Biggest changeThe average balances are derived from average daily balances. 38 Table of Contents For the Year Ended December 31, 2023 2022 2021 Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate (Dollars in Thousands) Interest-earning assets Commercial real estate and other mortgage loans (1) $ 1,586,967 $ 98,370 6.20 % $ 1,484,239 $ 66,917 4.51 % $ 1,387,434 $ 51,930 3.74 % Commercial and industrial loans (1) 1,013,866 81,963 8.08 % 771,056 46,575 6.04 % 747,514 38,342 5.13 % Consumer and other loans (1) 47,018 2,316 4.93 % 49,695 1,876 3.78 % 44,206 1,572 3.56 % Total loans and leases receivable (1) 2,647,851 182,649 6.90 % 2,304,990 115,368 5.01 % 2,179,154 91,844 4.21 % Mortgage-related securities (2) 200,383 6,433 3.21 % 173,495 3,486 2.01 % 159,242 2,633 1.65 % Other investment securities (3) 62,921 1,770 2.81 % 51,700 986 1.91 % 44,739 777 1.74 % FHLB stock 15,162 1,231 8.12 % 16,462 989 6.01 % 13,066 651 4.98 % Short-term investments 54,311 2,845 5.24 % 30,845 542 1.76 % 64,308 90 0.14 % Total interest-earning assets 2,980,628 194,928 6.54 % 2,577,492 121,371 4.71 % 2,460,509 95,995 3.90 % Non-interest-earning assets 231,521 175,424 144,499 Total assets $ 3,212,149 $ 2,752,916 $ 2,605,008 Interest-bearing liabilities Transaction accounts $ 689,500 23,727 3.44 % $ 503,668 3,963 0.79 % $ 506,693 988 0.19 % Money market accounts 681,336 22,129 3.25 % 761,469 6,241 0.82 % 693,608 1,183 0.17 % Certificates of deposit 273,387 11,209 4.10 % 97,448 1,358 1.39 % 47,020 396 0.84 % Wholesale deposits 346,285 14,353 4.14 % 48,825 1,616 3.31 % 119,831 986 0.82 % Total interest-bearing deposits 1,990,508 71,418 3.59 % 1,411,410 13,178 0.93 % 1,367,152 3,553 0.26 % FHLB advances 351,990 8,881 2.52 % 414,191 7,024 1.70 % 376,781 4,908 1.30 % Other borrowings 38,891 2,041 5.25 % 43,818 2,243 5.12 % 31,935 1,759 5.51 % Junior subordinated notes (4) — — — % 2,429 504 20.75 % 10,068 1,113 11.05 % Total interest-bearing liabilities 2,381,389 82,340 3.46 % 1,871,848 22,949 1.23 % 1,785,936 11,333 0.63 % Non-interest-bearing demand deposit accounts 453,930 566,230 536,981 Other non-interest-bearing liabilities 102,668 65,611 61,580 Total liabilities 2,937,987 2,503,689 2,384,497 Stockholders’ equity 274,162 249,227 220,511 Total liabilities and stockholders’ equity $ 3,212,149 $ 2,752,916 $ 2,605,008 Net interest income $ 112,588 $ 98,422 $ 84,662 Net interest spread 3.08 % 3.48 % 3.27 % Net interest-earning assets $ 599,239 $ 705,644 $ 674,573 Net interest margin 3.78 % 3.82 % 3.44 % Average interest-earning assets to average interest-bearing liabilities 125.16 % 137.70 % 137.77 % Return on average assets 1.13 % 1.46 % 1.37 % Return on average equity 13.79 % 16.79 % 16.21 % Average equity to average assets 8.54 % 9.05 % 8.46 % Non-interest expense to average assets 2.76 % 2.89 % 2.75 % (1) The average balances of loans and leases include non-accrual loans and leases and loans held for sale.
Biggest changeFor the Year Ended December 31, 2024 2023 2022 Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate (Dollars in Thousands) Interest-earning assets Commercial real estate and other mortgage loans (1) $1,793,041 $118,339 6.60% $1,586,967 $98,370 6.20% $1,484,239 $66,917 4.51% Commercial and industrial loans (1) 1,153,955 95,782 8.30% 1,013,866 81,963 8.08% 771,056 46,575 6.04% Consumer and other loans (1) 49,885 2,777 5.57% 47,018 2,316 4.93% 49,695 1,876 3.78% Total loans and leases receivable (1) 2,996,881 216,898 7.24% 2,647,851 182,649 6.90% 2,304,990 115,368 5.01% Mortgage-related securities (2) 266,098 10,405 3.91% 200,383 6,433 3.21% 173,495 3,486 2.01% Other investment securities (3) 56,301 1,507 2.68% 62,921 1,770 2.81% 51,700 986 1.91% FHLB and FRB stock 12,167 1,133 9.31% 15,162 1,231 8.12% 16,462 989 6.01% Short-term investments 59,853 3,186 5.32% 54,311 2,845 5.24% 30,845 542 1.76% Total interest-earning assets 3,391,300 233,129 6.87% 2,980,628 194,928 6.54% 2,577,492 121,371 4.71% Non-interest-earning assets 234,973 231,521 175,424 Total assets $3,626,273 $3,212,149 $2,752,916 Interest-bearing liabilities Transaction accounts $884,321 33,796 3.82% $689,500 23,727 3.44% $503,668 3,963 0.79% Money market accounts 815,603 32,180 3.95% 681,336 22,129 3.25% 761,469 6,241 0.82% Certificates of deposit 237,228 10,879 4.59% 273,387 11,209 4.10% 97,448 1,358 1.39% Wholesale deposits 515,197 21,066 4.09% 346,285 14,353 4.14% 48,825 1,616 3.31% Total interest-bearing deposits 2,452,349 97,921 3.99% 1,990,508 71,418 3.59% 1,411,410 13,178 0.93% FHLB advances 282,437 7,719 2.73% 351,990 8,881 2.52% 414,191 7,024 1.70% Other borrowings 51,072 3,284 6.43% 38,891 2,041 5.25% 43,818 2,243 5.12% Junior subordinated notes (4) — — — — — — 2,429 504 20.75% Total interest-bearing liabilities 2,785,858 108,924 3.91% 2,381,389 82,340 3.46% 1,871,848 22,949 1.23% Non-interest-bearing demand deposit accounts 441,313 453,930 566,230 Other non-interest-bearing liabilities 92,708 102,668 65,611 Total liabilities 3,319,879 2,937,987 2,503,689 Stockholders’ equity 306,394 274,162 249,227 Total liabilities and stockholders’ equity $3,626,273 $3,212,149 $2,752,916 Net interest income $124,205 $112,588 $98,422 Interest rate spread 2.96% 3.08% 3.48% Net interest-earning assets $605,442 $599,239 $705,644 Net interest margin 3.66% 3.78% 3.82% Average interest-earning assets to average interest-bearing liabilities 121.73% 125.16% 137.70% Return on average assets 1.20% 1.13% 1.46% Return on average common equity 14.73% 13.79% 16.79% Average equity to average assets 8.45% 8.54% 9.05% Non-interest expense to average assets (4) 2.58% 2.76% 2.89% 42 Table of Contents (1) The average balances of loans and leases include non-accrual loans and leases and loans held for sale.
