change in volume multiplied by yield/rate of prior period. 2 Change in yield/rate multiplied by volume of prior period. 3 Nontaxable income is presented on a fully tax equivalent basis using a tax rate of 25.2% and 24.7% for 2021 and 2020, respectively.
The tax-equivalent adjustments were $8.1 million, $7.0 million, and $5.1 million for the years ended December 31, 2023, 2022, and 2021 respectively. 33 Rate/Volume The following table sets forth, on a tax-equivalent basis for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in yield/rates and volume. 2023 compared to 2022 2022 compared to 2021 Increase (decrease) due to Increase (decrease) due to ($ in thousands) Volume 1 Rate 2 Net Volume 1 Rate 2 Net Interest earned on: Loans $ 61,460 $ 170,276 $ 231,736 $ 52,238 $ 55,353 $ 107,591 Taxable securities 2,355 8,927 11,282 7,474 2,859 10,333 Non-taxable securities 3 2,981 2,045 5,026 6,115 601 6,716 Interest-earning deposits (13,192) 16,023 2,831 (15) 9,118 9,103 Total interest-earning assets 53,604 197,271 250,875 65,812 67,931 133,743 Interest paid on: Interest-bearing demand accounts $ 805 $ 39,133 $ 39,938 $ 162 $ 5,262 $ 5,424 Money market accounts 1,987 71,683 73,670 443 14,194 14,637 Savings (66) 736 670 31 49 80 Certificates of deposit 7,363 31,924 39,287 (9) (642) (651) Subordinated debentures and notes 32 583 615 (2,368) 574 (1,794) FHLB advances 555 1,599 2,154 (423) 219 (204) Securities sold under agreements to repurchase (126) 3,268 3,142 (16) 287 271 Other borrowed funds 1,729 (56) 1,673 (57) 437 380 Total interest-bearing liabilities 12,279 148,870 161,149 (2,237) 20,380 18,143 Net interest income $ 41,325 $ 48,401 $ 89,726 $ 68,049 $ 47,551 $ 115,600 1 Change in volume multiplied by yield/rate of prior period. 2 Change in yield/rate multiplied by volume of prior period. 3 Nontaxable income is presented on a fully tax equivalent basis using a tax rate of approximately 25%.
FINANCIAL CONDITION Summary Balance Sheet ($ in thousands) December 31, % Increase (Decrease) 2022 2021 2020 2022 vs. 2021 2021 vs. 2020 Total cash and cash equivalents $ 291,359 $ 2,021,689 $ 537,703 (85.59) % 275.99 % Securities 2,245,722 1,795,687 1,400,039 25.06 % 28.26 % Total loans 9,737,138 9,017,642 7,224,935 7.98 % 24.81 % Total assets 13,054,172 13,537,358 9,751,571 (3.57) % 38.82 % Deposits 10,829,150 11,343,799 7,985,389 (4.54) % 42.06 % Total liabilities 11,531,909 12,008,242 8,672,596 (3.97) % 38.46 % Total shareholders’ equity 1,522,263 1,529,116 1,078,975 (0.45) % 41.72 % Assets Loans by Type The Company has a diversified loan portfolio, with no particular concentration of credit in any one economic sector; however, a substantial portion of the portfolio, including the C&I category, is secured by real estate.
