Biggest changeThe following table summarizes the Company’s loan portfolio by regulatory classification: (Dollars in thousands) December 31, 2023 December 31, 2022 $ Change % Change Custom and owner occupied construction $ 290,572 $ 298,461 $ (7,889) (3 %) Pre-sold and spec construction 236,596 297,895 (61,299) (21 %) Total residential construction 527,168 596,356 (69,188) (12 %) Land development 232,966 219,842 13,124 6 % Consumer land or lots 187,545 206,604 (19,059) (9 %) Unimproved land 87,739 104,662 (16,923) (16 %) Developed lots for operative builders 56,142 60,987 (4,845) (8 %) Commercial lots 87,185 93,952 (6,767) (7 %) Other construction 900,547 938,406 (37,859) (4 %) Total land, lot, and other construction 1,552,124 1,624,453 (72,329) (4 %) Owner occupied 3,035,768 2,833,469 202,299 7 % Non-owner occupied 3,742,916 3,531,673 211,243 6 % Total commercial real estate 6,778,684 6,365,142 413,542 6 % Commercial and industrial 1,363,479 1,377,888 (14,409) (1 %) Agriculture 772,458 735,553 36,905 5 % 1st lien 2,127,989 1,808,502 319,487 18 % Junior lien 47,230 40,445 6,785 17 % Total 1-4 family 2,175,219 1,848,947 326,272 18 % Multifamily residential 796,538 622,185 174,353 28 % Home equity lines of credit 979,891 872,899 106,992 12 % Other consumer 229,154 220,035 9,119 4 % Total consumer 1,209,045 1,092,934 116,111 11 % States and political subdivisions 834,947 797,656 37,291 5 % Other 204,111 198,012 6,099 3 % Total loans receivable, including loans held for sale 16,213,773 15,259,126 954,647 6 % Less loans held for sale 1 (15,691) (12,314) (3,377) 27 % Total loans receivable $ 16,198,082 $ 15,246,812 $ 951,270 6 % ______________________________ 1 Loans held for sale are primarily 1st lien 1-4 family loans. 43 The following table summarizes the Company’s non-performing assets by regulatory classification: Non-performing Assets, by Loan Type Non- Accrual Loans Accruing Loans 90 Days or More Past Due OREO (Dollars in thousands) December 31, 2023 December 31, 2022 December 31, 2023 December 31, 2023 December 31, 2023 Custom and owner occupied construction $ 214 224 214 — — Pre-sold and spec construction 763 389 — 763 — Total residential construction 977 613 214 763 — Land development 35 138 35 — — Consumer land or lots 96 278 96 — — Unimproved land — 78 — — — Developed lots for operative builders 608 251 — 608 — Commercial lots 47 — — 47 — Other construction — 12,884 — — — Total land, lot and other construction 786 13,629 131 655 — Owner occupied 1,838 2,076 821 — 1,017 Non-owner occupied 11,016 805 10,757 259 — Total commercial real estate 12,854 2,881 11,578 259 1,017 Commercial and industrial 1,971 3,326 1,245 575 151 Agriculture 2,558 2,574 2,557 1 — 1st lien 2,664 2,678 2,533 116 15 Junior lien 180 166 144 36 — Total 1-4 family 2,844 2,844 2,677 152 15 Multifamily residential 395 4,535 — 395 — Home equity lines of credit 2,043 1,393 1,778 265 — Other consumer 1,187 911 636 231 320 Total consumer 3,230 2,304 2,414 496 320 Other 16 36 — 16 — Total $ 25,631 32,742 20,816 3,312 1,503 44 The following table summarizes the Company’s accruing loans 30-89 days past due by regulatory classification: Accruing 30-89 Days Delinquent Loans, by Loan Type (Dollars in thousands) December 31, 2023 December 31, 2022 $ Change % Change Custom and owner occupied construction $ 2,549 $ 1,082 $ 1,467 136 % Pre-sold and spec construction 1,219 1,712 (493) (29 %) Total residential construction 3,768 2,794 974 35 % Land development 163 — 163 n/m Consumer land or lots 624 442 182 41 % Unimproved land — 120 (120) (100 %) Developed lots for operative builders — 958 (958) (100 %) Commercial lots 2,159 47 2,112 4,494 % Other construction — 209 (209) (100 %) Total land, lot and other construction 2,946 1,776 1,170 66 % Owner occupied 2,222 3,478 (1,256) (36 %) Non-owner occupied 14,471 496 13,975 2,818 % Total commercial real estate 16,693 3,974 12,719 320 % Commercial and industrial 12,905 3,439 9,466 275 % Agriculture 594 1,367 (773) (57 %) 1st lien 3,768 2,174 1,594 73 % Junior lien 1 190 (189) (99 %) Total 1-4 family 3,769 2,364 1,405 59 % Multifamily residential — 492 (492) (100 %) Home equity lines of credit 4,518 1,182 3,336 282 % Other consumer 3,264 1,824 1,440 79 % Total consumer 7,782 3,006 4,776 159 % States and political subdivisions — 28 (28) (100 %) Other 1,510 1,727 (217) (13 %) Total $ 49,967 $ 20,967 $ 29,000 138 % _________________ n/m - not measurable 45 The following table summarizes the Company’s charge-offs and recoveries by regulatory classification: Net Charge-Offs (Recoveries), Years ended, By Loan Type Charge-Offs Recoveries (Dollars in thousands) December 31, 2023 December 31, 2022 December 31, 2023 December 31, 2023 Custom and owner occupied construction $ — 17 — — Pre-sold and spec construction (15) (15) — 15 Total residential construction (15) 2 — 15 Land development (135) (34) — 135 Consumer land or lots (19) (46) — 19 Other construction 889 — 889 — Total land, lot and other construction 735 (80) 889 154 Owner occupied (59) 555 66 125 Non-owner occupied 799 (242) 807 8 Total commercial real estate 740 313 873 133 Commercial and industrial 364 (70) 1,040 676 Agriculture — (7) — — 1st lien 66 (109) 110 44 Junior lien 24 (302) 49 25 Total 1-4 family 90 (411) 159 69 Multifamily residential (136) 136 — 136 Home equity lines of credit (6) (91) 129 135 Other consumer 1,097 451 1,368 271 Total consumer 1,091 360 1,497 406 Other 7,447 7,572 10,637 3,190 Total $ 10,316 7,815 15,095 4,779 46 Sources of Funds The Company’s deposits have traditionally been the principal source of funds for use in lending and other business purposes.
