Biggest changeThe following table sets forth changes in the ALL and certain ratios for the periods ended. YEAR ENDED DECEMBER 31, 2022 2021 2020 (IN THOUSANDS, EXCEPT RATIOS AND PERCENTAGES) Loans and loans held for sale, net of unearned income: Average for the year: Commercial $ 225,487 $ 275,795 $ 294,630 Commercial loans secured by non-owner occupied real estate 443,406 424,765 378,781 Real estate – residential mortgage 295,528 274,016 242,823 Consumer 14,218 15,796 17,131 Total loans and loans held for sale, net of unearned income 977,541 988,761 923,269 At December 31, 990,825 986,037 978,345 As a percent of average loans: Net charge-offs (recoveries): Commercial 0.04 % 0.02 % 0.04 % Commercial loans secured by non-owner occupied real estate 0.30 (0.01) (0.01) Real estate – residential mortgage — (0.01) 0.07 Consumer 1.88 0.46 0.44 Total loans and loans held for sale, net of unearned income 0.17 — 0.03 Provision (credit) for loan losses 0.01 0.11 0.26 Allowance, as a percent of each of the following: Total loans, net of unearned income 1.08 1.26 1.16 Total accruing delinquent loans (past due 30 to 89 days) 170.63 195.68 206.12 Total non-accrual loans 208.16 373.10 453.80 Total non-performing assets 206.60 373.10 340.59 Allowance, as a multiple of net charge-offs 6.30x 263.79x 36.72x Non-accrual loans, as a percentage of total loans, net of unearned income 0.52 % 0.34 % 0.26 % For 2022, the Company recorded a $50,000 provision expense for loan losses compared to a $1.1 million provision expense in 2021.
Biggest changeIn summary, the allowance for loan losses provided 207% coverage of non-performing assets, and 1.08% of total loans, on December 31, 2022, compared to 373% coverage of non-performing assets, and 1.26% of total loans, on December 31, 2021. 27 Table of Contents The following table sets forth changes specific to the allowance for credit losses on the loan portfolio and certain ratios for the periods ended. YEAR ENDED DECEMBER 31, 2023 2022 2021 (IN THOUSANDS, EXCEPT RATIOS AND PERCENTAGES) Loans and loans held for sale, net of unearned income: Average for the year: Commercial real estate (owner occupied) $ 85,590 $ — $ — Other commercial and industrial 151,378 — — Commercial (owner occupied real estate and other) — 225,487 275,795 Commercial real estate (non-owner occupied) - retail 157,054 — — Commercial real estate (non-owner occupied) - multi-family 103,468 — — Other commercial real estate (non-owner occupied) 228,314 443,406 424,765 Residential mortgages 175,299 295,528 274,016 Consumer 101,350 14,218 15,796 Total loans and loans held for sale, net of unearned income 997,204 977,541 988,761 At December 31, 1,038,401 990,825 986,037 As a percent of average loans: Net charge-offs (recoveries): Commercial real estate (owner occupied) (0.03) % — % — % Other commercial and industrial 0.32 — — Commercial (owner occupied real estate and other) — 0.04 0.02 Commercial real estate (non-owner occupied) - retail 1.29 — — Commercial real estate (non-owner occupied) - multi-family (0.01) — — Other commercial real estate (non-owner occupied) 0.35 0.30 (0.01) Residential mortgages 0.02 — (0.01) Consumer 0.15 1.88 0.46 Total loans and loans held for sale, net of unearned income 0.35 0.17 — Provision for credit losses 0.66 0.01 0.11 Allowance, as a multiple of net charge-offs 4.35x 6.30x 263.79x The following schedule sets forth the allocation of the allowance for credit losses among the various loan categories.
FORWARD LOOKING STATEMENTS THE STRATEGIC FOCUS: AmeriServ Financial is committed to increasing shareholder value by striving for consistently improving financial performance; providing our customers with products and exceptional service for every step in their lifetime financial journey; cultivating an employee atmosphere rooted in trust, empowerment and growth; and serving our communities through employee involvement and a philanthropic spirit.
FORWARD LOOKING STATEMENTS THE STRATEGIC FOCUS: AmeriServ Financial is committed to improving shareholder value by striving for consistently improving financial performance; providing our customers with products and exceptional service for every step in their lifetime financial journey; cultivating an employee atmosphere rooted in trust, empowerment and growth; and serving our communities through employee involvement and a philanthropic spirit.
In 2022, the Company benefitted from management’s decision to allow a high-cost, institutional deposit to mature during the third quarter of 2021 which proved to be beneficial since the interest rate on this particular deposit was indexed to the market and would have become more expensive with the rising national interest rates experienced this year.
In 2022, the Company benefitted from management’s decision to allow a high-cost, institutional deposit to mature during the third quarter of 2021 which proved to be beneficial since the interest rate on this particular deposit was indexed to the market and would have become more expensive with the rising national interest rates experienced in 2022.
Under the Basel III capital standards, the minimum capital ratios are: MINIMUM CAPITAL RATIO MINIMUM PLUS CAPITAL CAPITAL RATIO CONSERVATION BUFFER Common equity tier 1 capital to risk-weighted assets 4.5 % 7.0 % Tier 1 capital to risk-weighted assets 6.0 8.5 Total capital to risk-weighted assets 8.0 10.5 Tier 1 capital to total average consolidated assets 4.0 (1) Non-GAAP financial information, see “Reconciliation of Non-GAAP Financial Measures” later in this MD&A.
Under the Basel III capital standards, the minimum capital ratios are: MINIMUM CAPITAL RATIO MINIMUM PLUS CAPITAL CAPITAL RATIO CONSERVATION BUFFER Common equity tier 1 capital to risk-weighted assets 4.5 % 7.0 % Tier 1 capital to risk-weighted assets 6.0 8.5 Total capital to risk-weighted assets 8.0 10.5 Tier 1 capital to total average consolidated assets 4.0 N/A (1) Non-GAAP financial information, see “Reconciliation of Non-GAAP Financial Measures” later in this MD&A.
The rising national interest rates resulted in certain deposit products, particularly public funds, that are tied to a market index, repricing upward with the move in national interest rates and causing interest expense to increase.
The rising national interest rates in 2022 resulted in certain deposit products, particularly public funds, that are tied to a market index, repricing upward with the move in national interest rates and causing interest expense to increase.
The reduced level of mortgage loan production also caused mortgage related fees to decline by $243,000, or 67.9%; ● a $366,000, or 3.1%, decline in wealth management fees due to the unfavorable impact of the declining equity markets as well as the unfavorable impact that the move in the bond market is having on wealth management asset values, both of which were partially offset by new customer business growth.
The reduced level of mortgage loan production also caused mortgage related fees to decline by $243,000, or 67.9%; ● a $366,000, or 3.1%, decline in wealth management fees due to the unfavorable impact of the declining equity markets as well as the unfavorable impact that the move in the bond market was having on wealth management asset values, both of which were partially offset by new customer business growth.
We will explore branch consolidation opportunities and further leverage union affiliated revenue streams, prudently manage the Company’s risk profile to improve asset yields and increase profitability and continue to identify and implement technological opportunities and advancements to drive efficiency for the holding company and its affiliates. 37 Table of Contents ● Customers — The Company expects to provide exceptional customer service, identifying opportunities to enhance the Banking for Life philosophy by providing products and services to meet the financial needs in every step through a customer’s life cycle, and further defining the role technology plays in anticipating and satisfying customer needs.