FINANCIAL CONDITION Summary Balance Sheet ($ in thousands) December 31, % Increase (Decrease) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Total cash and cash equivalents $ 433,029 $ 291,359 $ 2,021,689 48.62 % (85.59) % Securities 2,368,707 2,245,722 1,795,687 5.48 % 25.06 % Total loans 10,884,118 9,737,138 9,017,642 11.78 % 7.98 % Total assets 14,518,590 13,054,172 13,537,358 11.22 % (3.57) % Deposits 12,176,371 10,829,150 11,343,799 12.44 % (4.54) % Total liabilities 12,802,522 11,531,909 12,008,242 11.02 % (3.97) % Total shareholders’ equity 1,716,068 1,522,263 1,529,116 12.73 % (0.45) % The table below represents the summary balance sheet shown as a percentage of account class (total assets, total liabilities or total shareholders’ equity), as applicable: December 31, 2023 2022 2021 Total cash and cash equivalents 2.98 % 2.23 % 14.93 % Securities 16.31 % 17.20 % 13.26 % Total loans 74.97 % 74.59 % 66.61 % Total assets 100.00 % 100.00 % 100.00 % Deposits 95.11 % 93.91 % 94.47 % Total liabilities 100.00 % 100.00 % 100.00 % Total shareholders’ equity 100.00 % 100.00 % 100.00 % Assets Loans by Type The Company has a diversified loan portfolio, with no particular concentration of credit in any one economic sector; however, a substantial portion of the portfolio, including the C&I category, is secured by real estate.
Government sponsored enterprises $ 237,785 10.6 % $ 173,511 9.6 % Obligations of states and political subdivisions 946,456 42.1 % 811,463 45.2 % Agency mortgage-backed securities 716,422 31.9 % 581,964 32.4 % U.S.
Government sponsored enterprises $ 296,446 12.5 % $ 237,785 10.6 % Obligations of states and political subdivisions 1,007,870 42.5 % 946,456 42.1 % Agency mortgage-backed securities 752,481 31.8 % 716,422 31.9 % U.S.
Cash and interest-bearing deposits with other banks totaled $291.4 million at December 31, 2022, compared to $2.0 billion at 48 December 31, 2021. The decline in cash balances during 2022 is due to loan growth and a deployment of liquidity into the investment portfolio, coupled with a decline in total deposits.
Cash and interest-bearing deposits with other banks totaled $433.0 million at December 31, 2023, compared to $291.4 million at December 31, 2022. The increase in cash balances during 2023 is due to deposit growth exceeding loan growth.
Credit risk is managed by thoroughly reviewing the creditworthiness of the borrowers prior to origination and thereafter. 38 The following table presents a breakdown of loans by NAICS code at the periods indicated: December 31, 2022 2021 ($ in thousands) Outstanding Balance % Outstanding Balance % Accommodation and Food Services $ 880,870 9 % $ 785,485 9 % Administrative and Support and Waste Management and Remediation Services 200,586 2 % 176,601 2 % Agriculture, Forestry, Fishing and Hunting 1 200,144 2 % 195,342 2 % Arts, Entertainment, and Recreation 105,851 1 % 120,805 1 % Construction 555,343 6 % 580,731 6 % Educational Services 51,083 — % 52,034 1 % Finance and Insurance 1,622,712 17 % 1,344,389 15 % Health Care and Social Assistance 455,839 5 % 372,109 4 % Information 100,004 1 % 64,686 1 % Management of Companies and Enterprises 78,548 1 % 84,110 1 % Manufacturing 694,483 7 % 613,725 7 % Mining, Quarrying, and Oil and Gas Extraction 8,106 — % 9,771 — % Other Services (except Public Administration) 536,112 6 % 593,149 7 % Professional, Scientific, and Technical Services 304,027 3 % 329,009 4 % Public Administration 9,111 — % 11,358 — % Real Estate and Rental and Leasing 2,534,275 26 % 2,462,088 27 % Retail Trade 517,659 5 % 460,763 5 % Transportation and Warehousing 257,384 3 % 214,132 2 % Utilities 34,079 — % 25,393 — % Wholesale Trade 491,218 5 % 445,771 5 % Other 99,704 1 % 76,191 1 % Total Loans $ 9,737,138 100 % $ 9,017,642 100 % 1 Includes $94.0 million and $95.5 million in animal production at December 31, 2022, and 2021, respectively and $95.6 million and $92.1 million in crop production at December 31, 2022, and 2021, respectively.
