Biggest changeMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 2023 2022 2021 (dollars in thousands) Average Balance Interest Rate Average Balance Interest Rate Average Balance Interest Rate ASSETS Interest-bearing deposits with banks $ 141,954 $ 7,344 5.17 % $ 378,323 $ 2,952 0.78 % $ 722,057 $ 973 0.13 % Securities, at fair value (1)(2) 976,095 25,445 2.61 % 1,017,471 22,880 2.25 % 832,304 18,135 2.18 % Loans held for sale 121 8 6.71 % 1,115 49 4.38 % 4,094 124 3.03 % Commercial real estate 3,216,593 183,204 5.70 % 3,182,821 139,575 4.39 % 3,249,559 119,594 3.68 % Commercial and industrial 1,665,630 118,221 7.10 % 1,706,861 83,568 4.90 % 1,829,563 75,860 4.15 % Commercial construction 381,838 28,835 7.55 % 401,780 18,795 4.68 % 471,286 15,443 3.28 % Total Commercial Loans 5,264,061 330,260 6.27 % 5,291,462 241,938 4.57 % 5,550,407 210,897 3.80 % Residential mortgage 1,282,078 59,170 4.62 % 980,134 40,146 4.10 % 881,494 36,211 4.11 % Home equity 648,525 43,158 6.65 % 611,134 25,887 4.24 % 543,777 18,822 3.46 % Installment and other consumer 117,807 9,929 8.43 % 119,703 7,177 6.00 % 90,129 5,351 5.94 % Consumer construction 51,146 2,462 4.81 % 33,922 1,198 3.53 % 14,748 668 4.53 % Total Consumer Loans 2,099,556 114,719 5.46 % 1,744,893 74,408 4.26 % 1,530,148 61,052 3.99 % Total Portfolio Loans 7,363,617 444,979 6.04 % 7,036,355 316,346 4.50 % 7,080,555 271,949 3.84 % Total Loans (1)(3) 7,363,738 444,987 6.04 % 7,037,470 316,395 4.50 % 7,084,649 272,073 3.84 % Total other earning assets 37,988 2,675 7.04 % 12,694 576 4.54 % 10,363 397 3.83 % Total Interest-earning Assets 8,519,775 $ 480,451 5.64 % 8,445,958 $ 342,803 4.06 % 8,649,372 $ 291,578 3.37 % Noninterest-earning assets 756,481 721,080 726,478 Total Assets $ 9,276,256 $ 9,167,038 $ 9,375,850 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing demand $ 844,588 $ 6,056 0.72 % $ 918,222 $ 1,025 0.11 % $ 956,211 $ 809 0.08 % Money market 1,677,584 39,480 2.33 % 1,909,208 11,948 0.63 % 2,033,631 3,651 0.18 % Savings 1,020,314 4,352 0.43 % 1,121,818 1,121 0.10 % 1,047,855 366 0.03 % Certificates of deposit 1,302,478 42,948 3.30 % 993,722 5,813 0.58 % 1,255,370 5,930 0.47 % Total Interest-bearing Deposits 4,844,964 92,836 1.92 % 4,942,970 19,907 0.40 % 5,293,066 10,757 0.20 % Securities sold under repurchase agreements — — — % 35,836 36 0.10 % 69,964 79 0.11 % Short-term borrowings 500,421 27,238 5.44 % 40,013 1,659 4.15 % 6,301 12 0.19 % Long-term borrowings 31,706 1,332 4.20 % 19,090 411 2.15 % 22,995 458 1.99 % Junior subordinated debt securities 52,215 4,110 7.87 % 54,420 2,395 4.40 % 61,653 1,843 2.99 % Total Borrowings 584,342 32,680 5.59 % 149,359 4,501 3.01 % 160,913 2,392 1.49 % Other interest-bearing liabilities 58,135 2,975 5.12 % 15,163 560 3.69 % Total Interest-bearing Liabilities 5,487,441 128,491 2.34 % 5,107,492 24,968 0.49 % 5,453,979 13,150 0.24 % Noninterest-bearing liabilities 2,561,483 2,877,758 2,735,710 Shareholders' equity 1,227,332 1,181,788 1,186,161 Total Liabilities and Shareholders' Equity $ 9,276,256 $ 9,167,038 $ 9,375,850 Net Interest Income (1)(2) $ 351,960 $ 317,835 $ 278,428 Net Interest Margin (1)(2) 4.13 % 3.76 % 3.22 % (1) Tax-exempt interest income is on an FTE basis (non-GAAP) using the statutory federal corporate income tax rate of 21 percent.
