Biggest changeThe average balances presented are derived from daily average balances. 36 Average Balances and Analysis of Net Interest Income 2023 2022 2021 (Dollars in thousands) Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Assets Interest-bearing deposits in banks $ 414,466 $ 21,043 5.08 % $ 232,935 $ 1,613 0.69 % $ 249,801 $ 305 0.12 % CDs with banks — — — 1,033 24 2.32 10,406 201 1.93 Investment securities: Taxable 221,395 5,576 2.52 $ 236,344 3,496 1.48 231,450 2,405 1.04 Tax-exempt 2 116,680 4,347 3.73 139,353 5,166 3.71 201,532 6,328 3.14 Loans and loans held-for-sale: 1 3 Commercial 1,621,299 124,078 7.65 1,594,069 87,845 5.51 $ 1,387,273 63,551 4.58 Tax-exempt 2 3,732 163 4.37 4,661 203 4.36 $ 6,646 300 4.51 Real estate 591,157 24,764 4.19 487,044 15,721 3.23 $ 307,829 9,662 3.14 Consumer 108,988 10,793 9.90 103,345 13,017 12.60 15,890 2,069 13.02 Total loans 2,325,176 159,798 6.87 2,189,119 116,786 5.33 1,717,638 75,582 4.40 Total earning assets 3,077,717 190,764 6.20 2,798,784 127,085 4.54 2,410,827 84,821 3.52 Allowance for credit losses (29,746) (22,248) (25,682) Cash and due from banks 6,659 5,670 13,874 Other assets 302,036 244,861 201,904 Total assets $ 3,356,666 $ 3,027,067 $ 2,600,923 Liabilities Deposits: NOW $ 697,266 $ 19,851 2.85 % $ 707,282 $ 4,724 0.67 % $ 673,547 $ 1,612 0.24 % Money market checking 504,730 10,352 2.05 330,208 1,449 0.44 469,010 883 0.19 Savings 76,908 1,871 2.43 56,697 418 0.74 42,800 5 0.01 IRAs 6,662 194 2.91 6,216 71 1.14 9,674 121 1.25 CDs 576,726 29,392 5.10 170,648 3,814 2.24 134,250 1,355 1.01 Repurchase agreements 5,662 1 0.02 10,987 6 0.05 10,821 13 0.12 FHLB and other borrowings 17,542 889 5.07 15,494 437 2.82 25,275 93 0.37 Senior term loan 9,007 766 8.50 2,328 163 7.00 — — — Subordinated debt 73,415 3,219 4.38 73,159 3,072 4.20 51,149 2,188 4.28 Total interest-bearing liabilities 1,967,918 66,535 3.38 1,373,019 14,154 1.03 1,416,526 6,270 0.44 Noninterest-bearing demand deposits 1,074,292 1,357,426 895,024 Other liabilities 40,435 41,098 38,100 Total liabilities 3,082,645 2,771,543 2,349,650 Stockholders’ equity Preferred stock — — 730 Common stock 13,541 13,320 12,614 Additional paid-in capital 159,523 147,728 140,610 Treasury stock (16,741) (16,741) (16,741) Retained earnings 154,041 137,498 112,842 Accumulated other comprehensive income (loss) (36,419) (26,918) 534 Total stockholders' equity attributable to parent 273,945 254,887 250,589 Noncontrolling interest 76 637 683 Total stockholders' equity 274,021 255,524 251,272 Total liabilities and stockholders’ equity $ 3,356,666 $ 3,027,067 $ 2,600,922 Net interest spread (tax-equivalent) 2.82 3.51 3.08 Net interest income and margin (tax-equivalent) 2 $ 124,229 4.04 % $ 112,931 4.04 % $ 78,551 3.26 % Less: Tax-equivalent adjustments (946) (1,128) (1,392) Net interest spread 2.79 3.47 3.02 Net interest income and margin $ 123,283 4.01 % $ 111,803 3.99 % $ 77,159 3.20 % 1 Non-accrual loans are included in total loan balances, lowering the effective yield for the portfolio in the aggregate. 2 In order to make pre-tax income and resultant yields on tax-exempt loans and investment securities comparable to those on taxable loans and investment 37 securities, a tax-equivalent adjustment has been computed using a Federal tax rate of 21% for the twelve months ended December 31, 2023, 2022 and 2021, which is a non-U.S.