Biggest changeThe following table summarizes the Company’s loan portfolio by regulatory classification: (Dollars in thousands) December 31, 2024 December 31, 2023 $ Change % Change Custom and owner occupied construction $ 242,844 $ 290,572 $ (47,728) (16 %) Pre-sold and spec construction 191,926 236,596 (44,670) (19 %) Total residential construction 434,770 527,168 (92,398) (18 %) Land development 197,369 232,966 (35,597) (15 %) Consumer land or lots 187,024 187,545 (521) — % Unimproved land 113,532 87,739 25,793 29 % Developed lots for operative builders 61,661 56,142 5,519 10 % Commercial lots 99,243 87,185 12,058 14 % Other construction 693,461 900,547 (207,086) (23 %) Total land, lot, and other construction 1,352,290 1,552,124 (199,834) (13 %) Owner occupied 3,197,138 3,035,768 161,370 5 % Non-owner occupied 4,053,996 3,742,916 311,080 8 % Total commercial real estate 7,251,134 6,778,684 472,450 7 % Commercial and industrial 1,395,997 1,363,479 32,518 2 % Agriculture 1,024,520 772,458 252,062 33 % 1st lien 2,481,918 2,127,989 353,929 17 % Junior lien 76,303 47,230 29,073 62 % Total 1-4 family 2,558,221 2,175,219 383,002 18 % Multifamily residential 895,242 796,538 98,704 12 % Home equity lines of credit 1,005,783 979,891 25,892 3 % Other consumer 209,457 229,154 (19,697) (9 %) Total consumer 1,215,240 1,209,045 6,195 1 % States and political subdivisions 983,601 834,947 148,654 18 % Other 183,894 204,111 (20,217) (10 %) Total loans receivable, including loans held for sale 17,294,909 16,213,773 1,081,136 7 % Less loans held for sale 1 (33,060) (15,691) (17,369) 111 % Total loans receivable $ 17,261,849 $ 16,198,082 $ 1,063,767 7 % ______________________________ 1 Loans held for sale are primarily 1st lien 1-4 family loans. 45 The following table summarizes the Company’s non-performing assets by regulatory classification: Non-performing Assets, by Loan Type Non- Accrual Loans Accruing Loans 90 Days or More Past Due OREO (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2024 December 31, 2024 Custom and owner occupied construction $ 198 214 198 — — Pre-sold and spec construction 2,132 763 813 1,319 — Total residential construction 2,330 977 1,011 1,319 — Land development 966 35 966 — — Consumer land or lots 78 96 78 — — Developed lots for operative builders 531 608 — 531 — Commercial lots 47 47 — 47 — Total land, lot and other construction 1,622 786 1,044 578 — Owner occupied 2,979 1,838 1,545 1,002 432 Non-owner occupied 2,235 11,016 1,582 — 653 Total commercial real estate 5,214 12,854 3,127 1,002 1,085 Commercial and industrial 2,069 1,971 1,420 641 8 Agriculture 2,335 2,558 2,122 213 — 1st lien 9,053 2,664 7,457 1,596 — Junior lien 315 180 303 12 — Total 1-4 family 9,368 2,844 7,760 1,608 — Multifamily residential 389 395 389 — — Home equity lines of credit 3,465 2,043 2,826 639 — Other consumer 955 1,187 746 138 71 Total consumer 4,420 3,230 3,572 777 71 Other 39 16 — 39 — Total $ 27,786 25,631 20,445 6,177 1,164 46 The following table summarizes the Company’s accruing loans 30-89 days past due by regulatory classification: Accruing 30-89 Days Delinquent Loans, by Loan Type (Dollars in thousands) December 31, 2024 December 31, 2023 $ Change % Change Custom and owner occupied construction $ 969 $ 2,549 $ (1,580) (62 %) Pre-sold and spec construction 564 1,219 (655) (54 %) Total residential construction 1,533 3,768 (2,235) (59 %) Land development 1,450 163 1,287 790 % Consumer land or lots 402 624 (222) (36 %) Unimproved land 36 — 36 n/m Developed lots for operative builders 214 — 214 n/m Commercial lots — 2,159 (2,159) (100 %) Total land, lot and other construction 2,102 2,946 (844) (29 %) Owner occupied 2,867 2,222 645 29 % Non-owner occupied 5,037 14,471 (9,434) (65 %) Total commercial real estate 7,904 16,693 (8,789) (53 %) Commercial and industrial 6,194 12,905 (6,711) (52 %) Agriculture 744 594 150 25 % 1st lien 6,326 3,768 2,558 68 % Junior lien 214 1 213 21,300 % Total 1-4 family 6,540 3,769 2,771 74 % Home equity lines of credit 3,731 4,518 (787) (17 %) Other consumer 1,775 3,264 (1,489) (46 %) Total consumer 5,506 7,782 (2,276) (29 %) Other 1,705 1,510 195 13 % Total $ 32,228 $ 49,967 $ (17,739) (36 %) _________________ n/m - not measurable 47 The following table summarizes the Company’s charge-offs and recoveries by regulatory classification: Net Charge-Offs (Recoveries), Years ended, By Loan Type Charge-Offs Recoveries (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2024 December 31, 2024 Pre-sold and spec construction $ (4) (15) — 4 Land development 1,095 (135) 1,128 33 Consumer land or lots (22) (19) — 22 Unimproved land 1,338 — 1,338 — Commercial lots 319 — 319 — Other construction — 889 — — Total land, lot and other construction 2,730 735 2,785 55 Owner occupied (73) (59) — 73 Non-owner occupied 2 799 7 5 Total commercial real estate (71) 740 7 78 Commercial and industrial 1,422 364 2,084 662 Agriculture 64 — 68 4 1st lien 32 66 71 39 Junior lien (65) 24 10 75 Total 1-4 family (33) 90 81 114 Multifamily residential — (136) — — Home equity lines of credit 69 (6) 140 71 Other consumer 1,078 1,097 1,494 416 Total consumer 1,147 1,091 1,634 487 Other 8,643 7,447 11,967 3,324 Total $ 13,898 10,316 18,626 4,728 48 Sources of Funds The Company’s deposits have traditionally been the principal source of funds for use in lending and other business purposes.
The following factors, among others, could cause actual results to differ materially from the anticipated results (express or implied) or other expectations in the forward-looking statements, including those factors set forth under “Risk Factors” and in other sections in this Annual Report on Form 10-K, or the documents incorporated by reference: • risks associated with lending and potential adverse changes in the credit quality of the Company’s loan portfolio; • changes in monetary and fiscal policies, including interest rate policies of the Federal Reserve Board, which may continue to adversely affect the Company’s net interest income and margin, the fair value of its financial instruments, profitability, and stockholders’ equity; • legislative or regulatory changes, including increased insurance rates and assessments or increased banking and consumer protection regulations, that may adversely affect the Company’s business; • risks related to overall economic conditions, including the impact on the economy of an elevated interest rate environment, inflationary pressures, and geopolitical instability, including the wars in Ukraine and the Middle East; • risks, costs and other difficulties associated with the Company’s ability to negotiate, complete, and successfully integrate any pending or future acquisitions; • costs or difficulties related to the completion and integration of pending or future acquisitions; • impairment of the goodwill recorded by the Company in connection with acquisitions, which may have an adverse impact on earnings and capital; • reduction in demand for banking products and services, whether as a result of changes in customer behavior, economic conditions, banking environment, or competition; • deterioration of the reputation of banks and the financial services industry, which could adversely affect the Company's ability to obtain and maintain customers; • changes in the competitive landscape, including as may result from new market entrants or further consolidation in the financial services industry, resulting in the creation of larger competitors with greater financial resources; • risks presented by public stock market volatility, which could adversely affect the market price of the Company’s common stock and the ability to raise additional capital or grow through acquisitions; • risks associated with dependence on the Chief Executive Officer (“CEO”), the senior management team and the Presidents of Glacier Bank (the “Bank”) divisions; • material failure, potential interruption or breach in security of the Company’s systems or changes in technologies which could expose the Company to cybersecurity risks, fraud, system failures, or direct liabilities; • risks related to natural disasters, including droughts, fires, floods, earthquakes, pandemics, and other unexpected events; • success in managing risks involved in the foregoing; and • effects of any reputational damage to the Company resulting from any of the foregoing.
