Biggest changeThe following table sets forth information regarding changes in the Company's allowance for loan losses for the most recent three years (dollars in thousands) : 2022 2021 2020 Balance at beginning of period $ 16,621 $ 17,215 $ 12,619 Charge-offs: Real estate Construction - - - 1-4 Family residential 23 34 18 Commercial - - 444 Agricultural - - - Commercial 41 113 628 Agricultural 7 - 48 Consumer and other 21 29 272 Total charge-offs 92 176 1,410 Recoveries: Real estate Construction - - 1 1-4 Family residential 8 268 6 Commercial 3 4 26 Agricultural - - - Commercial 4 5 14 Agricultural - 48 - Consumer and other 27 14 278 Total recoveries 42 339 325 Net charge-offs (recoveries) 50 (163 ) 1,085 Provisions charged (credited) to operations (874 ) (757 ) 5,681 Balance at end of period $ 15,697 $ 16,621 $ 17,215 Average loans outstanding $ 1,169,157 $ 1,141,750 $ 1,138,265 Ratio of net charge-offs (recoveries) during the period to average loans outstanding 0.00 % -0.01 % 0.10 % Ratio of allowance for loan losses to total loans net of deferred fees 1.26 % 1.43 % 1.50 % 45 Table of Contents The following table sets forth information regarding net charge-offs to average loans outstanding by loan type during the years ended December 31, 2022 and 2021 (in thousands). 2022 2021 Net Net charge-offs charge-offs Net (recoveries) Net (recoveries) charge-offs Average to average charge-offs Average to average (recoveries) Loans loans (recoveries) Loans loans Net charge-offs (recoveries): Real estate Construction $ - $ 43,905 0.00 % $ - $ 44,745 0.00 % 1-4 Family residential 15 266,029 0.01 % (234 ) 224,639 -0.10 % Commercial (3 ) 519,161 0.00 % (4 ) 504,343 0.00 % Agricultural - 155,989 0.00 % - 151,178 0.00 % Commercial 37 72,844 0.05 % 108 105,265 0.10 % Agricultural 7 95,029 0.01 % (48 ) 96,774 -0.05 % Consumer and other (6 ) 16,200 -0.04 % 15 14,806 0.10 % Totals $ 50 $ 1,169,157 0.00 % $ (163 ) $ 1,141,750 -0.01 % General reserves for loan categories range from 1.10% to 1.97% of the outstanding loan balances as of December 31, 2022.
Biggest changeThe following table sets forth information regarding net charge-offs to average loans outstanding by loan type during the years ended December 31, 2023 and 2022 (in thousands). 2023 2022 Net Net charge-offs charge-offs Net (recoveries) Net (recoveries) charge-offs Average to average charge-offs Average to average (recoveries) Loans loans (recoveries) Loans loans Net charge-offs (recoveries): Real estate Construction $ - $ 62,056 0.00 % $ - $ 43,905 0.00 % 1-4 Family residential (5 ) 287,062 0.00 % 15 266,029 0.01 % Multi-family - 190,525 0.00 % - 175,154 0.00 % Commercial (5 ) 347,267 0.00 % (3 ) 344,007 0.00 % Agricultural - 160,199 0.00 % - 155,989 0.00 % Commercial 28 85,914 0.03 % 37 72,844 0.05 % Agricultural 198 93,813 0.21 % 7 95,029 0.01 % Consumer and other (3 ) 16,403 -0.02 % (6 ) 16,200 -0.04 % Totals $ 213 $ 1,243,239 0.02 % $ 50 $ 1,169,157 0.00 % Pooled reserves for loan categories range from 0.64% to 2.69% of the outstanding loan balances as of December 31, 2023.
The Company has policies and procedures for evaluating the overall credit quality of its loan portfolio, including timely identification of potential problem loans. On a quarterly basis, management reviews the appropriate level for the allowance for loan losses, incorporating a variety of risk considerations, both quantitative and qualitative.
The Company has policies and procedures for evaluating the overall credit quality of its loan portfolio, including timely identification of potential problem loans. On a quarterly basis, management reviews the appropriate level for the allowance for credit losses, incorporating a variety of risk considerations, both quantitative and qualitative.
The Banks follow a loan policy, which has been approved by both the board of directors of the Company and the Banks and is overseen by both Company and Bank management. These policies establish lending limits, review and grading criteria and other guidelines such as loan administration and allowance for loan losses.
The Banks follow a loan policy, which has been approved by both the board of directors of the Company and the Banks and is overseen by both Company and Bank management. These policies establish lending limits, review and grading criteria and other guidelines such as loan administration and allowance for credit losses.
This analysis measures the estimated change in net interest income in the event of hypothetical changes in interest rates. Another measure of interest rate sensitivity is the gap ratio. This ratio indicates the amount of interest-earning assets repricing within a given period in comparison to the amount of interest-bearing liabilities repricing within the same period of time.
