Biggest changeThe average rate on securities sold under agreements to repurchase decreased 20 basis points from 0.78% for the year ended December 31, 2022, to 0.58% for the year ended December 31, 2023, primarily due to the Company's extinguishment of its two long-term structured repurchase agreements in the third quarter of 2022, which were contracted at a higher cost. 35 Table of Contents The following table summarizes daily average balances, interest, and average yield/rate by major category, and net interest margin on an FTE basis: Years ended December 31, 2023 2022 2021 (In thousands) Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Assets Interest-earning assets: Loans and leases (1) $ 50,637,569 $ 3,113,709 6.15 % $ 43,751,112 $ 1,967,761 4.50 % $ 21,584,872 $ 765,682 3.55 % Investment securities: (2) Taxable 12,350,012 423,289 3.22 12,067,294 295,158 2.36 8,507,766 155,902 1.88 Non-taxable 2,489,732 54,207 2.18 2,461,428 50,442 2.05 720,977 27,728 3.85 Total investment securities 14,839,744 477,496 3.06 14,528,722 345,600 2.31 9,228,743 183,630 2.03 FHLB and FRB stock 408,673 24,785 6.06 289,595 8,775 3.03 76,015 1,224 1.61 Interest-bearing deposits (3) 1,564,255 80,475 5.14 596,912 9,651 1.62 1,379,081 1,875 0.14 Loans held for sale 28,710 734 2.56 9,842 78 0.80 10,705 246 2.30 Total interest-earning assets 67,478,951 $ 3,697,199 5.42 % 59,176,183 $ 2,331,865 3.91 % 32,279,416 $ 952,657 2.97 % Non-interest-earning assets 6,344,931 5,586,025 1,955,330 Total assets $ 73,823,882 $ 64,762,208 $ 34,234,746 Liabilities and Equity Interest-bearing liabilities: Deposits: Demand deposits $ 11,596,949 $ — — % $ 12,912,894 $ — — % $ 6,897,464 $ — — % Health savings accounts 8,249,332 12,366 0.15 7,826,576 6,315 0.08 7,390,702 5,777 0.08 Interest-bearing checking, money market, and savings 31,874,457 756,521 2.37 28,266,128 115,271 0.41 12,843,843 6,936 0.05 Time deposits 6,531,610 252,531 3.87 2,838,502 16,966 0.60 2,105,809 7,418 0.35 Total deposits 58,252,348 1,021,418 1.75 51,844,100 138,552 0.27 29,237,818 20,131 0.07 Securities sold under agreements to repurchase 210,676 1,231 0.58 466,282 3,614 0.78 527,250 3,027 0.57 Federal funds purchased 167,495 7,871 4.70 598,269 15,444 2.58 16,036 13 0.08 Other borrowings — — — — 1 — — — — FHLB advances 4,275,394 222,537 5.21 1,965,577 58,557 2.98 108,216 1,708 1.58 Long-term debt (2) 1,058,621 37,934 3.69 1,031,446 34,283 3.44 565,271 16,876 3.22 Total interest-bearing liabilities 63,964,534 $ 1,290,991 2.02 % 55,905,674 $ 250,451 0.45 % 30,454,591 $ 41,755 0.14 % Non-interest-bearing liabilities 1,535,393 1,135,046 441,391 Total liabilities 65,499,927 57,040,720 30,895,982 Preferred stock 283,979 272,179 145,037 Common stockholders' equity 8,039,976 7,449,309 3,193,727 Total stockholders' equity 8,323,955 7,721,488 3,338,764 Total liabilities and equity $ 73,823,882 $ 64,762,208 $ 34,234,746 Net interest income (FTE) 2,406,208 2,081,414 910,902 Less: FTE adjustment (68,939) (47,128) (9,813) Net interest income $ 2,337,269 $ 2,034,286 $ 901,089 Net interest margin (FTE) 3.52 % 3.49 % 2.84 % (1) Non-accrual loans have been included in the computation of average balances.