Biggest changeThe average balances presented are derived from daily average balances. 34 Average Balances and Analysis of Net Interest Income 2024 2023 2022 (Dollars in thousands) Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Average Balance Interest Income/Expense Yield/Cost Assets Interest-bearing deposits in banks $ 422,165 $ 21,814 5.17 % $ 414,466 $ 21,043 5.08 % $ 232,935 $ 1,613 0.69 % CDs with banks — — — — — — 1,033 24 2.32 Investment securities: Taxable 261,986 7,693 2.94 $ 221,395 5,576 2.52 236,344 3,496 1.48 Tax-exempt 1 104,765 3,287 3.14 116,680 4,347 3.73 139,353 5,166 3.71 Loans and loans held-for-sale: 2 Commercial 1,570,284 122,839 7.82 1,621,299 124,078 7.65 1,594,069 87,845 5.51 Tax-exempt 1 3,175 139 4.38 3,732 163 4.37 4,661 203 4.36 Real estate 564,633 25,474 4.51 591,157 24,764 4.19 487,044 15,721 3.23 Consumer 70,943 5,314 7.49 108,988 10,793 9.90 103,345 13,017 12.60 Total loans 2,209,035 153,766 6.96 2,325,176 159,798 6.87 2,189,119 116,786 5.33 Total earning assets 2,997,951 186,560 6.22 3,077,717 190,764 6.20 2,798,784 127,085 4.54 Allowance for credit losses (22,108) (29,746) (22,248) Cash and due from banks 5,246 6,659 5,670 Other assets 302,304 302,036 244,861 Total assets $ 3,283,393 $ 3,356,666 $ 3,027,067 Liabilities Deposits: NOW $ 521,337 $ 17,587 3.37 % $ 697,266 $ 19,851 2.85 % $ 707,282 $ 4,724 0.67 % Money market checking 396,881 12,770 3.22 504,730 10,352 2.05 330,208 1,449 0.44 Savings 115,270 3,756 3.26 76,908 1,871 2.43 56,697 418 0.74 IRAs 7,990 338 4.23 6,662 194 2.91 6,216 71 1.14 CDs 760,714 38,654 5.08 576,726 29,392 5.10 170,648 3,814 2.24 Repurchase agreements 3,477 44 1.27 5,662 1 0.02 10,987 6 0.05 FHLB and other borrowings 25 2 6.46 17,542 889 5.07 15,494 437 2.82 Senior term loan 3 2,355 264 11.21 9,007 766 8.50 2,328 163 7.00 Subordinated debt 73,667 3,229 4.38 73,415 3,219 4.38 73,159 3,072 4.20 Total interest-bearing liabilities 1,881,716 76,644 4.07 1,967,918 66,535 3.38 1,373,019 14,154 1.03 Noninterest-bearing demand deposits 1,071,900 1,074,292 1,357,426 Other liabilities 37,683 40,435 41,098 Total liabilities 2,991,299 3,082,645 2,771,543 Stockholders’ equity Common stock 13,738 13,541 13,320 Additional paid-in capital 162,811 159,523 147,728 Treasury stock (16,741) (16,741) (16,741) Retained earnings 161,181 154,041 137,498 Accumulated other comprehensive loss (28,821) (36,419) (26,918) Total stockholders' equity attributable to parent 292,168 273,945 254,887 Noncontrolling interest (74) 76 637 Total stockholders' equity 292,094 274,021 255,524 Total liabilities and stockholders’ equity $ 3,283,393 $ 3,356,666 $ 3,027,067 Net interest spread (tax-equivalent) 2.15 2.82 3.51 Net interest income and margin (tax-equivalent) 1 $ 109,916 3.67 % $ 124,229 4.04 % $ 112,931 4.04 % Less: Tax-equivalent adjustments (718) (946) (1,128) Net interest spread 2.13 2.79 3.47 Net interest income and margin $ 109,198 3.64 % $ 123,283 4.01 % $ 111,803 3.99 % 1 In order to make pre-tax income and resultant yields on tax-exempt loans and investment securities comparable to those on taxable loans and investment securities, a tax-equivalent adjustment has been computed using a Federal tax rate of 21% for the years ended December 31, 2024, 2023 and 2022, which is a non-U.S.