This analysis measures the estimated change in net interest income in the event of hypothetical changes in interest rates. 48 Another measure of interest rate sensitivity is the gap ratio. This ratio indicates the amount of interest-earning assets repricing within a given period in comparison to the amount of interest-bearing liabilities repricing within the same period of time.
The adequacy of the allowance for loan losses is evaluated quarterly by management, the Company and respective Bank boards. This evaluation focuses on specific loan reviews, changes in the type and volume of the loan portfolio given the current economic conditions and historical loss experience.
The adequacy of the allowance for credit losses is evaluated quarterly by management, the Company and respective Bank boards. This evaluation focuses on specific loan reviews, changes in the type and volume of the loan portfolio given the current economic conditions and historical loss experience.
For further discussion concerning the allowance for loan losses and the process of establishing specific reserves, see the section of this Annual Report entitled “Asset Quality Review and Credit Risk Management” and “Analysis of the Allowance for Loan Losses”.
For further discussion concerning the allowance for credit losses and the process of establishing specific reserves, see the section of this Annual Report entitled “Asset Quality Review and Credit Risk Management” and “Analysis of the Allowance for Credit Losses”.
In general, as loan volume increases, the general reserve levels increase with that growth and as loan volume decreases, the general reserve levels decrease with that decline. The allowance relating to commercial real estate is the largest reserve component.
In general, as loan volume increases, the pooled reserve levels increase with that growth and as loan volume decreases, the pooled reserve levels decrease with that decline. The allowance relating to commercial real estate is the largest reserve component.
Rate sensitive certificates of deposits in excess of $250,000 are subject to somewhat higher volatility with regard to renewal volume as the Banks adjust rates based upon funding needs. In the event a substantial volume of certificates is not renewed, the Company has sufficient liquid assets and borrowing lines to fund significant runoff.
Rate sensitive certificates of deposits in excess of $250,000 are subject to somewhat higher volatility with regard to renewal volume as the Banks adjust rates based upon funding needs. In the event a substantial volume of certificates is not renewed, the Company believes it has sufficient liquid assets and borrowing lines to fund significant runoff.
Liquidity is derived primarily from core deposit growth and retention; principal and interest payments on loans; principal and interest payments, sale, maturity, and prepayment of investment securities; net cash provided from operations; and access to other funding sources. Other funding sources include federal funds purchased lines, FHLB advances and other capital market sources.
Liquidity is derived primarily from core deposit growth and retention; principal and interest payments on loans; principal and interest payments, sale, maturity, and prepayment of investment securities; net cash provided from operations; and access to other funding sources. Other funding sources include federal funds purchased lines, Federal Reserve BTFP, FHLB advances and other capital market sources.
The timing of these credit commitments varies with the underlying borrowers; however, the Company believes it has satisfactory liquidity to fund these obligations as of December 31, 2022. The primary cash flow uncertainty would be a sudden decline in deposits causing the Banks to liquidate securities.
The timing of these credit commitments varies with the underlying borrowers; however, the Company believes it has satisfactory liquidity to fund these obligations as of December 31, 2023. The primary cash flow uncertainty would be a sudden decline in deposits causing the Banks to liquidate securities.
The Company completed a quantitative assessment of goodwill as of October 1, 2022 which indicated that goodwill was not impaired. Subsequently, the Company determined there were no adverse changes in criteria and key considerations to the previous assessment. Accordingly, the Company concluded that there is no impairment of goodwill as of December 31, 2022.
The Company completed a quantitative assessment of goodwill as of October 1, 2023 which indicated that goodwill was not impaired. Subsequently, the Company determined there were no adverse changes in criteria and key considerations to the previous assessment. Accordingly, the Company concluded that there is no impairment of goodwill as of December 31, 2023.
As of December 31, 2022, the level of liquidity and capital resources of the Company remain at a satisfactory level and compare favorably to that of other FDIC insured institutions. Management believes that the Company's liquidity sources will be sufficient to support its existing operations for the foreseeable future.
As of December 31, 2023, management believes that the level of liquidity and capital resources of the Company remain at a satisfactory level and compare favorably to that of other FDIC insured institutions and that the Company's liquidity sources will be sufficient to support its existing operations for the foreseeable future.
Historically, the Banks have maintained an adequate level of short-term marketable investments to fund the temporary declines in deposit balances. There are no other known trends in liquidity and cash flow needs as of December 31, 2022, that are of concern to management.
Historically, the Banks have maintained an adequate level of short-term marketable investments to fund the temporary declines in deposit balances. There are no other known trends in liquidity and cash flow needs as of December 31, 2023, that are of concern to management.
Examples of forward-looking statements include but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of the Company or its management, including those relating to products or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements.
Examples of forward-looking statements include but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, asset quality, liquidity, capital structure and other financial items; (ii) statements of plans, objectives and expectations of the Company or its management, including those relating to products or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements.
Based on its consideration of accounting policies that involve the most complex and subjective estimates and judgments, management has identified the allowance for loan losses, the fair value determination of investment securities and the assessment of goodwill to be the Company’s most critical accounting policies.