Biggest changeMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 2024 2023 2022 (dollars in thousands) Average Balance Interest Rate Average Balance Interest Rate Average Balance Interest Rate ASSETS Interest-bearing deposits with banks $ 165,275 $ 8,855 5.36 % $ 141,954 $ 7,344 5.17 % $ 378,323 $ 2,952 0.78 % Securities, at fair value (1)(2) 977,896 29,860 3.05 % 976,095 25,445 2.61 % 1,017,471 22,880 2.25 % Loans held for sale 85 6 6.95 % 121 8 6.71 % 1,115 49 4.38 % Commercial real estate 3,334,518 197,406 5.92 % 3,216,593 183,204 5.70 % 3,182,821 139,575 4.39 % Commercial and industrial 1,584,309 115,061 7.26 % 1,665,630 118,221 7.10 % 1,706,861 83,568 4.90 % Commercial construction 378,755 29,677 7.84 % 381,838 28,835 7.55 % 401,780 18,795 4.68 % Total Commercial Loans 5,297,582 342,144 6.46 % 5,264,061 330,260 6.27 % 5,291,462 241,938 4.57 % Residential mortgage 1,558,277 78,676 5.05 % 1,282,078 59,170 4.62 % 980,134 40,146 4.10 % Home equity 646,085 44,695 6.92 % 648,525 43,158 6.65 % 611,134 25,887 4.24 % Installment and other consumer 106,260 9,058 8.52 % 117,807 9,929 8.43 % 119,703 7,177 6.00 % Consumer construction 65,402 4,015 6.14 % 51,146 2,462 4.81 % 33,922 1,198 3.53 % Total Consumer Loans 2,376,024 136,444 5.74 % 2,099,556 114,719 5.46 % 1,744,893 74,408 4.26 % Total Portfolio Loans 7,673,606 478,588 6.24 % 7,363,617 444,979 6.04 % 7,036,355 316,346 4.50 % Total Loans (1)(3) 7,673,691 478,594 6.24 % 7,363,738 444,987 6.04 % 7,037,470 316,395 4.50 % Total other earning assets 18,606 1,269 6.82 % 37,988 2,675 7.04 % 12,694 576 4.54 % Total Interest-earning Assets 8,835,468 $ 518,578 5.87 % 8,519,775 $ 480,451 5.64 % 8,445,958 $ 342,803 4.06 % Noninterest-earning assets 737,366 756,481 721,080 Total Assets $ 9,572,834 $ 9,276,256 $ 9,167,038 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing demand $ 804,387 $ 8,837 1.10 % $ 844,588 $ 6,056 0.72 % $ 918,222 $ 1,025 0.11 % Money market 1,993,053 64,666 3.24 % 1,677,584 39,480 2.33 % 1,909,208 11,948 0.63 % Savings 905,351 6,273 0.69 % 1,020,314 4,352 0.43 % 1,121,818 1,121 0.10 % Certificates of deposit 1,764,661 79,635 4.51 % 1,302,478 42,948 3.30 % 993,722 5,813 0.58 % Total Interest-bearing Deposits 5,467,452 159,411 2.92 % 4,844,964 92,836 1.92 % 4,942,970 19,907 0.40 % Short-term borrowings 257,524 13,206 5.12 % 500,421 27,238 5.44 % 75,849 1,695 2.23 % Long-term borrowings 46,306 1,964 4.24 % 31,706 1,332 4.20 % 19,090 411 2.15 % Junior subordinated debt securities 49,386 3,976 8.05 % 52,215 4,110 7.87 % 54,420 2,395 4.40 % Total Borrowings 353,216 19,146 5.41 % 584,342 32,680 5.59 % 149,359 4,501 3.01 % Other interest-bearing liabilities 47,727 2,509 5.26 % 58,135 2,975 5.12 % 15,163 560 3.69 % Total Interest-bearing Liabilities 5,868,395 181,066 3.09 % 5,487,441 128,491 2.34 % 5,107,492 24,968 0.49 % Noninterest-bearing liabilities 2,373,569 2,561,483 2,877,758 Shareholders' equity 1,330,870 1,227,332 1,181,788 Total Liabilities and Shareholders' Equity $ 9,572,834 $ 9,276,256 $ 9,167,038 Net Interest Income (FTE) (non-GAAP) (1)(2) $ 337,512 $ 351,960 $ 317,835 Net Interest Margin (FTE) (non-GAAP) (1)(2) 3.82 % 4.13 % 3.76 % (1) Tax-exempt interest income is on an FTE basis (non-GAAP) using the statutory federal corporate income tax rate of 21 percent.