We explore branch consolidation opportunities and further leverage union affiliated revenue streams, prudently manage the Company’s risk profile to improve asset yields and increase profitability and continue to identify and implement technological opportunities and advancements to drive efficiency for the holding company and its affiliates. 40 Table of Contents ● Customers — The Company expects to provide exceptional customer service, identifying opportunities to enhance the Banking for Life philosophy by providing products and services to meet the financial needs in every step through a customer’s life cycle, and further defining the role technology plays in anticipating and satisfying customer needs.
The table that follows provides an analysis of net interest income on a tax-equivalent basis (non-GAAP) setting forth (i) average assets, liabilities, and stockholders’ equity, (ii) interest income earned on interest earning assets and interest expense paid on interest bearing liabilities, (iii) average yields earned on interest earning assets and average rates paid on interest bearing liabilities, (iv) interest rate spread (the difference between the average yield earned on interest earning assets and the average rate paid on interest bearing liabilities), and (v) net interest margin (net interest income as a percentage of average total interest earning assets).
The table that follows provides an analysis of net interest income on a tax-equivalent basis (non-GAAP) setting forth (i) average assets, liabilities, and shareholders’ equity, (ii) interest income earned on interest earning assets and interest expense paid on interest bearing liabilities, (iii) average yields earned on interest earning assets and average rates paid on interest bearing liabilities, (iv) interest rate spread (the difference between the average yield earned on interest earning assets and the average rate paid on interest bearing liabilities), and (v) net interest margin (net interest income as a percentage of average total interest earning assets).
Additionally, pension expense can also be impacted by settlement accounting charges if the amount of employee selected lump sum distributions exceed the total amount of service and interest component costs of the net periodic pension cost in a particular year. Our pension benefits are described further in Note 17 of the Notes to Consolidated Financial Statements.
Additionally, pension expense can also be impacted by settlement accounting charges if the amount of employee selected lump sum distributions exceed the total amount of service and interest component costs of the net periodic pension cost in a particular year. Our pension benefits are described further in Note 16 of the Notes to Consolidated Financial Statements.
Factors contributing to this lower level of non-interest income in 2022 included: ● a $456,000, or 68.7%, decrease in net gains on loans held for sale due to the lower level of residential mortgage loan production which reflects a reduced level of mortgage loan refinance activity because of the rapid escalation of interest rates since the beginning of 2022.
Factors contributing to this lower level of non-interest income in 2022 included: ● a $456,000, or 68.7%, decrease in net gains on loans held for sale due to the lower level of residential mortgage loan production which reflected a reduced level of mortgage loan refinance activity because of the rapid escalation of interest rates since the beginning of 2022.
Partially offsetting these higher costs within salaries and benefits expense was lower incentive compensation by $808,000, or 38.2%, due to the reduced level of loan production and no performance related executive incentive payments in 2022; ● a $338,000, or 11.8%, increase in professional fees due primarily to higher legal costs within our wealth management group; ● no additional costs related to the branch acquisition were recognized in 2022 after $389,000 was recognized in 2021; 25 Table of Contents ● a $279,000, or 7.6%, increase in data processing and IT expense resulted from additional costs from our core data provider and increased costs related to monitoring our computing and network environment; ● a $263,000, or 10.0%, increase in net occupancy expense due to increased utilities cost along with maintenance and repair expense which was primarily related to the new branch office; ● other expense was favorably impacted by a $243,000 credit for the unfunded commitment reserve after $117,000 of expense was recognized last year, resulting in a $360,000 favorable shift; and ● a $140,000, or 21.4%, reduction in FDIC deposit insurance expense.
Partially offsetting these higher costs within salaries and benefits expense was lower incentive compensation by $808,000, or 38.2%, due to the reduced level of loan production and no performance related executive incentive payments in 2022; ● a $338,000, or 11.8%, increase in professional fees due primarily to higher legal costs within our wealth management group; ● no additional costs related to the branch acquisition were recognized in 2022 after $389,000 was recognized in 2021; ● a $279,000, or 7.6%, increase in data processing and IT expense resulted from additional costs from our core data provider and increased costs related to monitoring our computing and network environment; ● a $263,000, or 10.0%, increase in net occupancy expense due to increased utilities cost along with maintenance and repair expense which was primarily related to the new branch office; ● other expense was favorably impacted by a $243,000 credit for the unfunded commitment reserve after $117,000 of expense was recognized in 2021, resulting in a $360,000 favorable shift; and ● a $140,000, or 21.4%, reduction in FDIC deposit insurance expense.
Total deposits, including non-interest bearing demand deposits, averaged $1.156 billion for the full year of 2022, which was $1.9 million, or 0.2%, higher than the $1.154 billion average for the full year of 2021. The 2022 full year average of short-term and FHLB borrowed funds was $43 million, which represented a decrease of $7.2 million, or 14.5%.
Total deposits, including non-interest bearing demand deposits, averaged $1.156 billion for the full year of 2022, which was $1.9 million, or 0.2%, higher than the $1.154 billion average for the full year of 2021. The 2022 full year average of short-term and FHLB borrowed funds was $42.5 million, which represented a decrease of $7.2 million, or 14.5%.
Of the approximately $100 million of PPP loans originated from the government stimulus programs, only one very small PPP loan remains on the balance sheet, reflecting the Company’s successful efforts working with our customers through the Small Business Administration (SBA) to complete the forgiveness process.
Of the approximately $100 million of PPP loans originated from the government stimulus programs, only one very small PPP loan remained on the balance sheet, reflecting the Company’s successful efforts working with our customers through the Small Business Administration (SBA) to complete the forgiveness process.
The higher level of net charge-offs in 2022 is primarily related to the partial charge-down and transfer of one non-owner occupied commercial real estate loan relationship into non-accrual status while the borrower pursues the sale of the property.
The higher level of net charge-offs in 2022 is primarily related to the partial charge-down and transfer of one non-owner occupied commercial real estate loan relationship into non-accrual status while the borrower pursued the sale of the property.
This results from the favorable impact of the higher volume of traditional loans and the higher interest rate environment being partially offset by a $1.8 million, or 80.9%, reduction in PPP loan fee related income.
This resulted from the favorable impact of the higher volume of traditional loans and the higher interest rate environment being partially offset by a $1.8 million, or 80.9%, reduction in PPP loan fee related income.
The $1,050,000 favorable comparison for total provision expense for the full year of 2022 reflects improved credit quality for the overall portfolio due to several loan upgrades and increased payoff and paydown activity of criticized loans.
The $1,050,000 favorable comparison for total provision expense for the full year of 2022 reflected improved credit quality for the overall portfolio due to several loan upgrades and increased payoff and paydown activity of criticized loans.
Finally, on an end of period basis at December 31, 2022 and excluding total PPP loans, the total loan portfolio is approximately $22.1 million, or 2.3%, higher than the December 31, 2021 level. Total investment securities averaged $245.2 million for the full year of 2022 which is $35.3 million, or 16.8%, higher than the $209.9 million average for the twelve months of last year.
Finally, on an end of period basis at December 31, 2022 and excluding total PPP loans, the total loan portfolio was approximately $22.1 million, or 2.3%, higher than the December 31, 2021 level. Total investment securities averaged $245.2 million for the full year of 2022 which was $35.3 million, or 16.8%, higher than the $209.9 million average for the twelve months of 2021.
However, the quarterly decrease reflects a portion of the funds from the government stimulus programs leaving the balance sheet and also reflects greater pricing competition in the market to retain deposits because of the increasing national interest rates.
However, the quarterly decrease reflected a portion of the funds from the government stimulus programs leaving the balance sheet and also reflected greater pricing competition in the market to retain deposits because of the increasing national interest rates.