Based on its consideration of accounting policies that involve the most complex and subjective estimates and judgments, management has identified the allowance for credit losses, the fair value determination of investment securities and the assessment of goodwill to be the Company’s most critical accounting policies.
Beginning in July 2020 the dividends were declared and paid in the same quarter before returning to the previous practice in August 2021. ** See page 31 for further discussion of this Non-GAAP financial measure. The following discussion is provided for the consolidated operations of the Company and its Banks.
Beginning in July 2020 the dividends were declared and paid in the same quarter before returning to the previous practice in August 2021. ** See page 32 for further discussion of this Non-GAAP financial measure. 27 The following discussion is provided for the consolidated operations of the Company and its Banks.
Factors that could cause actual results to differ from those discussed in the forward-looking statement include, but are not limited to: ● Local, regional and national economic conditions and the impact they may have on the Company and its customers, and management’s assessment of that impact on its estimates including, but not limited to, the allowance for loan losses and fair value of other real estate owned.
Factors that could cause actual results to differ from those discussed in the forward-looking statement include, but are not limited to: ● Local, regional and national economic conditions and the impact they may have on the Company and its customers, and management’s assessment of that impact on its estimates including, but not limited to, the allowance for credit losses, collateral values and fair value of other real estate owned.
To the extent actual results differ from forecasts and management’s judgment, the allowance for loan losses may be greater or lesser than future charge-offs.
To the extent actual results differ from forecasts and management’s judgment, the allowance for credit losses may be greater or lesser than future charge-offs.
The current economic environment, characterized by increasing interest rates in response to significant inflationary pressures in the economy and the potential for a period of slower or negative economic growth resulting from efforts to dampen economic activity, has heightened the level of challenges, risks and uncertainties facing our business, including the following: ● Market interest rates are expected to continue increasing during the course of 2023 in response to inflationary pressues on the economy which could adversely affect our net interest income, net interest margin and earnings; ● We may experience a potential slowdown in demand for our products and services, including the demand for traditional loans, although we believe the decline may be offset, in whole or in part, due to inflation and higher interest rates; ● We may experience an increase in risk of delinquencies, defaults and foreclosures, as well as declining collateral values and further impairment of the ability of our borrowers to repay their loans, all of which may result in additional credit charges and other losses in our loan portfolio; ● Goodwill is currently evaluated for impairment quarterly and goodwill has been determined to not be impaired as of December 31, 2022.
The current economic environment, characterized by elevated short-term interest rates in response to inflationary pressures in the economy and the potential for a period of slower or negative economic growth resulting from efforts to dampen economic activity, has heightened the level of challenges, risks and uncertainties facing our business, including the following: ● Market interest rates may continue to increase during the course of 2024 in response to inflationary pressures on the economy which could adversely affect our net interest income, net interest margin and earnings; ● We may experience a potential slowdown in demand for our products and services, including the demand for traditional loans, although we believe the decline may be offset, in whole or in part, due to inflation and higher interest rates; ● We may experience an increase in risk of delinquencies, defaults and foreclosures, as well as declining collateral values and further impairment of the ability of our borrowers to repay their loans, all of which may result in additional credit charges and other losses in our loan portfolio; ● Goodwill is currently evaluated for impairment quarterly and goodwill has been determined to not be impaired as of December 31, 2023.
Interest-bearing accounts earn interest at rates established by Bank management based on competitive market factors and the Company’s need for funds. While 68.4% of the Banks’ certificates of deposit mature in the next year, it is anticipated that many of these certificates will be renewed.
Interest-bearing accounts earn interest at rates established by Bank management based on competitive market factors and the Company’s need for funds. While 87.0% of the Banks’ certificates of deposit mature in the next year, it is anticipated that many of these certificates will be renewed.
Of particular relevance are the economic conditions in the concentrated geographic area in central, north-central and south-central Iowa in which the Banks conduct their operations. ● Adequacy of the allowance for loan losses and changes in the level of nonperforming assets and charge-offs. ● Inflation and interest rate, securities market and monetary fluctuations, including increases in interest rates initiated during 2022 and expected to continue during 2023 in response to significant inflationary pressures affecting the national economy. ● Changes in the fair value of securities available-for-sale, which negatively impacted our capital position during 2022, and management’s assessments of other-than-temporary impairment of such securities. ● The effects of and changes in trade and monetary and fiscal policies and laws, including the changes in assessment rates established by the Federal Deposit Insurance Corporation for its Deposit Insurance Fund and interest rate policies of the Federal Open Market Committee of the Federal Reserve Board. ● Changes in sources and uses of funds, including loans, deposits and borrowings, including the ability of the Banks to maintain unsecured federal funds lines with correspondent banks. ● Changes imposed by regulatory agencies to increase capital to a level greater than the level currently required for well capitalized financial institutions. ● Political instability, acts of war or terrorism and natural disasters. ● The timely development and acceptance of new products and services and perceived overall value of these products and services by customers. ● Revenues being lower than expected. ● Changes in consumer spending, borrowings and savings habits. ● Changes in the financial performance and/or condition of the Company’s borrowers. ● Credit quality deterioration, which could cause an increase in the provision for loan losses. ● Technological changes and operational and reputational risks related to breaches of data security and cyber-attacks. ● The ability to increase market share and control expenses. ● Changes in the competitive environment among financial or bank holding companies and other financial service providers. 50 Table of Contents ● The effect of changes in laws and regulations with which the Company and the Banks must comply, including developments and changes related to the implementation of the Dodd-Frank Act and the effect of any Federal tax reform on the operations of the Company and its customers. ● Changes in the securities markets. ● The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the FASB, International Financial Reporting Standards and other accounting standard setters, including the adoption of the CECL model for estimating credit losses within the loan and investment portfolios. ● The costs and effects of legal and regulatory developments, including the resolution of regulatory or other governmental inquiries and the results of regulatory examinations or reviews. ● Recent changes in the U.S. trade policy, including imposition of tariffs by the U.S. government and retaliatory tariffs imposed by foreign governments and the potential negative effect of these actions on the Company’s borrowers. ● The ability of the Company to successfully integrate the operations of financial institutions it has acquired or may acquire in the future. ● The Company’s success at managing the risks involved in the foregoing items.