Biggest changeThe average rate on average federal funds purchased increased 85 basis points from 4.70% for the year ended December 31, 2023, to 5.55% for the year ended December 31, 2024, primarily due to increases in market rates. 36 Table of Contents The following table summarizes daily average balances, interest, and average yield/rate by major category, and net interest margin on an FTE basis: Years ended December 31, 2024 2023 2022 (In thousands) Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Average Balance Interest Income/Expense Average Yield/Rate Assets: Interest-earning assets: Loans and leases (1) $ 51,597,443 $ 3,224,653 6.25 % $ 50,637,569 $ 3,113,709 6.15 % $ 43,751,112 $ 1,967,761 4.50 % Investment securities: (2) Taxable 15,823,052 651,507 4.12 13,057,669 423,289 3.22 12,424,967 295,158 2.36 Non-taxable 1,533,701 38,758 2.53 2,569,015 54,207 2.18 2,540,540 50,442 2.05 Total investment securities 17,356,753 690,265 3.98 15,626,684 477,496 3.06 14,965,507 345,600 2.31 FHLB and FRB stock 330,418 18,633 5.64 408,673 24,785 6.06 289,595 8,775 3.03 Interest-bearing deposits (3) 723,688 37,341 5.16 1,564,255 80,475 5.14 596,912 9,651 1.62 Loans held for sale 143,812 13,911 9.67 28,710 734 2.56 9,842 78 0.80 Total interest-earning assets 70,152,114 $ 3,984,803 5.68 % 68,265,891 $ 3,697,199 5.42 % 59,612,968 $ 2,331,865 3.91 % Non-interest-earning assets (2) 6,461,020 5,557,991 5,149,240 Total assets $ 76,613,134 $ 73,823,882 $ 64,762,208 Liabilities and Stockholders’ Equity: Interest-bearing liabilities: Demand deposits $ 10,387,807 $ — — % $ 11,596,949 $ — — % $ 12,912,894 $ — — % Health savings accounts 8,650,485 13,139 0.15 8,249,332 12,366 0.15 7,826,576 6,315 0.08 Interest-bearing checking, money market, and savings 35,789,961 1,070,949 2.99 31,874,457 756,521 2.37 28,266,128 115,271 0.41 Time deposits 7,597,612 343,116 4.52 6,531,610 252,531 3.87 2,838,502 16,966 0.60 Total deposits 62,425,865 1,427,204 2.29 58,252,348 1,021,418 1.75 51,844,100 138,552 0.27 Securities sold under agreements to repurchase 142,025 1,098 0.77 210,676 1,231 0.58 466,282 3,614 0.78 Federal funds purchased 54,303 3,015 5.55 167,495 7,871 4.70 598,269 15,444 2.58 Other borrowings — — — — — — — 1 — FHLB advances 2,296,048 125,329 5.46 4,275,394 222,537 5.21 1,965,577 58,557 2.98 Long-term debt (2) 903,603 32,253 3.57 1,027,869 37,934 3.69 995,341 34,283 3.44 Total interest-bearing liabilities 65,821,844 $ 1,588,899 2.41 % 63,933,782 $ 1,290,991 2.02 % 55,869,569 $ 250,451 0.45 % Non-interest-bearing liabilities (2) 1,871,615 1,566,145 1,171,151 Total liabilities 67,693,459 65,499,927 57,040,720 Preferred stock 283,979 283,979 272,179 Common stockholders’ equity 8,635,696 8,039,976 7,449,309 Total stockholders’ equity 8,919,675 8,323,955 7,721,488 Total liabilities and stockholders' equity $ 76,613,134 $ 73,823,882 $ 64,762,208 Net interest income (FTE) 2,395,904 2,406,208 2,081,414 Less: FTE adjustment (57,517) (68,939) (47,128) Net interest income $ 2,338,387 $ 2,337,269 $ 2,034,286 Net interest margin (FTE) 3.42 % 3.52 % 3.49 % (1) Non-accrual loans have been included in the computation of average balances.