Note that included in 2021 borrowings interest expense is $202,000 of additional interest expense that the Company had to recognize from the write-off of the unamortized issuance costs from the original debt instruments that the new sub-debt replaced.
Note that included in 2021 borrowings interest expense was $202,000 of additional interest expense that the Company had to recognize from the write-off of the unamortized issuance costs from the original debt instruments that the new sub-debt replaced.
The interest rate scenarios in the table compare the Company’s base forecast, which was prepared using a flat interest rate scenario, to scenarios that reflect immediate interest rate changes of 100 and 200 basis 31 Table of Contents points.
The interest rate scenarios in the table compare the Company’s base forecast, which was prepared using a flat interest rate scenario, to scenarios that reflect immediate interest rate changes of 100 and 200 basis 35 Table of Contents points.
The decrease results from the favorable impact of the August 2021 subordinated debt offering which was used to replace higher cost debt. This transaction effectively lowered debt cost on these long-term funds by nearly 4.0%. This savings is recognized even though the size of the new subordinated debt is $7.0 million higher than the debt instruments it replaced.
The decrease resulted from the favorable impact of the August 2021 subordinated debt offering which was used to replace higher cost debt. This transaction effectively lowered debt cost on these long-term funds by nearly 4.0%. This savings was recognized even though the size of the new subordinated debt was $7.0 million higher than the debt instruments it replaced.
These assumptions include discount rates, benefits earned, interest costs, expected return on plan assets, mortality rates, and other factors. In accordance with GAAP, actual results that differ from the assumptions are accumulated and amortized over future periods and, therefore, generally affect recognized expense and the recorded obligation of future periods.
These assumptions include discount rates, benefits earned, interest costs, expected return on plan assets, mortality rates, and other factors. In accordance with GAAP, actual results that differ from the assumptions are accumulated and amortized over future 38 Table of Contents periods and, therefore, generally affect recognized expense and the recorded obligation of future periods.
The Company’s interest rate sensitivity position shifts from being liability to an asset sensitive position over six months and beyond as more of our loans begin to reprice.
The Company’s interest rate sensitivity position shifts from being liability sensitive to an asset sensitive position over three months and beyond as more of our loans begin to reprice.
Despite the balance of total average interest earning assets remaining relatively unchanged from the prior year, total interest income increased by $2.4 million, or 5.1%, between years due to an increase in the yield on earning assets, which increased from 3.76% to 3.95%.
Despite the balance of total average interest earning assets remaining relatively unchanged from 2021, total interest income increased by $2.4 million, or 5.1%, between years due to an increase in the yield on earning assets, which increased from 3.76% to 3.95%.
The Company experienced net loan charge-offs of $1.7 million, or 0.17% of total average loans, for the 2022 year and is higher than net loan charge-offs of $47,000, which equates to 0.00% of total average loans, for the full year of 2021.
Overall, the Company experienced net loan charge-offs of $1.7 million, or 0.17% of total average loans, for the 2022 year and was higher than net loan charge-offs of $47,000, which equates to 0.00% of total average loans, for the full year of 2021.
The foregoing list of important factors is not exclusive, and neither such list nor any forward-looking statement takes into account the impact that any future acquisition may have on the Company and on any such forward-looking statement. 38 Table of Contents
The foregoing list of important factors is not exclusive, and neither such list nor any forward-looking statement takes into account the impact that any future acquisition may have on the Company and on any such forward-looking statement.
The fair market value of wealth management assets declined since the fourth quarter of 2021 by $398.3 million, or 14.7%, and totaled $2.3 billion at December 31, 2022; 24 Table of Contents ● a $143,000, or 14.8%, increase in service charges on deposit accounts as consumers are more active this year, increasing their spending habits; and ● the Company recognized an $84,000 gain on investment securities in 2021 as compared to this year when no such gain was recognized.
The fair market value of wealth management assets declined since the fourth quarter of 2021 by $398.3 million, or 14.7%, and totaled $2.3 billion at December 31, 2022; ● a $143,000, or 14.8%, increase in service charges on deposit accounts as consumers were more active in 2022, increasing their spending habits; and ● the Company recognized an $84,000 gain on investment securities in 2021 as compared to 2022 when no such gain was recognized.
The tax equivalent adjustments to interest income on loans and municipal securities for the years ended December 31, 2022, 2021, and 2020 was 13,000, 18,000, and 24,000, respectively, which is reconciled to the corresponding GAAP measure at the bottom of the table.
The tax equivalent adjustments to interest income on loans and municipal securities for the years ended December 31, 2023, 2022, and 2021 was $15,000, $13,000, and $18,000, respectively, which is reconciled to the corresponding GAAP measure at the bottom of the table.
Each rate scenario contains unique prepayment and repricing assumptions that are applied to the Company’s existing balance sheet that was developed under the flat interest rate scenario. VARIABILITY OF CHANGE IN NET INTEREST MARKET VALUE OF INTEREST RATE SCENARIO INCOME PORTFOLIO EQUITY 200 bp increase (2.3) % (3.8) % 100 bp increase (1.2) (1.1) 100 bp decrease 0.7 (2.7) 200 bp decrease 0.8 (10.1) The Company believes that its overall interest rate risk position is well controlled.
Each rate scenario contains unique prepayment and repricing assumptions that are applied to the Company’s existing balance sheet that was developed under the flat interest rate scenario. INTEREST RATE SCENARIO VARIABILITY OF NET INTEREST INCOME CHANGE IN MARKET VALUE OF PORTFOLIO EQUITY 200 bp increase (1.2) % 3.2 % 100 bp increase (0.6) 2.6 100 bp decrease 0.2 (6.0) 200 bp decrease (0.2) (13.9) The Company believes that its overall interest rate risk position is well controlled.
Liquidity needs can be met by either reducing assets or increasing liabilities. Sources of asset liquidity are provided by short-term investments, interest bearing deposits with banks, and federal funds sold. These assets totaled $23.0 million and $41.1 million at December 31, 2022 and December 31, 2021, respectively.
Liquidity needs can be met by either reducing assets or increasing liabilities. Sources of asset liquidity are provided by short-term investments, interest bearing deposits with banks, and federal funds sold. These assets totaled $14.0 million and $23.0 million at December 31, 2023 and December 31, 2022, respectively.
We will develop a value added combination for increasing revenue and controlling expenses that is rooted in developing and offering high-quality financial products and services; an existing branch network; electronic banking capabilities with 24/7 convenience; and providing truly exceptional customer service.
Our goal is to develop a value added combination for increasing revenue and controlling expenses that is rooted in developing and offering high-quality financial products and services; an existing branch network; electronic banking capabilities with 24/7 convenience; and providing truly exceptional customer service.
Management also continued to purchase taxable municipals and corporate securities to maintain a well-diversified portfolio. Due to a combination of increased investment in securities, loan growth and total deposits modestly declining, short-term investments decreased throughout the year and are now at pre-pandemic levels before government stimulus impacted the economy.
Management also continued to purchase taxable municipals and corporate securities to maintain a well-diversified portfolio. Due to a combination of increased investment in securities, loan growth and total deposits modestly declining, short-term investments decreased throughout 2022 and returned to pre-pandemic levels before government stimulus impacted the economy.
As of December 31, 2022 and 2021, municipal deposit letters of credit issued by the Federal Home Loan Bank of Pittsburgh on behalf of AmeriServ Financial Bank naming applicable municipalities as beneficiaries totaled $72.9 million and $62.2 million, respectively. The letters of credit serve as collateral, in place of pledged securities, for municipal deposits maintained at AmeriServ Financial Bank.