Lending Activity The following table summarizes our loan portfolio as of December 31: 2023 2022 2021 2020 2019 (dollars in thousands) Amount % of Total Amount % of Total Amount % of Total Amount % of Total Amount % of Total Commercial Commercial real estate $ 3,357,603 43.9 % $ 3,128,187 43.5 % $ 3,236,653 46.2 % $ 3,244,974 44.9 % $ 3,416,518 47.9 % Commercial and industrial 1,642,106 21.5 % 1,718,976 23.9 % $ 1,728,969 24.7 % $ 1,954,453 27.0 % $ 1,720,833 24.1 % Commercial construction 363,284 4.7 % 399,371 5.6 % 440,962 6.3 % 474,280 6.6 % 375,445 5.3 % Total Commercial Loans 5,362,993 70.1 % 5,246,534 73.0 % 5,406,584 77.2 % 5,673,706 78.5 % 5,512,796 77.2 % Consumer Consumer real estate 2,175,451 28.4 % 1,812,539 25.2 % 1,485,478 21.2 % 1,471,238 20.4 % 1,545,323 21.7 % Other consumer 114,897 1.5 % 124,896 1.7 % 107,928 1.5 % 80,915 1.1 % 79,033 1.1 % Total Consumer Loans 2,290,348 29.9 % 1,937,435 27.0 % 1,593,406 22.8 % 1,552,153 21.5 % 1,624,356 22.8 % Total Portfolio Loans $ 7,653,341 100.0 % $ 7,183,969 100.0 % $ 6,999,990 100.0 % $ 7,225,859 100.0 % $ 7,137,152 100.0 % The loan portfolio represents the most significant source of interest income for us.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Loan Composition The following table summarizes our loan portfolio as of the dates presented: 2024 2023 2022 2021 2020 (dollars in thousands) Amount % of Total Amount % of Total Amount % of Total Amount % of Total Amount % of Total Commercial Commercial real estate $ 3,388,017 43.8 % $ 3,357,603 43.9 % $ 3,128,187 43.5 % $ 3,236,653 46.2 % $ 3,244,974 44.9 % Commercial and industrial 1,540,397 19.9 % 1,642,106 21.5 % 1,718,976 23.9 % 1,728,969 24.7 % 1,954,453 27.0 % Commercial construction 352,886 4.5 % 363,284 4.7 % 399,371 5.6 % 440,962 6.3 % 474,280 6.6 % Total Commercial Loans 5,281,300 68.2 % 5,362,993 70.1 % 5,246,534 73.0 % 5,406,584 77.2 % 5,673,706 78.5 % Consumer Consumer real estate 2,356,901 30.4 % 2,175,451 28.4 % 1,812,539 25.2 % 1,485,478 21.2 % 1,471,238 20.4 % Other consumer 104,757 1.4 % 114,897 1.5 % 124,896 1.7 % 107,928 1.5 % 80,915 1.1 % Total Consumer Loans 2,461,658 31.8 % 2,290,348 29.9 % 1,937,435 27.0 % 1,593,406 22.8 % 1,552,153 21.5 % Total Portfolio Loans $ 7,742,958 100.0 % $ 7,653,341 100.0 % $ 7,183,969 100.0 % $ 6,999,990 100.0 % $ 7,225,859 100.0 % The loan portfolio represents the most significant source of interest income for us.