Financial Statements and Supplementary Data. 30 Table of Contents Results of Operations The following table summarizes selected financial highlights and key performance indicators: At or for the years ended December 31, (In thousands, except per share data) 2023 2022 2021 Income and performance ratios: Net income $ 867,840 $ 644,283 $ 408,864 Net income available to common stockholders 851,190 628,364 400,989 Earnings per diluted common share 4.91 3.72 4.42 Return on average assets 1.18 % 0.99 % 1.19 % Return on average tangible common stockholders' equity (non-GAAP) 16.95 13.34 15.35 Return on average common stockholders' equity 10.59 8.44 12.56 Non-interest income as a percentage of total revenue 11.85 17.81 26.41 Asset quality: ACL on loans and leases $ 635,737 $ 594,741 $ 301,187 Non-performing assets (1) 218,600 206,136 112,590 ACL on loans and leases / total loans and leases 1.25 % 1.20 % 1.35 % Net charge-offs / average loans and leases 0.21 0.15 0.02 Non-performing loans and leases / total loans and leases (1) 0.41 0.41 0.49 Non-performing assets / total loans and leases plus OREO and repossessed assets (1) 0.43 0.41 0.51 ACL on loans and leases / non-performing loans and leases (1) 303.39 291.84 274.36 Other ratios: Tangible common equity (non-GAAP) 7.73 % 7.38 % 7.97 % Tier 1 risk-based capital 11.62 11.23 12.32 Total risk-based capital 13.72 13.25 13.64 CET1 risk-based capital 11.11 10.71 11.72 Stockholders' equity / total assets 11.60 11.30 9.85 Net interest margin 3.52 3.49 2.84 Efficiency ratio (non-GAAP) 42.15 43.42 56.16 Equity and share related: Common equity $ 8,406,017 $ 7,772,207 $ 3,293,288 Book value per common share 48.87 44.67 36.36 Tangible book value per common share (non-GAAP) 32.39 29.07 30.22 Common stock closing price 50.76 47.34 55.84 Dividends and equivalents declared per common share 1.60 1.60 1.60 Common shares issued and outstanding 172,022 174,008 90,584 Weighted-average common shares outstanding - basic 171,775 167,452 89,983 Weighted-average common shares outstanding - diluted 171,883 167,547 90,206 (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases. 31 Table of Contents Non-GAAP Financial Measures The non-GAAP financial measures identified in the preceding table provide both management and investors with information useful in understanding the Company's financial position, results of operations, the strength of its capital position, and overall business performance.
Results of Operations The following table summarizes selected financial highlights and key performance indicators: At or for the years ended December 31, (In thousands, except per share data) 2024 2023 2022 Income and performance ratios: Net income $ 768,707 $ 867,840 $ 644,283 Net income available to common stockholders 752,057 851,190 628,364 Earnings per diluted common share 4.37 4.91 3.72 Return on average assets 1.00 % 1.18 % 0.99 % Return on average tangible common stockholders’ equity (non-GAAP) 14.35 16.95 13.34 Return on average common stockholders’ equity 8.71 10.59 8.44 Non-interest income as a percentage of total revenue 9.72 11.85 17.81 Asset quality: ACL on loans and leases $ 689,566 $ 635,737 $ 594,741 Non-performing assets (1) 461,751 218,600 206,136 ACL on loans and leases / total loans and leases 1.31 % 1.25 % 1.20 % Net charge-offs / average loans and leases 0.32 0.21 0.15 Non-performing loans and leases / total loans and leases (1) 0.88 0.41 0.41 Non-performing assets / total loans and leases plus OREO and repossessed assets (1) 0.88 0.43 0.41 ACL on loans and leases / non-performing loans and leases (1) 149.47 303.39 291.84 Other ratios: Tangible common equity (non-GAAP) 7.45 % 7.73 % 7.38 % Tier 1 Risk-Based Capital 12.06 11.62 11.23 Total Risk-Based Capital 14.24 13.72 13.25 CET1 Risk-Based Capital 11.54 11.11 10.71 Stockholders’ equity / total assets 11.56 11.60 11.30 Net interest margin 3.42 3.52 3.49 Efficiency ratio (non-GAAP) 45.43 42.15 43.42 Equity and share related: Common stockholders’ equity $ 8,849,235 $ 8,406,017 $ 7,772,207 Book value per common share 51.63 48.87 44.67 Tangible book value per common share (non-GAAP) 32.95 32.39 29.07 Common stock closing price 55.22 50.76 47.34 Dividends and equivalents declared per common share 1.60 1.60 1.60 Common shares issued and outstanding 171,391 172,022 174,008 Weighted-average common shares outstanding - basic 169,820 171,775 167,452 Weighted-average common shares - diluted 170,192 171,883 167,547 (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases. 32 Table of Contents Non-GAAP Financial Measures The non-GAAP financial measures identified in the preceding table provide both management and investors with information useful in understanding the Company’s financial position, results of operations, the strength of its capital position, and overall business performance.
