Biggest changeDifferences 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.
Biggest changeDifferences between the net interest spread and margin from a GAAP basis to a tax-equivalent basis were not material. 20 Table of Contents YEAR ENDED DECEMBER 31, 2024 2023 INTEREST INTEREST AVERAGE INCOME/ YIELD/ AVERAGE INCOME/ YIELD/ BALANCE EXPENSE RATE BALANCE EXPENSE RATE (IN THOUSANDS, EXCEPT PERCENTAGES) Interest earning assets: Loans and loans held for sale, net of unearned income $ 1,037,734 $ 56,785 5.47 % $ 997,204 $ 51,643 5.18 % Short-term investments and bank deposits 3,853 250 6.49 3,942 251 6.38 Investment securities: Available for sale 188,072 7,209 3.83 201,077 7,059 3.51 Held to maturity 65,415 2,287 3.50 61,090 1,922 3.15 Total investment securities 253,487 9,496 3.75 262,167 8,981 3.43 TOTAL INTEREST EARNING ASSETS/ INTEREST INCOME 1,295,074 66,531 5.18 1,263,313 60,875 4.84 Non-interest earning assets: Cash and due from banks 14,333 15,446 Premises and equipment 18,610 17,270 Other assets 84,041 75,111 Allowance for credit losses (15,310) (13,066) TOTAL ASSETS $ 1,396,748 $ 1,358,074 Interest bearing liabilities: Interest bearing deposits: Interest bearing demand $ 225,741 $ 4,246 1.88 % $ 225,713 $ 4,058 1.80 % Savings 120,231 117 0.10 127,539 124 0.10 Money market 314,138 8,701 2.77 302,964 7,457 2.46 Time deposits 330,013 12,384 3.75 306,044 9,375 3.06 Total interest bearing deposits 990,123 25,448 2.57 962,260 21,014 2.18 Short-term borrowings 27,963 1,582 5.66 35,755 1,944 5.44 Advances from Federal Home Loan Bank 51,590 2,265 4.39 22,167 731 3.30 Subordinated debt 27,000 1,054 3.90 27,000 1,054 3.90 Lease liabilities 4,337 108 2.48 3,238 97 3.00 TOTAL INTEREST BEARING LIABILITIES/INTEREST EXPENSE 1,101,013 30,457 2.77 1,050,420 24,840 2.36 Non-interest bearing liabilities: Demand deposits 178,686 191,580 Other liabilities 12,973 12,507 Shareholders’ equity 104,076 103,567 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,396,748 $ 1,358,074 Interest rate spread 2.41 2.48 Net interest income/net interest margin (non-GAAP) 36,074 2.81 % 36,035 2.86 % Tax-equivalent adjustment (26) (15) Net interest income (GAAP) $ 36,048 $ 36,020 Net interest income may also be analyzed by segregating the volume and rate components of interest income and interest expense.
NON-INTEREST EXPENSE. Non-interest expense for 2023 totaled $49.4 million and increased by $1.4 million, or 2.8%, from 2022.
Non-interest expense for 2023 totaled $49.4 million and increased by $1.4 million, or 2.8%, from 2022.
Partially offsetting the higher level of salaries were lower incentive compensation and reduced pension expense as there are fewer employees in the defined benefit pension plan due to numerous retirements over the past few years; ● a $485,000, or 12.3%, increase in data processing and IT expenses due to increased software costs from our core data provider and additional expenses related to monitoring our computing and network environment; and ● a $200,000, or 38.8%, increase in FDIC insurance due to an increase in both the asset assessment base as well as the assessment rate.
Partially offsetting the higher level of salaries were lower incentive compensation and reduced pension expense as there were fewer employees in the defined benefit pension plan due to numerous retirements over the past few years; ● a $485,000, or 12.3%, increase in data processing and IT expenses due to increased software costs from our core data provider and additional expenses related to monitoring our computing and network environment; and ● a $200,000, or 38.8%, increase in FDIC insurance due to an increase in both the asset assessment base as well as the assessment rate.
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.
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. ● 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 35 Table of Contents every step through a customer’s life cycle, and further defining the role technology plays in anticipating and satisfying customer needs.
This process also considers economic conditions, for 39 Table of Contents a reasonable and supportable forecast period of two years. All of these factors may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provision for credit losses may be required that would adversely impact earnings in future periods.
This process also considers economic conditions, for a reasonable and supportable forecast period of two years. All of these factors may be susceptible to significant change. 34 Table of Contents To the extent actual outcomes differ from management estimates, additional provision for credit losses may be required that would adversely impact earnings in future periods.
The variability of net interest income is slightly negative in the upward rate scenarios as the Company is marginally more exposed to liabilities repricing upward to a greater extent than assets. Specifically, the cost of funds is immediately impacted when short-term national interest rates increase because certain deposit products and overnight borrowed funds move with the market.
The variability of net interest income was slightly negative in the upward rate scenarios as the Company was marginally more exposed to liabilities repricing upward to a greater extent than assets. Specifically, the cost of funds was immediately impacted when short-term national interest rates increase because certain deposit products and overnight borrowed funds move with the market.
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.
These assumptions include discount rates, benefits earned, interest costs, expected return on plan assets, mortality rates, and other factors. In 33 Table of Contents 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.
Factors contributing to the higher non-interest expense in 2023 included: ● the rise in total non-interest expense was primarily due to increased legal and professional fees related to the activities of an activist investor and a proxy contest relating to our 2023 annual meeting. These costs amounted to $2.2 million for the full year of 2023.
Factors contributing to the higher non-interest expense in 2023 included: ● the rise in total non-interest expense was primarily due to increased legal and professional fees related to the activities of an activist investor and a proxy contest relating to the Company’s 2023 annual meeting. These costs amounted to $2.2 million for the full year of 2023.
The Company estimates expected credit losses over the contractual period in which it is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life.
The Company estimates expected credit losses over the contractual period in which it is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancelable. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life.
We try to return earnings to shareholders through a combination of dividends and share repurchases (none currently authorized) subject to maintaining sufficient capital to support balance sheet growth and economic uncertainty. We strive to educate our employee base as to the meaning/importance of earnings per share as a performance measure.