The following table presents activity in the ACL for each of the three years presented below: Years Ended December 31, (dollars in thousands) 2023 2022 2021 ACL Balance at Beginning of Year: $ 101,340 $ 98,576 $ 117,612 Charge-offs: Commercial real estate (1,706) (1,820) (13,493) Commercial and industrial (20,535) (7,801) (22,305) Commercial construction (451) — (55) Consumer real estate (446) (621) (719) Other consumer (1,500) (1,375) (952) Total (24,638) (11,617) (37,524) Recoveries: Commercial real estate 1,084 1,052 1,196 Commercial and industrial 9,796 7,366 822 Commercial construction 2 1 14 Consumer real estate 214 203 310 Other consumer 360 400 652 Total 11,456 9,022 2,994 Net Charge-offs (13,182) (2,595) (34,530) Impact of adoption of ASU 2022-02 568 — — Provision for credit losses 19,240 5,359 15,494 ACL Balance at End of Year: $ 107,966 $ 101,340 $ 98,576 Net loan charge-offs for 2023 were $13.2 million, or 0.18 percent of average loans, compared to $2.6 million, or 0.04 percent of average loans for 2022.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following table presents activity in the ACL for each of the three years presented below: Years Ended December 31, (dollars in thousands) 2024 2023 2022 ACL Balance at Beginning of Year: $ 107,966 $ 101,340 $ 98,576 Charge-offs: Commercial real estate (5,390) (1,706) (1,820) Commercial and industrial (3,898) (20,535) (7,801) Commercial construction — (451) — Consumer real estate (1,446) (446) (621) Other consumer (1,454) (1,500) (1,375) Total (12,188) (24,638) (11,617) Recoveries: Commercial real estate 1,921 1,084 1,052 Commercial and industrial 1,133 9,796 7,366 Commercial construction — 2 1 Consumer real estate 329 214 203 Other consumer 524 360 400 Total 3,907 11,456 9,022 Net Charge-offs (8,281) (13,182) (2,595) Impact of adoption of ASU 2022-02 — 568 — Provision for credit losses 1,809 19,240 5,359 ACL Balance at End of Year: $ 101,494 $ 107,966 $ 101,340 Net loan charge-offs for 2024 were $8.3 million, or 0.11 percent of average loans, compared to $13.2 million, or 0.18 percent of average loans for 2023.
Treasury securities $ 133,786 1.71 % $ 131,695 1.71 % $ 95,327 1.26 % Obligations of U.S. government corporations and agencies 32,513 2.28 % 41,811 2.32 % 70,348 2.29 % Collateralized mortgage obligations of U.S. government corporations and agencies 460,939 3.04 % 428,407 2.56 % 270,294 1.97 % Residential mortgage-backed securities of U.S. government corporations and agencies 38,177 1.86 % 41,587 1.86 % 56,793 1.57 % Commercial mortgage-backed securities of U.S. government corporations and agencies 273,425 2.42 % 327,313 2.28 % 341,300 2.09 % Corporate obligations — — % 500 7.67 % 500 3.22 % Obligations of states and political subdivisions 30,468 3.34 % 30,471 3.35 % 75,089 3.28 % Available-for-Sale Debt Securities 969,308 1,001,784 909,651 Equity securities 1,083 3.06 % 994 3.32 % 1,142 2.93 % Total Securities Available for Sale $ 970,391 2.62 % $ 1,002,778 2.34 % $ 910,793 2.05 % We invest in various securities in order to maintain a source of liquidity, to satisfy various pledging requirements, to increase net interest income and as a tool of ALCO to reposition the balance sheet for interest rate risk purposes.
Treasury securities $ 92,768 2.72 % $ 133,786 1.71 % $ 131,695 1.71 % Obligations of U.S. government corporations and agencies 15,071 2.14 % 32,513 2.28 % 41,811 2.32 % Collateralized mortgage obligations of U.S. government corporations and agencies 596,284 3.62 % 460,939 3.04 % 428,407 2.56 % Residential mortgage-backed securities of U.S. government corporations and agencies 33,207 1.86 % 38,177 1.86 % 41,587 1.86 % Commercial mortgage-backed securities of U.S. government corporations and agencies 224,798 3.08 % 273,425 2.42 % 327,313 2.28 % Corporate obligations — — % — — % 500 7.67 % Obligations of states and political subdivisions 24,287 3.17 % 30,468 3.34 % 30,471 3.35 % Available-for-Sale Debt Securities 986,415 969,308 1,001,784 Equity securities 1,176 2.59 % 1,083 3.06 % 994 3.32 % Total Securities Available for Sale $ 987,591 3.32 % $ 970,391 2.62 % $ 1,002,778 2.34 % We invest in various securities in order to maintain a source of liquidity, to satisfy various pledging requirements, to increase net interest income and as a tool of ALCO to reposition the balance sheet for interest rate risk purposes.