Of particular relevance are the economic conditions in the concentrated geographic area in central, north-central and south-central Iowa in which the Banks conduct their operations. ● Adequacy of the allowance for credit losses and changes in the level of nonperforming assets and charge-offs. ● Inflation and interest rate, securities market and monetary fluctuations, including increases in interest rates initiated during 2022 and 2023 in response to significant inflationary pressures affecting the national economy. ● Changes in the fair value of securities available-for-sale and management’s evaluation of credit losses of such securities. ● The effects of and changes in trade and monetary and fiscal policies and laws, including the changes in assessment rates established by the Federal Deposit Insurance Corporation for its Deposit Insurance Fund and interest rate policies of the Federal Open Market Committee of the Federal Reserve Board. ● Changes in sources and uses of funds, including loans, deposits and borrowings, including the ability of the Banks to maintain unsecured federal funds lines with correspondent banks. ● Changes imposed by regulatory agencies to increase capital to a level greater than the level currently required for well capitalized financial institutions. 49 ● Political instability, acts of war or terrorism, natural disasters and pandemics. ● The timely development and acceptance of new products and services and perceived overall value of these products and services by customers. ● Revenues being lower than expected. ● Changes in consumer spending, borrowings and savings habits. ● Changes in the financial performance and/or condition of the Company’s borrowers. ● Credit quality deterioration, which could cause an increase in the allowance for credit losses. ● Technological changes and operational and reputational risks related to breaches of data security and cyber-attacks. ● The ability to increase market share and control expenses. ● Changes in the competitive environment among financial or bank holding companies and other financial service providers. ● The effect of changes in laws and regulations with which the Company and the Banks must comply, including developments and changes related to the implementation of the Dodd-Frank Act and the effect of any Federal tax reform on the operations of the Company and its customers. ● Changes in the securities markets. ● The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the FASB, International Financial Reporting Standards and other accounting standard setters. ● The costs and effects of legal and regulatory developments, including the resolution of regulatory or other governmental inquiries and the results of regulatory examinations or reviews. ● Recent changes in the U.S. trade policy, including imposition of tariffs by the U.S. government and retaliatory tariffs imposed by foreign governments and the potential negative effect of these actions on the Company’s borrowers. ● The ability of the Company to successfully integrate the operations of financial institutions it has acquired or may acquire in the future. ● The Company’s success at managing the risks involved in the foregoing items.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Overview The following financial data of the Company for the three years ended December 31, 2020 through 2022 is derived from the Company's historical audited financial statements and related footnotes.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Overview The following financial data of the Company for the three years ended December 31, 2021 through 2023 is derived from the Company's historical audited financial statements and related footnotes.
For further information, refer to the Non-GAAP Financial Measures section of this report. 33 Table of Contents Rate and Volume Analysis The rate and volume analysis is used to determine how much of the change in interest income or expense is the result of a change in volume or a change in interest rate.
For further information, refer to the Non-GAAP Financial Measures section of this report. 34 Rate and Volume Analysis The rate and volume analysis is used to determine how much of the change in interest income or expense is the result of a change in volume or a change in interest rate.
The liquidity and capital resources discussion will cover the following topics: ● Review of the Company’s Current Liquidity Sources ● Review of the Consolidated Statements of Cash Flows ● Review of Company Only Cash Flows ● Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs ● Capital Resources 47 Table of Contents Review of the Company’s Current Liquidity Sources Liquid assets of cash on hand, balances due from other banks and interest-bearing deposits in financial institutions for December 31, 2022 and 2021 totaled $27.9 million and $89.1 million, respectively.