The following table summarizes key asset quality ratios and their underlying components: At or for the years ended December 31, (In thousands) 2023 2022 2021 Non-performing loans and leases (1) $ 209,544 $ 203,791 $ 109,778 Total loans and leases 50,726,052 49,764,426 22,271,729 Non-performing loans and leases as a percentage of loans and leases 0.41 % 0.41 % 0.49 % Non-performing assets (1) $ 218,600 $ 206,136 $ 112,590 Total loans and leases $ 50,726,052 $ 49,764,426 $ 22,271,729 Add: OREO and repossessed assets 9,056 2,345 2,812 Total loans and leases plus OREO and repossessed assets $ 50,735,108 $ 49,766,771 $ 22,274,541 Non-performing assets as a percentage of loans and leases plus OREO and repossessed assets 0.43 % 0.41 % 0.51 % Non-performing assets (1) $ 218,600 $ 206,136 $ 112,590 Total assets 74,945,249 71,277,521 34,915,599 Non-performing assets as a percentage of total assets 0.29 % 0.29 % 0.32 % ACL on loans and leases $ 635,737 $ 594,741 $ 301,187 Non-performing loans and leases (1) 209,544 203,791 109,778 ACL on loans and leases as a percentage of non-performing loans and leases 303.39 % 291.84 % 274.36 % ACL on loans and leases $ 635,737 $ 594,741 $ 301,187 Total loans and leases 50,726,052 49,764,426 22,271,729 ACL on loans and leases as a percentage of loans and leases 1.25 % 1.20 % 1.35 % ACL on loans and leases $ 635,737 $ 594,741 $ 301,187 Net charge-offs (2) 108,086 67,288 3,829 Ratio of ACL on loans and leases to net charge-offs 5.88x 8.84x 78.66x (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases.
The following table summarizes key asset quality ratios and their underlying components: At or for the years ended December 31, (In thousands) 2024 2023 2022 Non-performing loans and leases (1) (2) $ 461,326 $ 209,544 $ 203,791 Total loans and leases 52,505,168 50,726,052 49,764,426 Non-performing loans and leases as a percentage of loans and leases 0.88 % 0.41 % 0.41 % Total non-performing loans and leases (1) $ 461,326 $ 209,544 $ 203,791 Add: OREO and repossessed assets 425 9,056 2,345 Total Non-performing assets (1) $ 461,751 $ 218,600 $ 206,136 Total loans and leases plus OREO and repossessed assets $ 52,505,593 $ 50,735,108 $ 49,766,771 Non-performing assets as a percentage of loans and leases plus OREO and repossessed assets 0.88 % 0.43 % 0.41 % Non-performing assets (1) $ 461,751 $ 218,600 $ 206,136 Total assets 79,025,073 74,945,249 71,277,521 Non-performing assets as a percentage of total assets 0.58 % 0.29 % 0.29 % ACL on loans and leases $ 689,566 $ 635,737 $ 594,741 Non-performing loans and leases (1) 461,326 209,544 203,791 ACL on loans and leases as a percentage of non-performing loans and leases 149.47 % 303.39 % 291.84 % ACL on loans and leases $ 689,566 $ 635,737 $ 594,741 Total loans and leases 52,505,168 50,726,052 49,764,426 ACL on loans and leases as a percentage of loans and leases 1.31 % 1.25 % 1.20 % ACL on loans and leases $ 689,566 $ 635,737 $ 594,741 Net charge-offs 166,914 108,086 67,288 Ratio of ACL on loans and leases to net charge-offs 4.13x 5.88x 8.84x (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases.
The following table summarizes the percentage allocation of the ACL across the loans and leases categories: At December 31, 2023 2022 (In thousands) Amount % (1) Amount % (1) Commercial non-mortgage $ 211,699 33.3 % $ 197,950 33.3 % Asset-based 15,828 2.5 16,094 2.7 Commercial real estate 248,921 39.2 214,771 36.1 Multi-family 80,582 12.7 80,652 13.6 Equipment financing 20,633 3.2 23,081 3.9 Warehouse lending — — 577 0.1 Residential 29,739 4.7 26,907 4.5 Home equity 26,154 4.1 32,296 5.4 Other consumer 2,181 0.3 2,413 0.4 Total ACL on loans and leases $ 635,737 100.0 % $ 594,741 100.0 % (1) The ACL allocated to a single loan and lease category does not preclude its availability to absorb losses in other categories. 50 Table of Contents Methodology The Company's ACL on loans and leases is considered to be a critical accounting policy.