For each dividend period from and including March 15, 2027, dividends will be paid at a floating rate of Three-Month Term SOFR plus a spread of 539 basis points per annum. During the year ended December 31, 2023, the Corporation paid $875,000 in preferred cash dividends. The Series A Preferred Stock is perpetual and has no stated maturity.
For each dividend period from and including March 15, 2027, dividends will be paid at a floating rate of Three-Month Term SOFR plus a spread of 539 basis points per annum. During the year ended December 31, 2024, the Corporation paid $875,000 in preferred cash dividends. The Series A Preferred Stock is perpetual and has no stated maturity.
Although we believe that the ACL was appropriate as of December 31, 2023 based upon the evaluation of loan and lease delinquencies, non-performing assets, charge-off trends, economic conditions, and other factors, there can be no assurance that future adjustments to the allowance will not be necessary. Goodwill Impairment Assessment.
Although we believe that the ACL was appropriate as of December 31, 2024, based upon the evaluation of loan and lease delinquencies, non-performing assets, charge-off trends, economic conditions, and other factors, there can be no assurance that future adjustments to the allowance will not be necessary. Goodwill Impairment Assessment.
The Corporation conducted its annual impairment test as of July 1, 2023, utilizing a qualitative assessment, and concluded that it was more likely than not the estimated fair value of the reporting unit exceeded its carrying value, resulting in no impairment. Although no goodwill impairment was noted, there can be no assurances that future goodwill impairment will not occur.
The Corporation conducted its annual impairment test as of July 1, 2024, utilizing a qualitative assessment, and concluded that it was more likely than not the estimated fair value of the reporting unit exceeded its carrying value, resulting in no impairment. Although no goodwill impairment was noted, there can be no assurances that future goodwill impairment will not occur.
As of December 31, 2023, no issuer's securities exceeded 10% of our total stockholders' equity. The following table sets forth the contractual maturity and weighted average yield characteristics of the fair value of our available-for-sale securities and the amortized cost of our held-to-maturity securities at December 31, 2023, classified by remaining contractual maturity.
As of December 31, 2024, no issuer's securities exceeded 10% of our total stockholders' equity. The following table sets forth the contractual maturity and weighted average yield characteristics of the fair value of our available-for-sale securities and the amortized cost of our held-to-maturity securities at December 31, 2024, classified by remaining contractual maturity.
Nonetheless, we will continue to use wholesale funds in specific maturity periods, typically three to five years, needed to effectively mitigate the interest rate risk measured through our asset/liability management process or in shorter time periods if in-market deposit balances decline.
Nonetheless, we will continue to use wholesale funds in specific maturity periods, typically three to five years, needed to effectively mitigate the interest rate risk measured through our asset/liability management process or in shorter time periods if core deposit balances decline.
To meet this objective, we identified four key strategies which are linked to corporate financial goals, all business lines, and centralized administration functions to ensure communication and execution are consistent at all levels of the Corporation.
To meet this objective, we identified five key strategies which are linked to corporate financial goals, all business lines, and centralized administration functions to ensure communication and execution are consistent at all levels of the Corporation.
The capital ratios of the Bank met all applicable regulatory capital adequacy requirements in effect on December 31, 2023, and continue to meet the heightened requirements imposed by Basel III, including the capital conservation buffer.
The capital ratios of the Bank met all applicable regulatory capital adequacy requirements in effect on December 31, 2024, and continue to meet the heightened requirements imposed by Basel III, including the capital conservation buffer.
However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows, and estimated losses based on historical loss experience and forecasted economic conditions. All of these factors may be susceptible to significant change.