We try to return earnings to shareholders through a combination of dividends and share repurchases (though none are currently authorized) subject to maintaining sufficient capital to support balance sheet growth and economic uncertainty. We strive to educate our employee base as to the meaning/importance of earnings per share as a performance measure.
Loans, or portions thereof, are charged-off against the ACL when they are deemed uncollectible. The ACL is an estimate of expected credit losses, measured over the contractual life of a loan, that considers our historical loss experience, current conditions and forecasts of future economic conditions.
Loans, or portions thereof, are charged off against the ACL when they are deemed uncollectible. The ACL is an estimate of expected credit losses, measured over the contractual life of a loan, which considers our historical loss experience, current conditions and forecasts of future economic conditions.
Non-interest income for 2023 totaled $16.4 million, a decrease of $303,000, or 1.8%, from 2022. Factors contributing to this lower level of non-interest income in 2023 included: ● AmeriServ Financial Bank sold all 7,859 shares of the Class B common stock of Visa, Inc. that it owned for a sale price of $1.7 million.
Non-interest income for 2023 totaled $16.4 million, a decrease of $303,000, or 1.8%, from 2022. Factors contributing to the lower level of non-interest income in 2023 included: ● AmeriServ Financial Bank sold all 7,859 shares of the Class B common stock of Visa, Inc., which it owned for a sale price of $1.7 million.
The simulation modeling incorporates assumptions about reinvestment and the repricing characteristics of certain assets and liabilities without stated contractual maturities; (ii) market value of portfolio equity sensitivity analysis; and (iii) static GAP analysis, which analyzes the extent to which interest rate sensitive assets and interest rate sensitive liabilities are matched at specific points in time.
The simulation modeling incorporates assumptions about reinvestment and the repricing characteristics of certain assets and liabilities without stated contractual maturities; (ii) market value of portfolio equity sensitivity analysis; and (iii) static GAP analysis, which analyzes the extent to which 29 Table of Contents interest rate sensitive assets and interest rate sensitive liabilities are matched at specific points in time.
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 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 points.
The Company monitors the trends in market value of portfolio equity sensitivity analysis on a quarterly basis. The following table presents an analysis of the sensitivity inherent in the Company’s net interest income and market value of portfolio equity.
The Company monitors the trends in market value of portfolio equity sensitivity analysis on a quarterly basis. 30 Table of Contents The following table presents an analysis of the sensitivity inherent in the Company’s net interest income and market value of portfolio equity.
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.
The Company’s interest rate sensitivity position shifts from being liability sensitive to an asset sensitive position over six months and beyond as more of our loans begin to reprice.
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 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. 36 Table of Contents
In addition, the Company has entered into three interest rate swaps with a total notional value of $70 million in order to hedge the interest rate risk associated with certain floating-rate time deposit accounts. At December 31, 2023, the hedges had a negative fair value of $446,000.
In addition, the Company has entered into three interest rate swaps with a total notional value of $70 million in order to hedge the interest rate risk associated with certain floating-rate time deposit accounts. At December 31, 2024, the hedges had a negative fair value of $169,000.
We also continue to closely monitor the loan portfolio given the number of relatively large-sized commercial and commercial real estate loans within the portfolio. As of December 31, 2023, the 25 largest credits represented 22.7% of total loans outstanding, which represents an increase from December 31, 2022 when it was 21.7%. ALLOWANCE AND PROVISION FOR CREDIT LOSSES.
We also continue to closely monitor the loan portfolio given the number of relatively large-sized commercial and commercial real estate loans within the portfolio. As of December 31, 2024, the 25 largest credits represented 24.0% of total loans outstanding, which represents an increase from December 31, 2023 when it was 22.7%. ALLOWANCE AND PROVISION FOR CREDIT LOSSES.
Net interest income is a primary source of the Company’s earnings; it is affected by interest rate fluctuations as well as changes in the amount 19 Table of Contents and mix of earning assets and interest bearing liabilities.
Net interest income is a primary source of the Company’s earnings, and it is affected by interest rate fluctuations as well as changes in the amount and mix of earning assets and interest bearing liabilities.
The Company believes it has ample liquidity available to fund outstanding loan commitments if they were fully drawn upon. 33 Table of Contents CAPITAL RESOURCES. The Bank meaningfully exceeds all regulatory capital ratios for each of the periods presented and is considered well capitalized.
The Company believes it has ample liquidity available to fund outstanding loan commitments if they were fully drawn upon. CAPITAL RESOURCES. The Bank exceeds all regulatory capital ratios for each of the periods presented and is considered well capitalized.
The holding company had $8.2 million of cash, short-term investments, and investment securities at December 31, 2023, which represents a $1.4 million decrease from the holding company’s cash position since December 31, 2022. Dividend payments from our subsidiaries provided ongoing cash to the holding company.
The holding company had $6.8 million of cash, short-term investments, and investment securities at December 31, 2024, which represents a $1.4 million decrease from the holding company’s cash position since December 31, 2023. Dividend payments from our subsidiaries provided ongoing cash to the holding company.
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.
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 (0.7) % 2.1 % 100 bp increase (0.3) 2.1 100 bp decrease (0.1) (4.4) 200 bp decrease (0.6) (11.8) The Company believes that its overall interest rate risk position is well controlled.
We will employ a work force succession plan to manage anticipated staff attrition while identifying and grooming high performing staff members to assume positions with greater responsibility within the organization.
We will employ a workforce succession plan to manage anticipated staff attrition while identifying and grooming high performing staff members to assume positions with greater responsibility within the organization.
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.
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 379% of regulatory capital at December 31, 2024.
In addition, ASU 2016-13 requires credit losses on available for sale (AFS) debt securities to be presented as an allowance rather than as a write-down when management does not intend to sell or believes that it is not more likely than not they will be required to sell the security.
In addition, ASC 326 requires credit losses on available for sale (AFS) debt securities to be presented as an allowance rather than as a write-down when management does not intend to sell or believes that it is not more likely than not they will be required to sell the security.
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.
As of December 31, 2024 and 2023, 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 $174.4 million and $121.4 million, respectively. The letters of credit serve as collateral, in place of pledged securities, for municipal deposits maintained at AmeriServ Financial Bank.