The following factors, among others, could cause actual results to differ materially from the anticipated results (express or implied) or other expectations in the forward-looking statements, including those factors set forth under “Risk Factors” and in other sections in this Annual Report on Form 10-K, or the documents incorporated by reference: • risks associated with lending and potential adverse changes in the credit quality of the Company’s loan portfolio; • changes in monetary and fiscal policies, including interest rate policies of the Federal Reserve Board, which may continue to adversely affect the Company’s net interest income and margin, the fair value of its financial instruments, profitability, and stockholders’ equity; • legislative or regulatory changes, including increased FDIC insurance rates and assessments or increased banking and consumer protection regulations, that may adversely affect the Company’s business and strategies; • risks related to overall economic conditions, including the impact on the economy of an uncertain interest rate environment, inflationary pressures, the potential for significant changes in economic policies in the new administration, and geopolitical instability, including the wars in Ukraine and the Middle East; • risks associated with the Company’s ability to negotiate, complete, and successfully integrate any pending or future acquisitions; • costs or difficulties related to the completion and integration of pending or future acquisitions; • impairment of the goodwill recorded by the Company in connection with acquisitions, which may have an adverse impact on earnings and capital; • reduction in demand for banking products and services, whether as a result of changes in customer behavior, economic conditions, banking environment, or competition; • deterioration of the reputation of banks and the financial services industry, which could adversely affect the Company's ability to obtain and maintain customers; • changes in the competitive landscape, including as may result from new market entrants or further consolidation in the financial services industry, resulting in the creation of larger competitors with greater financial resources; • risks presented by public stock market volatility, which could adversely affect the market price of the Company’s common stock and the ability to raise additional capital or grow through acquisitions; • risks associated with dependence on the Chief Executive Officer (“CEO”), the senior management team and the Presidents of Glacier Bank (the “Bank”) divisions; • material failure, potential interruption or breach in security of the Company’s systems or changes in technology which could expose the Company to cybersecurity risks, fraud, system failures, or direct liabilities; • risks related to natural disasters, including droughts, fires, floods, earthquakes, pandemics, and other unexpected events; • success in managing risks involved in any of the foregoing; and • effects of any reputational damage to the Company resulting from any of the foregoing.
If there are any deficiencies noted in the reviews, they are reported to Bank management and prompt corrective action is taken. 39 Non-performing Assets The following table summarizes information regarding non-performing assets at the dates indicated: At or for the Years ended (Dollars in thousands) December 31, 2023 December 31, 2022 December 31, 2021 Other real estate owned and foreclosed assets $ 1,503 32 18 Accruing loans 90 days or more past due 3,312 1,559 17,141 Non-accrual loans 20,816 31,151 50,532 Total non-performing assets $ 25,631 32,742 67,691 Non-performing assets as a percentage of subsidiary assets 0.09 % 0.12 % 0.26 % ACL as a percentage of non-performing loans 799 % 557 % 255 % Accruing loans 30-89 days past due $ 49,967 20,967 50,566 U.S. government guarantees included in non-performing assets $ 1,503 2,312 4,028 Interest income 1 $ 1,085 1,450 2,422 ______________________________ 1 Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis as of the end of each period had such loans performed pursuant to contractual terms.
If there are any deficiencies noted in the reviews, they are reported to Bank management and prompt corrective action is taken. 40 Non-performing Assets The following table summarizes information regarding non-performing assets at the dates indicated: At or for the Years ended (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2022 Other real estate owned and foreclosed assets $ 1,164 1,503 32 Accruing loans 90 days or more past due 6,177 3,312 1,559 Non-accrual loans 20,445 20,816 31,151 Total non-performing assets $ 27,786 25,631 32,742 Non-performing assets as a percentage of subsidiary assets 0.10 % 0.09 % 0.12 % ACL as a percentage of non-performing loans 774 % 799 % 557 % Accruing loans 30-89 days past due $ 32,228 49,967 20,967 U.S. government guarantees included in non-performing assets $ 748 1,503 2,312 Interest income 1 $ 1,142 1,085 1,450 ______________________________ 1 Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis as of the end of each period had such loans performed pursuant to contractual terms.