As of December 31, 2023 and 2022, municipal deposit letters of credit issued by the Federal Home Loan Bank of Pittsburgh on behalf of AmeriServ Financial Bank naming applicable municipalities as beneficiaries totaled $121.4 million and $72.9 million, respectively. The letters of credit serve as collateral, in place of pledged securities, for municipal deposits maintained at AmeriServ Financial Bank.
The average balance of FHLB term borrowings was lower in 2022 by $16.1 million, or 32.6%, as strength of the Company’s liquidity position allowed management to let FHLB term advances mature and not be replaced. 2021 NET INTEREST PERFORMANCE OVERVIEW.
The average balance of FHLB term borrowings was lower in 2022 by $16.1 million, or 32.6%, as strength of the Company’s liquidity position allowed management to let FHLB term advances mature and not be replaced.
Furthermore, management does not intend to sell these securities and does not believe it will be required to sell these securities before they recover in value.
Management does not intend to sell these securities and does not believe it will be required to sell these securities before they recover in value or mature.
Total deposits continued to demonstrate stability over the past year despite a $16.3 million, or 1.4%, decrease in total average deposits when comparing the 2022 fourth quarter to last year’s fourth quarter. Deposit volumes continue to reflect the favorable impact of government stimulus which provided support to many Americans and financial assistance to municipalities and school districts during the pandemic.
Total deposits continued to demonstrate stability despite a $16.3 million, or 1.4%, decrease in total average deposits when comparing the 2022 fourth quarter to the 2021 fourth quarter. Deposit volumes continued to reflect the favorable impact of government stimulus which provided support to many Americans and financial assistance to municipalities and school districts during the pandemic.
Overall, the higher interest rate environment along with the higher average volumes of CRE, residential mortgages and home equity loans, resulted in total loan 17 Table of Contents interest income improving by $899,000, or 2.2%, for 2022 when compared to last year.
Overall, the higher interest rate environment along with the higher average volumes of CRE, residential mortgages and home equity loans, resulted in total loan interest income improving by $899,000, or 2.2%, for 2022 when compared to 2021.
There is a particular emphasis on ensuring that the subsidiary bank has appropriate levels of capital to support its non-owner occupied commercial real estate loan concentration, which stood at 29 Table of Contents 350% of regulatory capital at December 31, 2022.
There is a particular emphasis on ensuring that the subsidiary bank has appropriate levels of capital to support its non-owner occupied commercial real estate loan concentration, which stood at 375% of regulatory capital at December 31, 2023.
However, the decrease reflects a portion of the funds from the government stimulus programs leaving the balance sheet and also reflects greater pricing competition in the market to retain deposits because of the increasing national interest rates.
The modest decrease is reflective of a portion of the funds from the government stimulus programs leaving the balance sheet and also reflects greater pricing competition in the market to retain deposits because of the higher national interest rates.
Dividend payments from our subsidiaries also provide ongoing cash to the holding company. At December 31, 2022, our subsidiary Bank had $14.4 million of cash available for immediate dividends to the holding company under applicable regulatory formulas. Management follows a policy that limits dividend payments from the Trust Company to 75% of annual net income.
At December 31, 2023, our subsidiary Bank had $7.4 million of cash available for immediate dividends to the holding company under applicable regulatory formulas. Management follows a policy that limits dividend payments from the Trust Company to 75% of annual net income.
The Company’s loan to deposit ratio averaged 85.4% in the fourth quarter of 2022, which indicates that the Company has ample capacity to continue to grow its loan portfolio and is well positioned to support our customers and our community during times of economic volatility.
The Company’s loan to deposit ratio averaged 86.4% in 2023, which indicates that the Company has ample capacity to continue to grow its loan portfolio and is strongly positioned to support our customers and our community during times of economic volatility.
The improved earnings performance for the 2022 year, on both an actual and adjusted basis, reflects the full benefit of several important strategic actions that the Company executed in 2021, the successful management of our asset quality throughout the pandemic, and effective balance sheet management.
The improved earnings performance for the 2022 year reflected the full benefit of several important strategic actions that the Company executed in 2021, the successful management of our asset quality throughout the pandemic, and effective balance sheet management.
The higher interest rate environment along with increased investment in the securities portfolio more than offset a reduced level of Paycheck Protection Program (PPP) loan fee income and caused total interest income to increase for the full year of 2022 when compared to last year.
The higher interest rate environment along with increased investment in the securities portfolio more than offset a reduced level of Paycheck Protection Program (PPP) loan fee income and caused total interest income to increase for the full year of 2022 when compared to 2021. The increased national interest rates also resulted in total deposit and borrowing costs increasing in 2022.
Other assets increased $8.8 million, or 35.1%, as a result of an increase in the positive balance of the accrued pension liability, which totaled $21.3 million and $19.5 million as of December 31, 2022 and 2021, respectively.
Other assets increased $2.7 million, or 8.1%, as a result of an increase in the positive balance of the accrued pension liability, which totaled $24.7 million and $21.3 million as of December 31, 2023 and 2022, respectively.
The challenge remains as to the uncertainty regarding the duration that the existing government stimulus funds will remain on the balance sheet which will be determined by customer behavior as the economic conditions change. Diligent monitoring and management of our short-term investment position remains a priority.
The challenge remains as to the uncertainty regarding the duration that the higher than historical level of deposits will remain on the balance sheet which will be determined by customer behavior as the economic conditions change. Diligent monitoring and management of our short-term investment position and our level of overnight borrowed funds remains a priority.
INCOME TAX EXPENSE. The Company recorded an income tax expense of $1.8 million, or an effective tax rate of 19.1%, in 2022, compared to income tax expense of $1.7 million, or a 19.4% effective tax rate, in 2021, and compared to income tax expense of $1.2 million, or a 20.9% effective tax rate, in 2020.
INCOME TAX EXPENSE. The Company recorded an income tax benefit of $1.0 million in 2023, compared to income tax expense of $1.8 million, or a 19.1% effective tax rate, in 2022, and compared to income tax expense of $1.7 million, or a 19.4% effective tax rate, in 2021.
This is partially offset by the Company’s shorter duration investment securities portfolio and the scheduled repricing of loans tied to an index, such as SOFR or prime. Also, the Company has effectively utilized interest rate swaps for interest rate risk management purposes.
This was partially offset by the Company’s investment securities portfolio and the scheduled repricing of loans tied to an index, such as SOFR or prime. In addition to the interest rate hedges discussed above, the Company has effectively utilized interest rate swaps for interest rate risk management purposes.
Borrowings interest expense was favorably impacted by reduced interest 18 Table of Contents expense from Federal Home Loan Bank (FHLB) term borrowings, which declined by $322,000, or 36.8%, for the year.
Borrowings interest expense was favorably impacted by reduced interest expense from Federal Home Loan Bank (FHLB) term borrowings, which declined by $322,000, or 36.8%, for 2022.
The Company continues to be considered well capitalized for regulatory purposes with a risk based capital ratio of 13.87% and an asset leverage ratio of 8.52% at December 31, 2022.
The Company continues to be considered well capitalized for regulatory purposes with a risk based capital ratio of 13.03% and an asset leverage ratio of 7.80% at December 31, 2023.
The interest rate swaps allow our customers to lock in fixed interest rates while the Company retains the benefit of interest rates moving with the market. Regarding interest bearing liabilities, management continues its disciplined approach to price its core term deposit accounts in a controlled but competitive manner.