The daily average balance of deposits and rates paid on deposits are summarized in the following table for the years ended December 31: 2023 2022 2021 (dollars in thousands) Amount Rate Amount Rate Amount Rate Noninterest-bearing demand $ 2,349,919 — $ 2,705,210 — $ 2,594,152 — Interest-bearing demand 844,588 0.72 % 918,222 0.11 % 956,211 0.08 % Money market 1,638,947 2.28 % 1,909,209 0.63 % 2,026,083 0.18 % Savings 1,020,314 0.43 % 1,121,818 0.10 % 1,047,855 0.03 % Certificates of deposit 1,226,989 3.17 % 991,396 0.58 % 1,246,499 0.46 % Brokered deposits 114,322 5.43 % 2,323 2.10 % 16,419 1.15 % Total $ 7,195,079 1.29 % $ 7,648,178 0.26 % $ 7,887,219 0.14 % CDs of $250,000 and over accounted for 4.7 percent and 3.0 percent of total deposits at December 31, 2023 and December 31, 2022.
The daily average balance of deposits and rates paid on deposits are summarized in the following table for the years ended December 31: 2024 2023 2022 (dollars in thousands) Amount Rate Amount Rate Amount Rate Noninterest-bearing demand $ 2,163,902 — $ 2,349,919 — $ 2,705,210 — Interest-bearing demand 804,387 1.10 % 844,588 0.72 % 918,222 0.11 % Money market 1,873,629 3.11 % 1,638,947 2.28 % 1,909,209 0.63 % Savings 905,351 0.69 % 1,020,314 0.43 % 1,121,818 0.10 % Certificates of deposit 1,580,025 4.41 % 1,226,989 3.17 % 991,396 0.58 % Brokered deposits 304,060 5.35 % 114,322 5.43 % 2,323 2.10 % Total $ 7,631,354 2.09 % $ 7,195,079 1.29 % $ 7,648,178 0.26 % CDs of $250,000 and over accounted for 6.2 percent and 4.7 percent of total deposits at December 31, 2024 and December 31, 2023.
The following represents delinquency as of December 31: 2023 2022 (dollars in thousands) Amount % of Loans Amount % of Loans 90 days or more: Commercial real estate $ 7,267 0.22 % $ 7,323 0.23 % Commercial and industrial 3,244 0.20 % 2,974 0.17 % Commercial construction 4,960 1.37 % 384 0.10 % Consumer real estate 7,146 0.33 % 8,093 0.45 % Other consumer 330 0.29 % 278 0.22 % Total Loans $ 22,947 0.30 % $ 19,052 0.27 % 30 to 89 days: Commercial real estate $ 7,665 0.23 % $ 8,772 0.28 % Commercial and industrial 710 0.04 % 5,076 0.30 % Commercial construction 22 0.01 % — — % Consumer real estate 6,295 0.29 % 6,268 0.35 % Other consumer 429 0.37 % 225 0.18 % Total Loans $ 15,121 0.20 % $ 20,341 0.28 % Closed-end installment loans, amortizing loans secured by real estate and any other loans with payments scheduled monthly are reported past due when the borrower is in arrears two or more monthly payments.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following represents delinquency as of December 31: 2024 2023 (dollars in thousands) Amount % of Loans Amount % of Loans 90 days or more: Commercial real estate $ 4,173 0.12 % $ 7,267 0.22 % Commercial and industrial 12,570 0.82 % 3,244 0.20 % Commercial construction — — % 4,960 1.37 % Consumer real estate 10,964 0.47 % 7,146 0.33 % Other consumer 230 0.22 % 330 0.29 % Total Loans $ 27,937 0.36 % $ 22,947 0.30 % 30 to 89 days: Commercial real estate $ 1,846 0.05 % $ 7,665 0.23 % Commercial and industrial 2,671 0.17 % 710 0.04 % Commercial construction 1,036 0.29 % 22 0.01 % Consumer real estate 5,554 0.24 % 6,295 0.29 % Other consumer 372 0.35 % 429 0.37 % Total Loans $ 11,479 0.15 % $ 15,121 0.20 % Closed-end installment loans, amortizing loans secured by real estate and any other loans with payments scheduled monthly are reported past due when the borrower is in arrears two or more monthly payments.