In addition, ASU 2016-13 requires credit losses on available for sale (AFS) debt securities to be presented as an allowance rather than as a write-down when management does not intend to sell or believes that it is not more likely than not they will be required to sell the security.
In addition, ASC 326 requires credit losses on available for sale (AFS) debt securities to be presented as an allowance rather than as a write-down when management does not intend to sell or believes that it is not more likely than not, they will be required to sell the security.
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.
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 $6.8 million at December 31, 2024.
The increase is attributable to management restructuring costs within the wealth management division, annual employee merit increases, a greater level of full-time equivalent employees as the Company filled certain open positions that were vacant last year, and the impact that inflationary pressures are having on the cost of new hires.
The increase was attributable to management restructuring costs within the wealth and capital management division, annual employee merit increases, a greater level of full-time equivalent employees as the Company filled certain open positions that were vacant, and the impact that inflationary pressures were having on the cost of new hires.
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 entire allowance for loan credit losses is available to absorb future losses in any loan category. AT DECEMBER 31, 2024 2023 2022 2021 2020 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) $ 398 8.1 % $ 1,529 8.6 % $ — — % $ — — % $ — — % Other commercial and industrial 2,860 13.8 3,030 15.4 — — — — — — Commercial (owner occupied real estate and other) — — — — 2,653 23.1 3,071 25.5 3,472 31.4 Commercial real estate (non-owner occupied) - retail 3,695 17.0 3,488 15.6 — — — — — — Commercial real estate (non-owner occupied) - multi-family 1,478 12.4 1,430 10.6 — — — — — — Other commercial real estate (non-owner occupied) 3,451 21.9 3,428 23.1 5,972 45.5 6,392 43.8 5,373 41.2 Residential mortgages 839 16.6 1,021 16.8 1,380 30.1 1,590 29.2 1,292 25.7 Consumer 1,191 10.2 1,127 9.9 85 1.3 113 1.5 115 1.7 Allocation to general risk — — — — 653 — 1,232 — 1,093 — Total $ 13,912 100.0 % $ 15,053 100.0 % $ 10,743 100.0 % $ 12,398 100.0 % $ 11,345 100.0 % 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.
This compares to net income of $7,448,000, or $0.43 per diluted common share, for 2022. The net loss was caused primarily by an increased provision for credit losses related to certain commercial real estate loans as well as management’s decision to execute an investment portfolio repositioning strategy.
This compared to net income of $7.4 million, or $0.43 per diluted common share in 2022. The net loss was caused primarily by an increased provision for credit losses related to certain commercial real estate loans as well as management’s decision to execute an investment portfolio repositioning strategy.
It should be noted that approximately 50% of these uninsured deposits relate to public funds from municipalities, government entities, and school districts which by law are required to be collateralized with investment securities or FHLB letters of credit to protect these depositor funds. Total borrowings have decreased by $22.8 million, or 16.5%, since year-end 2022.
It should be noted that approximately 50% of these uninsured deposits relate to public funds from municipalities, government entities, and school districts which by law are required to be collateralized with investment securities or FHLB letters of credit to protect these depositor funds. Total borrowings have decreased by $14.8 million, or 17.3%, since year-end 2023.
In addition to its loyal core deposit base, the Company has several other sources of liquidity, including a significant unused borrowing capacity at the Federal Home Loan Bank (FHLB), overnight lines of credit at correspondent banks and access to the Federal Reserve Discount Window.
In addition to its strong, loyal core deposit base, the Company has several other sources of liquidity, including a significant unused borrowing capacity at the Federal Home Loan Bank (FHLB), overnight lines of credit at correspondent banks and access to the Federal Reserve Discount Window. Overall, the core deposit base is adequate to fund the Company’s operations.
As of December 31, 2023, the Company had $76.5 million in the notional amount of interest rate swap assets outstanding, with a fair value of $4.6 million. Simultaneously, the Company had $76.5 million in the notional amount of interest rate swap liabilities outstanding, with a negative fair value of $4.7 million.
As of December 31, 2024, the Company had $66.5 million in the notional amount of interest rate swap assets outstanding, with a fair value of $4.7 million. Simultaneously, the Company had $66.5 million in the notional amount of interest rate swap liabilities outstanding, with a negative fair value of $4.7 million.
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 Company had various outstanding commitments to extend credit approximating $233.2 million and standby letters of credit of $8.7 million as of December 31, 2024. 32 Table of Contents The Company can also use various interest rate contracts, such as interest rate swaps, caps, and floors to help manage interest rate and market valuation risk exposure, which is incurred in normal recurrent banking activities.
Based on the Company’s current allowance for credit losses methodology and the related assessment of the inherent risk factors contained within the Company’s investment securities and loan portfolios, we believe that the allowance for 28 Table of Contents credit losses is adequate at December 31, 2023 to cover losses within the Company’s investment securities and loan portfolios. NON-INTEREST INCOME.
Based on the Company’s current allowance for credit losses methodology and the related assessment of the inherent risk factors contained within the Company’s investment securities and loan portfolios, we believe that the allowance for credit losses was adequate at December 31, 2024 to cover losses within the Company’s investment securities and loan portfolios. NON-INTEREST INCOME.
This change was driven by a decrease in short-term borrowings which was partially offset by an increase in FHLB term advances. Specifically, short-term borrowings decreased by $47.7 million, or 53.8%. Given the high cost of overnight borrowed funds, management has been effectively controlling the usage of this funding source.
This change was driven by a decrease in short-term borrowings which was partially offset by an increase in FHLB term advances. Specifically, short-term borrowings decreased by $26.3 million, or 64.2%. Given the high cost of overnight borrowed funds, management has been effectively controlling the usage of this funding source.
The Company utilizes a variety of these methods of liability liquidity. Additionally, the Company’s subsidiary bank is a member of the FHLB, which provides the opportunity to obtain short-term to longer-term advances based upon the Company’s investment in certain residential mortgage, commercial real estate, and commercial and industrial loans.
Additionally, the Company’s subsidiary bank is a member of the FHLB, which provides the opportunity to obtain short-term to longer-term advances based upon the Company’s investment in certain residential mortgage, commercial real estate, and commercial and industrial loans.