The interest rate swaps allow our customers to lock in fixed interest rates while the Company retains the benefit of interest rates moving with the market. Regarding interest bearing liabilities, the Company will continue its disciplined approach to price its core deposit accounts in a controlled but competitive manner and control the amount of overnight borrowed funds.
The following table summarizes the Company’s net interest income performance for each of the past three years: YEAR ENDED DECEMBER 31, 2022 2021 2020 (IN THOUSANDS, EXCEPT RATIOS) Interest income $ 49,058 $ 46,669 $ 46,882 Interest expense 8,495 7,586 10,515 Net interest income 40,563 39,083 36,367 Net interest margin 3.27 % 3.15 % 3.19 % 2022 NET INTEREST PERFORMANCE OVERVIEW.
The following table summarizes the Company’s net interest income performance for each of the past three years: YEAR ENDED DECEMBER 31, 2023 2022 2021 (IN THOUSANDS, EXCEPT RATIOS) Interest income $ 60,860 $ 49,058 $ 46,669 Interest expense 24,840 8,495 7,586 Net interest income 36,020 40,563 39,083 Net interest margin 2.86 % 3.27 % 3.15 % 2023 NET INTEREST PERFORMANCE OVERVIEW.
The Company reported net income of $7.1 million, or $0.41 per diluted common share, for 2021. This represented a 51.9% increase in earnings per share from 2020 when net income totaled $4.6 million, or $0.27 per diluted common share.
The Company reported net income of $7.4 million, or $0.43 per diluted common share, in 2022. This represented a 4.9% increase in earnings per share from the full year of 2021 when net income totaled $7.1 million, or $0.41 per diluted common share.
It should be noted that this ratio weakened slightly from 347% at December 31, 2021 due to growth in total non-owner occupied commercial real estate loans between years. Our focus is on preserving capital to support customer lending and allow the Company to take advantage of business opportunities as they arise.
It should be noted that this ratio increased from 350% at December 31, 2022 due to growth in non-owner occupied commercial real estate loan balances as well as a slight decrease in total regulatory capital between years. Our focus is on preserving capital to support customer lending and allow the Company to take advantage of business opportunities as they arise.
The shift results from an increased level of short-term borrowings, which are immediately impacted by changes to national interest rates. The Comppany also experienced an increase balance of deposits that have an interest rate that is indexed to the market.
The shift primarily results from a substantial decrease in the level of short-term borrowings, which are immediately impacted by changes to national interest rates. The Company also experienced a modest decrease in the balance of deposits that have an interest rate that is indexed to the market.
At December 31, 2022, the Company had approximately 17.1 million common shares outstanding. The Basel III capital standards establish the minimum capital levels in addition to the well capitalized requirements under the federal banking regulations prompt corrective action. The capital rules also impose a 2.5% capital conservation buffer (CCB) on top of the three minimum risk-weighted asset ratios.
The Basel III capital standards establish the minimum capital levels in addition to the well capitalized requirements under the federal banking regulations prompt corrective action. The capital rules also impose a 2.5% capital conservation buffer (CCB) on top of the three minimum risk-weighted asset ratios.
As demonstrated historically, the Company continues its strategic conviction that a strong allowance for loan losses is needed, which has proven to be essential given the support provided to certain borrowers as they fully recover from the COVID-19 pandemic.
As demonstrated historically, the Company continued its strategic conviction that a strong allowance for credit losses was needed, which proved to be essential given the support provided to certain borrowers as they fully recovered from the COVID-19 pandemic.
Within investing activities, cash advanced for new loans originated totaled $223.7 million and was $6.9 million higher than the $216.8 million of cash received from loan principal payments. Within financing activities, total short-term borrowings increased by $88.6 million, total FHLB borrowings decreased by $22.9 million and total deposits decreased by $30.7 million.
Within investing activities, cash advanced for new loans originated totaled $200.8 million and was $50.9 million higher than the $149.9 million of cash received from loan principal payments. Within financing activities, total short-term borrowings decreased by $47.7 million, total FHLB borrowings increased by $24.8 million while total deposits increased by $49.9 million.
Overall, the loan to deposit ratio averaged 85.4% in the fourth quarter of 2022, which indicates that the Company has ample capacity to continue to grow its loan portfolio and is strongly positioned to support our customers and our community during times of economic volatility. Total interest expense for the full year of 2022 increased by $909,000, or 12.0%, when compared to the full year of 2021, due to higher deposit and short-term borrowings interest expense.
The loan to deposit ratio averaged 88.1% in the fourth quarter of 2023, which indicates that the Company has ample capacity to continue to grow its loan portfolio and is well positioned to support our customers and our community during times of economic volatility. Total interest expense increased by $16.3 million, or 192.4%, for the full year of 2023 when compared to last year, due to higher deposit and borrowings interest expense.
The community banking segment reported a net income contribution of $12.4 million in 2022 which improved from the $12.1 million contribution in 2021 and also increased from the $10.1 million contribution in 2020.
The community banking segment reported a net income contribution of $11.5 million in 2023 which declined from the $12.4 million contribution in 2022 and also decreased from the $12.1 million contribution in 2021.
The increase in classified loans is the result of the risk rating downgrade of a large commercial real estate loan as well as a commercial and industrial loan relationship which were partially offset by the payoff of a substandard credit and the previously mentioned partial charge-down of a substandard credit during 2022.
The increase in classified loans is the result of the risk rating downgrade of three commercial real estate loan relationships which were partially offset by the risk rating upgrade of a commercial and industrial loan and commercial real estate loan as well as the charge-off of a substandard credit during 2023.
The following table summarizes some of the Company’s key profitability performance indicators for each of the past three years. YEAR ENDED DECEMBER 31, 2022 2021 2020 (IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS) Net income $ 7,448 $ 7,072 $ 4,598 Net income, adjusted (1)(2) 9,470 8,471 4,598 Diluted earnings per share 0.43 0.41 0.27 Diluted earnings per share, adjusted (1)(2) 0.55 0.49 0.27 Return on average assets 0.55 % 0.52 % 0.37 % Return on average assets, adjusted (1)(2) 0.70 0.63 0.37 Return on average equity 6.83 6.48 4.52 Return on average equity, adjusted (1)(2) 8.69 7.76 4.52 The Company reported net income of $7,448,000, or $0.43 per diluted common share, in 2022.
The following table summarizes some of the Company’s key profitability performance indicators for each of the past three years. YEAR ENDED DECEMBER 31, 2023 2022 2021 (IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS) Net income (loss) $ (3,346) $ 7,448 $ 7,072 Diluted earnings per share (0.20) 0.43 0.41 Return on average assets (0.25) % 0.55 % 0.52 % Return on average equity (3.23) 6.83 6.48 The Company reported a net loss of $3,346,000, or $0.20 per diluted common share, in 2023.
The following table sets forth the calculation of the Company’s tangible common equity ratio and tangible book value per share at December 31, 2022 and 2021 (in thousands, except share and ratio data): AT DECEMBER 31, 2022 2021 Total shareholders’ equity $ 106,178 $ 116,549 Less: Intangible assets 13,739 13,769 Tangible common equity 92,439 102,780 Total assets 1,363,874 1,335,560 Less: Intangible assets 13,739 13,769 Tangible assets 1,350,135 1,321,791 Tangible common equity ratio (non-GAAP) 6.85 % 7.78 % Total shares outstanding 17,117,617 17,081,500 Tangible book value per share (non-GAAP) $ 5.40 $ 6.02 CRITICAL ACCOUNTING POLICIES AND ESTIMATES.