However, this evaluation has subjective components requiring material estimates, including expected default probabilities, the expected loss given default, the amounts and timing of expected future cash flows, and estimated losses based on historical loss experience and forecasted 61 Table of Contents economic conditions. All of these factors may be susceptible to significant change.
See Asset Quality for further discussion of industry-specific risks. 51 Table of Contents The following table shows the scheduled contractual maturities of the Bank’s consolidated gross loans and leases receivable, as well as the dollar amount of such loans and leases which are scheduled to mature after one year and have fixed or adjustable interest rates, as of December 31, 2023.
See Asset Quality for further discussion of industry-specific risks. The following table shows the scheduled contractual maturities of the Bank’s consolidated gross loans and leases receivable, as well as the dollar amount of such loans and leases which are scheduled to mature after one year and have fixed or adjustable interest rates, as of December 31, 2024.
These gains were the result of an increase in interest rates. No securities within our portfolio were deemed to require an allowance for credit losses as of December 31, 2023. We sold approximately $5.1 million of securities during the year ended December 31, 2023 to proactively manage our securities portfolio and meet our long-term investment objectives.
These losses were the result of an increase in interest rates. No securities within our portfolio were deemed to require an allowance for credit losses as of December 31, 2024. We sold approximately $7.5 million of securities during the year ended December 31, 2024, to proactively manage our securities portfolio and meet our long-term investment objectives.
Adjusted net interest margin is a non-GAAP measure representing net interest income excluding the fees in lieu of interest and other recurring, but volatile, components of net interest margin divided by average interest-earning assets less other recurring, but volatile, components of average interest-earning assets.
Adjusted net interest margin is a non-GAAP measure representing net interest income excluding the impact of fees in lieu of interest, and other recurring, but volatile, components 44 Table of Contents of net interest margin divided by average interest-earning assets less other recurring, but volatile, components of average interest-earning assets.
Operating revenue is defined as net interest income plus non-interest income less realized net gains or losses on securities, if any, and other discrete items. PTPP adjusted earnings for the year ended December 31, 2023 was $56.2 million, compared to $47.9 million for the year ended December 31, 2022.
Operating revenue is defined as net interest income plus non-interest income less realized net gains or losses on securities, if any, and other discrete items. PTPP adjusted earnings for the year ended December 31, 2024, was $60.4 million, compared to $56.2 million for the year ended December 31, 2023.
The Corporation’s principal liquidity requirements at December 31, 2023 were the interest payments due on subordinated notes and cash dividends payable to both common and preferred stockholders. During 2023 and 2022, FBB declared and paid dividends totaling $12.1 million and $2.0 million, respectively.
The Corporation’s principal liquidity requirements at December 31, 2024, were the interest payments due on subordinated notes and cash dividends payable to both common and preferred stockholders. During 2024 and 2023, FBB declared and paid cash dividends totaling $11.5 million and $12.1 million, respectively.
We had $739.2 million of outstanding wholesale funds at December 31, 2023, compared to $618.6 million of wholesale funds as of December 31, 2022, which represented 24.0% and 23.9%, respectively, of period end total bank funding. Wholesale funds include FHLB advances, brokered certificates of deposit, and deposits gathered from internet listing services.
We had $976.1 million of outstanding wholesale funds at December 31, 2024, compared to $739.2 million of wholesale funds as of December 31, 2023, which represented 28.9% and 24.0%, respectively, of period end total bank funding. Wholesale funds include FHLB advances, brokered certificates of deposit, and deposits gathered from internet listing services.
We use a wide variety of available metrics to assess the overall asset quality of the portfolio and no one metric is used independently to make a final conclusion as to the asset quality of the portfolio. Non-performing assets as a percentage of total assets increased to 0.59% at December 31, 2023 from 0.13% at December 31, 2022.
We use a wide variety of available metrics to assess the overall asset quality of the portfolio and no one metric is used independently to make a final conclusion as to the asset quality of the portfolio. Non-performing assets as a percentage of total assets was 0.74% and 0.59% at December 31, 2024, and December 31, 2023, respectively.
The table below displays the beta calculations for loans and leases, total interest earning assets, in-market deposits, interest-bearing deposits and total interest-bearing liabilities for the year ended December 31, 2023 and 2022.
The table below displays the beta calculations for loans and leases, total interest earning assets, core deposits, interest-bearing deposits and total interest-bearing liabilities for the year ended December 31, 2024, and 2023.
As of December 31, 2023, the aggregate amortizing notional value of interest rate swaps with various commercial borrowers was approximately $939.2 million, compared to $744.2 million as of December 31, 2022. We receive fixed rates and pay floating rates based upon designated benchmark interest rates on the swaps with commercial borrowers. These swaps mature between May 2024 and July 2040.
As of December 31, 2024, the aggregate amortizing notional value of interest rate swaps with various commercial borrowers was approximately $1.022 billion, compared to $939.2 million as of December 31, 2023. We receive fixed rates and pay floating rates based upon designated benchmark interest rates on the swaps with commercial borrowers. These swaps mature between June 2025 and July 2041.
As of December 31, 2023 no securities were classified as trading securities. At December 31, 2023, $45.4 million of our securities were pledged to secure various obligations, including interest rate swap contracts and municipal deposits. 46 Table of Contents The tables below set forth information regarding the amortized cost and fair values of our securities.
As of December 31, 2024, no securities were classified as trading securities. At December 31, 2024, $36.9 million of our securities were pledged to secure various obligations, including interest rate swap contracts and municipal deposits. The tables below set forth information regarding the amortized cost and fair values of our securities.