December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2023 2022 2021 2020 2019 1-Year 5-Year Selected Statements of Financial Condition Information Total assets $ 27,742,629 $ 26,635,375 $ 25,940,645 $ 18,504,206 $ 13,683,999 4.2 % 15.2 % Debt securities 8,288,130 9,022,359 10,370,013 5,527,650 2,799,863 (8.1) % 24.2 % Loans receivable, net 16,005,325 15,064,529 13,259,366 10,964,453 9,388,320 6.2 % 11.3 % Allowance for credit losses (192,757) (182,283) (172,665) (158,243) (124,490) 5.7 % 9.1 % Goodwill and intangibles 1,017,263 1,026,994 1,037,652 569,522 519,704 (0.9) % 14.4 % Deposits 19,929,167 20,606,555 21,337,249 14,797,529 10,776,457 (3.3) % 13.1 % Federal Home Loan Bank advances — 1,800,000 — — 38,611 (100.0) % (100.0) % FRB Bank Term Funding 2,740,000 — — — — n/m n/m Securities sold under agreements to repurchase and other borrowed funds 1,568,545 1,023,209 1,064,888 1,037,651 598,644 53.3 % 21.2 % Stockholders’ equity 3,020,281 2,843,305 3,177,622 2,307,041 1,960,733 6.2 % 9.0 % Equity per share 27.24 25.67 28.71 24.18 21.25 6.1 % 5.1 % Equity as a percentage of total assets 10.9 % 10.7 % 12.3 % 12.5 % 14.3 % 2.1 % (5.3) % ________________________ n/m - not measurable Years ended December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2023 2022 2021 2020 2019 1-Year 5-Year Summary Statements of Operations Interest income $ 1,017,655 $ 829,640 $ 681,074 $ 627,064 $ 546,177 22.7 % 13.3 % Interest expense 325,973 41,261 18,558 27,315 42,773 690.0 % 50.1 % Net interest income 691,682 788,379 662,516 599,749 503,404 (12.3) % 6.6 % Provision for credit losses 14,795 19,963 23,076 39,765 57 (25.9) % 204.0 % Non-interest income 118,079 120,732 144,820 172,867 130,774 (2.2) % (2.0) % Non-interest expense 527,358 518,868 434,822 404,811 374,927 1.6 % 7.1 % Income before income taxes 267,608 370,280 349,438 328,040 259,194 (27.7) % 0.6 % Federal and state income tax expense 44,681 67,078 64,681 61,640 48,650 (33.4) % (1.7) % Net income $ 222,927 $ 303,202 $ 284,757 $ 266,400 $ 210,544 (26.5) % 1.1 % Basic earnings per share $ 2.01 $ 2.74 $ 2.87 $ 2.81 $ 2.39 (26.6) % (3.4) % Diluted earnings per share $ 2.01 $ 2.74 $ 2.86 $ 2.81 $ 2.38 (26.6) % (3.3) % Dividends declared per share $ 1.32 $ 1.32 $ 1.37 $ 1.33 $ 1.31 — % 0.2 % 25 At or for the Years ended December 31, (Dollars in thousands) 2023 2022 2021 2020 2019 Selected Ratios and Other Data Return on average assets 0.81 % 1.15 % 1.33 % 1.62 % 1.64 % Return on average equity 7.64 % 10.43 % 11.08 % 12.15 % 12.01 % Dividend payout ratio 65.67 % 48.18 % 47.74 % 47.33 % 54.81 % Average equity to average asset ratio 10.65 % 11.01 % 11.99 % 13.35 % 13.69 % Total capital (to risk-weighted assets) 14.61 % 14.02 % 14.21 % 14.63 % 14.95 % Tier 1 capital (to risk-weighted assets) 12.85 % 12.34 % 12.49 % 12.42 % 13.76 % Common Equity Tier 1 (to risk-weighted assets) 12.85 % 12.34 % 12.49 % 12.42 % 12.58 % Tier 1 capital (to average assets) 8.71 % 8.79 % 8.64 % 9.12 % 11.65 % Net interest margin on average earning assets (tax-equivalent) 2.73 % 3.27 % 3.42 % 4.09 % 4.39 % Efficiency ratio 1 62.85 % 54.64 % 51.35 % 49.97 % 57.78 % Allowance for credit losses as a percent of loans 1.19 % 1.20 % 1.29 % 1.42 % 1.31 % Allowance for credit losses as a percent of nonperforming loans 799 % 557 % 255 % 470 % 385 % Non-performing assets as a percentage of subsidiary assets 0.09 % 0.12 % 0.26 % 0.19 % 0.27 % Non-performing assets $ 25,631 32,742 67,691 35,433 37,437 Loans originated and acquired $ 4,449,350 8,039,623 8,551,419 7,934,881 4,607,536 Number of full time equivalent employees 3,294 3,390 3,436 2,970 2,826 Number of locations 221 221 224 193 181 ______________________________ 1 Non-interest expense before OREO expenses, core deposit intangibles amortization, goodwill impairment charges, and non-recurring expense items as a percentage of tax-equivalent net interest income and non-interest income, excluding gains or losses on sale of investments, OREO income, and non-recurring income items. 26 MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS YEAR ENDED DECEMBER 31, 2023 COMPARED TO DECEMBER 31, 2022 Highlights and Overview The banking industry experienced significant pressures during the current year with historic increases in interest rates during the last eighteen months and three notable bank failures in 2023.
December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2024 2023 2022 2021 2020 1-Year 5-Year Selected Statements of Financial Condition Information Total assets $ 27,902,987 $ 27,742,629 $ 26,635,375 $ 25,940,645 $ 18,504,206 0.6 % 8.6 % Debt securities 7,540,052 8,288,130 9,022,359 10,370,013 5,527,650 (9.0) % 6.4 % Loans receivable, net 17,055,808 16,005,325 15,064,529 13,259,366 10,964,453 6.6 % 9.2 % Allowance for credit losses (206,041) (192,757) (182,283) (172,665) (158,243) 6.9 % 5.4 % Goodwill and intangibles 1,102,500 1,017,263 1,026,994 1,037,652 569,522 8.4 % 14.1 % Deposits 20,546,994 19,929,167 20,606,555 21,337,249 14,797,529 3.1 % 6.8 % Federal Home Loan Bank advances 1,800,000 — 1,800,000 — — 100.0 % n/m FRB Bank Term Funding — 2,740,000 — — — (100.0) % n/m Securities sold under agreements to repurchase and other borrowed funds 1,860,816 1,568,545 1,023,209 1,064,888 1,037,651 18.6 % 12.4 % Stockholders’ equity 3,223,854 3,020,281 2,843,305 3,177,622 2,307,041 6.7 % 6.9 % Equity per share 28.43 27.24 25.67 28.71 24.18 4.4 % 3.3 % Equity as a percentage of total assets 11.6 % 10.9 % 10.7 % 12.3 % 12.5 % 6.1 % (1.5) % ________________________ n/m - not measurable Years ended December 31, Compounded Annual Growth Rate (Dollars in thousands, except per share data) 2024 2023 2022 2021 2020 1-Year 5-Year Summary Statements of Operations Interest income $ 1,139,850 $ 1,017,655 $ 829,640 $ 681,074 $ 627,064 12.0 % 12.7 % Interest expense 435,218 325,973 41,261 18,558 27,315 33.5 % 74.0 % Net interest income 704,632 691,682 788,379 662,516 599,749 1.9 % 3.3 % Provision for credit losses 28,306 14,795 19,963 23,076 39,765 91.3 % (6.6) % Non-interest income 128,446 118,079 120,732 144,820 172,867 8.8 % (5.8) % Non-interest expense 578,468 527,358 518,868 434,822 404,811 9.7 % 7.4 % Income before income taxes 226,304 267,608 370,280 349,438 328,040 (15.4) % (7.2) % Federal and state income tax expense 36,160 44,681 67,078 64,681 61,640 (19.1) % (10.1) % Net income $ 190,144 $ 222,927 $ 303,202 $ 284,757 $ 266,400 (14.7) % (6.5) % Basic earnings per share $ 1.68 $ 2.01 $ 2.74 $ 2.87 $ 2.81 (16.4) % (9.8) % Diluted earnings per share $ 1.68 $ 2.01 $ 2.74 $ 2.86 $ 2.81 (16.4) % (9.8) % Dividends declared per share $ 1.32 $ 1.32 $ 1.32 $ 1.37 $ 1.33 — % (0.2) % 25 At or for the Years ended December 31, (Dollars in thousands) 2024 2023 2022 2021 2020 Selected Ratios and Other Data Return on average assets 0.68 % 0.81 % 1.15 % 1.33 % 1.62 % Return on average equity 6.02 % 7.64 % 10.43 % 11.08 % 12.15 % Dividend payout ratio 78.57 % 65.67 % 48.18 % 47.74 % 47.33 % Average equity to average asset ratio 11.33 % 10.65 % 11.01 % 11.99 % 13.35 % Total capital (to risk-weighted assets) 14.49 % 14.61 % 14.02 % 14.21 % 14.63 % Tier 1 capital (to risk-weighted assets) 12.69 % 12.85 % 12.34 % 12.49 % 12.42 % Common Equity Tier 1 (to risk-weighted assets) 12.69 % 12.85 % 12.34 % 12.49 % 12.42 % Tier 1 capital (to average assets) 8.93 % 8.71 % 8.79 % 8.64 % 9.12 % Net interest margin on average earning assets (tax-equivalent) 2.77 % 2.73 % 3.27 % 3.42 % 4.09 % Efficiency ratio 1 66.71 % 62.85 % 54.64 % 51.35 % 49.97 % Allowance for credit losses as a percent of loans 1.19 % 1.19 % 1.20 % 1.29 % 1.42 % Allowance for credit losses as a percent of nonperforming loans 774 % 799 % 557 % 255 % 470 % Non-performing assets as a percentage of subsidiary assets 0.10 % 0.09 % 0.12 % 0.26 % 0.19 % Non-performing assets $27,786 25,631 32,742 67,691 35,433 Loans originated $5,151,138 4,449,350 8,039,623 8,551,419 7,934,881 Number of full time equivalent employees 3,441 3,294 3,390 3,436 2,970 Number of locations 227 221 221 224 193 ______________________________ 1 Non-interest expense before OREO expenses, core deposit intangibles amortization, goodwill impairment charges, and non-recurring expense items as a percentage of tax-equivalent net interest income and non-interest income, excluding gains or losses on sale of investments, OREO income, and non-recurring income items. 26 YEAR ENDED DECEMBER 31, 2024 COMPARED TO DECEMBER 31, 2023 Highlights and Overview The Company continued to experience pressure during 2024 from the historic interest rate increases during 2023.