The following table sets forth the calculation of the Company’s tangible common equity ratio and tangible book value per share at December 31, 2023 and 2022 (in thousands, except share and ratio data): AT DECEMBER 31, 2023 2022 Total shareholders’ equity $ 102,277 $ 106,178 Less: Intangible assets 13,712 13,739 Tangible common equity 88,565 92,439 Total assets 1,389,638 1,363,874 Less: Intangible assets 13,712 13,739 Tangible assets 1,375,926 1,350,135 Tangible common equity ratio (non-GAAP) 6.44 % 6.85 % Total shares outstanding 17,147,270 17,117,617 Tangible book value per share (non-GAAP) $ 5.16 $ 5.40 CRITICAL ACCOUNTING POLICIES AND ESTIMATES.
Differences between the net interest spread and margin from a GAAP basis to a tax-equivalent basis were not material. YEAR ENDED DECEMBER 31, 2022 2021 2020 INTEREST INTEREST INTEREST AVERAGE INCOME/ YIELD/ AVERAGE INCOME/ YIELD/ AVERAGE INCOME/ YIELD/ BALANCE EXPENSE RATE BALANCE EXPENSE RATE BALANCE EXPENSE RATE (IN THOUSANDS, EXCEPT PERCENTAGES) Interest earning assets: Loans, net of unearned income $ 977,541 $ 41,497 4.25 % $ 988,761 $ 40,603 4.11 % $ 923,269 $ 40,652 4.40 % Short-term investments and bank deposits 23,213 209 0.90 46,977 58 0.12 19,955 100 0.50 Commercial paper — — — 329 2 0.52 12,013 146 1.21 Investment securities: Available for sale 185,710 5,610 3.02 159,458 4,543 2.85 145,788 4,591 3.15 Held to maturity 59,516 1,755 2.95 50,434 1,481 2.94 41,994 1,417 3.37 Total investment securities 245,226 7,365 3.00 209,892 6,024 2.87 187,782 6,008 3.20 TOTAL INTEREST EARNING ASSETS/ INTEREST INCOME 1,245,980 49,071 3.95 1,245,959 46,687 3.76 1,143,019 46,906 4.11 Non-interest earning assets: Cash and due from banks 17,602 18,736 18,091 Premises and equipment 17,498 17,749 18,439 Other assets 77,194 77,806 70,867 Allowance for loan losses (11,895) (11,919) (9,732) TOTAL ASSETS $ 1,346,379 $ 1,348,331 $ 1,240,684 Interest bearing liabilities: Interest bearing deposits: Interest bearing demand $ 227,838 $ 1,198 0.53 % $ 213,736 $ 248 0.12 % $ 175,088 $ 483 0.28 % Savings 137,845 135 0.10 126,050 173 0.14 104,442 148 0.14 Money market 289,674 2,008 0.69 297,844 673 0.23 234,771 1,031 0.44 Other time 285,760 3,083 1.08 305,251 3,712 1.22 345,228 5,972 1.73 Total interest bearing deposits 941,117 6,424 0.68 942,881 4,806 0.51 859,529 7,634 0.89 Federal funds purchased and other short-term borrowings 9,268 364 3.97 389 1 0.37 4,947 29 0.58 Advances from Federal Home Loan Bank 33,253 553 1.66 49,328 875 1.77 64,046 1,099 1.72 Guaranteed junior subordinated deferrable interest debentures — — — 9,741 944 9.69 13,085 1,121 8.57 Subordinated debt 27,000 1,054 3.90 15,079 854 5.66 7,650 520 6.80 Lease liabilities 3,446 100 2.89 3,729 106 2.86 3,949 112 2.84 TOTAL INTEREST BEARING LIABILITIES/INTEREST EXPENSE 1,014,084 8,495 0.84 1,021,147 7,586 0.75 953,206 10,515 1.10 Non-interest bearing liabilities: Demand deposits 215,196 211,557 175,336 Other liabilities 8,113 6,446 10,340 Stockholders’ equity 108,986 109,181 101,802 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,346,379 $ 1,348,331 $ 1,240,684 Interest rate spread 3.11 3.01 3.01 Net interest income/net interest margin (non-GAAP) 40,576 3.27 % 39,101 3.15 % 36,391 3.19 % Tax-equivalent adjustment (13) (18) (24) Net interest income (GAAP) $ 40,563 $ 39,083 $ 36,367 Net interest income may also be analyzed by segregating the volume and rate components of interest income and interest expense.
Differences between the net interest spread and margin from a GAAP basis to a tax-equivalent basis were not material. 23 Table of Contents YEAR ENDED DECEMBER 31, 2023 2022 2021 INTEREST INTEREST INTEREST AVERAGE INCOME/ YIELD/ AVERAGE INCOME/ YIELD/ AVERAGE INCOME/ YIELD/ BALANCE EXPENSE RATE BALANCE EXPENSE RATE BALANCE EXPENSE RATE (IN THOUSANDS, EXCEPT PERCENTAGES) Interest earning assets: Loans, net of unearned income $ 997,204 $ 51,643 5.18 % $ 977,541 $ 41,497 4.25 % $ 988,761 $ 40,603 4.11 % Short-term investments and bank deposits 3,942 251 6.38 23,213 209 0.90 46,977 58 0.12 Commercial paper — — — — — — 329 2 0.52 Investment securities: Available for sale 201,077 7,059 3.51 185,710 5,610 3.02 159,458 4,543 2.85 Held to maturity 61,090 1,922 3.15 59,516 1,755 2.95 50,434 1,481 2.94 Total investment securities 262,167 8,981 3.43 245,226 7,365 3.00 209,892 6,024 2.87 TOTAL INTEREST EARNING ASSETS/ INTEREST INCOME 1,263,313 60,875 4.84 1,245,980 49,071 3.95 1,245,959 46,687 3.76 Non-interest earning assets: Cash and due from banks 15,446 17,602 18,736 Premises and equipment 17,270 17,498 17,749 Other assets 75,111 77,194 77,806 Allowance for credit losses (13,066) (11,895) (11,919) TOTAL ASSETS $ 1,358,074 $ 1,346,379 $ 1,348,331 Interest bearing liabilities: Interest bearing deposits: Interest bearing demand $ 225,713 $ 4,058 1.80 % $ 227,838 $ 1,198 0.53 % $ 213,736 $ 248 0.12 % Savings 127,539 124 0.10 137,845 135 0.10 126,050 173 0.14 Money market 302,964 7,457 2.46 289,674 2,008 0.69 297,844 673 0.23 Other time 306,044 9,375 3.06 285,760 3,083 1.08 305,251 3,712 1.22 Total interest bearing deposits 962,260 21,014 2.18 941,117 6,424 0.68 942,881 4,806 0.51 Federal funds purchased and other short-term borrowings 35,755 1,944 5.44 9,268 364 3.97 389 1 0.37 Advances from Federal Home Loan Bank 22,167 731 3.30 33,253 553 1.66 49,328 875 1.77 Guaranteed junior subordinated deferrable interest debentures — — — — — — 9,741 944 9.69 Subordinated debt 27,000 1,054 3.90 27,000 1,054 3.90 15,079 854 5.66 Lease liabilities 3,238 97 3.00 3,446 100 2.89 3,729 106 2.86 TOTAL INTEREST BEARING LIABILITIES/INTEREST EXPENSE 1,050,420 24,840 2.36 1,014,084 8,495 0.84 1,021,147 7,586 0.75 Non-interest bearing liabilities: Demand deposits 191,580 215,196 211,557 Other liabilities 12,507 8,113 6,446 Shareholders’ equity 103,567 108,986 109,181 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,358,074 $ 1,346,379 $ 1,348,331 Interest rate spread 2.48 3.11 3.01 Net interest income/net interest margin (non-GAAP) 36,035 2.86 % 40,576 3.27 % 39,101 3.15 % Tax-equivalent adjustment (15) (13) (18) Net interest income (GAAP) $ 36,020 $ 40,563 $ 39,083 Net interest income may also be analyzed by segregating the volume and rate components of interest income and interest expense.