The gross amount of dealer counterparty swaps as of December 31, 2023, without regard to the enforceable master netting agreement, was a gross derivative asset and liability of $51.1 million and $7.9 million, respectively, compared to a gross derivative asset and liability of $61.4 million and $1.0 million, respectively, as of December 31, 2022.
The gross amount of dealer counterparty swaps as of December 31, 2024, without regard to the enforceable master netting agreement, was a gross derivative liability of $2.0 million and gross derivative asset of $56.6 million, compared to a gross derivative liability of $7.9 million and gross derivative asset of $51.1 million as of December 31, 2023.
These interest rate swaps mature between February 2031 and October 2034. A pre-tax unrealized gain of $22,000 and $602,000 was recognized in other comprehensive income for the year ended December 31, 2023 and 2022, respectively, and there was no ineffective portion of these hedges.
These interest rate swaps mature between February 2031 and October 2034. A pre-tax unrealized loss of $390,000 was recognized in other comprehensive income for the year ended December 31, 2024, and there was no ineffective portion of these hedges.
As of December 31, 2023, the commercial borrower swaps were reported on the Consolidated Balance Sheet as a derivative liability and asset of $51.1 million and $7.9 million, respectively, compared to a derivative liability and asset of $61.4 million and $1.0 million, respectively, as of December 31, 2022.
As of December 31, 2024, the commercial borrower swaps were reported on the Consolidated Balance Sheet as a derivative asset of $2.0 million and liability of $56.6 million compared to a derivative asset of $7.9 million and liability of $51.1 million as of December 31, 2023.
Efficiency Ratio and Pre-Tax, Pre-Provision Adjusted Earnings Efficiency ratio measured 60.99% and 62.31% for the years ended December 31, 2023 and 2022, respectively. Efficiency ratio is a non-GAAP measure representing operating expense divided by operating revenue.
Efficiency Ratio and Pre-Tax, Pre-Provision Adjusted Earnings Efficiency ratio measured 60.61% for the year ended December 31, 2024, compared to 60.99% for the year ended December 31, 2023. Efficiency ratio is a non-GAAP measure representing operating expense divided by operating revenue.
Where, in any forward-looking statement, an expectation or belief is expressed as to future results, such expectation or belief is expressed in good faith and believed to have a reasonable basis, but there can be no assurance that the statement of expectation or belief will be achieved or accomplished.
Where, in any forward-looking statement, an expectation or belief is expressed as to future results, such expectation or belief is expressed in good faith and believed to have a reasonable basis, but there can be no assurance that the statement of expectation or belief will be achieved or accomplished. 37 Table of Contents We do not intend to, and specifically disclaim any obligation to, update any forward-looking statements.
The Bank’s commercial and industrial loan portfolio is comprised of loans for a variety of purposes which principally are secured by inventory, accounts receivable, equipment, machinery, and other corporate assets and are advanced within limits prescribed by our loan policy. The majority of such loans are secured and typically backed by personal guarantees of the owners of the borrowing business.
The Bank’s commercial and industrial loan portfolio is comprised of loans for a variety of purposes which principally are secured by inventory, accounts receivable, equipment, machinery, and other corporate assets and are advanced 53 Table of Contents within limits prescribed by our loan policy.
Dealer counterparty swaps are subject to master netting agreements among the contracts within our Bank and were reported on the Consolidated Balance Sheet as a net derivative asset of $43.2 million as of December 31, 2023, compared to a net derivative asset of $60.4 million as of December 31, 2022.
Dealer counterparty swaps are subject to master netting agreements among the contracts within our Bank and were reported on the Consolidated Balance Sheet as a net derivative asset of $54.5 million as of December 31, 2024, compared to a net derivative asset of $43.2 million as of December 31, 2023. In both periods, the counterparties pledged U.S.
As of December 31, 2023, we have no wholesale certificates of deposit which the Bank has the right to call prior to the scheduled maturity. Borrowings We had total borrowings of $330.9 million as of December 31, 2023, a decrease of $125.9 million, or 27.6%, from $456.8 million at December 31, 2022.
As of December 31, 2024, we have no wholesale certificates of deposit which the Bank has the right to call prior to the scheduled maturity. Borrowings We had total borrowings of $320.0 million as of December 31, 2024, a decrease of $10.9 million, or 3.28%, from $330.9 million at December 31, 2023.
Average in-market deposits for the year ended December 31, 2023 were approximately $2.098 billion, or 75.0% of total bank funding. Total bank funding is defined as total deposits plus FHLB advances. This compares to average in-market deposits of $1.929 billion, or 80.6% of total bank funding, for 2022.
Average core deposits for the year ended December 31, 2024, were approximately $2.378 billion, or 74.9% of total bank funding. Total bank funding is defined as total deposits plus FHLB advances. This compares to average core deposits of $2.098 billion, or 75.0% of total bank funding, for 2023.
Private wealth management service fees increased $544,000, or 5.00%, for the year ended December 31, 2023, compared to the year ended December 31, 2022. The detailed financial discussion that follows focuses on 2023 results compared to 2022.
Private wealth management service fees increased $1.8 million, or 16.1%, for the year ended December 31, 2024, compared to the year ended December 31, 2023. The detailed financial discussion that follows focuses on 2024 results compared to 2023.