The following table sets forth for the periods presented a summary of the changes in interest earned and interest paid resulting from changes in volume and changes in rates: 2023 Compared to 2022 Increase (Decrease) Due to 2022 Compared to 2021 Increase (Decrease) Due to (dollars in thousands) Volume (4) Rate (4) Total Volume (4) Rate (4) Total Interest earned on: Interest-bearing deposits with banks $ (1,845) $ 6,236 $ 4,392 $ (463) $ 2,443 $ 1,980 Securities, at fair value (2)(3) (930) 3,495 2,565 4,035 710 4,745 Loans held for sale (44) 3 (41) (90) 15 (75) Commercial real estate 1,481 42,149 43,630 (2,456) 22,437 19,981 Commercial and industrial (2,019) 36,671 34,653 (5,088) 12,796 7,708 Commercial construction (933) 10,973 10,040 (2,278) 5,630 3,352 Total Commercial Loans (1,471) 89,793 88,322 (9,822) 40,863 31,041 Residential mortgage 12,368 6,656 19,024 4,052 (117) 3,935 Home equity 1,584 15,688 17,272 2,332 4,733 7,065 Installment and other consumer (114) 2,866 2,752 1,756 70 1,826 Consumer construction 608 654 1,263 868 (338) 530 Total Consumer Loans 14,446 25,864 40,311 9,008 4,348 13,356 Total Portfolio Loans 12,976 115,657 128,633 (814) 45,211 44,397 Total Loans (1)(2) 12,932 115,660 128,592 (904) 45,226 44,322 Total other earning assets 1,149 950 2,099 89 90 179 Change in Interest Earned on Interest-earning Assets $ 11,306 $ 126,341 $ 137,647 $ 2,757 $ 48,469 $ 51,226 Interest paid on: Interest-bearing demand $ (82) $ 5,114 $ 5,031 $ (32) $ 248 $ 216 Money market (1,449) 28,981 27,532 (224) 8,520 8,296 Savings (101) 3,332 3,231 26 728 754 Certificates of deposit 1,806 35,329 37,135 (1,236) 1,119 (117) Total Interest-bearing Deposits 173 72,756 72,929 (1,466) 10,615 9,149 Securities sold under repurchase agreements (36) — (36) (38) (5) (43) Short-term borrowings 19,095 6,484 25,578 65 1,582 1,647 Long-term borrowings 272 650 921 (78) 31 (47) Junior subordinated debt securities (97) 1,811 1,714 (216) 768 552 Total Borrowings 19,233 8,945 28,178 (267) 2,376 2,109 Other interest-bearing liabilities 1,587 829 2,416 560 — 560 Change in Interest Paid on Interest-bearing Liabilities 20,993 82,530 103,523 (1,173) 12,991 11,818 Change in Net Interest Income $ (9,687) $ 43,812 $ 34,124 $ 3,930 $ 35,478 $ 39,408 (1) Nonaccruing loans are included in the daily average loan amounts outstanding.
The following table sets forth for the periods presented a summary of the changes in interest earned and interest paid resulting from changes in volume and changes in rates: 2024 Compared to 2023 Increase (Decrease) Due to 2023 Compared to 2022 Increase (Decrease) Due to (dollars in thousands) Volume (4) Rate (4) Total Volume (4) Rate (4) Total Interest earned on: Interest-bearing deposits with banks $ 1,207 $ 304 $ 1,511 $ (1,845) $ 6,236 $ 4,392 Securities, at fair value (2)(3) 47 4,368 4,415 (930) 3,495 2,565 Loans held for sale (2) — (2) (44) 3 (41) Commercial real estate 6,717 7,487 14,204 1,481 42,149 43,630 Commercial and industrial (5,772) 2,612 (3,160) (2,019) 36,671 34,653 Commercial construction (233) 1,075 842 (933) 10,973 10,040 Total Commercial Loans 712 11,174 11,886 (1,471) 89,793 88,322 Residential mortgage 12,747 6,759 19,506 12,368 6,656 19,024 Home equity (162) 1,699 1,537 1,584 15,688 17,272 Installment and other consumer (973) 102 (871) (114) 2,866 2,752 Consumer construction 686 868 1,554 608 654 1,263 Total Consumer Loans 12,298 9,428 21,726 14,446 25,864 40,311 Total Portfolio Loans 13,010 20,602 33,612 12,976 115,657 128,633 Total Loans (1)(2) 13,008 20,602 33,610 12,932 115,660 128,592 Total other earning assets (1,365) (42) (1,407) 1,149 950 2,099 Change in Interest Earned on Interest-earning Assets $ 12,897 $ 25,232 $ 38,129 $ 11,306 $ 126,341 $ 137,647 Interest paid on: Interest-bearing demand $ (288) $ 3,069 $ 2,781 $ (82) $ 5,114 $ 5,031 Money market 7,424 17,763 25,187 (1,449) 28,981 27,532 Savings (490) 2,411 1,921 (101) 3,332 3,231 Certificates of deposit 15,240 21,447 36,687 1,806 35,329 37,135 Total Interest-bearing Deposits 21,886 44,690 66,576 173 72,756 72,929 Short-term borrowings (13,221) (811) (14,032) 19,058 6,484 25,542 Long-term borrowings 614 18 632 272 650 921 Junior subordinated debt securities (223) 89 (134) (97) 1,811 1,714 Total Borrowings (12,830) (704) (13,534) 19,233 8,945 28,178 Other interest-bearing liabilities (533) 66 (467) 1,587 829 2,416 Change in Interest Paid on Interest-bearing Liabilities 8,523 44,052 52,575 20,993 82,530 103,523 Change in Net Interest Income $ 4,374 $ (18,820) $ (14,446) $ (9,687) $ 43,812 $ 34,124 (1) Nonaccruing loans are included in the daily average loan amounts outstanding.