The liquidity and capital resources discussion will cover the following topics: ● Review of the Company’s Current Liquidity Sources ● Review of the Consolidated Statements of Cash Flows ● Review of Company Only Cash Flows ● Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs ● Capital Resources Review of the Company’s Current Liquidity Sources Liquid assets of cash on hand, balances due from other banks and interest-bearing deposits in financial institutions for December 31, 2023 and 2022 totaled $55.1 million and $27.9 million, respectively.
Management believes Bank earning assets currently have the appropriate maturity and repricing characteristics to optimize earnings and the Banks’ interest rate risk positions. ● The agricultural community is subject to commodity price fluctuations.
Management believes Bank earning assets currently have the appropriate maturity and repricing characteristics to optimize earnings and the Banks’ interest rate risk positions. ● The agricultural industry is subject to commodity price fluctuations and other risks.
The revenue bonds are to be paid from 16 revenue sources in 2022 and 2021.
The revenue bonds are to be paid from 16 revenue sources in 2023 and 2022.
The following discussion will provide a summary review of important items relating to: ● Challenges, Risks and Uncertainties ● Key Performance Indicators ● Industry Results ● Critical Accounting Policies ● Non-GAAP Financial Measures ● Income Statement Review ● Balance Sheet Review ● Asset Quality Review and Credit Risk Management ● Liquidity and Capital Resources ● Interest Rate Risk ● Inflation ● Forward-Looking Statements and Business Risks 27 Table of Contents Challenges, Risks and Uncertainties Management has identified certain events or circumstances that have the potential to negatively impact the Company’s financial condition and results of operations in the future and is attempting to position the Company to best respond to those challenges. ● If interest rates continue to increase over a relatively short period of time due to higher inflationary numbers or other factors, the interest rate environment may present a challenge to the Company.
The following discussion will provide a summary review of important items relating to: ● Challenges, Risks and Uncertainties ● Critical Accounting Policies ● Non-GAAP Financial Measures ● Income Statement Review ● Balance Sheet Review ● Asset Quality Review and Credit Risk Management ● Liquidity and Capital Resources ● Interest Rate Risk ● Inflation ● Forward-Looking Statements and Business Risks 28 Challenges, Risks and Uncertainties Management has identified certain events or circumstances that have the potential to negatively impact the Company’s financial condition and results of operations in the future and is attempting to position the Company to best respond to those challenges. ● If short-term interest rates remain elevated or continue to increase over a relatively short period of time due to inflationary pressures or other factors, the interest rate environment may present a challenge to the Company.
Management believes that the allowance for loan losses as of December 31, 2022 remains adequate based on its analysis of the non-performing assets and the portfolio as a whole.
Management believes that the allowance for credit losses as of December 31, 2023 remains adequate based on its analysis of the non-performing assets and the portfolio as a whole.
As of December 31, 2022, the most likely impact of these financial instruments on revenues, expenses, or cash flows of the Company would come from unidentified credit risk causing higher provision expense for loan losses in future periods. These financial instruments are not expected to have a significant impact on the liquidity or capital resources of the Company.
As of December 31, 2023, the most likely impact of these financial instruments on revenues, expenses, or cash flows of the Company would come from unidentified credit risk causing higher credit loss expense in future periods. These financial instruments are not expected to have a significant impact on the liquidity or capital resources of the Company.
The investment portfolio provides the Company with a significant amount of liquidity since all investments are classified as available-for-sale as of December 31, 2022 and 2021. The investments have pretax net unrealized losses of $83.6 million as of December 31, 2022 and pretax net unrealized gains of $3.8 million as of December 31, 2021.
The investment portfolio provides the Company with a significant amount of liquidity since all investments are classified as available-for-sale as of December 31, 2023 and 2022. The investments have pretax net unrealized losses of $62.3 million and $83.6 million as of December 31, 2023 and 2022, respectively.
Loans to any one borrower are limited by applicable state and federal banking laws. 36 Table of Contents Maturities and Sensitivities of Loans to Changes in Interest Rates as of December 31, 2022 The contractual maturities of the Company's loan portfolio are as shown below.
Loans to any one borrower are limited by applicable state and federal banking laws. 37 Maturities and Sensitivities of Loans to Changes in Interest Rates as of December 31, 2023 The contractual maturities of the Company's loan portfolio are as shown below.
It is not anticipated at the present time that loans held for sale will become a significant portion of total assets. Investment Portfolio Total investments as of December 31, 2022 were $786.4 million, a decrease of $44.6 million or 5.4% from the prior year end.
It is not anticipated at the present time that loans held for sale will become a significant portion of total assets. Investment Portfolio Total investments as of December 31, 2023 were $736.4 million, a decrease of $50.0 million or 6.4% from the prior year end.
Non-performing Assets The following table sets forth information concerning the Company's non-performing assets for the past three years ended December 31, 2022 (dollars in thousands) : 2022 2021 2020 Nonperforming assets: Nonaccrual loans $ 14,722 $ 12,670 $ 15,273 Loans 90 days or more past due - 169 39 Total nonperforming loans 14,722 12,839 15,312 Securities available-for-sale - - - Other real estate owned - 218 218 Total nonperforming assets $ 14,722 $ 13,057 $ 15,530 Ratio of nonaccrual loans to total loans outstanding 1.19 % 1.09 % 1.33 % Ratio of allowance for loan losses to nonaccrual loans 106.62 % 131.18 % 112.72 % The accrual of interest on nonaccrual and other impaired loans is generally discontinued at 90 days or when, in the opinion of management, the borrower may be unable to meet payments as they become due.