Borrowings, consisting of subordinated debt, senior term loan and FHLB and other borrowings represented 2.7% of funding sources at December 31, 2023, versus 6.7% at December 31, 2022. Repurchase agreements, which are available to large corporate customers, represented 0.2% and 0.4% of funding sources at December 31, 2023 and 2022, respectively.
Borrowings, consisting of subordinated debt, senior term loan and other borrowings represented 2.7% of funding sources at December 31, 2024 and December 31, 2023. Repurchase agreements, which are available to large corporate customers, represented 0.1% and 0.2% of funding sources at December 31, 2024 and 2023, respectively.
Deposits continue to be the most significant source of funds, totaling $2.90 billion, or 97.1% of funding sources, at December 31, 2023, versus $2.57 billion, or 92.9% of such funding sources, at December 31, 2022. Of these amounts, gaming deposits totaled $354.1 million and $652.1 million at December 31, 2023 and 2022, respectively.
Deposits continue to be the most significant source of funds, totaling $2.69 billion, or 97.2% of funding sources, at December 31, 2024, versus $2.90 billion, or 97.1% of such funding sources, at December 31, 46 2023 . Of these amounts, gaming deposits totaled $227.6 million and $354.1 million at December 31, 2024 and 2023, respectively.
GAAP basis Net interest income $ 123,283 $ 111,803 $ 77,159 Average interest-earning assets 3,077,717 2,798,784 2,410,827 Net interest margin 4.01 % 3.99 % 3.20 % Net interest margin - non-U.S.
GAAP basis Net interest income $ 109,198 $ 123,283 $ 111,803 Average interest-earning assets 2,997,951 3,077,717 2,798,784 Net interest margin 3.64 % 4.01 % 3.99 % Net interest margin - non-U.S.
The following table sets forth the balance of each of the deposit categories for the years ended December 31, 2023 and 2022: (Dollars in thousands) 2023 2022 Demand deposits of individuals, partnerships and corporations Noninterest-bearing demand $ 1,197,272 $ 1,231,544 NOW 538,444 720,062 Savings and money markets 571,299 284,459 Time deposits, including CDs and IRAs 594,461 334,417 Total deposits $ 2,901,476 $ 2,570,482 Time deposits that meet or exceed the FDIC insurance limit $ 3,150 $ 4,386 Average interest-bearing deposits totaled $1.86 billion during 2023 compared to $1.27 billion during 2022.
The following table sets forth the balance of each of the deposit categories for the years ended December 31, 2024 and 2023: (Dollars in thousands) 2024 2023 Demand deposits of individuals, partnerships and corporations Noninterest-bearing demand $ 940,994 $ 1,197,272 NOW 473,225 538,444 Savings and money markets 437,145 571,299 Time deposits, including CDs and IRAs 842,251 594,461 Total deposits $ 2,693,615 $ 2,901,476 Time deposits that meet or exceed the FDIC insurance limit $ 2,962 $ 3,150 Average interest-bearing deposits totaled $1.80 billion during 2024 compared to $1.86 billion during 2023.
Major classification of loans held for investment at December 31, are as follows: (Dollars in thousands) 2023 2022 Business $ 797,100 $ 851,072 Real estate 670,584 632,839 Acquisition, development and construction 134,004 126,999 Commercial $ 1,601,688 $ 1,610,910 Residential 672,547 609,452 Home equity lines of credit 14,531 18,734 Consumer 27,408 131,566 Total loans $ 2,316,174 $ 2,370,662 Deferred loan origination fees and costs, net 1,420 1,983 Loans receivable $ 2,317,594 $ 2,372,645 At December 31, 2023, commercial and non-residential real estate loans represented the largest portion of the portfolio at 69.2%.