Factors contributing to the higher non-interest expense in 2022 included: ● the Company was required to recognize a settlement charge in connection with its defined benefit pension plan in 2022, which is explained in Note 17, Employee Benefit Plans.
Non-interest expense for 2022 totaled $48.0 million and increased by $1.0 million, or 2.2%, from 2021. Factors contributing to the higher non-interest expense in 2022 included: ● the Company was required to recognize a settlement charge in connection with its defined benefit pension plan in 2022, which is explained in Note 16, Employee Benefit Plans.
Within total salaries and benefits expense, salaries cost increased by $1.4 million, or 7.8%, due to merit increases and a higher level of full-time equivalent employees as the Company has been able to fill certain open positions this year.
Within total salaries and benefits expense, salaries cost increased by $1.4 million, or 7.8%, due to merit increases and a higher level of full-time equivalent employees as the Company was able to fill certain open positions during 2022. Also, contributing to the higher salaries and employee benefits costs were additional increases to health care, payroll taxes and other employee benefits.
The Company’s written lending policies require underwriting, loan documentation, and credit analysis standards to be met prior to funding any loan. After the loan has been approved and funded, continued periodic credit review is required. The Company’s policy is to individually review, as circumstances warrant, each of its commercial and commercial mortgage loans to determine if a loan is impaired.
The Company’s written lending policies require underwriting, loan documentation, and credit analysis standards to be met prior to funding any loan. After the loan has been approved and funded, continued periodic credit review is required.
Overall, in 2022, the average balance of total interest earning assets was consistent with the full year 2021 average, totaling $1.2 billion. Specifically, total loans averaged $978 million in 2022 which is $11.2 million, or 1.1%, lower than the 2021 full year average.
Overall, in 2023, the average balance of total interest earning assets was modestly higher than the full year of 2022 average, totaling $1.3 billion. Specifically, total loans averaged $997.2 million in 2023 which is $19.7 million, or 2.0%, higher than the 2022 full year average.
Short-term investments including commercial paper averaged $23.2 million in 2022 which is $24.1 million, or 50.9%, lower than the 2021 full year average. Total investment securities averaged $245.2 million in 2022 which is $35.3 million, or 16.8%, higher than the 2021 full year average.
Specifically, total loans averaged $978 million in 2022 which was $11.2 million, or 1.1%, lower than the 2021 full year average. Short-term investments including commercial paper averaged $23.2 million in 2022 which was $24.1 million, or 50.9%, lower than the 2021 full year average.
Total short-term investments including commercial paper averaged $23.2 million in 2022, which is $24.1 million, or 50.9%, lower than the 2021 average. Despite this decline, the Company’s liquidity position remains strong.
Total short-term investments including commercial paper averaged $23.2 million in 2022, which is $24.1 million, or 50.9%, lower than the 2021 average. Despite this decline, the Company’s liquidity position remained strong. On the liability side of the balance sheet, total average deposits for 2022 were relatively consistent with the 2021 full year average, exceeding by $1.9 million, or 0.2%.
Changes in net 21 Table of Contents interest income that could not be specifically identified as either a rate or volume change were allocated proportionately to changes in volume and changes in rate. 2022 vs. 2021 2021 vs. 2020 INCREASE (DECREASE) INCREASE (DECREASE) DUE TO CHANGE IN: DUE TO CHANGE IN: AVERAGE AVERAGE VOLUME RATE TOTAL VOLUME RATE TOTAL (IN THOUSANDS) INTEREST EARNED ON: Loans, net of unearned income $ (468) $ 1,362 $ 894 $ 2,750 $ (2,799) $ (49) Short-term investments and bank deposits (42) 193 151 70 (112) (42) Commercial paper (1) (1) (2) (91) (53) (144) Investment securities: Available for sale 783 284 1,067 410 (458) (48) Held to maturity 269 5 274 260 (196) 64 Total investment securities 1,052 289 1,341 670 (654) 16 Total interest income 541 1,843 2,384 3,399 (3,618) (219) INTEREST PAID ON: Interest bearing demand deposits 18 932 950 91 (326) (235) Savings deposits 16 (54) (38) 25 — 25 Money market (19) 1,354 1,335 226 (584) (358) Other time deposits (225) (404) (629) (637) (1,623) (2,260) Federal funds purchased and other short-term borrowings 255 108 363 (20) (8) (28) Advances from Federal Home Loan Bank (270) (52) (322) (256) 32 (224) Guaranteed junior subordinated deferrable interest debentures (472) (472) (944) (311) 134 (177) Subordinated debt 524 (324) 200 434 (100) 334 Lease liabilities (7) 1 (6) (7) 1 (6) Total interest expense (180) 1,089 909 (455) (2,474) (2,929) Change in net interest income $ 721 $ 754 $ 1,475 $ 3,854 $ (1,144) $ 2,710 LOAN QUALITY.
Changes in net interest income that could not be specifically identified as either a rate or volume change were allocated proportionately to changes in volume and changes in rate. 24 Table of Contents 2023 vs. 2022 2022 vs. 2021 INCREASE (DECREASE) INCREASE (DECREASE) DUE TO CHANGE IN: DUE TO CHANGE IN: AVERAGE AVERAGE VOLUME RATE TOTAL VOLUME RATE TOTAL (IN THOUSANDS) INTEREST EARNED ON: Loans, net of unearned income $ 854 $ 9,292 $ 10,146 $ (468) $ 1,362 $ 894 Short-term investments and bank deposits (300) 342 42 (42) 193 151 Commercial paper — — — (1) (1) (2) Investment securities: Available for sale 489 960 1,449 783 284 1,067 Held to maturity 47 120 167 269 5 274 Total investment securities 536 1,080 1,616 1,052 289 1,341 Total interest income 1,090 10,714 11,804 541 1,843 2,384 INTEREST PAID ON: Interest bearing demand deposits (11) 2,871 2,860 18 932 950 Savings deposits (11) — (11) 16 (54) (38) Money market 96 5,353 5,449 (19) 1,354 1,335 Other time deposits 235 6,057 6,292 (225) (404) (629) Federal funds purchased and other short-term borrowings 1,399 181 1,580 255 108 363 Advances from Federal Home Loan Bank (230) 408 178 (270) (52) (322) Guaranteed junior subordinated deferrable interest debentures — — — (472) (472) (944) Subordinated debt — — — 524 (324) 200 Lease liabilities (6) 3 (3) (7) 1 (6) Total interest expense 1,472 14,873 16,345 (180) 1,089 909 Change in net interest income $ (382) $ (4,159) $ (4,541) $ 721 $ 754 $ 1,475 LOAN QUALITY.
The Company’s deferred tax asset was $2.8 million at December 31, 2022 compared to a deferred tax liability of $934,000 at December 31, 2021, resulting primarily from the decrease in the fair value of the available for sale investment securities portfolio. SEGMENT RESULTS.
The Company’s deferred tax asset was $2.7 million at December 31, 2023 compared to $2.8 million at December 31, 2022, resulting primarily from the change in the allowance for credit losses which was offset by the change in the the fair value of the available for sale investment securities portfolio and the pension liability. 30 Table of Contents SEGMENT RESULTS.