Noninterest Expense Years Ended December 31, (dollars in thousands) 2023 2022 $ Change % Change Salaries and employee benefits $ 111,462 $ 103,221 $ 8,241 8.0 % Data processing and information technology 17,437 16,918 519 3.1 % Occupancy 14,814 14,812 2 — % Furniture, equipment and software 12,912 11,606 1,306 11.3 % Professional services and legal 7,823 8,318 (495) (6.0) % Other taxes 6,813 6,620 193 2.9 % Marketing 6,488 5,600 888 15.9 % FDIC insurance 4,122 2,854 1,268 44.4 % Loan-related expense 5,391 3,337 2,054 61.6 % Other 23,072 23,460 (388) (1.7) % Total Noninterest Expense $ 210,334 $ 196,746 $ 13,588 6.9 % Noninterest expense increased $13.6 million to $210.3 million compared to $196.7 million in 2022.
Noninterest Expense Years Ended December 31, (dollars in thousands) 2024 2023 $ Change % Change Salaries and employee benefits $ 121,990 $ 111,462 $ 10,528 9.4 % Data processing and information technology 19,510 17,437 2,073 11.9 % Occupancy 15,102 14,814 288 1.9 % Furniture, equipment and software 13,559 12,912 647 5.0 % Marketing 6,351 6,488 (137) (2.1) % Other taxes 7,452 6,813 639 9.4 % Professional services and legal 5,468 7,823 (2,355) (30.1) % FDIC insurance 4,201 4,122 79 1.9 % Other 25,305 28,463 (3,158) (11.1) % Total Noninterest Expense $ 218,938 $ 210,334 $ 8,604 4.1 % Noninterest expense increased $8.6 million to $218.9 million compared to $210.3 million in 2023.
The following table summarizes borrowing funding sources available as of the dates presented: December 31, 2023 December 31, 2022 (dollars in thousands) Borrowing Capacity Balance Available Borrowing Capacity Balance Available FHLB $ 3,241,098 $ 552,136 $ 2,688,962 $ 2,925,614 $ 491,288 $ 2,434,326 Borrower-in-Custody Program $ 769,653 $ — $ 769,653 839,836 — 839,836 Federal Reserve BTFP (1) $ 636,963 $ — $ 636,963 — — — Total $ 4,647,714 $ 552,136 $ 4,095,578 $ 3,765,450 $ 491,288 $ 3,274,162 (1) Emergency lending program created by the Federal Reserve in March 2023.
The following table summarizes borrowing funding sources available as of the dates presented: December 31, 2024 December 31, 2023 (dollars in thousands) Borrowing Capacity Balance (1) Available Borrowing Capacity Balance Available FHLB $ 1,980,615 $ 304,565 $ 1,676,050 $ 3,241,098 $ 552,136 $ 2,688,962 Borrower-in-Custody Program $ 1,995,489 $ — $ 1,995,489 769,653 — 769,653 Federal Reserve BTFP (2) $ — $ — $ — 636,963 — 636,963 Total $ 3,976,104 $ 304,565 $ 3,671,539 $ 4,647,714 $ 552,136 $ 4,095,578 (1) FHLB balances include advances, letters of credit, interest due on advances and the credit enhancement obligation on mortgages sold to the FHLB.