Compensation expense increased by $3.3 million, or 5.7%, to $61.1 million for the year ended December 31, 2023 from $57.7 million for the year ended December 31, 2022 principally due to an increase in average FTEs, annual merit increases, growth in employee benefit costs, and increase in incentive compensation.
Compensation expense increased by $2.0 million, or 3.4%, for the year ended December 31, 2024, compared to the year ended December 31, 2024, principally due to an increase in average FTEs, annual merit increases, growth in employee benefit costs, and increase in incentive compensation.
Average gross loans and leases of $2.648 billion increased by $342.9 million, or 14.9% for the year ended December 31, 2023, compared to $2.305 billion for the same period in 2022. Loan fees collected in lieu of interest decreased 38.6% to $3.2 million, compared to $5.3 million during the same period of comparison.
Average gross loans and leases of $2.997 billion increased by $349.0 million, or 13.2%, for the year ended December 31, 2024, compared to $2.648 billion for the same period in 2023. Loan fees collected in lieu of interest increased 59.8% to $5.5 million, compared to $3.5 million during the same period of comparison.
Refer to Asset Quality , below, for further information regarding the overall credit quality of our loan and lease portfolio. Non-Interest Income Non-interest income increased by $1.9 million, or 6.4%, to $31.3 million for the year ended December 31, 2023, from $29.4 million for the year ended December 31, 2022.
Prior periods are presented under the incurred loss model. Refer to Asset Quality , below, for further information regarding the overall credit quality of our loan and lease portfolio. Non-Interest Income Non-interest income decreased by $2.1 million, or 6.6%, to $29.3 million for the year ended December 31, 2024, from $31.3 million for the year ended December 31, 2023.
For the Year Ended December 31, (Dollars in thousands) 2023 2022 2021 Change in general reserve due to subjective factor changes $ 33 $ (384) $ (426) Change in general reserve due to quantitative factor changes (1,453) (2,012) (4,456) Charge-offs 1,781 979 3,508 Recoveries (548) (4,741) (5,126) Change in specific reserves on individually evaluated loans, net 4,330 146 (2,175) Change due to loan growth, net 3,652 2,144 2,872 Change in unfunded credit commitment reserve 387 — — Total provision for credit losses (a) $ 8,182 $ (3,868) $ (5,803) (a) - Management adopted ASC 326 on January 1, 2023.
For the Year Ended December 31, 2024 2023 2022 (In Thousands) Change in qualitative factors $ 332 $ 33 $ (384 ) Change in quantitative factors (977 ) (1,453 ) (2,012 ) Charge-offs 5,255 1,781 979 Recoveries (699 ) (548 ) (4,741 ) Change in reserves on individually evaluated loans, net 2,928 4,330 146 Change due to loan growth, net 2,227 3,652 2,144 Change in unfunded credit commitment reserves (239 ) 387 — Total provision for credit losses (a) $ 8,827 $ 8,182 $ (3,868 ) (a) Management adopted ASC 326 on January 1, 2023.
The Bank’s primary source of funds are principal and interest payments on loans receivable and mortgage-related securities, deposits, and other borrowings, such as federal funds and FHLB advances. The scheduled payments of loans and mortgage-related securities are generally a predictable source of funds. Deposit flows and loan prepayments, however, are greatly influenced by general interest rates, economic conditions, and competition.
The Bank’s primary source of funds are principal and interest payments on loans receivable and mortgage-related securities and deposits and other borrowings, such as federal funds and FHLB advances. The scheduled payments of loans and mortgage-related securities are generally a predictable source of funds.
ROACE was 13.79% for the year ended December 31, 2023, compared to 16.79% for the year ended December 31, 2022. • Pre-tax, pre-provision (“PTPP”) adjusted earnings, which excludes certain one-time and discrete items, and PTPP ROAA were $56.2 million and 1.75%, respectively, for the year ended December 31, 2023, increasing $8.3 million, or 17.3%, and 1 bp, from year ended December 31, 2022. • Fees in lieu of interest, defined as prepayment fees, asset-based loan fees, non-accrual interest, and loan fee amortization, totaled $3.2 million for the year ended December 31, 2023, decreasing 38.6% compared to $5.3 million for the year ended December 31, 2022. • Net interest margin was 3.78% for the year ended December 31, 2023, declining 4 bps from 3.82% for the year ended December 31, 2022.
ROACE was 14.73% for the year ended December 31, 2024, compared to 13.79% for the year ended December 31, 2023. • Pre-tax, pre-provision (“PTPP”) adjusted earnings, which excludes certain one-time and discrete items, was $60.4 million for the year ended December 31, 2024, compared to $56.2 million for the year ended December 31, 2023. • Fees in lieu of interest, defined as prepayment fees, asset-based loan fees, non-accrual interest, and loan fee amortization, totaled $5.5 million for the year ended December 31, 2024, compared to $3.5 million for the year ended December 31, 2023. • Net interest margin was 3.66% for the year ended December 31, 2024, compared to 3.78% for the year ended December 31, 2023.
The increase in total liabilities was principally due to an increase in deposits. Cash and cash equivalents Cash and cash equivalents include short-term investments and cash and due from banks. Short-term investments increased by $30.3 million to $107.2 million at December 31, 2023 from $76.9 million at December 31, 2022.
Total liabilities increased by $306.4 million, or 9.5%, to $3.525 billion at December 31, 2024, compared to $3.218 billion at December 31, 2023. The increase in total liabilities was principally due to an increase in deposits. Cash and Cash Equivalents Cash and cash equivalents include short-term investments and cash and due from banks.