The following table sets forth the changes in OREO for the periods indicated: 40 Years ended (Dollars in thousands) December 31, 2023 December 31, 2022 Balance at beginning of period $ 32 18 Additions 1,563 907 Write-downs (8) — Sales (84) (893) Balance at end of period $ 1,503 32 Allowance for Credit Losses - Loans Receivable The following table summarizes the allocation of the ACL as of the dates indicated: December 31, 2023 December 31, 2022 (Dollars in thousands) ACL Percent of Loans in Category ACL Percent of Loans in Category Residential real estate $ 22,325 11 % $ 19,683 10 % Commercial real estate 130,924 64 % 125,816 65 % Other commercial 21,194 18 % 21,454 18 % Home equity 11,766 5 % 10,759 5 % Other consumer 6,548 2 % 4,571 2 % Total $ 192,757 100 % $ 182,283 100 % The following table summarizes the ACL experience for the periods indicated: At or for the Years ended (Dollars in thousands) December 31, 2023 % of Average Loans December 31, 2022 % of Average Loans December 31, 2021 % of Average Loans Balance at beginning of period $ 182,283 $ 172,665 $ 158,243 Acquisitions — — 371 Provision for credit losses 20,790 17,433 16,380 Net (charge-offs) recoveries Residential real estate (3) — % 63 — % 337 0.04 % Commercial real estate (1,640) (0.02) % 684 0.01 % 1,597 0.02 % Other commercial (2,256) (0.08) % (2,545) (0.10) % (1,048) (0.04) % Home equity 38 — % 250 0.03 % 198 0.03 % Other consumer (6,455) (1.64) % (6,267) (1.70) % (3,413) (1.03) % Net Charge-offs (10,316) (0.07) % (7,815) (0.05) % (2,329) (0.02) % Balance at end of period $ 192,757 $ 182,283 $ 172,665 ACL as a percentage of total loans 1.19 % 1.20 % 1.29 % Non-accrual loans as a percentage of total loans 0.13 % 0.20 % 0.38 % ACL as a percentage of non-accrual loans 926.01 % 585.16 % 341.69 % 41 The ACL as a percentage of total loans outstanding at December 31 2023 was 1.19 percent which was a 1 basis point decrease from the prior year end.
The following table sets forth the changes in OREO for the periods indicated: Years ended (Dollars in thousands) December 31, 2024 December 31, 2023 Balance at beginning of period $ 1,503 32 Additions 879 1,563 Write-downs (16) (8) Sales (1,203) (84) Balance at end of period $ 1,164 1,503 Allowance for Credit Losses - Loans Receivable The following table summarizes the allocation of the ACL as of the dates indicated: December 31, 2024 December 31, 2023 (Dollars in thousands) ACL Percent of Loans in Category ACL Percent of Loans in Category Residential real estate $ 25,181 11 % $ 22,325 11 % Commercial real estate 138,545 64 % 130,924 64 % Other commercial 24,400 18 % 21,194 18 % Home equity 11,402 5 % 11,766 5 % Other consumer 6,513 2 % 6,548 2 % Total $ 206,041 100 % $ 192,757 100 % 42 The following table summarizes the ACL experience for the periods indicated: At or for the Years ended (Dollars in thousands) December 31, 2024 December 31, 2023 December 31, 2022 Balance at beginning of period $ 192,757 $ 182,283 $ 172,665 Acquisitions 3 — — Provision for credit losses 27,179 20,790 17,433 Net (charge-offs) recoveries Residential real estate (6) (3) 63 Commercial real estate (2,828) (1,640) 684 Other commercial (3,956) (2,256) (2,545) Home equity 5 38 250 Other consumer (7,113) (6,455) (6,267) Net Charge-offs (13,898) (10,316) (7,815) Balance at end of period $ 206,041 $ 192,757 $ 182,283 ACL as a percentage of total loans 1.19 % 1.19 % 1.20 % Non-accrual loans as a percentage of total loans 0.12 % 0.13 % 0.13 % ACL as a percentage of non-accrual loans 1,007.78 % 926.01 % 585.16 % The following table summarizes net (charge-offs) recoveries as a percentage of average loans for the periods indicated: December 31, 2024 December 31, 2023 December 31, 2022 Residential real estate — % — % — % Commercial real estate (0.03) % (0.02) % (0.02) % Other commercial (0.13) % (0.08) % (0.08) % Home equity — % — % — % Other consumer (1.79) % (1.64) % (1.64) % Total net charge-offs (0.08) % (0.07) % (0.07) % The ACL as a percentage of total loans outstanding at December 31 2024 was 1.19 percent which was unchanged from the prior year end.