SELECTED FIVE-YEAR CONSOLIDATED FINANCIAL DATA AT OR FOR THE YEAR ENDED DECEMBER 31, 2023 2022 2021 2020 2019 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS) SUMMARY OF INCOME STATEMENT DATA: Total interest income $ 60,860 $ 49,058 $ 46,669 $ 46,882 $ 49,767 Total interest expense 24,840 8,495 7,586 10,515 14,325 Net interest income 36,020 40,563 39,083 36,367 35,442 Provision for credit losses 7,429 50 1,100 2,375 800 Net interest income after provision for credit losses 28,591 40,513 37,983 33,992 34,642 Total non-interest income 16,389 16,692 17,761 16,275 14,773 Total non-interest expense 49,368 48,004 46,970 44,455 41,815 Income (loss) before income taxes (4,388) 9,201 8,774 5,812 7,600 Provision (benefit) for income taxes (1,042) 1,753 1,702 1,214 1,572 Net income (loss) $ (3,346) $ 7,448 $ 7,072 $ 4,598 $ 6,028 PER COMMON SHARE DATA: Basic earnings per share $ (0.20) $ 0.44 $ 0.41 $ 0.27 $ 0.35 Diluted earnings per share (0.20) 0.43 0.41 0.27 0.35 Cash dividends declared 0.120 0.115 0.100 0.100 0.095 Book value at period end 5.96 6.20 6.82 6.12 5.78 BALANCE SHEET AND OTHER DATA: Total assets $ 1,389,638 $ 1,363,874 $ 1,335,560 $ 1,282,733 $ 1,171,184 Loans and loans held for sale, net of unearned income 1,038,401 990,825 986,037 978,345 887,574 Allowance for credit losses - loans 15,053 10,743 12,398 11,345 9,279 Investment securities, net of allowance for credit losses: Available for sale 165,711 179,508 163,171 144,165 141,749 Held to maturity 63,979 61,878 53,751 44,222 39,936 Deposits 1,158,360 1,108,537 1,139,378 1,054,920 960,513 Total borrowed funds 115,556 138,373 72,837 114,080 100,574 Shareholders’ equity 102,277 106,178 116,549 104,399 98,614 Full-time equivalent employees 307 315 304 299 309 SELECTED FINANCIAL RATIOS: Return on average assets (0.25) % 0.55 % 0.52 % 0.37 % 0.51 % Return on average total equity (3.23) 6.83 6.48 4.52 6.02 Loans and loans held for sale, net of unearned income, as a percent of deposits, at period end 89.64 89.38 86.54 92.74 92.41 Common stock cash dividends as a percent of net income (loss) (61.48) 26.41 24.14 37.09 27.36 Interest rate spread 2.47 3.11 3.01 3.01 3.05 Net interest margin 2.86 3.27 3.15 3.19 3.29 Allowance for credit losses - loans as a percentage of loans, net of unearned income, at period end 1.45 1.08 1.26 1.16 1.05 Non-performing assets as a percentage of loans and other real estate owned, at period end 1.19 0.52 0.34 0.34 0.26 Net charge-offs as a percentage of average loans 0.35 0.17 — 0.03 0.02 18 Table of Contents RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2023, 2022, AND 2021 PERFORMANCE OVERVIEW.
SELECTED FIVE-YEAR CONSOLIDATED FINANCIAL DATA AT OR FOR THE YEAR ENDED DECEMBER 31, 2024 2023 2022 2021 2020 (IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS) SUMMARY OF INCOME STATEMENT DATA: Total interest income $ 66,505 $ 60,860 $ 49,058 $ 46,669 $ 46,882 Total interest expense 30,457 24,840 8,495 7,586 10,515 Net interest income 36,048 36,020 40,563 39,083 36,367 Provision for credit losses 884 7,429 50 1,100 2,375 Net interest income after provision for credit losses 35,164 28,591 40,513 37,983 33,992 Total non-interest income 17,975 16,389 16,692 17,761 16,275 Total non-interest expense 48,740 49,368 48,004 46,970 44,455 Income (loss) before income taxes 4,399 (4,388) 9,201 8,774 5,812 Provision (benefit) for income taxes 798 (1,042) 1,753 1,702 1,214 Net income (loss) $ 3,601 $ (3,346) $ 7,448 $ 7,072 $ 4,598 PER COMMON SHARE DATA: Basic earnings per share $ 0.21 $ (0.20) $ 0.44 $ 0.41 $ 0.27 Diluted earnings per share 0.21 (0.20) 0.43 0.41 0.27 Cash dividends declared 0.120 0.120 0.115 0.100 0.100 Book value at period end 6.49 5.96 6.20 6.82 6.12 BALANCE SHEET AND OTHER DATA: Total assets $ 1,422,362 $ 1,389,638 $ 1,363,874 $ 1,335,560 $ 1,282,733 Loans and loans held for sale, net of unearned income 1,068,409 1,038,401 990,825 986,037 978,345 Allowance for credit losses - loans 13,912 15,053 10,743 12,398 11,345 Investment securities, net of allowance for credit losses: Available for sale 155,620 165,711 179,508 163,171 144,165 Held to maturity 63,837 63,979 61,878 53,751 44,222 Deposits 1,200,995 1,158,360 1,108,537 1,139,378 1,054,920 Total borrowed funds 101,687 115,556 138,373 72,837 114,080 Shareholders’ equity 107,248 102,277 106,178 116,549 104,399 Full-time equivalent employees 302 307 315 304 299 SELECTED FINANCIAL RATIOS: Return on average assets 0.26 % (0.25) % 0.55 % 0.52 % 0.37 % Return on average total equity 3.46 (3.23) 6.83 6.48 4.52 Loans and loans held for sale, net of unearned income, as a percentage of deposits, at period end 88.96 89.64 89.38 86.54 92.74 Common stock cash dividends as a percentage of net income (loss) 55.99 (61.48) 26.41 24.14 37.09 Interest rate spread 2.41 2.47 3.11 3.01 3.01 Net interest margin 2.81 2.86 3.27 3.15 3.19 Allowance for credit losses - loans as a percentage of loans, net of unearned income, at period end 1.30 1.45 1.08 1.26 1.16 Non-performing loans as a percentage of loans, at period end 1.02 1.19 0.52 0.34 0.34 Net charge-offs as a percentage of average loans 0.19 0.35 0.17 — 0.03 17 Table of Contents RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023 PERFORMANCE OVERVIEW.