The following table summarizes the percentage allocation of the ACL across the loans and leases categories: At December 31, 2024 2023 (In thousands) Amount % (1) Amount % (1) Commercial non-mortgage $ 270,613 39.2 % $ 211,699 33.3 % Asset-based 30,049 4.4 15,828 2.5 Commercial real estate 245,124 35.5 248,921 39.2 Multi-family 70,998 10.3 80,582 12.7 Equipment financing 19,087 2.8 20,633 3.2 Residential 27,354 4.0 29,739 4.7 Home equity 19,625 2.8 26,154 4.1 Other consumer 6,716 1.0 2,181 0.3 Total ACL on loans and leases $ 689,566 100.0 % $ 635,737 100.0 % (1) The ACL allocated to a single loan and lease category does not preclude its availability to absorb losses in other categories. 50 Table of Contents Methodology The Company’s ACL on loans and leases is considered to be a critical accounting policy.
The following table summarizes daily average balances of borrowings by type and the weighted-average rates paid thereon: Years ended December 31, 2023 2022 2021 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Securities sold under agreements to repurchase $ 210,676 0.58 % $ 466,282 0.78 % $ 527,250 0.57 % Federal funds purchased 167,495 4.70 598,269 2.58 16,036 0.08 FHLB advances 4,275,394 5.21 1,965,577 2.98 108,216 1.58 Long-term debt 1,058,621 3.69 1,031,446 3.44 565,271 3.22 Total average borrowings $ 5,712,186 4.74 % $ 4,061,574 2.78 % $ 1,216,773 1.84 % Additional information regarding period-end borrowings balances and rates can be found within Note 11: Borrowings in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
The following table summarizes daily average balances of borrowings by type and the weighted-average rates paid thereon: Years ended December 31, 2024 2023 2022 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Securities sold under agreements to repurchase $ 142,025 0.77 % $ 210,676 0.58 % $ 466,282 0.78 % Federal funds purchased 54,303 5.55 167,495 4.70 598,269 2.58 FHLB advances 2,296,048 5.46 4,275,394 5.21 1,965,577 2.98 Long-term debt 903,603 3.57 1,027,869 3.69 995,341 3.44 Total average borrowings $ 3,395,979 4.76 % $ 5,681,434 4.74 % $ 4,025,469 2.78 % Additional information regarding period-end borrowings balances and rates can be found within Note 11: Borrowings in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
The following table summarizes net charge-offs (recoveries) as a percentage of average loans and leases for each category: At or for the years ended December 31, 2023 2022 2021 (In thousands) Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Commercial non-mortgage $ 13,531 $ 16,900,423 0.08 % $ 44,250 $ 13,625,382 0.32 % $ 2,305 $ 6,829,799 0.03 % Asset-based 17,088 1,699,064 1.01 4,473 1,746,888 0.26 (1,447) 950,602 (0.15) Commercial real estate 62,208 13,397,036 0.46 20,471 11,299,259 0.18 4,483 5,324,853 0.08 Multi-family 3,447 7,072,507 0.05 1,298 6,025,702 0.02 — 1,114,977 — Equipment financing 4,949 1,509,948 0.33 931 1,660,935 0.06 375 614,055 0.06 Warehouse lending — 316,729 — — 537,430 — — — — Residential 3,601 8,126,878 0.04 (1,377) 7,112,890 (0.02) (1,149) 4,953,100 (0.02) Home equity (123) 1,560,707 (0.01) (4,201) 1,663,198 (0.25) (4,289) 1,681,921 (0.26) Other consumer 3,385 54,277 6.24 1,443 79,428 1.82 3,551 115,565 3.07 Total $ 108,086 $ 50,637,569 0.21 % $ 67,288 $ 43,751,112 0.15 % $ 3,829 $ 21,584,872 0.02 % 52 Table of Contents Liquidity and Capital Resources The Company manages its cash flow requirements through proactive liquidity measures at both the Holding Company and the Bank.
