Biggest changeTrends in Miscellaneous Financial Data (1) Years Ended December 31, (In thousands, except per share data and shares outstanding amounts) 2023 2022 2021 2020 2019 2018 Five Year Compound Growth Rate (Unaudited) Net interest income $103,256 $95,115 $80,827 $70,665 $64,442 $61,208 11 % Provision (benefit) for credit losses 3,842 1,846 (4,099) 2,432 (1,175) (500) NM Other operating income 26,375 34,077 52,263 63,328 37,346 32,167 (4) % Compensation expense, RML acquisition payments — — — — 468 — NM Other operating expense 94,181 88,852 89,196 89,114 76,370 69,800 6 % Income before provision for income taxes 31,608 38,494 47,993 42,447 26,125 24,075 6 % Provision for income taxes 6,214 7,753 10,476 9,559 5,434 4,071 9 % Net income $25,394 $30,741 $37,517 $32,888 $20,691 $20,004 5 % Year End Balance Sheet Assets $2,807,497 $2,674,318 $2,724,719 $2,121,798 $1,643,996 $1,502,988 13 % Loans 1,789,497 1,501,785 1,413,886 1,444,050 1,043,371 984,346 13 % Deposits 2,485,055 2,387,211 2,421,631 1,824,981 1,372,351 1,228,088 15 % Shareholders' equity 234,718 218,629 237,817 221,575 207,117 205,947 3 % Common shares outstanding 5,513,459 5,700,728 6,014,813 6,251,004 6,558,809 6,883,216 (4) % Average Balance Sheet Assets $2,690,347 $2,641,008 $2,432,599 $1,936,047 $1,555,707 $1,493,385 12 % Earning assets 2,492,240 2,469,383 2,260,778 1,758,839 1,386,557 1,346,449 13 % Loans 1,643,943 1,415,125 1,478,318 1,339,908 1,010,098 971,548 11 % Deposits 2,364,245 2,354,881 2,125,080 1,638,216 1,276,407 1,227,272 14 % Shareholders' equity 227,244 224,773 239,214 211,721 208,602 201,022 2 % Basic common shares outstanding 5,601,471 5,765,088 6,180,801 6,354,687 6,708,622 6,877,573 (4) % Diluted common shares outstanding 5,661,460 5,829,412 6,249,313 6,431,367 6,808,209 6,981,557 (4) % Per Common Share Data Basic earnings $4.53 $5.33 $6.07 $5.18 $3.08 $2.91 9 % Diluted earnings $4.49 $5.27 $6.00 $5.11 $3.04 $2.86 9 % Book value per share $42.57 $38.35 $39.54 $35.45 $31.58 $29.92 7 % Tangible book value per share (2) $39.68 $35.55 $36.88 $32.88 $29.12 $27.57 8 % Cash dividends per share $2.40 $1.82 $1.50 $1.38 $1.26 $1.02 19 % 39 Years Ended December 31, (In thousands, except per share data and shares outstanding amounts) 2023 2022 2021 2020 2019 2018 Five Year Compound Growth Rate (Unaudited) Performance Ratios Return on average assets 0.94 % 1.16 % 1.54 % 1.70 % 1.33 % 1.34 % (7) % Return on average equity 11.17 % 13.68 % 15.68 % 15.53 % 9.92 % 9.95 % 2 % Equity/assets 8.36 % 8.18 % 8.73 % 10.44 % 12.60 % 13.70 % (9) % Tangible common equity/tangible assets (3) 7.84 % 7.62 % 8.19 % 9.76 % 11.73 % 12.76 % (9) % Net interest margin 4.14 % 3.85 % 3.58 % 4.02 % 4.65 % 4.55 % (2) % Net interest margin (tax equivalent) (4) 4.21 % 3.89 % 3.60 % 4.05 % 4.70 % 4.60 % (2) % Non-interest income/total revenue 20.35 % 26.38 % 39.27 % 47.26 % 36.69 % 34.45 % (10) % Efficiency ratio (5) 72.64 % 68.76 % 66.99 % 66.47 % 75.43 % 74.68 % (1) % Dividend payout ratio 53.59 % 34.17 % 25.02 % 26.66 % 40.79 % 35.08 % 9 % Asset Quality Nonperforming loans, net of government guarantees $5,002 $6,430 $10,672 $10,048 $13,951 $14,694 (19) % Nonperforming assets, net of government guarantees 5,810 6,430 15,031 16,289 19,946 22,619 (24) % Nonperforming loans, net of government guarantees/portfolio loans 0.28 % 0.43 % 0.75 % 0.70 % 1.34 % 1.49 % (28) % Net charge-offs (recoveries)/average loans — % (0.08) % 0.07 % 0.03 % (0.07) % 0.15 % (100) % Allowance for credit losses/portfolio loans 0.97 % 0.92 % 0.83 % 1.46 % 1.83 % 1.98 % (13) % Nonperforming assets, net of government guarantees/assets 0.21 % 0.24 % 0.55 % 0.77 % 1.21 % 1.50 % (33) % Other Data Effective tax rate (6) 20 % 20 % 22 % 23 % 21 % 17 % 3 % Number of banking offices (7) 20 19 18 17 16 16 5 % Number of employees (FTE) (8) 472 469 451 438 431 430 2 % 1 These unaudited schedules provide selected financial information concerning the Company that should be read in conjunction with Part II Item 7.