The following table presents a breakdown of loans by NAICS code at the periods indicated: December 31, 2023 2022 ($ in thousands) Outstanding Balance % Outstanding Balance % Accommodation and Food Services $ 975,357 9 % $ 880,870 9 % Administrative and Support and Waste Management and Remediation Services 215,733 2 % 200,586 2 % Agriculture, Forestry, Fishing and Hunting 1 229,719 2 % 200,144 2 % Arts, Entertainment, and Recreation 125,487 1 % 105,851 1 % Construction 692,403 6 % 555,343 6 % Educational Services 54,044 1 % 51,083 — % Finance and Insurance 2,005,183 18 % 1,622,712 17 % Health Care and Social Assistance 551,979 5 % 455,839 5 % Information 97,052 1 % 100,004 1 % Management of Companies and Enterprises 88,079 1 % 78,548 1 % Manufacturing 704,750 7 % 694,483 7 % Mining, Quarrying, and Oil and Gas Extraction 32,024 — % 8,106 — % Other Services (except Public Administration) 588,449 5 % 536,112 6 % Professional, Scientific, and Technical Services 326,176 3 % 304,027 3 % Public Administration 13,774 — % 9,111 — % Real Estate and Rental and Leasing 2,766,754 25 % 2,534,275 26 % Retail Trade 513,763 5 % 517,659 5 % Transportation and Warehousing 284,706 3 % 257,384 3 % Utilities 15,853 — % 34,079 — % Wholesale Trade 535,666 5 % 491,218 5 % Other 67,167 1 % 99,704 1 % Total Loans $ 10,884,118 100 % $ 9,737,138 100 % 1 Includes $95.0 million and $94.0 million in animal production at December 31, 2023, and 2022, respectively and $113.8 million and $95.6 million in crop production at December 31, 2023, and 2022, respectively.
($ in thousands) Total Three months or less $ 27,656 Over three through six months 22,492 Over six through twelve months 48,721 Over twelve months 25,702 Total $ 124,571 As of December 31, 2022, estimated uninsured deposits totaled $5.9 billion, including $124.6 million of certificates of deposit. Also, at December 31, 2021 estimated uninsured deposits totaled $5.9 billion.
($ in thousands) Total Three months or less $ 118,125 Over three through six months 48,185 Over six through twelve months 48,786 Over twelve months 19,507 Total $ 234,603 As of December 31, 2023, estimated uninsured deposits totaled $4.3 billion, including $234.6 million of certificates of deposit. At December 31, 2022 estimated uninsured deposits totaled $5.9 billion.
This increase was due to deposit growth and the number of accounts using the Company’s treasury management products and was also partially attributed to a full year of First Choice deposit service revenue. 35 Noninterest Expense The following table presents a comparative summary of the components of noninterest expense: Year ended December 31, Change from ($ in thousands) 2022 2021 2020 2022 vs. 2021 2021 vs. 2020 Employee compensation and benefits $ 147,029 $ 124,904 $ 92,288 $ 22,125 $ 32,616 Occupancy 17,640 16,286 13,457 1,354 2,829 Data processing 13,513 12,242 9,050 1,271 3,192 Professional fees 7,079 4,289 3,940 2,790 349 Branch-closure expenses — 3,441 — (3,441) 3,441 Merger-related expenses — 22,082 4,174 (22,082) 17,908 Deposit costs 31,082 14,211 1,246 16,871 12,965 Other expenses 57,873 48,464 43,004 9,409 5,460 Total noninterest expense $ 274,216 $ 245,919 $ 167,159 $ 28,297 $ 78,760 Efficiency ratio 51.44 % 57.47 % 51.51 % (6.03) % 5.96 % Core efficiency ratio 1 49.77 % 49.68 % 48.70 % 0.09 % 0.98 % 1 A non-GAAP measure.