The following table summarizes net charge-offs (recoveries) as a percentage of average loans and leases for each category: At or for the years ended December 31, 2024 2023 2022 (In thousands) Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Commercial non-mortgage $ 88,525 $ 17,071,748 0.52 % $ 13,531 $ 16,900,423 0.08 % $ 44,250 $ 13,625,382 0.32 % Asset-based 6,090 1,474,703 0.41 17,088 1,699,064 1.01 4,473 1,746,888 0.26 Commercial real estate 39,776 14,222,437 0.28 62,208 13,397,036 0.46 20,471 11,299,259 0.18 Multi-family 22,761 7,622,410 0.30 3,447 7,072,507 0.05 1,298 6,025,702 0.02 Equipment financing 10,239 1,258,733 0.81 4,949 1,509,948 0.33 931 1,660,935 0.06 Warehouse lending — — — — 316,729 — — 537,430 — Residential (953) 8,403,098 (0.01) 3,601 8,126,878 0.04 (1,377) 7,112,890 (0.02) Home equity (2,890) 1,464,894 (0.20) (123) 1,560,707 (0.01) (4,201) 1,663,198 (0.25) Other consumer 3,366 79,420 4.24 3,385 54,277 6.24 1,443 79,428 1.82 Total $ 166,914 $ 51,597,443 0.32 % $ 108,086 $ 50,637,569 0.21 % $ 67,288 $ 43,751,112 0.15 % Net charge-offs increased $58.8 million, or 54.4%, to $166.9 million for the year ended December 31, 2024, as compared to $108.1 million for the year ended December 31, 2023, primarily due to increases in net charge-offs in the commercial non-mortgage, multi-family, and equipment finance categories, partially offset by decreases in net charge-offs in the commercial real estate and asset-based lending categories. 52 Table of Contents Liquidity and Capital Resources The Company manages its cash flow requirements through proactive liquidity measures at both the Holding Company and the Bank.
The following table summarizes the estimated impact that gradual parallel changes in interest rates of up and down 100, 200, and 300 basis points might have on the Company’s net interest income over a twelve-month period starting at December 31, 2023, and 2022, as compared to actual net interest income and assuming no changes in interest rates: -300bp -200bp -100bp +100bp +200bp +300bp December 31, 2023 (7.2)% (4.5)% (2.0)% 1.7% 3.3% 5.4% December 31, 2022 n/a (6.9)% (3.3)% 3.2% 6.5% n/a Asset sensitivity in terms of net interest income decreased at December 31, 2023, as compared to at December 31, 2022, primarily due to changes in the overall balance sheet composition, which included the addition of $5.7 billion in price-sensitive deposits from interLINK, an increase in interest paid on deposits, and the implementation of incremental asset sensitivity measures, such as hedges and the investment of fixed-rate debt securities to extend duration.
The following table summarizes the estimated impact that gradual parallel changes in interest rates of up and down 100, 200, and 300 basis points might have on the Company’s net interest income over a twelve-month period starting at December 31, 2024, and 2023, as compared to actual net interest income and assuming no changes in interest rates: -300bp -200bp -100bp +100bp +200bp +300bp December 31, 2024 (1.6)% (0.6)% —% 0.4% 0.6% 0.8% December 31, 2023 (7.2)% (4.5)% (2.0)% 1.7% 3.3% 5.4% Asset sensitivity in terms of net interest income decreased at December 31, 2024, as compared to at December 31, 2023, primarily due to changes in the overall balance sheet composition, which included an increase in fixed-rate investment securities as a result of securities repositioning in 2024, an increase in fixed-rate residential loans, and an increase in higher cost deposit products, such as interLINK money market sweep deposits, certificates of deposit, and online savings, partially offset by a decrease in demand deposit accounts.