Non-performing Assets The following table sets forth information concerning the Company's non-performing assets for the past three years ended December 31, 2023 (dollars in thousands) : 2023 2022 2021 Nonperforming assets: Nonaccrual loans $ 13,811 $ 14,722 $ 12,670 Loans 90 days or more past due 108 - 169 Total nonperforming loans 13,919 14,722 12,839 Securities available-for-sale - - - Other real estate owned - - 218 Total nonperforming assets $ 13,919 $ 14,722 $ 13,057 Ratio of nonaccrual loans to total loans outstanding 1.07 % 1.19 % 1.09 % Ratio of allowance for credit losses to nonaccrual loans 121.47 % 106.62 % 131.18 % The accrual of interest on nonaccrual and other impaired loans is generally discontinued at 90 days or when, in the opinion of management, the borrower may be unable to meet payments as they become due.
The decrease in return on average assets when comparing 2022 to 2021 was primarily a result of a reduction in earnings.
The decrease in return on average equity and return on average assets when comparing 2023 to 2022 was primarily a result of a reduction in earnings.
The Company’s level of non-performing loans as a percentage of loans of 1.19% as of December 31, 2022, is higher than the Iowa State Average peer group of FDIC insured institutions as of December 31, 2022, of 0.33%.
The Company’s level of non-performing loans as a percentage of loans of 1.08% as of December 31, 2023, is higher than the Iowa State Average peer group of FDIC insured institutions as of December 31, 2023, of 0.39%.
Capital Resources The Company’s total stockholders’ equity decreased to $149.1 million at December 31, 2022, from $207.8 million at December 31, 2021. As of December 31, 2022 and 2021, stockholders’ equity as a percentage of total assets was 7.0% and 9.7%, respectively.
Capital Resources The Company’s total stockholders’ equity increased to $165.8 million at December 31, 2023, from $149.1 million at December 31, 2022. As of December 31, 2023 and 2022, stockholders’ equity as a percentage of total assets was 7.7% and 7.0%, respectively.
The second table includes the average liabilities and related expense to determine the average rate paid on interest-bearing liabilities. The net interest margin is equal to the interest income less the interest expense divided by average earning assets. Refer to the net interest income discussion following the tables for additional detail.
The second table includes the average liabilities and related expense to determine the average rate paid on interest-bearing liabilities. The net interest margin is equal to the interest income less the interest expense divided by average earning assets.
A sustained reduction in deposit volume would have a significant negative impact on the Company’s operations and liquidity. The Company had $11.4 million and $7.0 million of brokered deposits as of December 31, 2022 and 2021, respectively. The Company has approximately $389.0 million of uninsured deposits as of December 31, 2022.
A sustained reduction in deposit volume would have a significant negative impact on the Company’s operations and liquidity. The Company had $6.9 million and $11.4 million of brokered deposits as of December 31, 2023 and 2022, respectively. The Company has approximately $590 million of estimated uninsured deposits as of December 31, 2023.
The Company reported net income of $19.3 million for the year ended December 31, 2022 compared to $23.9 million for the year ended December 31, 2021. This represents a decrease in net income of 19.3% when comparing 2022 with 2021.
The Company reported net income of $10.8 million for the year ended December 31, 2023 compared to $19.3 million for the year ended December 31, 2022. This represents a decrease in net income of 44% when comparing 2023 with 2022.
Due to potential changes in conditions, it is at least reasonably possible that changes in management’s assessment of other-than-temporary impairment will occur in the near term and that such changes could be material to the amounts reported in the Company’s financial statements. 30 Table of Contents Goodwill Goodwill arose in connection with four acquisitions consummated in previous periods.
Due to potential changes in conditions, it is at least reasonably possible that changes in management’s assessment of credit losses may occur in the near term and that such changes could be material to the amounts reported in the Company’s financial statements. Goodwill Goodwill arose in connection with four acquisitions consummated in previous periods.
For the years December 31, 2022 and 2021, the Company's non-GAAP net interest margin was 2.55% and 2.83%, respectively, computed on an FTE basis. For further information, refer to the Non-GAAP Financial Measures section of this report. Net interest income during 2022 and 2021 totaled $53.2 million and $56.0 million, respectively, representing a 4.9% decrease in 2022 compared to 2021.
For the years December 31, 2023 and 2022, the Company's non-GAAP net interest margin was 2.20% and 2.62%, respectively, computed on an FTE basis. For further information, refer to the Non-GAAP Financial Measures section of this report. Net interest income during 2023 and 2022 totaled $44.6 million and $53.2 million, respectively, representing a 15.9% decrease in 2023 compared to 2022.