This limitation went into effect for the Company at the beginning of the third quarter of 2022 and was the primary driver of the reduction in debit card revenue. 35 Noninterest Expense The following table presents a comparative summary of the components of noninterest expense: Year ended December 31, Change from ($ in thousands) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Employee compensation and benefits $ 164,566 $ 147,029 $ 124,904 $ 17,537 $ 22,125 Deposit costs 72,293 31,082 14,211 41,211 16,871 Occupancy 16,526 17,640 16,286 (1,114) 1,354 Data processing 15,196 13,513 12,242 1,683 1,271 Professional fees 5,719 7,079 4,289 (1,360) 2,790 Branch-closure expenses — — 3,441 — (3,441) Merger-related expenses — — 22,082 — (22,082) Other expenses 73,886 57,873 48,464 16,013 9,409 Total noninterest expense $ 348,186 $ 274,216 $ 245,919 $ 73,970 $ 28,297 Efficiency ratio 55.15 % 51.44 % 57.47 % 3.71 % (6.03) % Core efficiency ratio 1 53.42 % 49.77 % 49.68 % 3.65 % 0.09 % 1 A non-GAAP measure.
The increase was due to growth in average earning assets due to the inclusion of a full year of First Choice operations, organic growth in the loan portfolio and a deployment of excess liquidity into the investment portfolio. Average securities represented 17% of earnings assets in 2022 and 15% in 2021.
Average securities represented 18% of earnings assets in 2023 and 17% in 2022. Overall, average interest-earning assets increased $0.5 billion, or 4%, to $12.9 billion for the year ended December 31, 2023. The increase was due to organic growth in average earning assets in the loan portfolio and a deployment of excess liquidity into the investment portfolio.
The increase was primarily due to the 4.97% loan yield in 2022, which increased 64 basis points, from 4.33% in 2021. • Noninterest income decreased $8.5 million, or 13%, to $59.2 million in 2022 compared to $67.7 million in 2021.
Net interest margin increased 54 basis points to 4.43% during 2023, compared to 3.89% in 2022. The increase was primarily due to the 6.67% loan yield in 2023, which increased 170 basis points, from 4.97% in 2022. • Noninterest income was $68.7 million, an increase of 16% from $59.2 million in 2022.
See “Interest Rate Risk” of this MD&A section. 42 Provision and Allowance for Credit Losses The following table presents the components of the provision for credit losses for the periods indicated: December 31, (in thousands) 2022 2021 Benefit for loan losses $ (4,210) $ (10,911) Provision on acquired loans — 23,904 Provision for off-balance sheet commitments 1 4,462 1,911 Provision for held-to-maturity securities 121 165 Recovery of accrued interest (984) (1,684) Provision (benefit) for credit losses $ (611) $ 13,385 1 2021 includes $1.5 million as part of the First Choice acquired commitments.
See “Interest Rate Risk” of this MD&A section. 43 Provision and Allowance for Credit Losses The following table presents the components of the provision for credit losses for the periods indicated: December 31, ($ in thousands) 2023 2022 Provision (benefit) for credit losses on loans $ 35,883 $ (4,210) Provision for available-for-sale securities 4,281 — Provision (benefit) for off-balance sheet commitments (5,450) 4,462 Provision for held-to-maturity securities 50 121 Charge-offs (recoveries) of accrued interest 1,841 (984) Provision (benefit) for credit losses $ 36,605 $ (611) The provision for credit losses, which includes a provision for losses on unfunded commitments, is a charge to earnings to maintain the ACL at a level consistent with management’s assessment of expected losses in the loan portfolio at the balance sheet date.
Of these loans, $3.7 billion have an interest rate floor and nearly all of those loans were at or above the floor. $1.4 billion in variable rate loans are indexed to LIBOR, $2.9 billion are indexed to the prime rate, $1.4 billion are indexed to SOFR, and $413.4 million are indexed to other rates.
The Company had $6.6 billion in variable rate loans as of December 31, 2023. Of these loans, $4.2 billion have an interest rate floor and nearly all of those loans were at or above the floor.