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.
It should be noted that this ratio increased from 375% at December 31, 2023 due to growth in non-owner occupied commercial real estate loan balances which more than offset the increase 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 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.
The tax equivalent adjustments to interest income on loans for the years ended December 31, 2024 and 2023 was $26,000 and $15,000, respectively, which is reconciled to the corresponding GAAP measure at the bottom of the table.
Such factors include the following: (i) the effect of changing regional and national economic conditions; (ii) the effects of trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve; (iii) significant changes in interest rates and prepayment speeds; (iv) inflation, stock and bond market, and monetary fluctuations; (v) credit risks of commercial, real estate, consumer, and other lending activities; (vi) changes in federal and state banking and financial services laws and regulations and supervisory actions by such regulators, including bank failures; (vii) the presence in the Company’s market area of competitors with greater financial resources than the Company; (viii) the timely development of competitive new products and services by the Company and the acceptance of those products and services by customers and regulators (when required); (ix) the willingness of customers to substitute competitors’ products and services for those of the Company and vice versa; (x) changes in consumer spending and savings habits; (xi) unanticipated regulatory or judicial proceedings; (xii) the ability to attract new or retain existing deposits or to retain or grow loans, including growth from unfunded closed loans; (xiii) the ability to generate future revenue growth or to control future growth in non-interest expense, including, but not limited to, those related to technological changes, including changes regarding artificial intelligence and cybersecurity, changes affecting oversight of the financial services industry, and changes intended to manage or mitigate climate and related environmental risks; (xiv) the impact of failure in, or breach of, our operational or security systems or those of third parties with whom we do business, including as a result of cyberattacks or an increase in the incidence of fraud, illegal payments, security breaches or other illegal acts impacting us or our customers; (xv) expense and reputational impact on the Company as a result of litigation and other expenses related to the continuing activities of an activist shareholder; (xvi) legal, reputational, and financial risks resulting from the MOVEit cyber incident, our ongoing investigation of the incident, including the Company’s potential discovery of additional information related to the incident in connection with this investigation, any potential regulatory inquiries and/or litigation to which the Company may become subject in 41 Table of Contents connection with this incident, the extent of remediation and other additional costs that may be incurred by the Company in connection with this incident, the extent of insurance coverage and contractual indemnification, the potential that other third-party vendors may have been affected by the MOVEit vulnerability in a manner that may compromise client data, including personally identifiable information; and (xvii) other external developments which could materially impact the Company’s operational and financial performance.
Such factors include the following: (i) the effect of changing regional and national economic conditions; (ii) the effects of trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve; (iii) significant changes in interest rates and prepayment speeds; (iv) inflation, stock and bond market, and monetary fluctuations; (v) credit risks of commercial, real estate, consumer, and other lending activities; (vi) changes in federal and state banking and financial services laws and regulations and supervisory actions by such regulators, including bank failures; (vii) the presence in the Company’s market area of competitors with greater financial resources than the Company; (viii) the timely development of competitive new products and services by the Company and the acceptance of those products and services by customers and regulators (when required); (ix) the willingness of customers to substitute competitors’ products and services for those of the Company and vice versa; (x) changes in consumer spending and savings habits; (xi) unanticipated regulatory or judicial proceedings; (xii) the ability to attract new or retain existing deposits or to retain or grow loans, including growth from unfunded closed loans; (xiii) the ability to generate future revenue growth or to control future growth in non-interest expense, including, but not limited to, those related to technological changes, including changes regarding artificial intelligence and cybersecurity, changes affecting oversight of the financial services industry, and changes intended to manage or mitigate climate and related environmental risks; (xiv) the impact of failure in, or breach of, our operational or security systems or those of third parties with whom we do business, including as a result of cyberattacks or an increase in the incidence of fraud, illegal payments, security breaches or other illegal acts impacting us or our customers; and (xv) other external developments which could materially impact the Company’s operational and financial performance.
While the Company has frequently executed common stock buyback programs in the past, we presently do not have one in place due to the drop in our tangible common equity ratio to 6.44% (1) . At December 31, 2023, the Company had approximately 17.1 million common shares outstanding.
While the Company has frequently executed common stock buyback programs in the past, we presently do not have one in place due to the reduced level of our tangible common equity ratio at 6.64% (1) . At December 31, 2024, the Company had approximately 16.5 million common shares outstanding.
In addition to its strong, loyal core deposit base, the Company has several 32 Table of Contents other sources of liquidity, including a significant unused borrowing capacity at the Federal Home Loan Bank (FHLB), overnight lines of credit at correspondent banks and access to the Federal Reserve Discount Window.
The Company does not utilize brokered deposits as a funding source. In addition to its loyal core deposit base, the Company has several other sources of liquidity, including a significant unused borrowing capacity at the Federal Home Loan Bank (FHLB), overnight lines of credit at correspondent banks and access to the Federal Reserve Discount Window.
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 loan to deposit ratio averaged 89.1% in the fourth quarter of 2024, which indicates that the Company has ample capacity to continue to grow its loan portfolio and is well positioned to support its customers and community during times of economic volatility. Total interest expense increased by $5.6 million, or 22.6%, for the full year of 2024 when compared to last year.
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’s deferred tax asset was $1.4 million at December 31, 2024 compared to $2.7 million at December 31, 2023, resulting primarily from the change in the allowance for credit losses, the fair value of the available for sale investment securities portfolio, and the pension liability, which were partially offset by the net operating loss. 26 Table of Contents SEGMENT REPORTING.
This standard replaces the incurred loss methodology for recognizing credit losses and requires the Company to measure the current expected credit losses (CECL) on financial assets measured at amortized cost, including loans and held to maturity (HTM) securities, and off-balance sheet credit exposures such as unfunded commitments.
ASC 326, Financial Instruments - Credit Losses , requires the Company to measure the current expected credit losses (CECL) on financial assets measured at amortized cost, including loans and held to maturity (HTM) securities, and off-balance sheet credit exposures such as unfunded commitments.