The Company can also use various interest rate contracts, such as interest rate swaps, caps, floors and swaptions to help manage interest rate and market valuation risk exposure, which is incurred in normal recurrent banking activities.
The Company had various outstanding commitments to extend credit approximating $236.6 million and standby letters of credit of $8.2 million as of December 31, 2023. 37 Table of Contents The Company can also use various interest rate contracts, such as interest rate swaps, caps, floors and swaptions to help manage interest rate and market valuation risk exposure, which is incurred in normal recurrent banking activities.
The entire ALL is available to absorb future loan losses in any loan category. AT DECEMBER 31, 2022 2021 2020 2019 2018 PERCENT PERCENT PERCENT PERCENT PERCENT OF LOANS OF LOANS OF LOANS OF LOANS OF LOANS IN EACH IN EACH IN EACH IN EACH IN EACH CATEGORY CATEGORY CATEGORY CATEGORY CATEGORY TO TOTAL TO TOTAL TO TOTAL TO TOTAL TO TOTAL AMOUNT LOANS AMOUNT LOANS AMOUNT LOANS AMOUNT LOANS AMOUNT LOANS (IN THOUSANDS, EXCEPT PERCENTAGES) Commercial $ 2,653 23.1 % $ 3,071 25.5 % $ 3,472 31.4 % $ 3,951 30.1 % $ 3,057 29.0 % Commercial loans secured by non-owner occupied real estate 5,972 45.5 6,392 43.8 5,373 41.2 3,119 41.2 3,389 41.4 Real estate – residential mortgage 1,380 30.1 1,590 29.2 1,292 25.7 1,159 26.6 1,235 27.6 Consumer 85 1.3 113 1.5 115 1.7 126 2.1 127 2.0 Allocation to general risk 653 — 1,232 — 1,093 — 924 — 863 — Total $ 10,743 100.0 % $ 12,398 100.0 % $ 11,345 100.0 % $ 9,279 100.0 % $ 8,671 100.0 % Even though residential real estate mortgage loans comprise 30.1% of the Company’s total loan portfolio, only $1.4 million, or 12.8%, of the total ALL is allocated against this loan category.
The entire allowance for credit losses is available to absorb future loan losses in any loan category. AT DECEMBER 31, 2023 2022 2021 2020 2019 PERCENT PERCENT PERCENT PERCENT PERCENT OF LOANS OF LOANS OF LOANS OF LOANS OF LOANS IN EACH IN EACH IN EACH IN EACH IN EACH CATEGORY CATEGORY CATEGORY CATEGORY CATEGORY TO TOTAL TO TOTAL TO TOTAL TO TOTAL TO TOTAL AMOUNT LOANS AMOUNT LOANS AMOUNT LOANS AMOUNT LOANS AMOUNT LOANS (IN THOUSANDS, EXCEPT PERCENTAGES) Commercial real estate (owner occupied) $ 1,529 8.6 % $ — — % $ — — % $ — — % $ — — % Other commercial and industrial 3,030 15.4 — — — — — — — — Commercial (owner occupied real estate and other) — — 2,653 23.1 3,071 25.5 3,472 31.4 3,951 30.1 Commercial real estate (non-owner occupied) - retail 3,488 15.6 — — — — — — — — Commercial real estate (non-owner occupied) - multi-family 1,430 10.6 — — — — — — — — Other commercial real estate (non-owner occupied) 3,428 23.1 5,972 45.5 6,392 43.8 5,373 41.2 3,119 41.2 Residential mortgages 1,021 16.8 1,380 30.1 1,590 29.2 1,292 25.7 1,159 26.6 Consumer 1,127 9.9 85 1.3 113 1.5 115 1.7 126 2.1 Allocation to general risk — — 653 — 1,232 — 1,093 — 924 — Total $ 15,053 100.0 % $ 10,743 100.0 % $ 12,398 100.0 % $ 11,345 100.0 % $ 9,279 100.0 % The disproportionately higher allocations for commercial loans, including commercial loans secured by owner occupied real estate and commercial & industrial loans, and commercial loans secured by non-owner occupied real estate reflect the increased credit risk associated with those types of lending, the Company’s historical loss experience in these categories, and other qualitative factors.
The Company’s net interest income for the full year of 2022 increased by $1.5 million, or 3.8%, when compared to the full year of 2021. The Company’s net interest margin was 3.27% for the full year of 2022 representing a 12 basis point improvement from the full year of 2021.
The Company’s net interest income for the full year of 2023 decreased by $4.5 million, or 11.2%, when compared to the full year of 2022. The Company’s net interest margin was 2.86% for the full year of 2023 representing a 41-basis point decline from the full year of 2022.
Overall, the increase in net interest income, along with a reduced loan loss provision, more than offset a lower level of non-interest income and higher non-interest expense resulting in an improved earnings performance in 2022. Finally, the Company’s tangible book value per share ended 2022 at $5.40 (1) a decrease of 10.3% from 2021.
Overall, the increase in net interest income, along with a reduced loan loss provision, more than offset a lower level of non-interest income and higher non-interest expense resulting in an improved earnings performance in 2022. The Company reported net income of $7.1 million, or $0.41 per diluted common share, for 2021.
Despite the growth in average earning assets, interest income was unfavorably impacted by a decrease in the earning asset yield which declined by 35 basis points from 4.11% to 3.76%. All categories within the earning asset base demonstrated an interest income decrease between years.
Interest income was favorably impacted by an increase in the earning asset yield which improved by 89 basis points from 3.95% to 4.84%. All categories within the earning asset base demonstrated an interest income increase between years.
We anticipate that we will maintain our strong capital ratios throughout 2023. Capital generated from earnings will be utilized to pay the common stock cash dividend and will support controlled balance sheet growth. Our common dividend payout ratio for the full year 2022 was 26.7%. Total Parent Company cash was $9.6 million at December 31, 2022.
Capital generated from earnings will be utilized to pay the common stock cash dividend and will support controlled balance sheet growth. Total Parent Company cash was $8.2 million at December 31, 2023.
Cash and cash equivalents decreased by $18.1 million from December 31, 2021, to $22.9 million at December 31, 2022, due to $56.3 million of net cash used in investing activities which more than offset $32.9 million of net cash provided by financing activities and $5.2 million of net cash provided by operating activities.
Cash and cash equivalents decreased by $8.9 million from December 31, 2022, to $14.0 million at December 31, 2023, due to $40.0 million of net cash used in investing activities more than offsetting $24.8 million of net cash provided in financing activities and $6.3 million of net cash provided by operating activities.
The increased national interest rates also resulted in total deposit and borrowing costs increasing in 2022. However, the increase in deposit interest expense was partially offset by a 26% reduction in total borrowings interest expense, as the strategic actions taken by management in 2021 to lower funding costs favorably impacted financial performance.
However, the increase in deposit interest expense was partially offset by a 26% reduction in total borrowings interest expense, as the strategic actions taken by management in 2021 to lower funding costs favorably impacted financial performance. Overall, in 2022, the average balance of total interest earning assets was consistent with the full year 2021 average, totaling $1.2 billion.
The increase in non-performing assets, as well as non-accrual loans, reflects the partial charge-down and transfer of one commercial real estate loan relationship into non-accrual status while the borrower pursues the sale of the property. Total classified loans increased $6.8 million since the prior year-end and now total $23.8 million.
The increase in non-performing assets, as well as non-accrual loans, primarily reflects the partial charge-down and transfer into non-accrual status of one commercial real estate loan for a mixed-use retail/office property that has Rite Aid as a major tenant. Total classified loans increased $1.2 million since the prior year-end and now total $25.0 million.