Biggest changeTrends in Miscellaneous Financial Data (1) Years Ended December 31, (In thousands, except per share data and shares outstanding amounts) 2024 2023 2022 2021 2020 2019 Five Year Compound Growth Rate (Unaudited) Net interest income $113,183 $103,256 $95,115 $80,827 $70,665 $64,442 12 % Provision (benefit) for credit losses 3,293 3,842 1,846 (4,099) 2,432 (1,175) NM Other operating income 42,041 26,375 34,077 52,263 63,328 37,346 2 % Compensation expense, RML acquisition payments — — — — — 468 NM Other operating expense 104,937 94,181 88,852 89,196 89,114 76,370 7 % Income before provision for income taxes 46,994 31,608 38,494 47,993 42,447 26,125 12 % Provision for income taxes 10,023 6,214 7,753 10,476 9,559 5,434 13 % Net income $36,971 $25,394 $30,741 $37,517 $32,888 $20,691 12 % Year End Balance Sheet Assets $3,041,869 $2,807,497 $2,674,318 $2,724,719 $2,121,798 $1,643,996 13 % Loans 2,129,263 1,789,497 1,501,785 1,413,886 1,444,050 1,043,371 15 % Deposits 2,680,189 2,485,055 2,387,211 2,421,631 1,824,981 1,372,351 14 % Shareholders' equity 267,116 234,718 218,629 237,817 221,575 207,117 5 % Common shares outstanding 5,518,210 5,513,459 5,700,728 6,014,813 6,251,004 6,558,809 (3) % Average Balance Sheet Assets $2,861,012 $2,690,347 $2,641,008 $2,432,599 $1,936,047 $1,555,707 13 % Earning assets 2,647,615 2,492,240 2,469,383 2,260,778 1,758,839 1,386,557 14 % Loans 1,910,156 1,643,943 1,415,125 1,478,318 1,339,908 1,010,098 14 % Deposits 2,520,449 2,364,245 2,354,881 2,125,080 1,638,216 1,276,407 15 % Shareholders' equity 251,499 227,244 224,773 239,214 211,721 208,602 4 % Basic common shares outstanding 5,502,797 5,601,471 5,765,088 6,180,801 6,354,687 6,708,622 (4) % Diluted common shares outstanding 5,583,983 5,661,460 5,829,412 6,249,313 6,431,367 6,808,209 (4) % Per Common Share Data Basic earnings $6.72 $4.53 $5.33 $6.07 $5.18 $3.08 17 % Diluted earnings $6.62 $4.49 $5.27 $6.00 $5.11 $3.04 17 % Book value per share $48.41 $42.57 $38.35 $39.54 $35.45 $31.58 9 % Tangible book value per share (2) $39.17 $39.68 $35.55 $36.88 $32.88 $29.12 6 % Cash dividends per share $2.46 $2.40 $1.82 $1.50 $1.38 $1.26 14 % 40 Years Ended December 31, (In thousands, except per share data and shares outstanding amounts) 2024 2023 2022 2021 2020 2019 Five Year Compound Growth Rate (Unaudited) Performance Ratios Return on average assets 1.29 % 0.94 % 1.16 % 1.54 % 1.70 % 1.33 % (1) % Return on average equity 14.70 % 11.17 % 13.68 % 15.68 % 15.53 % 9.92 % 8 % Equity/assets 8.78 % 8.36 % 8.18 % 8.73 % 10.44 % 12.60 % (7) % Tangible common equity/tangible assets (3) 7.23 % 7.84 % 7.62 % 8.19 % 9.76 % 11.73 % (9) % Net interest margin 