At December 31, 2023, the Company had $294 million of overnight borrowing availability at the FHLB, $40 million of short-term borrowing availability at the Federal Reserve Bank and $35 million of unsecured federal funds lines with correspondent banks.
At December 31, 2024, the Company 28 Table of Contents had $277 million of overnight borrowing availability at the FHLB, $41 million of short-term borrowing availability at the Federal Reserve Bank and $35 million of unsecured federal funds lines with correspondent banks.
The Company’s common equity tier 1 capital ratio was 9.46%, the tier 1 capital ratio was 9.46%, and the total capital ratio was 13.03% at December 31, 2023. The Company’s tier 1 leverage ratio was 7.80% at December 31, 2023. We anticipate that we will maintain our strong capital ratios throughout 2024.
The Company’s common equity tier 1 capital ratio was 9.19%, the tier 1 capital ratio was 9.19%, and the total capital ratio was 12.70% at December 31, 2024. The Company’s tier 1 leverage ratio was 7.68% at December 31, 2024. We anticipate that we will maintain our strong capital ratios throughout 2025.
The Company expects to recover this loss in 3.7 years and to generate additional interest income from this transaction of approximately $325,000 in 2024; ● a $765,000, or 30.0%, decrease in other income due primarily to the recognition of an unfavorable adjustment to the fair market value of a risk participation agreement as well as the recognition of a credit valuation adjustment to the market value of the interest rate swap contracts that the Company executed to accommodate the needs of certain borrowers while managing our interest rate risk position; and ● a $354,000, or 3.0%, decrease in wealth management fees due to the unfavorable market conditions for both equity securities and particularly bonds which existed for the majority of the 2023 year that more than offset the positive impact of new customer business growth.
The proceeds from this sale were used to purchase new government agency mortgage-backed securities that have a yield of 5.2% and an effective duration of 3.6 years; ● a $765,000, or 30.0%, decrease in other income due primarily to the recognition of an unfavorable adjustment to the fair market value of a risk participation agreement as well as the recognition of a credit valuation adjustment to the market value of the interest rate swap contracts that the Company executed to accommodate the needs of certain borrowers while managing its interest rate risk position; and ● a $354,000, or 3.0%, decrease in wealth management fees due to the unfavorable market conditions for both equity securities and particularly bonds which existed for the majority of the 2023 year that more than offset the positive impact of new customer business growth.
Despite the net loss recognized during 2023, the Company’s Board of Directors expects to continue the common stock dividend at its current level of $0.03 per quarter given the Company’s strong capital position and projected earnings improvement in 2024.
The Company’s Board of Directors expects to continue the common stock dividend at its current level of $0.03 per quarter given the Company’s strong capital position and projected earnings power.
The Company entered into risk participation agreements (RPAs) with the lead bank of two commercial real estate loan arrangements. As a participating bank, the Company guarantees the performance on a borrower-related interest rate swap contract. The notional amount of the RPAs outstanding at December 31, 2023 was $6.8 million, with a negative fair value of $410,000.
The Company entered into a risk participation agreement (RPA) with the lead bank of a commercial real estate loan arrangement. As a participating bank, the Company guarantees the performance on a borrower-related interest rate swap contract. The notional amount of the RPA outstanding at December 31, 2024 was $4.9 million, with a negative fair value of $207,000.
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).
The Company’s strategy to increase term advances to lock in lower rates than overnight borrowings due to the inversion in the short end of the yield curve has favorably impacted net interest income. 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).
Banking institutions that fail to meet the effective minimum ratios once the CCB is taken into account will be subject to constraints on capital distributions, including dividends and share repurchases, and certain discretionary executive compensation.
The capital rules also impose a 2.5% capital conservation buffer (CCB) on top of the three minimum risk-weighted asset ratios. Banking institutions that fail to meet the effective minimum ratios once the CCB is taken into account will be subject to constraints on capital distributions, including dividends and share repurchases, and certain discretionary executive compensation.
Overall, the 2023 full year average balance of total interest earning assets increased over last year’s full year average by $17.3 million, or 1.4% as there was an increased level of average total loans and average total investment securities which were partially offset by a decreased level of short-term investments.
Overall, the 2024 full year average balance of total interest earning assets increased over last year’s full year average by $31.8 million, or 2.5%, as there was an increased level of average total loans which was partially offset by decreased levels of short-term investments and bank deposits and total investment securities.
The average total loan portfolio yield increased by 93 basis points from 4.25% to 5.18% in 2023 while the average yield on total investment securities increased by 43 basis points from 3.00% to 3.43%. Total average loans for the full year of 2023 were $19.7 million, or 2.0%, higher than the 2022 full year average.
The average total loan portfolio yield increased by 29-basis points from 5.18% to 5.47% in 2024 while the average yield on total investment securities increased by 32-basis points from 3.43% to 3.75%. Total average loans for the full year of 2024 were higher than the 2023 average by $40.5 million, or 4.1%.
The fed funds rate is currently at a targeted range of 5.25% to 5.50% as the Federal Reserve took action during 2023 to increase the rate a total of 100 basis points. Overall, the Company’s interest rate risk position is relatively neutral.
The fed funds rate is currently at a targeted range of 4.25% to 4.50% as the Federal Reserve took action during the third and fourth quarters of 2024 to ease monetary policy and decrease the rate a total of 100 basis points. The Company’s interest rate risk position is relatively neutral.
The rising national interest rates resulted in certain deposit products, particularly public funds, which are tied to a market index, repricing upward with the move in short-term national interest rates causing interest expense to increase. Additionally, increased market competition resulted in the Company increasing rates on certain shorter-term certificates of deposit to retain funds.
The year-over-year increase in total interest expense was primarily due to the impact of the rising national interest rates experienced during 2023, which resulted in certain deposit products, particularly public funds, which are tied to a market index, repricing upward. Additionally, increased market competition resulted in the Company raising rates on certain shorter-term certificates of deposit to retain funds.
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 summarizes some of the Company’s key profitability performance indicators. YEAR ENDED DECEMBER 31, 2024 2023 (IN THOUSANDS, EXCEPT PER SHARE DATA AND RATIOS) Net income (loss) $ 3,601 $ (3,346) Diluted earnings per share 0.21 (0.20) Return on average assets 0.26 % (0.25) % Return on average equity 3.46 (3.23) The Company reported net income of $3,601,000, or $0.21 per diluted common share, for 2024.