As of December 31, 2022, commercial real estate loans have general reserves ranging from 1.34% to 1.61%. Other factors considered when determining the adequacy of the general reserve include historical losses; watch, substandard and impaired loan volume; the ability to collect past due loans; loan growth; loan-to-value ratios; loan administration; collateral values; and economic factors.
As of December 31, 2023, commercial real estate loans have a pooled reserve of 1.50%. 45 Other factors considered when determining the adequacy of the pooled reserve include historical losses; watch, substandard and impaired loan volume; the ability to collect past due loans; loan growth; loan-to-value ratios; loan administration; collateral values; and economic factors.
As of December 31, 2022, the Company had outstanding FHLB advances and other borrowings of $39.1 million, no federal funds purchased, and securities sold under agreements to repurchase of $40.7 million. Total investments as of December 31, 2022, were $786.4 million compared to $831.0 million as of year-end 2021.
As of December 31, 2023, the Company had outstanding FHLB advances and other borrowings of $110.6 million, no federal funds purchased, and securities sold under agreements to repurchase of $54.0 million. Total investments as of December 31, 2023, were $736.4 million compared to $786.4 million as of year-end 2022.
The Company's investment portfolio had an expected duration of 4.06 years and 4.07 years as of December 31, 2022 and 2021, respectively. 38 Table of Contents At December 31, 2022 and 2021, the Company’s investment securities portfolio included securities issued by 289 and 298 government municipalities and agencies located within 30 and 28 states with a fair value of $286.0 million and $292.9 million, respectively.
The Company's investment portfolio had an expected duration of 3.55 years and 4.06 years as of December 31, 2023 and 2022, respectively. At December 31, 2023 and 2022, the Company’s investment securities portfolio included securities issued by 272 and 289 government municipalities and agencies located within 30 states with a fair value of $269.9 million and $286.0 million, respectively.
Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact, and (iv) willing to transact. Declines in the fair value of available-for-sale securities below their cost that are deemed to be other-than-temporary are reflected in earnings as realized losses.
Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact, and (iv) willing to transact. 31 Declines in the fair value of available-for-sale securities below their cost are evaluated for credit losses and reflected in earnings as a credit loss expense.
Net loans comprise approximately 57% of total assets as of the end of 2022. The objective in managing loan portfolio risk is to reduce the risk of loss resulting from a customer’s failure to perform according to the terms of a transaction and to quantify and manage credit risk on a portfolio basis.
The objective in managing loan portfolio risk is to reduce the risk of loss resulting from a customer’s failure to perform according to the terms of a transaction and to quantify and manage credit risk on a portfolio basis.
Years Ended December 31, (dollars in thousands, except per share amounts) 2022 2021 2020 STATEMENT OF INCOME DATA Interest income $ 61,553 $ 60,482 $ 62,941 Interest expense 8,309 4,485 8,098 Net interest income 53,244 55,997 54,843 Provision (credit) for loan losses (874 ) (757 ) 5,681 Net interest income after provision (credit) for loan losses 54,118 56,754 49,162 Noninterest income 9,687 10,537 10,620 Noninterest expense 38,644 36,618 36,551 Income before provision for income tax 25,161 30,673 23,231 Provision for income taxes 5,868 6,760 4,381 Net income $ 19,293 $ 23,913 $ 18,850 DIVIDENDS AND EARNINGS PER SHARE DATA Cash dividends declared* $ 9,739 $ 11,753 $ 6,859 Cash dividends declared per share* $ 1.08 $ 1.29 $ 0.75 Basic and diluted earnings per share $ 2.14 $ 2.62 $ 2.06 Weighted average shares outstanding 9,033,410 9,114,379 9,148,244 BALANCE SHEET DATA Total assets $ 2,134,926 $ 2,137,041 $ 1,975,648 Net loans 1,226,011 1,144,108 1,129,505 Deposits 1,897,957 1,878,019 1,716,446 Stockholders' equity 149,098 207,778 209,486 Equity to assets ratio 6.98 % 9.72 % 10.60 % FINANCIAL PERFORMANCE Net income $ 19,293 $ 23,913 $ 18,850 Average assets 2,134,947 2,082,705 1,866,188 Average stockholders' equity 168,752 209,135 198,880 Return on assets (net income divided by average assets) 0.90 % 1.15 % 1.01 % Return on equity (net income divided by average equity) 11.43 % 11.43 % 9.48 % Net interest margin (net interest income divided by average earning assets)** 2.55 % 2.83 % 3.13 % Efficiency ratio (noninterest expense divided by noninterest income plus net interest income) 61.41 % 55.04 % 55.83 % Dividend payout ratio (dividends per share divided by net income per share)* 50.47 % 49.24 % 36.41 % Dividend yield (dividends per share divided by closing year-end market price)* 4.57 % 5.27 % 3.12 % Equity to assets ratio (average equity divided by average assets) 7.90 % 10.04 % 10.66 % * Dividends are typically declared in one quarter and then paid in the subsequent quarter.