4.28 % 4.14 % 3.85 % 3.58 % 4.02 % 4.65 % (2) % Net interest margin (tax equivalent) (4) 4.33 % 4.21 % 3.89 % 3.60 % 4.05 % 4.70 % (2) % Non-interest income/total revenue 27.08 % 20.35 % 26.38 % 39.27 % 47.26 % 36.69 % (6) % Efficiency ratio (5) 67.60 % 72.64 % 68.76 % 66.99 % 66.47 % 75.43 % (2) % Dividend payout ratio 36.63 % 53.59 % 34.17 % 25.02 % 26.66 % 40.79 % (2) % Asset Quality Nonperforming loans, net of government guarantees $7,533 $5,002 $6,430 $10,672 $10,048 $13,951 (12) % Nonperforming assets, net of government guarantees 11,598 5,810 6,430 15,031 16,289 19,946 (10) % Nonperforming loans, net of government guarantees/portfolio loans 0.35 % 0.28 % 0.43 % 0.75 % 0.70 % 1.34 % (24) % Net charge-offs (recoveries)/average loans (0.01) % — % (0.08) % 0.07 % 0.03 % (0.07) % (32) % Allowance for credit losses/portfolio loans 1.03 % 0.97 % 0.92 % 0.83 % 1.46 % 1.83 % (11) % Nonperforming assets, net of government guarantees/assets 0.38 % 0.21 % 0.24 % 0.55 % 0.77 % 1.21 % (21) % Other Data Effective tax rate 21 % 20 % 20 % 22 % 23 % 21 % — % Number of banking offices (6) 20 20 19 18 17 16 5 % Community Banking employees (FTE) 329 325 329 315 305 304 2 % Home Mortgage Lending employees (FTE) 142 140 133 130 126 120 3 % Specialty Finance employees (FTE) 32 7 7 6 7 7 36 % Total number of employees (FTE) 503 472 469 451 438 431 3 % 1 These unaudited schedules provide selected financial information concerning the Company that should be read in conjunction with Part II Item 7.
(In Thousands) 2023 2022 2021 2020 2019 2018 Net interest income (9) $103,256 $95,115 $80,827 $70,665 $64,442 $61,208 Other operating income 26,375 34,077 52,263 63,328 37,346 32,167 Total revenue 129,631 129,192 133,090 133,993 101,788 93,375 Other operating expense 94,181 88,852 89,196 89,114 76,838 69,800 Less intangible asset amortization 17 25 37 48 60 70 Adjusted other operating expense $94,164 $88,827 $89,159 $89,066 $76,778 $69,730 Efficiency ratio 72.64 % 68.76 % 66.99 % 66.47 % 75.43 % 74.68 % 9 Amount represents net interest income before provision for loan losses.
(In Thousands) 2024 2023 2022 2021 2020 2019 Net interest income (9) $113,183 $103,256 $95,115 $80,827 $70,665 $64,442 Other operating income 42,041 26,375 34,077 52,263 63,328 37,346 Total revenue 155,224 129,631 129,192 133,090 133,993 101,788 Other operating expense 104,937 94,181 88,852 89,196 89,114 76,838 Less intangible asset amortization — 17 25 37 48 60 Adjusted other operating expense $104,937 $94,164 $88,827 $89,159 $89,066 $76,778 Efficiency ratio 67.60 % 72.64 % 68.76 % 66.99 % 66.47 % 75.43 % 9 Amount represents net interest income before provision for credit losses.