Additionally, adjusted total loans and leases and total interest-earning assets excludes the volatile impact of fees in lieu of interest. 40 Table of Contents Asset and Liability Beta Analysis For the Year Ended December 31, 2023 2022 2021 2023 Compared to 2022 2022 Compared to 2021 Average Yield/Rate (3) Increase (Decrease) Total loans and leases receivable (a) 6.90 % 5.01 % 4.21 % 1.89 % 0.80 % Total interest-earning assets (b) 6.54 % 4.71 % 3.90 % 1.83 % 0.81 % Adjusted total loans and leases receivable (1)(c) 6.78 % 4.78 % 3.91 % 2.00 % 0.87 % Adjusted total interest-earning assets (1)(d) 6.43 % 4.50 % 3.61 % 1.93 % 0.89 % Total in-market deposits (e) 2.72 % 0.60 % 0.14 % 2.12 % 0.46 % Total bank funding (f) 2.87 % 0.84 % 0.37 % 2.03 % 0.47 % Net interest margin (g) 3.78 % 3.82 % 3.44 % (0.04) % 0.38 % Adjusted net interest margin (h) 3.63 % 3.63 % 3.21 % — % 0.42 % Effective fed funds rate (2)(i) 5.02 % 1.69 % 0.08 % 3.33 % 1.61 % Beta Calculations: Total loans and leases receivable (a)/(i) 56.76 % 49.69 % Total interest-earning assets (b)/(i) 54.98 % 50.31 % Adjusted total loans and leases receivable (1)(c)/(i) 60.06 % 54.04 % Adjusted total interest-earning assets (1)(d)/(i) 57.87 % 55.28 % Total in-market deposits (e)/(i) 63.66 % 28.57 % Total bank funding (f)/(i) 60.96 % 29.19 % Net interest margin (g)/(i) (1.20) % 23.60 % Adjusted net interest margin (h)/(i) — % 26.09 % (1) Excluding average net PPP loans, PPP loan interest income, and fees in lieu of interest.
Additionally, adjusted total loans and leases and total interest-earning assets excludes the volatile impact of fees in lieu of interest. 43 Table of Contents For the Year Ended December 31, 2024 2023 2022 2024 Compared to 2022 Asset and Liability Beta Analysis Average Yield/Rate (4) Increase (Decrease) Total loans and leases receivable (a) 7.24% 6.90% 5.01% 2.23% Total interest-earning assets (b) 6.87% 6.54% 4.71% 2.16% Adjusted total loans and leases receivable (1)(c) 7.05% 6.77% 4.78% 2.27% Adjusted total interest-earning assets (1)(d) 6.71% 6.42% 4.50% 2.21% Total core deposits (e) 3.23% 2.72% 0.60% 2.63% Total bank funding (f) 3.33% 2.87% 0.84% 2.49% Net interest margin (g) 3.66% 3.78% 3.82% -0.16% Adjusted net interest margin (h) 3.47% 3.62% 3.63% -0.16% Effective fed funds rate (3)(i) 5.14% 5.02% 1.69% 3.45% Beta Calculations: Total loans and leases receivable (a)/(i) 64.64% Total interest-earning assets (b)/(i) 62.61% Adjusted total loans and leases receivable (1)(c)/(i) 65.80% Adjusted total interest-earning assets (1)(d)/(i) 64.06% Total core deposits (e)/(i) 76.23% Total bank funding (2)(f)/(i) 72.17% (1) Excluding fees in lieu of interest.
Net cash used in investing activities for the year ended December 31, 2023 was $506.8 million which consisted of $408.6 million in cash outflows to fund net loan growth and $75.7 million in net cash outflows to purchase available-for-sale securities. Net cash provided by financing activities for the year ended December 31, 2023 was $491.4 million.
Net cash used in investing activities for the year ended December 31, 2024, was $328.5 million which consisted of $267.4 million in cash outflows to fund net loan growth and $146.2 million in net cash outflows to purchase available-for-sale securities. Net cash provided by financing activities for the year ended December 31, 2024, was $289.2 million.
Please refer to the Non-Interest Income and Non-Interest Expense sections below for discussion on additional drivers of the year-over-year change in the efficiency ratio and PTPP adjusted earnings. 37 Table of Contents For the Year Ended December 31, Change From Prior Year 2023 2022 2021 $ Change 2023 % Change 2023 $ Change 2022 % Change 2022 (Dollars in Thousands) Total non-interest expense $ 88,575 $ 79,474 $ 71,535 $ 9,101 11.5 % $ 7,939 11.1 % Less: Net loss on repossessed assets 12 49 15 (37) (75.5) 34 226.7 Amortization of other intangible assets — — 25 — NM (25) NM SBA recourse expense (benefit) 775 (188) (76) 963 (512.2) (112) 147.4 Contribution to First Business Charitable Foundation — 809 — (809) NM 809 NM Impairment of tax credit investments — (351) — 351 NM (351) NM Total operating expense (a) $ 87,788 $ 79,155 $ 71,571 $ 8,633 10.9 $ 7,584 10.6 Net interest income $ 112,588 $ 98,422 $ 84,662 $ 14,166 14.4 13,760 16.3 Total non-interest income 31,308 29,428 28,100 1,880 6.4 1,328 4.7 Less: Bank-owned life insurance claim — 809 — (809) NM 809 NM Net gain (loss) on sale of securities (45) — 29 (45) NM (29) NM Adjusted non-interest income 31,353 28,619 28,071 2,734 9.6 548 2.0 Total operating revenue (b) $ 143,941 $ 127,041 $ 112,733 $ 16,900 13.3 $ 14,308 12.7 Efficiency ratio 60.99 % 62.31 % 63.49 % Pre-tax, pre-provision adjusted earnings (b-a) $ 56,153 $ 47,886 $ 41,162 $ 8,267 17.3 $ 6,724 16.3 Average total assets 3,212,149 2,752,916 2,605,008 459,233 16.7 147,908 5.7 Pre-tax, pre-provision adjusted return on average assets 1.75 % 1.74 % 1.58 % NM = Not meaningful Net Interest Income Net interest income levels depend on the amount of and yield on interest-earning assets as compared to the amount of and rate paid on interest-bearing liabilities.