The following tables reconcile non-GAAP financial measures to the most comparable financial measures defined by GAAP: At December 31, (In thousands, except per share data) 2023 2022 2021 Tangible book value per common share: Stockholders' equity $ 8,689,996 $ 8,056,186 $ 3,438,325 Less: Preferred stock 283,979 283,979 145,037 Goodwill and other intangible assets 2,834,600 2,713,446 556,242 Tangible common stockholders' equity $ 5,571,417 $ 5,058,761 $ 2,737,046 Common shares outstanding 172,022 174,008 90,584 Tangible book value per common share $ 32.39 $ 29.07 $ 30.22 Book value per common share (GAAP) $ 48.87 $ 44.67 $ 36.36 Tangible common equity ratio: Tangible common stockholders' equity $ 5,571,417 $ 5,058,761 $ 2,737,046 Total assets $ 74,945,249 $ 71,277,521 $ 34,915,599 Less: Goodwill and other intangible assets 2,834,600 2,713,446 556,242 Tangible assets $ 72,110,649 $ 68,564,075 $ 34,359,357 Tangible common equity ratio 7.73 % 7.38 % 7.97 % Common stockholders' equity to total assets (GAAP) 11.22 % 10.90 % 9.43 % For the years ended December 31, (In thousands) 2023 2022 2021 Return on average tangible common stockholders' equity: Net income $ 867,840 $ 644,283 $ 408,864 Less: Preferred stock dividends 16,650 15,919 7,875 Add: Intangible assets amortization, tax-affected 28,604 25,233 3,565 Net income adjusted for preferred stock dividends and intangible assets amortization $ 879,794 $ 653,597 $ 404,554 Average stockholders' equity $ 8,323,955 $ 7,721,488 $ 3,338,764 Less: Average preferred stock 283,979 272,179 145,037 Average goodwill and other intangible assets 2,848,114 2,548,254 558,462 Average tangible common stockholders' equity $ 5,191,862 $ 4,901,055 $ 2,635,265 Return on average tangible common stockholders' equity 16.95 % 13.34 % 15.35 % Return on average common stockholders' equity (GAAP) 10.59 % 8.44 % 12.56 % 32 Table of Contents For the years ended December 31, (In thousands) 2023 2022 2021 Efficiency ratio: Non-interest expense $ 1,416,355 $ 1,396,473 $ 745,100 Less: Foreclosed property activity (1,282) (906) (535) Intangible assets amortization 36,207 31,940 4,513 Operating lease depreciation 5,569 8,193 — Merger-related expenses 162,517 246,461 37,454 Strategic initiatives charges — (3,032) 7,168 Common stock contribution to charitable foundation — 10,500 — FDIC special assessment 47,164 — — Other expense (1) — — 2,526 Non-interest expense $ 1,166,180 $ 1,103,317 $ 693,974 Net interest income $ 2,337,269 $ 2,034,286 $ 901,089 Add: Tax-equivalent adjustment 68,939 47,128 9,813 Non-interest income 314,337 440,783 323,372 Other income (2) 18,059 22,887 1,344 Less: Operating lease depreciation 5,569 8,193 — (Loss) on sale of investment securities (33,620) (6,751) — Gain on extinguishment of borrowings — 2,548 — Income $ 2,766,655 $ 2,541,094 $ 1,235,618 Efficiency ratio 42.15 % 43.42 % 56.16 % Non-interest expense as a percentage of total revenue (GAAP) 53.41 % 56.42 % 60.85 % (1) Other expense (non-GAAP) includes debt prepayments costs in 2021.
The following tables reconcile non-GAAP financial measures to the most comparable financial measures defined by GAAP: At December 31, (In thousands, except per share data) 2024 2023 2022 Tangible book value per common share: Stockholders’ equity $ 9,133,214 $ 8,689,996 $ 8,056,186 Less: Preferred stock 283,979 283,979 283,979 Goodwill and other intangible assets 3,202,369 2,834,600 2,713,446 Tangible common stockholders’ equity $ 5,646,866 $ 5,571,417 $ 5,058,761 Common shares outstanding 171,391 172,022 174,008 Tangible book value per common share $ 32.95 $ 32.39 $ 29.07 Book value per common share (GAAP) $ 51.63 $ 48.87 $ 44.67 Tangible common equity ratio: Tangible common stockholders’ equity $ 5,646,866 $ 5,571,417 $ 5,058,761 Total assets $ 79,025,073 $ 74,945,249 $ 71,277,521 Less: Goodwill and other intangible assets 3,202,369 2,834,600 2,713,446 Tangible assets $ 75,822,704 $ 72,110,649 $ 68,564,075 Tangible common equity ratio 7.45 % 7.73 % 7.38 % Common stockholders’ equity to total assets (GAAP) 11.20 % 11.22 % 10.90 % For the years ended December 31, (In thousands) 2024 2023 2022 Return on average tangible common stockholders’ equity: Net income $ 768,707 $ 867,840 $ 644,283 Less: Preferred stock dividends 