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.
We strive to operate our loan to deposit ratio in a range of 80% to 100%. The Company’s loan to deposit ratio averaged 88.8% in 2024, which indicates that the Company has ample capacity to continue to grow its loan portfolio and is well positioned to support its customers and community during times of economic volatility.
Total deposits, including non-interest bearing demand deposits, averaged $1.154 billion for the full year of 2023, which was $2.5 million, or 0.2%, lower than the $1.156 billion average for the full year of 2022. The 2023 full year average of short-term and FHLB borrowed funds was $57.9 million, which represented an increase of $15.4 million, or 36.2%.
Total deposits, including non-interest bearing demand deposits, averaged $1.169 billion for the full year of 2024, which was $15.0 million, or 1.3%, higher than the $1.154 billion average for the full year of 2023. The 2024 full year average of short-term and FHLB borrowed funds was $79.6 million, which represented an increase of $21.6 million, or 37.3%.
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.
Within investing activities, cash advanced for new loans originated totaled $183.0 million and was $33.5 million higher than the $149.5 million of cash received from loan principal payments. Within financing activities, total short-term borrowings decreased by $26.3 million, total FHLB borrowings increased by $11.5 million while total deposits increased by $42.6 million.
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.
The following table sets forth the calculation of the Company’s tangible common equity ratio and tangible book value per share at December 31, 2024 and 2023 (in thousands, except share and ratio data): AT DECEMBER 31, 2024 2023 Total shareholders’ equity $ 107,248 $ 102,277 Less: Intangible assets 13,688 13,712 Tangible common equity 93,560 88,565 Total assets 1,422,362 1,389,638 Less: Intangible assets 13,688 13,712 Tangible assets 1,408,674 1,375,926 Tangible common equity ratio (non-GAAP) 6.64 % 6.44 % Total shares outstanding 16,519,267 17,147,270 Tangible book value per share (non-GAAP) $ 5.66 $ 5.16 CRITICAL ACCOUNTING POLICIES AND ESTIMATES.
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.
In addition, interest income was favorably impacted by an increase in the earning asset yield which improved by 34-basis points from 4.84% to 5.18%. Most categories within the earning asset base, particularly loans and investment securities, demonstrated an interest income increase between years.
However, given continued activity by the activist investor, the Company cannot estimate, at this time, costs related to this issue in 2024; ● a $2.5 million, or 47.7%, reduction in other expense as the Company did not have to recognize a pension settlement charge in 2023; ● a $1.1 million, or 4.0%, increase in salaries and employee benefits expense.
As expected, costs related to the activist shareholder declined as the year progressed; ● a $2.5 million, or 47.7%, reduction in other expense as the Company did not have to recognize a pension settlement charge in 2023; ● a $1.1 million, or 4.0%, increase in salaries and employee benefits expense.
Finally, the full year 2023 total average balance of short-term investments and bank deposits decreased since last year by $19.3 million, or 83.0%, as the Company re-deployed its excess liquidity into higher yield loans and securities. On the liability side of the balance sheet, for the full year of 2023, total average deposits were relatively consistent with the 2022 full year average, decreasing by only $2.5 million, or 0.2%.
Finally, the full year of 2024 total average balance of short-term investments and bank deposits remained relatively consistent with last year totaling $3.9 million, as the Company re-deployed its excess liquidity into higher yield loans. On the liability side of the balance sheet, the full year of 2024 total average deposits were $15.0 million, or 1.3%, higher when compared to 2023.
As of December 31, 2023 and 2022, the estimated amount of uninsured deposits was $384.5 million and $316.5 million, respectively. The estimate of uninsured deposits was done at a single account level and does not take into account total customer balances in the Bank.
The estimate of uninsured deposits was done at a single account level and does not take into account total customer balances in the Bank.
Additionally, the Asset Quality Task Force, which is a group comprised of senior level personnel, meets monthly to monitor the status of problem loans. 25 Table of Contents AT DECEMBER 31, 2023 2022 2021 (IN THOUSANDS, EXCEPT PERCENTAGES) Total accruing loan delinquency (past due 30 to 89 days) $ 1,818 $ 6,296 $ 6,336 Total non-accrual loans 12,167 5,161 3,323 Total non-performing assets (1) 12,393 5,200 3,323 Accruing loan delinquency, as a percentage of total loans, net of unearned income 0.18 % 0.64 % 0.64 % Non-accrual loans, as a percentage of total loans, net of unearned income 1.17 0.52 0.34 Non-performing assets, as a percentage of total loans, net of unearned income, and other real estate owned and repossessed assets (1) 1.19 0.52 0.34 Non-performing assets, as a percentage of total assets (1) 0.89 0.38 0.25 Total classified loans (loans rated substandard or doubtful) (2) $ 24,996 $ 23,837 $ 17,009 (1) Non-performing assets are comprised of (i) loans that are on a non-accrual basis, (ii) loans that are contractually past due 90 days or more as to interest and principal payments, and (iii) other real estate owned and repossessed assets.
Additionally, the Asset Quality Task Force, which is a group comprised of senior level personnel, meets monthly to monitor the status of problem loans. AT DECEMBER 31, 2024 2023 (IN THOUSANDS, EXCEPT PERCENTAGES) Total accruing loan delinquency $ 4,475 $ 1,818 Total non-accrual loans 10,810 12,167 Total non-performing loans (1) 10,933 12,378 Accruing loan delinquency, as a percentage of total loans, net of unearned income 0.42 % 0.18 % Non-accrual loans, as a percentage of total loans, net of unearned income 1.01 1.17 Non-performing loans, as a percentage of total loans, net of unearned income (1) 1.02 1.19 Non-performing loans, as a percentage of total assets (1) 0.77 0.89 Total classified loans (loans rated substandard or doubtful) (2) $ 23,552 $ 24,996 (1) Non-performing loans are comprised of loans that are on a non-accrual basis and loans that are contractually past due 90 days or more as to interest and principal payments.