The following table is a summary of net charge-offs (recoveries) to average loans for the periods indicated: December 31, 2022 2021 ($ in thousands) Net Charge-offs (Recoveries) Average Loans (1) Net Charge-offs (Recoveries)/Average Loans Net Charge-offs (Recoveries) Average Loans (1) Net Charge-offs (Recoveries)/Average Loans Commercial and industrial $ 3,869 $ 3,555,483 0.11 % $ 10,425 $ 3,195,017 0.33 % Real estate: Commercial (593) 4,323,757 (0.01) % 810 3,586,773 0.02 % Construction and land development (53) 689,048 (0.01) % (451) 673,646 (0.07) % Residential 539 382,485 0.14 % 558 396,777 0.14 % Other 137 240,816 0.06 % 287 197,172 0.15 % Total $ 3,899 $ 9,191,589 0.04 % $ 11,629 $ 8,049,385 0.14 % (1) Excludes loans held for sale.
The decline in the allowance to total loans ratio in 2023 compared to 2022 was primarily due to a shift in the mix of the loan portfolio to categories with lower reserve requirements, improvement in the economic forecast and net loan charge-offs of $38.0 million. 44 The following table is a summary of net charge-offs (recoveries) to average loans for the periods indicated: December 31, 2023 2022 ($ in thousands) Net Charge-offs (Recoveries) Average Loans(1) Net Charge-offs (Recoveries)/Average Loans Net Charge-offs (Recoveries) Average Loans(1) Net Charge-offs (Recoveries)/Average Loans Commercial and industrial $ 33,257 $ 4,247,091 0.78 % $ 3,869 $ 3,555,483 0.11 % Real estate: Commercial 4,446 4,712,037 0.09 % (593) 4,323,757 (0.01) % Construction and land development (54) 712,578 (0.01) % (53) 689,048 (0.01) % Residential (323) 362,641 (0.09) % 539 382,485 0.14 % Other 718 290,054 0.25 % 137 240,816 0.06 % Total 38,044 10,324,401 0.37 % 3,899 9,191,589 0.04 % (1) Excludes loans held for sale.
Additionally, our specialized products, especially sponsor finance, life insurance premium financing, and tax credit lending, consist of primarily C&I loans, and have contributed significantly to the Company’s C&I loan growth. These loans are sourced through relationships developed with wealth and estate planning firms, private equity funds and tax credit specialists and are not bound geographically by our markets.
C&I loan growth also supports our efforts to maintain the Company’s asset-sensitive interest rate risk position. Additionally, our specialized products, especially sponsor finance, life insurance premium financing, and tax credit lending, consist of primarily C&I loans, and have contributed significantly to the Company’s C&I loan growth.
A lease and fixed asset impairment charge of $3.8 million was recognized, including $0.4 million reported in merger-related expenses. • The Company redeemed $50.0 million of 4.75% fixed-to-floating rate subordinated notes. • The Company issued and sold 3,000,000 depositary shares, each representing 1/40th interest in a share of 5% noncumulative, perpetual preferred stock totaling $72.0 million, net of issuance costs. • The Company repurchased 1,299,527 of its common shares at a weighted-average share price of $46.62. • Dividends paid in 2021 of $0.75 per share increased $0.03 per share, or 4%, compared to $0.72 per share in 2020. 32 RESULTS OF OPERATIONS Net Interest Income Average Balance Sheet The following table presents, for the periods indicated, certain information related to our average interest-earning assets and interest-bearing liabilities, as well as, the corresponding interest rates earned and paid, all on a tax equivalent basis.
The conversion is expected to be completed in the fourth quarter of 2024. 2022 Significant Transactions During 2022, we announced the following significant transactions: • The Company repurchased 700,473 of its common shares at a weighted-average share price of $47.00. • Dividends paid in 2022 of $0.90 per share increased $0.15 per share, or 20%, compared to $0.75 per share in 2021. • Retired 1,980,093 shares of treasury stock. 32 RESULTS OF OPERATIONS Net Interest Income Average Balance Sheet The following table presents, for the periods indicated, certain information related to our average interest-earning assets and interest-bearing liabilities, as well as, the corresponding interest rates earned and paid, all on a tax equivalent basis.