For the Year Ended December 31, Change From Prior Year 2024 2023 2022 $ Change 2024 % Change 2024 $ Change 2023 % Change 2023 (Dollars in Thousands) Total non-interest expense $93,480 $88,575 $79,474 $4,905 5.5% $9,101 11.5% Less: Net (gain) loss on repossessed assets 168 12 49 156 NM (37) (75.5) SBA recourse provision (benefit) (104) 775 (188) (879) NM 963 (512.2) Contribution to First Business Charitable Foundation — — 809 — NM (809) NM Impairment of tax credit investments 400 — (351) 400 NM 351 NM Total operating expense (a) $93,016 $87,788 $79,155 $5,228 6.0 $8,633 10.9 Net interest income $124,206 $112,588 $98,422 $11,618 10.3 $14,166 14.4 Total non-interest income 29,251 31,308 29,428 (2,057) (6.6) 1,880 6.4 Less: Bank-owned life insurance claim — — 809 — NM (809) NM Net loss on sale of securities (8) (45) — 37 NM (45) NM Adjusted non-interest income 29,259 31,353 28,619 (2,094) (6.7) 2,734 9.6 Operating revenue (b) $153,465 $143,941 $127,041 $9,524 6.6 $16,900 13.3 Efficiency ratio 60.61% 60.99% 62.31% Pre-tax, pre-provision adjusted earnings (b-a) $60,449 $56,153 $47,886 $4,296 7.7 $8,267 17.3 Average total assets $3,626,273 $3,212,149 $2,752,916 $414,124 12.9 $459,233 16.7 41 Table of Contents Net Interest Income Net interest income levels depend on the amount of and yield on interest-earning assets as compared to the amount of and rate paid on interest-bearing liabilities.
These increases were partially offset by a decrease bank owned life insurance income and lower service charge income. 42 Table of Contents The components of non-interest income were as follows: For the Year Ended December 31, Change From Prior Year 2023 2022 2021 $ Change 2023 % Change 2023 $ Change 2022 % Change 2022 (Dollars in Thousands) Private wealth management services fee income $ 11,425 $ 10,881 $ 10,784 $ 544 5.0 % $ 97 0.9 Gain on sale of SBA loans 2,055 2,537 4,044 (482) (19.0) (1,507) (37.3) Service charges on deposits 3,131 3,849 3,837 (718) (18.7) 12 0.3 Loan fees 3,363 3,010 2,506 353 11.7 504 20.1 Bank-owned life insurance income 1,494 2,227 1,413 (733) (32.9) 814 57.6 Net (loss) gain on sale of securities (45) — 29 (45) NM (29) (100.0) Swap fees 2,964 1,793 1,368 1,171 65.3 425 31.1 Other non-interest income 6,921 5,131 4,119 1,790 34.9 1,012 24.6 Total non-interest income $ 31,308 $ 29,428 $ 28,100 $ 1,880 6.4 $ 1,328 4.7 Fee income ratio (1) 21.8 % 23.0 % 24.9 % (1) Fee income ratio is fee income, per the above table, divided by top line revenue (defined as net interest income plus non-interest income).
The decrease in total non-interest income for the year ended December 31, 2024, was driven by lower returns on investments in SBIC funds, commercial loan swap fee income, and gains on the sale of SBA loans, partially offset by an increase in private wealth fee income and service charges on deposits. 45 Table of Contents The components of non-interest income were as follows: For the Year Ended December 31, Change From Prior Year 2024 2023 2022 $ Change 2024 % Change 2024 $ Change 2023 % Change 2023 (Dollars in Thousands) Private wealth management services fee income $13,262 $11,425 $10,881 $1,837 16.1% $544 5.0% Gain on sale of SBA loans 1,942 2,055 2,537 (113) (5.5) (482) (19.0) Service charges on deposits 3,771 3,131 3,849 640 20.4 (718) (18.7) Loan fees 3,399 3,363 3,010 36 1.1 353 11.7 Increase in cash surrender value of bank-owned life insurance 1,649 1,494 2,227 155 10.4 (733) (32.9) Net loss on sale of securities (8) (45) — 37 (82.2) (45) NM Swap fees 1,403 2,964 1,793 (1,561) (52.7) 1,171 65.3 Other non-interest income 3,833 6,921 5,131 (3,088) (44.6) 1,790 34.9 Total non-interest income $29,251 $31,308 $29,428 $(2,057) (6.6) $1,880 6.4 Fee income ratio (1) 19.1% 21.8% 23.0% (1) Fee income ratio is fee income, per the above table, divided by top line revenue (defined as net interest income plus non-interest income).