Management's Discussion and Analysis of Financial Condition and Results of Operations" of this report. 41 Reconciliation of total shareholders' equity to tangible common shareholders’ equity (Non-GAAP) and total assets to tangible assets: (In Thousands) 2023 2022 2021 2020 2019 2018 Total shareholders' equity $234,718 $218,629 $237,817 $221,575 $207,117 $205,947 Total assets 2,807,497 2,674,318 2,724,719 2,121,798 1,643,996 1,502,988 Total shareholders' equity to total assets ratio 8.36 % 8.18 % 8.73 % 10.44 % 12.60 % 13.70 % (In Thousands) 2023 2022 2021 2020 2019 2018 Total shareholders' equity $234,718 $218,629 $237,817 $221,575 $207,117 $205,947 Less: goodwill and other intangible assets, net 15,967 15,984 16,009 16,046 16,094 16,154 Tangible common shareholders' equity $218,751 $202,645 $221,808 $205,529 $191,023 $189,793 Total assets $2,807,497 $2,674,318 $2,724,719 $2,121,798 $1,643,996 $1,502,988 Less: goodwill and other intangible assets, net 15,967 15,984 16,009 16,046 16,094 16,154 Tangible assets $2,791,530 $2,658,334 $2,708,710 $2,105,752 $1,627,902 $1,486,834 Tangible common equity to tangible assets ratio 7.84 % 7.62 % 8.19 % 9.76 % 11.73 % 12.76 % Reconciliation of tangible book value per share (Non-GAAP) to book value per share (In thousands, except per share data) 2023 2022 2021 2020 2019 2018 Total shareholders' equity $234,718 $218,629 $237,817 $221,575 $207,117 $205,947 Divided by common shares outstanding 5,513,459 5,700,728 6,014,813 6,251,004 6,558,809 6,883,216 Book value per share $42.57 $38.35 $39.54 $35.45 $31.58 $29.92 (In thousands, except per share data) 2023 2022 2021 2020 2019 2018 Total shareholders' equity $234,718 $218,629 $237,817 $221,575 $207,117 $205,947 Less: goodwill and intangible assets, net 15,967 15,984 16,009 16,046 16,094 16,154 Tangible book value $218,751 $202,645 $221,808 $205,529 $191,023 $189,793 Divided by common shares outstanding 5,513,459 5,700,728 6,014,813 6,251,004 6,558,809 6,883,216 Tangible book value per share $39.68 $35.55 $36.88 $32.88 $29.12 $27.57 42 Reconciliation of tax-equivalent net interest margin (Non-GAAP) to net interest margin (In Thousands) 2023 2022 2021 2020 2019 2018 Net interest income (9) $103,256 $95,115 $80,827 $70,665 $64,442 $61,208 Divided by average interest-bearing assets 2,492,240 2,469,383 2,260,778 1,758,839 1,386,557 1,346,449 Net interest margin 4.14 % 3.85 % 3.58 % 4.02 % 4.65 % 4.55 % (In Thousands) 2023 2022 2021 2020 2019 2018 Net interest income (9) $103,256 $95,115 $80,827 $70,665 $64,442 $61,208 Plus: reduction in tax expense related to tax-exempt interest income 1,576 939 489 613 722 726 $104,832 $96,054 $81,316 $71,278 $65,164 $61,934 Divided by average interest-bearing assets 2,492,240 2,469,383 2,260,778 1,758,839 1,386,557 1,346,449 Tax-equivalent net interest margin 4.21 % 3.89 % 3.60 % 4.05 % 4.70 % 4.60 % Reconciliation of efficiency ratio exclusive of intangible asset amortization (non-GAAP) to efficiency ratio.
Reconciliation of total shareholders' equity to tangible common shareholders’ equity (Non-GAAP) and total assets to tangible assets: (In Thousands) 2024 2023 2022 2021 2020 2019 Total shareholders' equity $267,116 $234,718 $218,629 $237,817 $221,575 $207,117 Total assets 3,041,869 2,807,497 2,674,318 2,724,719 2,121,798 1,643,996 Total shareholders' equity to total assets ratio 8.78 % 8.36 % 8.18 % 8.73 % 10.44 % 12.60 % (In Thousands) 2024 2023 2022 2021 2020 2019 Total shareholders' equity $267,116 $234,718 $218,629 $237,817 $221,575 $207,117 Less: goodwill and other intangible assets, net 50,968 15,967 15,984 16,009 16,046 16,094 Tangible common shareholders' equity $216,148 $218,751 $202,645 $221,808 $205,529 $191,023 Total assets $3,041,869 $2,807,497 $2,674,318 $2,724,719 $2,121,798 $1,643,996 Less: goodwill and other intangible assets, net 50,968 15,967 15,984 16,009 16,046 16,094 Tangible assets $2,990,901 $2,791,530 $2,658,334 $2,708,710 $2,105,752 $1,627,902 Tangible common equity to tangible assets ratio 7.23 % 7.84 % 7.62 % 8.19 % 9.76 % 11.73 % Reconciliation of tangible book value per share (Non-GAAP) to book value per share (In thousands, except per share data) 2024 2023 2022 2021 2020 2019 Total shareholders' equity $267,116 $234,718 $218,629 $237,817 $221,575 $207,117 Divided by common shares outstanding 5,518,210 5,513,459 5,700,728 6,014,813 6,251,004 6,558,809 Book value per share $48.41 $42.57 $38.35 $39.54 $35.45 $31.58 42 (In thousands, except per share data) 2024 2023 2022 2021 2020 2019 Total shareholders' equity $267,116 $234,718 $218,629 $237,817 $221,575 $207,117 Less: goodwill and intangible assets, net 50,968 15,967 15,984 16,009 16,046 16,094 Tangible book value $216,148 $218,751 $202,645 $221,808 $205,529 $191,023 Divided by common shares outstanding 5,518,210 5,513,459 5,700,728 6,014,813 6,251,004 6,558,809 Tangible book value per share $39.17 $39.68 $35.55 $36.88 $32.88 $29.12 Reconciliation of tax-equivalent net interest margin (Non-GAAP) to net interest margin (In Thousands) 2024 2023 2022 2021 2020 2019 Net interest income (9) $113,183 $103,256 $95,115 $80,827 $70,665 $64,442 Divided by average interest-bearing assets 2,647,615 2,492,240 2,469,383 2,260,778 1,758,839 1,386,557 Net interest margin 4.28 % 4.14 % 3.85 % 3.58 % 4.02 % 4.65 % (In Thousands) 2024 2023 2022 2021 2020 2019 Net interest income (9) $113,183 $103,256 $95,115 $80,827 $70,665 $64,442 Plus: reduction in tax expense related to tax-exempt interest income 1,521 1,576 939 489 613 722 $114,704 $104,832 $96,054 $81,316 $71,278 $65,164 Divided by average interest-bearing assets 2,647,610 2,492,240 2,469,383 2,260,778 1,758,839 1,386,557 Tax-equivalent net interest margin 4.33 % 4.21 % 3.89 % 3.60 % 4.05 % 4.70 % Reconciliation of efficiency ratio exclusive of intangible asset amortization (non-GAAP) to efficiency ratio.
The following table details loan balances by loan segment and class of financing receivable for loans with direct oil and gas exposure as of the dates indicated: (In Thousands) December 31, 2023 December 31, 2022 Commercial & industrial loans $77,917 $66,864 Commercial real estate: Owner occupied properties 11,410 9,108 Non-owner occupied and multifamily properties 5,434 6,013 Other loans 1,357 1,431 Total loans $96,118 $83,416 The Company monitors other concentrations within the loan portfolio depending on trends in the current and future estimated economic conditions.
The following table details loan balances by loan segment and class of financing receivable for loans with direct oil and gas exposure as of the dates indicated: (In Thousands) December 31, 2024 December 31, 2023 Commercial & industrial loans $87,935 $77,917 Commercial real estate: Owner occupied properties 5,611 11,410 Non-owner occupied and multifamily properties 4,828 5,434 Other loans 1,282 1,357 Total loans $99,656 $96,118 The Company monitors other concentrations within the loan portfolio depending on trends in the current and future estimated economic conditions.
The Company received proceeds from the guarantee in the third quarter of 2023 which were recorded as a gain on sale of OREO. 54 The following summarizes OREO activity for the periods indicated: (In Thousands) 2023 2022 2021 Balance, beginning of the year $— $5,638 $7,289 Transfers from loans 273 — 274 Proceeds from the sale of other real estate owned (1,079) (5,224) (2,610) Gain (loss) on sale of other real estate owned, net 929 (414) 685 Impairment on other real estate owned (123) — — Balance, end of year — — 5,638 Government guarantees — — (1,279) Balance, end of year, net of government guarantees $— $— $4,359 The Company made a $1.0 million loan in 2021 to facilitate the sale of OREO in 2021, but did not make any loans to facilitate the sale of OREO in 2022 or 2023.
The Company received proceeds from the guarantee in the third quarter of 2023 and first quarter of 2024 which were recorded as a gain on sale of OREO. 54 The following summarizes OREO activity for the periods indicated: (In Thousands) 2024 2023 2022 Balance, beginning of the year $— $— $5,638 Transfers from loans — 273 — Proceeds from the sale of other real estate owned (392) (1,079) (5,224) Gain (loss) on sale of other real estate owned, net 392 929 (414) Impairment on other real estate owned — (123) — Balance, end of year — — — Government guarantees — — — Balance, end of year, net of government guarantees $— $— $— The Company did not make any loans to facilitate the sale of OREO in 2024, 2023, or 2022.