Average Balance Sheet The following schedule provides 1) the total dollar amount of interest and dividend income of the Company for earning assets and the average yields; 2) the total dollar amount of interest expense on interest bearing liabilities and the average rates; 3) net interest and dividend income and interest rate spread; and 4) net interest margin (tax-equivalent). 51 Years ended December 31, 2023 December 31, 2022 December 31, 2021 (Dollars in thousands) Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Assets Residential real estate loans $ 1,603,600 $ 71,328 4.45 % $ 1,284,029 $ 57,243 4.46 % $ 910,300 $ 43,300 4.76 % Commercial loans 1 12,982,708 675,549 5.20 % 11,902,971 555,244 4.66 % 9,900,056 476,678 4.81 % Consumer and other loans 1,247,114 74,734 5.99 % 1,131,000 54,393 4.81 % 993,082 44,614 4.49 % Total loans 2 15,833,422 821,611 5.19 % 14,318,000 666,880 4.66 % 11,803,438 564,592 4.78 % Tax-exempt investment securities 3 1,740,746 59,716 3.43 % 1,916,731 70,438 3.67 % 1,584,313 59,713 3.77 % Taxable investment securities 4,5 8,297,203 152,003 1.83 % 8,546,792 113,952 1.33 % 6,512,202 75,553 1.16 % Total earning assets 25,871,371 1,033,330 3.99 % 24,781,523 851,270 3.44 % 19,899,953 699,858 3.52 % Goodwill and intangibles 1,022,052 1,032,263 683,000 Non-earning assets 504,698 603,401 850,742 Total assets $ 27,398,121 $ 26,417,187 $ 21,433,695 Liabilities Non-interest bearing deposits $ 6,642,339 $ — — % $ 8,005,821 $ — — % $ 6,544,843 $ — — % NOW and DDA accounts 5,167,117 37,357 0.72 % 5,387,277 3,439 0.06 % 4,325,071 2,737 0.06 % Savings accounts 2,908,584 9,918 0.34 % 3,270,799 1,191 0.04 % 2,493,174 771 0.03 % Money market deposit accounts 3,166,914 42,254 1.33 % 3,926,737 6,401 0.16 % 3,144,507 3,914 0.12 % Certificate accounts 1,949,206 64,176 3.29 % 955,829 3,249 0.34 % 976,894 4,643 0.48 % Total core deposits 19,834,160 153,705 0.77 % 21,546,463 14,280 0.07 % 17,484,489 12,065 0.07 % Short-term borrowings Wholesale deposits 6 173,231 8,721 5.03 % 11,862 246 2.07 % 31,103 70 0.22 % Repurchase agreements 1,301,223 36,414 2.80 % 920,955 3,200 0.35 % 994,968 2,302 0.23 % FHLB advances 551,986 26,910 4.81 % 584,562 17,317 2.92 % — — — % FRB Bank Term Funding 2,133,658 93,388 4.38 % — — — % — — — % Total short-term borrowings 4,160,098 165,433 3.92 % 1,517,379 20,763 1.35 % 1,026,071 2,372 0.23 % Long-term borrowings Subordinated debentures and other borrowed funds 209,567 6,835 3.26 % 196,139 6,218 3.17 % 166,386 4,121 2.48 % Total interest bearing liabilities 24,203,825 325,973 1.35 % 23,259,981 41,261 0.18 % 18,676,946 18,558 0.10 % Other liabilities 275,359 249,832 186,068 Total liabilities 24,479,184 23,509,813 18,863,014 Stockholders’ Equity Common stock 1,109 1,107 993 Paid-in capital 2,346,575 2,340,952 1,708,271 Retained earnings 1,021,469 897,587 772,300 Accumulated other comprehensive (loss) income (450,216) (332,272) 89,117 Total stockholders’ equity 2,918,937 2,907,374 2,570,681 Total liabilities and stockholders’ equity $ 27,398,121 $ 26,417,187 $ 21,433,695 Net interest income (tax-equivalent) $ 707,357 $ 810,009 $ 681,300 Net interest spread (tax-equivalent) 2.64 % 3.26 % 3.42 % Net interest margin (tax-equivalent) 2.73 % 3.27 % 3.42 % ______________________________ 1 Includes tax effect of $5.9 million, $6.3 million and $5.6 million on tax-exempt municipal loan and lease income for the years ended December 31, 2023, 2022 and 2021, respectively. 52 2 Total loans are gross of the allowance for credit losses, net of unearned income and include loans held for sale.
Average Balance Sheet The following schedule provides 1) the total dollar amount of interest and dividend income of the Company for earning assets and the average yields; 2) the total dollar amount of interest expense on interest bearing liabilities and the average rates; 3) net interest and dividend income and interest rate spread; and 4) net interest margin (tax-equivalent). 53 Years ended December 31, 2024 December 31, 2023 December 31, 2022 (Dollars in thousands) Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Average Balance Interest and Dividends Average Yield/ Rate Assets Residential real estate loans $ 1,820,057 $ 89,596 4.92 % $ 1,603,600 $ 71,328 4.45 % $ 1,284,029 $ 57,243 4.46 % Commercial loans 1 13,818,805 772,496 5.59 % 12,982,708 675,549 5.20 % 11,902,971 555,244 4.66 % Consumer and other loans 1,305,716 89,160 6.83 % 1,247,114 74,734 5.99 % 1,131,000 54,393 4.81 % Total loans 2 16,944,578 951,252 5.61 % 15,833,422 821,611 5.19 % 14,318,000 666,880 4.66 % Tax-exempt investment securities 3 1,675,732 59,479 3.55 % 1,740,746 59,716 3.43 % 1,916,731 70,438 3.67 % Taxable investment securities 4,5 7,400,887 145,128 1.96 % 8,297,203 152,003 1.83 % 8,546,792 113,952 1.33 % Total earning assets 26,021,197 1,155,859 4.44 % 25,871,371 1,033,330 3.99 % 24,781,523 851,270 3.44 % Goodwill and intangibles 1,079,404 1,022,052 1,032,263 Non-earning assets 773,322 504,698 603,401 Total assets $ 27,873,923 $ 27,398,121 $ 26,417,187 Liabilities Non-interest bearing deposits $ 6,144,268 $ — — % $ 6,642,339 $ — — % $ 8,005,821 $ — — % NOW and DDA accounts 5,326,296 63,635 1.19 % 5,167,117 37,357 0.72 % 5,387,277 3,439 0.06 % Savings accounts 2,866,908 22,684 0.79 % 2,908,584 9,918 0.34 % 3,270,799 1,191 0.04 % Money market deposit accounts 2,904,461 58,140 2.00 % 3,166,914 42,254 1.33 % 3,926,737 6,401 0.16 % Certificate accounts 3,106,755 128,081 4.12 % 1,949,206 64,176 3.29 % 955,829 3,249 0.34 % Total core deposits 20,348,688 272,540 1.34 % 19,834,160 153,705 0.77 % 21,546,463 14,280 0.07 % Short-term borrowings Wholesale deposits 6 3,615 194 5.36 % 173,231 8,721 5.03 % 11,862 246 2.07 % Repurchase agreements 1,676,040 55,723 3.32 % 1,301,223 36,414 2.80 % 920,955 3,200 0.35 % FHLB advances 1,147,456 56,297 4.83 % 551,986 26,910 4.81 % 584,562 17,317 2.92 % FRB Bank Term Funding 617,377 27,097 4.39 % 2,133,658 93,388 4.38 % — — — % Total short-term borrowings 3,444,488 139,311 3.98 % 4,160,098 165,433 3.92 % 1,517,379 20,763 1.35 % Long-term borrowings FHLB advances 351,038 16,323 4.57 % — — — % — — — % Subordinated debentures and other borrowed funds 219,839 7,044 3.20 % 209,567 6,835 3.26 % 196,139 6,218 3.17 % Total interest bearing liabilities 24,364,053 435,218 1.79 % 24,203,825 325,973 1.35 % 23,259,981 41,261 0.18 % Other liabilities 351,825 275,359 249,832 Total liabilities 24,715,878 24,479,184 23,509,813 Stockholders’ Equity Common stock 1,132 1,109 1,107 Paid-in capital 2,437,641 2,346,575 2,340,952 Retained earnings 1,064,090 1,021,469 897,587 Accumulated other comprehensive loss (344,818) (450,216) (332,272) Total stockholders’ equity 3,158,045 2,918,937 2,907,374 Total liabilities and stockholders’ equity $ 27,873,923 $ 27,398,121 $ 26,417,187 Net interest income (tax-equivalent) $ 720,641 $ 707,357 $ 810,009 Net interest spread (tax-equivalent) 2.65 % 2.64 % 3.26 % Net interest margin (tax-equivalent) 2.77 % 2.73 % 3.70 % 54 Average Balance Sheet - continued ______________________________ 1 Includes tax effect of $6.5 million, $5.9 million and $6.3 million on tax-exempt municipal loan and lease income for the years ended December 31, 2024, 2023 and 2022, respectively. 2 Total loans are gross of the allowance for credit losses, net of unearned income and include loans held for sale.