Major classification of loans held for investment at December 31, are as follows: (Dollars in thousands) 2024 2023 Business $ 668,458 $ 797,100 Real estate 632,898 670,584 Acquisition, development and construction 115,500 134,004 Commercial $ 1,416,856 $ 1,601,688 Residential 650,708 672,547 Home equity lines of credit 12,933 14,531 Consumer 18,620 27,408 Total loans $ 2,099,117 $ 2,316,174 Deferred loan origination fees and costs, net 1,014 1,420 Loans receivable $ 2,100,131 $ 2,317,594 At December 31, 2024, commercial and non-residential real estate loans represented the largest portion of the portfolio at 67.5%.
December 31, (Dollars in thousands) 2023 2022 Available-for-sale securities: United States government agency securities $ 38,408 $ 44,814 United States sponsored mortgage-backed securities 82,382 56,571 United States treasury securities 100,356 120,909 Municipal securities 106,907 138,636 Corporate debt securities 8,942 10,560 Other debt securities 7,500 7,500 Other securities 780 824 Total investment securities available-for-sale $ 345,275 $ 379,814 Equity securities $ 41,086 $ 38,744 At December 31, 2023, all investment securities are available-for-sale or equity securities.
December 31, (Dollars in thousands) 2024 2023 Available-for-sale securities: United States government agency securities $ 39,846 $ 38,408 United States sponsored mortgage-backed securities 147,580 82,382 United States treasury securities 103,975 100,356 Municipal securities 102,140 106,907 Corporate debt securities 9,918 8,942 Other debt securities 7,500 7,500 Other securities 681 780 Total investment securities available-for-sale $ 411,640 $ 345,275 Equity securities $ 42,583 $ 41,086 At December 31, 2024, all investment securities are available-for-sale or equity securities.
During the year ended December 31, 2023, cash flows from operating, investing and financing activities totaled $58.2 million, $88.2 million and $211.5 million, respectively. Cash flows from operating, investing and financing activities during the year ended December 31, 2022 totaled $7.4 million, ($571.1) million and $296.6 million, respectively.
During the year ended December 31, 2024, cash flows from investing activities totaled $144.5 million, while cash used in operating and financing activities totaled $0.3 million and $224.5 million, respectively. Cash flows from operating, investing and financing activities during the year ended December 31, 2023 totaled $58.2 million, $88.2 million and $211.5 million, respectively.
Non-performing assets and past due loans as of December 31, are as follows: (Dollars in thousands) 2023 2022 Non-accrual loans Commercial $ 7,680 $ 7,528 Real estate and home equity 243 2,286 Consumer and other 344 1,351 Total non-accrual loans 8,267 11,165 Accruing loan past due 90 days or more — — Total non-performing loans 8,267 11,165 Other real estate, net 825 1,194 Total non-performing assets $ 9,092 $ 12,359 Allowance for credit losses $ 22,124 $ 23,837 Non-performing loans to gross loans 0.4 % 0.5 % Allowance for credit losses to total loans 0.95 % 1.00 % Allowance for credit losses to non-performing loans 267.6 % 213.5 % Non-performing assets to total assets 0.3 % 0.4 % Individually analyzed loans have decreased by $6.4 million, or 35.2%, during 2023.
Nonperforming assets and past due loans as of December 31, are as follows: (Dollars in thousands) 2024 2023 Non-accrual loans Commercial $ 20,109 $ 7,680 Real estate and home equity 4,278 243 Consumer and other 220 344 Total nonperforming loans 24,607 8,267 Other real estate, net 2,827 825 Total nonperforming assets $ 27,434 $ 9,092 Allowance for credit losses $ 19,663 $ 22,124 Nonperforming loans to gross loans 1.2 % 0.4 % Allowance for credit losses to total loans 0.94 % 0.95 % Allowance for credit losses to nonperforming loans 79.9 % 267.6 % Nonperforming assets to total assets 0.9 % 0.3 % Individually analyzed loans have increased by $31.4 million, or 266.1%, during 2024.