Deposit interest expense was higher by $14.6 million, or 227.1%, while the full year 2023 average volume of total interest-bearing deposits grew from the 2022 full year average by $21.1 million, or 2.2%.
Deposit interest expense was higher by $4.4 million, or 21.1%, for the full year as the average volume of total interest-bearing deposits grew by $27.9 million, or 2.9%, for the year.
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.
Cash and cash equivalents increased by $3.7 million from December 31, 2023 to $17.7 million at December 31, 2024 due to $24.1 million of net cash provided in financing activities and $2.7 million of net cash provided by operating activities more than offsetting $23.1 million of net cash used in investing activities.
Finally, the balance of FHLB term advances at December 31, 2023 increased $24.8 million, or 125.5%, from the prior year, due to the inversion in the yield curve resulting in FHLB term advances having interest rates that are lower than the cost of overnight borrowings. Management places primary emphasis on simulation modeling to manage and measure interest rate risk.
Finally, the balance of FHLB term advances at December 31, 2024 increased $11.5 million, or 25.8%, from the prior year, due to the modest inversion in the short end of the yield curve resulting in FHLB term advances having interest rates that are lower than the cost of overnight borrowings.
BALANCE SHEET. The Company’s total consolidated assets of $1.390 billion at December 31, 2023 increased by $25.8 million, or 1.9%, from the $1.364 billion level at December 31, 2022.
The Company’s total consolidated assets of $1.422 billion at December 31, 2024 increased by $32.7 million, or 2.4%, from the $1.390 billion level at December 31, 2023.
In 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.
This compares to allowance coverage of non-performing loans of 122% and total loans of 1.45% as of December 31, 2023. 23 Table of Contents The following table sets forth changes specific to the allowance for loan credit losses and certain ratios for the periods ended. YEAR ENDED DECEMBER 31, 2024 2023 (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) $ 84,705 $ 85,590 Other commercial and industrial 147,358 151,378 Commercial real estate (non-owner occupied) - retail 172,347 157,054 Commercial real estate (non-owner occupied) - multi-family 119,860 103,468 Other commercial real estate (non-owner occupied) 235,125 228,314 Residential mortgages 178,582 175,299 Consumer 105,692 101,350 Total loans and loans held for sale, net of unearned income 1,037,734 997,204 At December 31, 1,068,409 1,038,401 As a percentage of average loans: Net charge-offs (recoveries): Commercial real estate (owner occupied) (0.03) % (0.03) % Other commercial and industrial 0.26 0.32 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) 0.66 0.35 Residential mortgages (0.01) 0.02 Consumer 0.12 0.15 Total loans and loans held for sale, net of unearned income 0.19 0.35 Provision for credit losses 0.08 0.66 Allowance, as a multiple of net charge-offs 6.88x 4.35x The following schedule sets forth the allocation of the allowance for loan credit losses among the various loan categories.
Overall, the Company’s 2023 net loss reflects the significantly higher provision for credit losses, decreased levels of both net interest income and non-interest income and increased total non-interest expense.
Additionally, total non-interest expense was higher for 2023, due to additional legal and professional services costs caused by litigation and responses to the actions of an activist investor. Overall, the Company’s 2023 net loss reflects the significantly higher provision for credit losses, decreased levels of both net interest income and non-interest income, and increased total non-interest expense.
This standard replaces the incurred loss methodology for recognizing credit losses and requires the Company to measure the current expected credit losses (CECL) on financial assets measured at amortized cost, including loans and held to maturity (HTM) securities, and off-balance sheet credit exposures such as unfunded commitments.
ACCOUNT — Allowance for credit losses BALANCE SHEET REFERENCE — Investment securities, net of allowance for credit losses, Allowance for credit losses – loans, Other liabilities INCOME STATEMENT REFERENCE — Provision for credit losses DESCRIPTION The Company measures the current expected credit losses (CECL) on financial assets measured at amortized cost, including loans and held to maturity (HTM) securities, and off-balance sheet credit exposures such as unfunded commitments.
No gain or loss on the sale of investment securities was recognized in 2022. The sold securities had an average yield of 3.1% and an effective duration of 3.3 years. The proceeds from this sale were used to purchase new government agency mortgage-backed securities that have a yield of 5.2% and an effective duration of 3.6 years.
No gain or loss on the sale of investment securities was recognized in 2022. The sold securities had an average yield of 3.1% and an effective duration of 3.3 years.
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 increase in the average balance of total interest earning assets along with an improvement in the yield on earning assets, which increased from 4.84% to 5.18%, resulted in total interest income increasing by $5.6 million, or 9.3%, between years.
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.
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. 21 Table of Contents 2024 vs. 2023 2023 vs. 2022 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 and loans held for sale, net of unearned income $ 2,163 $ 2,979 $ 5,142 $ 854 $ 9,292 $ 10,146 Short-term investments and bank deposits (5) 4 (1) (300) 342 42 Investment securities: Available for sale (472) 622 150 489 960 1,449 Held to maturity 142 223 365 47 120 167 Total investment securities (330) 845 515 536 1,080 1,616 Total interest income 1,828 3,828 5,656 1,090 10,714 11,804 INTEREST PAID ON: Interest bearing demand deposits 1 187 188 (11) 2,871 2,860 Savings deposits (7) — (7) (11) — (11) Money market deposits 282 962 1,244 96 5,353 5,449 Time deposits 776 2,233 3,009 235 6,057 6,292 Short-term borrowings (438) 76 (362) 1,399 181 1,580 Advances from Federal Home Loan Bank 1,228 306 1,534 (230) 408 178 Lease liabilities 30 (19) 11 (6) 3 (3) Total interest expense 1,872 3,745 5,617 1,472 14,873 16,345 Change in net interest income $ (44) $ 83 $ 39 $ (382) $ (4,159) $ (4,541) LOAN QUALITY.
Another factor contributing to net interest margin compression was an unfavorable deposit mix shift as the full year average of non-interest bearing demand deposits declined by $23.6 million, or 11.0%, while, as mentioned above, total interest-bearing deposits increased by $21.1 million, or 2.2%.
Also, there was an unfavorable deposit mix shift as the 2024 average of non-interest-bearing demand deposits declined by $12.9 million, or 6.7%, for the full year while, as mentioned above, total interest-bearing deposits increased.