The highest issued rating was used to categorize the securities in the table for those securities where the NRSRO ratings were not at the same level. 33 December 31, 2023 December 31, 2022 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value S&P: AAA / Moody’s: Aaa $ 446,206 402,932 456,074 395,371 S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 1,244,344 1,107,064 1,291,020 1,102,120 S&P: A+, A, A- / Moody’s: A1, A2, A3 55,511 55,101 58,045 56,865 Not rated by either entity 5,842 5,486 14,534 14,089 Total $ 1,751,903 1,570,583 1,819,673 1,568,445 State and local government securities largely consist of both taxable and tax-exempt general obligation and revenue bonds.
The highest issued rating was used to categorize the securities in the table for those securities where the NRSRO ratings were not at the same level. 33 December 31, 2024 December 31, 2023 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value S&P: AAA / Moody’s: Aaa $ 429,267 379,793 446,206 402,932 S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 1,207,309 1,046,083 1,244,344 1,107,064 S&P: A+, A, A- / Moody’s: A1, A2, A3 48,143 47,345 55,511 55,101 Not rated by either entity 6,868 6,617 5,842 5,486 Total $ 1,691,587 1,479,838 1,751,903 1,570,583 State and local government securities largely consist of both taxable and tax-exempt general obligation and revenue bonds.
Provision for Credit Losses The following table summarizes the provision for credit losses on the loan portfolio, net charge-offs and select ratios relating to the provision for credit losses on loans for the previous eight quarters: (Dollars in thousands) Provision for Credit Losses on Loans Net Charge-Offs (Recoveries) ACL as a Percent of Loans Accruing Loans 30-89 Days Past Due as a Percent of Loans Non-Performing Assets to Total Sub-sidiary Assets Fourth quarter 2023 $ 4,181 $ 3,695 1.19 % 0.31 % 0.09 % Third quarter 2023 5,095 2,209 1.19 % 0.09 % 0.15 % Second quarter 2023 5,254 2,473 1.19 % 0.16 % 0.12 % First quarter 2023 6,260 1,939 1.20 % 0.16 % 0.12 % Fourth quarter 2022 6,060 1,968 1.20 % 0.14 % 0.12 % Third quarter 2022 8,382 3,154 1.20 % 0.07 % 0.13 % Second quarter 2022 (1,353) 1,843 1.20 % 0.12 % 0.16 % First quarter 2022 4,344 850 1.28 % 0.12 % 0.24 % The provision for credit loss expense was $14.8 million for 2023, a decrease of $5.2 million, or 26 percent, over the same period in the prior year.
Provision for Credit Losses The following table summarizes the provision for credit losses on the loan portfolio, net charge-offs and select ratios relating to the provision for credit losses on loans for the previous eight quarters: (Dollars in thousands) Provision for Credit Losses on Loans Net Charge-Offs (Recoveries) ACL as a Percent of Loans Accruing Loans 30-89 Days Past Due as a Percent of Loans Non-Performing Assets to Total Sub-sidiary Assets Fourth quarter 2024 $ 6,041 $ 5,170 1.19 % 0.19 % 0.10 % Third quarter 2024 6,981 2,766 1.19 % 0.33 % 0.10 % Second quarter 2024 5,066 2,890 1.19 % 0.29 % 0.06 % First quarter 2024 9,091 3,072 1.19 % 0.37 % 0.09 % Fourth quarter 2023 4,181 3,695 1.19 % 0.31 % 0.09 % Third quarter 2023 5,095 2,209 1.19 % 0.09 % 0.15 % Second quarter 2023 5,254 2,473 1.19 % 0.16 % 0.12 % First quarter 2023 6,260 1,939 1.20 % 0.16 % 0.12 % The provision for credit loss expense was $28.3 million for 2024, an increase of $13.5 million, or 91 percent, over the prior year and was primarily attributable to $9.7 million from the acquisitions of Wheatland and RMB.
The following table identifies certain liquidity sources and capacity available to the Company as of the dates indicated: (Dollars in thousands) December 31, 2023 December 31, 2022 FHLB advances Borrowing capacity $ 4,444,588 4,358,079 Amount utilized — (1,800,000) Letters of credit (2,327) (2,075) Amount available $ 4,442,261 2,556,004 FRB discount window Borrowing capacity $ 1,916,312 1,680,117 Amount utilized — — Amount available $ 1,916,312 1,680,117 FRB Bank Term Funding Program Borrowing capacity $ 2,853,209 — Amount utilized (2,740,000) — Amount available $ 113,209 — Unsecured lines of credit available $ 565,000 805,000 Unencumbered debt securities U.S. government and federal agency $ 473,084 811,311 U.S. government sponsored enterprises — 286,480 State and local governments 998,923 1,513,164 Corporate bonds 26,253 26,109 Residential mortgage-backed securities 127,328 2,646,766 Commercial mortgage-backed securities 183,048 970,300 Total unencumbered debt securities 1 $ 1,808,636 6,254,130 ____________________________ 1 Total unencumbered debt securities at December 31, 2023, included $441.5 million classified as AFS and $1.4 billion classified as HTM.