16,650 16,650 15,919 Add: Intangible assets amortization, tax-affected 28,505 28,604 25,233 Net income adjusted for preferred stock dividends and intangible assets amortization $ 780,562 $ 879,794 $ 653,597 Average stockholders’ equity $ 8,919,675 $ 8,323,955 $ 7,721,488 Less: Average preferred stock 283,979 283,979 272,179 Average goodwill and other intangible assets 3,195,988 2,848,114 2,548,254 Average tangible common stockholders’ equity $ 5,439,708 $ 5,191,862 $ 4,901,055 Return on average tangible common stockholders’ equity 14.35 % 16.95 % 13.34 % Return on average common stockholders’ equity (GAAP) 8.71 % 10.59 % 8.44 % 33 Table of Contents For the years ended December 31, (In thousands) 2024 2023 2022 Efficiency ratio: Non-interest expense $ 1,351,279 $ 1,416,355 $ 1,396,473 Less: Foreclosed property activity (1,413) (1,282) (906) Intangible assets amortization 36,082 36,207 31,940 Operating lease depreciation 1,541 5,569 8,193 Merger-related expenses (1) 3,139 162,517 246,461 Common stock contribution to charitable foundation — — 10,500 FDIC special assessment 10,318 47,164 — Strategic restructuring costs and other (2) 22,169 — (3,032) Adjusted non-interest expense $ 1,279,443 $ 1,166,180 $ 1,103,317 Net interest income $ 2,338,387 $ 2,337,269 $ 2,034,286 Add: FTE adjustment 57,517 68,939 47,128 Non-interest income 251,899 314,337 440,783 Other income (3) 29,440 18,059 22,887 Less: Operating lease depreciation 1,541 5,569 8,193 (Loss) on sale of investment securities, net (136,224) (33,620) (6,751) Gain on extinguishment of borrowings — — 2,548 Net (loss) on sale of factored receivables portfolio (15,977) — — Net gain on sale of mortgage servicing rights 11,655 — — Adjusted income $ 2,816,248 $ 2,766,655 $ 2,541,094 Efficiency ratio 45.43 % 42.15 % 43.42 % Non-interest expense as a percentage of total revenue (GAAP) 52.17 % 53.41 % 56.42 % (1) Merger-related expenses included Ametros acquisition expenses for the year ended December 31, 2024, and primarily Sterling merger expenses for the years ended December 31, 2023, and 2022.
The following table summarizes daily average balances of deposits by type and the weighted-average rates paid thereon: Years ended December 31, 2023 2022 2021 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Non-interest-bearing: Demand $ 11,596,949 — % $ 12,912,894 — % $ 6,897,464 — % Interest-bearing: Checking 8,845,284 1.48 8,842,792 0.34 3,929,941 0.04 Health savings accounts 8,249,332 0.15 7,826,576 0.08 7,390,702 0.08 Money market 15,769,533 3.61 10,797,645 0.66 3,526,373 0.11 Savings 7,259,640 0.78 8,625,691 0.16 5,387,529 0.02 Time deposits 6,531,610 3.87 2,838,502 0.60 2,105,809 0.35 Total interest-bearing 46,655,399 2.19 38,931,206 0.36 22,340,354 0.09 Total average deposits $ 58,252,348 1.75 % $ 51,844,100 0.27 % $ 29,237,818 0.07 % Uninsured deposits represent the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit or similar state deposit insurance regime and amounts in any other uninsured investment or deposit accounts that are classified as deposits and not subject to any federal or state deposit insurance regimes.
The following table summarizes daily average balances of deposits by type and the weighted-average rates paid thereon: Years ended December 31, 2024 2023 2022 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Non-interest-bearing: Demand $ 10,387,807 — % $ 11,596,949 — % $ 12,912,894 — % Interest-bearing: Checking 9,555,367 1.89 8,845,284 1.48 8,842,792 0.34 Health savings accounts 8,650,485 0.15 8,249,332 0.15 7,826,576 0.08 Money market 19,354,659 4.05 15,769,533 3.61 10,797,645 0.66 Savings 6,879,935 1.54 7,259,640 0.78 8,625,691 0.16 Certificates of deposit 5,896,230 4.30 4,534,008 3.34 2,519,417 0.27 Brokered certificates of deposit 1,701,382 5.25 1,997,602 5.07 319,085 3.24 Total interest-bearing 52,038,058 2.74 46,655,399 2.19 38,931,206 0.36 Total average deposits $ 62,425,865 2.29 % $ 58,252,348 1.75 % $ 51,844,100 0.27 % Uninsured deposits represent the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit or similar state deposit insurance regime, and amounts in any other uninsured investment or deposit accounts that are classified as deposits and not subject to any federal or state deposit insurance regimes.