The components of non-interest expense were as follows: For the Year Ended December 31, Change From Prior Year 2023 2022 2021 $ Change 2023 % Change 2023 $ Change 2022 % Change 2022 (Dollars in Thousands) Compensation $ 61,059 $ 57,742 $ 51,710 $ 3,317 5.7 % $ 6,032 11.7 Occupancy 2,381 2,358 2,180 23 1.0 178 8.2 Professional fees 5,325 4,881 3,736 444 9.1 1,145 30.6 Data processing 3,826 3,197 3,087 629 19.7 110 3.6 Marketing 2,889 2,354 2,022 535 22.7 332 16.4 Equipment 1,340 1,091 990 249 22.8 101 10.2 Computer software 4,985 4,416 4,260 569 12.9 156 3.7 FDIC insurance 2,238 1,042 1,143 1,196 114.8 (101) (8.8) Other non-interest expense 4,532 2,393 2,407 2,139 89.4 (14) (0.6) Total non-interest expense $ 88,575 $ 79,474 $ 71,535 $ 9,101 11.5 $ 7,939 11.1 Total operating expense (1) $ 87,788 $ 79,155 $ 71,571 $ 8,633 10.9 $ 7,584 10.6 Full-time equivalent employees 343 337 304 6 1.8 33 10.9 NM = Not meaningful (1) Total operating expense represents total non-interest expense, adjusted to exclude the impact of discrete items as previously defined in the non-GAAP efficiency ratio calculation above.
The components of non-interest expense were as follows: For the Year Ended December 31, Change From Prior Year 2024 2023 2022 $ Change 2024 % Change 2024 $ Change 2023 % Change 2023 (Dollars in Thousands) Compensation $63,105 $61,059 $57,742 $2,046 3.4% $3,317 5.7% Occupancy 2,373 2,381 2,358 (8) (0.3) 23 1.0 Professional fees 5,671 5,325 4,881 346 6.5 444 9.1 Data processing 4,892 3,826 3,197 1,066 27.9 629 19.7 Marketing 3,518 2,889 2,354 629 21.8 535 22.7 Equipment 1,314 1,340 1,091 (26) (1.9) 249 22.8 Computer software 6,166 4,985 4,416 1,181 23.7 569 12.9 FDIC insurance 2,760 2,238 1,042 522 23.3 1,196 114.8 Other non-interest expense 3,681 4,532 2,393 (851) (18.8) 2,139 89.4 Total non-interest expense $93,480 $88,575 $79,474 $4,905 5.5 $9,101 11.5 Total operating expense (1) $93,016 $87,788 $79,155 $5,228 6.0 $8,633 10.9 Actual full-time equivalent employees 349 343 337 6 1.7 6 1.8 (1) Total operating expense represents total non-interest expense, adjusted to exclude the impact of discrete items as previously defined in the non-GAAP efficiency ratio calculation, above.
We consider owner-occupied CRE more characteristic of the Corporation’s C&I portfolio as, in general, the client’s primary source of repayment is the cash flow from the operating entity occupying the commercial real estate property. Our C&I portfolio increased $252.5 million, or 29.6%, to $1.106 billion at December 31, 2023 from $853.3 million at December 31, 2022.
As of December 31, 2024, approximately 14.3% of the CRE loans were owner-occupied CRE, compared to 15.1% as of December 31, 2023. We consider owner-occupied CRE more characteristic of the Corporation's C&I portfolio as, in general, the client's primary source of repayment is the cash flow from the operating entity occupying the commercial real estate property.
As of December 31, 2023 2022 Balance % of Total Deposits Balance % of Total Deposits (Dollars in Thousands) Non-interest-bearing transaction accounts $ 445,376 15.9 % $ 537,107 24.8 % Interest-bearing transaction accounts 895,319 32.0 576,601 26.6 Money market accounts 711,245 25.4 698,505 32.2 Certificates of deposit 287,131 10.3 153,757 7.1 Wholesale deposits 457,708 16.4 202,236 9.3 Total deposits $ 2,796,779 100.0 % $ 2,168,206 100.0 % Uninsured deposits 994,687 967,465 Less: uninsured deposits collateralized by pledged assets 17,051 14,326 Total uninsured, net of collateralized deposits $ 977,636 35.0 % $ 953,139 44.0 % Period-end deposit balances associated with in-market relationships will fluctuate based upon maturity of time deposits, client demands for the use of their cash, and our ability to service and maintain existing and new client relationships.
The following table presents the composition of the Bank's consolidated deposits: As of December 31, 2024 2023 Balance % of Total Deposits Balance % of Total Deposits (Dollars in Thousands) Non-interest-bearing transaction accounts $ 436,111 14.0 % $ 445,376 15.9 % Interest-bearing transaction accounts 965,637 31.1 895,319 32.0 Money market accounts 809,695 26.0 711,245 25.4 Certificates of deposit 184,986 6.0 287,131 10.3 Wholesale deposits 710,711 22.9 457,708 16.4 Total deposits $ 3,107,140 100.0 % $ 2,796,779 100.0 % Uninsured deposits 980,278 994,687 Less: uninsured deposits collateralized by pledged assets 6,864 17,051 Total uninsured, net of collateralized deposits $ 973,414 31.3 % $ 977,636 35.0 % 57 Table of Contents Period-end deposit balances associated with core deposit relationships will fluctuate based upon maturity of time deposits, client demands for the use of their cash, and our ability to maintain existing and acquire new client relationships.