The following table identifies certain liquidity sources and capacity available to the Company as of the dates indicated: (Dollars in thousands) December 31, 2024 December 31, 2023 FHLB advances Borrowing capacity $ 4,355,976 4,444,588 Amount utilized (1,800,000) — Letters of credit and other pledged collateral (6,165) (2,327) Amount available $ 2,549,811 4,442,261 FRB discount window Borrowing capacity $ 1,860,932 1,916,312 Amount utilized — — Amount available $ 1,860,932 1,916,312 FRB Bank Term Funding Program Borrowing capacity $ — 2,853,209 Amount utilized — (2,740,000) Amount available $ — 113,209 Unsecured lines of credit available $ 525,000 565,000 Unencumbered debt securities U.S. government and federal agency $ 608,979 473,084 U.S. government sponsored enterprises 301,990 — State and local governments 907,832 998,923 Corporate bonds 14,503 26,253 Residential mortgage-backed securities 615,310 127,328 Commercial mortgage-backed securities 837,169 183,048 Total unencumbered debt securities 1 $ 3,285,783 1,808,636 ____________________________ 1 Total unencumbered debt securities at December 31, 2024, included $1.6 billion classified as AFS and $1.6 billion classified as HTM.
The Company’s deposits are summarized below: December 31, 2023 December 31, 2022 (Dollars in thousands) Amount Percent Amount Percent Non-interest bearing deposits $ 6,022,980 30 % $ 7,690,751 37 % NOW and DDA accounts 5,321,257 27 % 5,330,614 26 % Savings accounts 2,833,887 14 % 3,200,321 16 % Money market deposit accounts 2,831,624 14 % 3,472,281 17 % Certificate accounts 2,915,393 15 % 880,589 4 % Wholesale deposits 4,026 — % 31,999 — % Total interest bearing deposits 13,906,187 70 % 12,915,804 63 % Total deposits $ 19,929,167 100 % $ 20,606,555 100 % Total estimated uninsured deposits were $6.081 billion and $7.234 billion at December 31, 2023 and December 31, 2022, respectively.
The Company’s deposits are summarized below: December 31, 2024 December 31, 2023 (Dollars in thousands) Amount Percent Amount Percent Non-interest bearing deposits $ 6,136,709 30 % $ 6,022,980 30 % NOW and DDA accounts 5,543,512 27 % 5,321,257 27 % Savings accounts 2,845,124 14 % 2,833,887 14 % Money market deposit accounts 2,878,213 14 % 2,831,624 14 % Certificate accounts 3,139,821 15 % 2,915,393 15 % Wholesale deposits 3,615 — % 4,026 — % Total interest bearing deposits 14,410,285 70 % 13,906,187 70 % Total deposits $ 20,546,994 100 % $ 19,929,167 100 % Total estimated uninsured deposits were $6.544 billion and $6.081 billion at December 31, 2024 and December 31, 2023, respectively.
December 31, 2023 December 31, 2022 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value General obligation - unlimited $ 383,400 361,728 421,698 389,762 General obligation - limited 183,078 165,993 186,401 162,096 Revenue 1,146,341 1,006,088 1,171,971 981,486 Certificate of participation 36,396 34,144 36,864 32,464 Other 2,688 2,630 2,739 2,637 Total $ 1,751,903 1,570,583 1,819,673 1,568,445 The following table outlines the five states in which the Company owns the highest concentrations of state and local government securities.
December 31, 2024 December 31, 2023 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value General obligation - unlimited $ 348,129 322,414 383,400 361,728 General obligation - limited 172,537 151,445 183,078 165,993 Revenue 1,135,421 974,076 1,146,341 1,006,088 Certificate of participation 35,443 31,846 36,396 34,144 Other 57 57 2,688 2,630 Total $ 1,691,587 1,479,838 1,751,903 1,570,583 The following table outlines the five states in which the Company owns the highest concentrations of state and local government securities.
Included in the 2023 gain on sale of securities was $1.7 million of gain on the sale of all of the Company’s Visa class B shares. 31 Non-interest Expense The following table summarizes non-interest expense for the periods indicated: Years ended $ Change % Change (Dollars in thousands) December 31, 2023 December 31, 2022 Compensation and employee benefits $ 309,048 $ 319,303 $ (10,255) (3 %) Occupancy and equipment 43,578 43,261 317 1 % Advertising and promotions 15,430 14,324 1,106 8 % Data processing 33,752 30,823 2,929 10 % Other real estate owned and foreclosed assets 119 77 42 55 % Regulatory assessments and insurance 28,712 12,904 15,808 123 % Core deposit intangibles amortization 9,731 10,658 (927) (9 %) Other expenses 86,988 87,518 (530) (1 %) Total non-interest expense $ 527,358 $ 518,868 $ 8,490 2 % Total non-interest expense of $527 million for 2023 increased $8.5 million, or 2 percent, over the same period in the prior year.
Included in the 2023 gain on sale of securities was $1.7 million of gain on the sale of all of the Company’s Visa class B shares. 31 Non-interest Expense The following table summarizes non-interest expense for the periods indicated: Years ended $ Change % Change (Dollars in thousands) December 31, 2024 December 31, 2023 Compensation and employee benefits $ 336,906 $ 309,048 $ 27,858 9 % Occupancy and equipment 47,055 43,578 3,477 8 % Advertising and promotions 16,132 15,430 702 5 % Data processing 36,887 33,752 3,135 9 % Other real estate owned and foreclosed assets 217 119 98 82 % Regulatory assessments and insurance 24,194 28,712 (4,518) (16 %) Core deposit intangibles amortization 12,757 9,731 3,026 31 % Other expenses 104,320 86,988 17,332 20 % Total non-interest expense $ 578,468 $ 527,358 $ 51,110 10 % Total non-interest expense of $578 million for 2024 increased $51.1 million, or 10 percent, over the prior year.
December 31, 2023 December 31, 2022 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value New York $ 372,926 334,583 382,529 324,651 California 113,983 104,960 117,284 102,804 Texas 125,906 114,753 128,590 113,444 Michigan 82,575 79,012 89,372 82,649 Washington 98,239 90,413 103,106 92,411 All other states 958,274 846,862 998,792 852,486 Total $ 1,751,903 1,570,583 1,819,673 1,568,445 34 The following table presents the carrying amount and weighted-average yield of available-for-sale and held-to-maturity debt securities by contractual maturity at December 31, 2023.
December 31, 2024 December 31, 2023 (Dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value New York $ 370,189 329,252 372,926 334,583 Texas 118,219 104,938 125,906 114,753 California 111,324 101,021 113,983 104,960 Washington 92,198 82,872 98,239 90,413 Colorado 79,987 69,527 82,575 79,012 All other states 919,670 792,228 958,274 846,862 Total $ 1,691,587 1,479,838 1,751,903 1,570,583 34 The following table presents the carrying amount and weighted-average yield of available-for-sale and held-to-maturity debt securities by contractual maturity at December 31, 2024.