Years Ended December 31, (dollars in thousands, except per share amounts) 2023 2022 2021 STATEMENT OF INCOME DATA Interest income $ 74,301 $ 61,553 $ 60,482 Interest expense 29,676 8,309 4,485 Net interest income 44,625 53,244 55,997 Credit loss expense (benefit) 789 (874 ) (757 ) Net interest income after credit loss expense (benefit) 43,836 54,118 56,754 Noninterest income 9,215 9,687 10,537 Noninterest expense 40,162 38,644 36,618 Income before provision for income tax 12,889 25,161 30,673 Provision for income taxes 2,072 5,868 6,760 Net income $ 10,817 $ 19,293 $ 23,913 DIVIDENDS AND EARNINGS PER SHARE DATA Cash dividends declared* $ 9,712 $ 9,739 $ 11,753 Cash dividends declared per share* $ 1.08 $ 1.08 $ 1.29 Basic and diluted earnings per share $ 1.20 $ 2.14 $ 2.62 Weighted average shares outstanding 8,992,167 9,033,410 9,114,379 BALANCE SHEET DATA Total assets $ 2,155,481 $ 2,134,926 $ 2,137,041 Net loans 1,277,812 1,226,011 1,144,108 Deposits 1,811,831 1,897,957 1,878,019 Stockholders' equity 165,788 149,098 207,778 Equity to assets ratio 7.69 % 6.98 % 9.72 % FINANCIAL PERFORMANCE Net income $ 10,817 $ 19,293 $ 23,913 Average assets 2,140,034 2,134,947 2,082,705 Average stockholders' equity 153,530 168,752 209,135 Return on assets (net income divided by average assets) 0.51 % 0.90 % 1.15 % Return on equity (net income divided by average equity) 7.05 % 11.43 % 11.43 % Net interest margin (net interest income divided by average earning assets)** 2.20 % 2.62 % 2.83 % Efficiency ratio (noninterest expense divided by noninterest income plus net interest income) 74.60 % 61.41 % 55.04 % Dividend payout ratio (dividends per share divided by net income per share)* 90.00 % 50.47 % 49.24 % Dividend yield (dividends per share divided by closing year-end market price)* 5.06 % 4.57 % 5.27 % Equity to assets ratio (average equity divided by average assets) 7.17 % 7.90 % 10.04 % * Dividends are typically declared in one quarter and then paid in the subsequent quarter.
Noninterest expense for the Company consists of all operating expenses other than interest expense on deposits and other borrowed funds. Salaries and employee benefits are the largest component of the Company’s operating expenses and comprise 59% and 61% of noninterest expense in 2022 and 2021, respectively.
Noninterest expense for the Company consists of all operating expenses other than interest expense on deposits and other borrowed funds. Salaries and employee benefits are the largest component of the Company’s operating expenses and comprise 59% of noninterest expense in 2023 and 2022. Noninterest expense during the years ended 2023 and 2022 totaled $40.2 million and $38.6 million, respectively.
As the following chart indicates, the Company’s non-performing assets have increased by 13% from December 31, 2021 and total $14.7 million as of December 31, 2022.
As the following chart indicates, the Company’s non-performing assets have decreased by 5% from December 31, 2022 and total $13.9 million as of December 31, 2023.
In estimating other-than-temporary impairment losses, management considers (1) the intent to sell the investment securities and the more likely than not requirement that the Company will be required to sell the investment securities prior to recovery (2) the length of time and the extent to which the fair value has been less than cost and (3) the financial condition and near-term prospects of the issuer.
In estimating credit losses, management considers (1) the intent to sell the investment securities and the more likely than not requirement that the Company will be required to sell the investment securities prior to recovery and (2) the financial condition and near-term prospects of the issuer.
Reconciliation of net interest income and annualized net interest margin on an FTE basis to GAAP: 2022 2021 Net interest income (GAAP) $ 53,244 $ 55,997 Tax-equivalent adjustment (1) 690 823 Net interest income on an FTE basis (non-GAAP) 53,934 56,820 Average interest-earning assets $ 2,114,234 $ 2,008,217 Net interest margin on an FTE basis (non-GAAP) 2.55 % 2.83 % Reconciliation of net interest income and annualized net interest spread on an FTE basis to GAAP: 2022 2021 Net interest income (GAAP) $ 53,244 $ 55,997 Tax-equivalent adjustment (1) 690 823 Net interest income on an FTE basis (non-GAAP) 53,934 56,820 Average assets $ 2,134,947 $ 2,082,705 Net interest spread on an FTE basis (non-GAAP) 2.53 % 2.73 % (1) Computed on a tax-equivalent basis using an incremental federal income tax rate of 21 percent for the years ended December 31, 2022 and 2021, adjusted to reflect the effect of the nondeductible interest expense associated with owning tax-exempt securities and loans. 31 Table of Contents Income Statement Review The following highlights a comparative discussion of the major components of net income and their impact for the last two years.
Reconciliation of net interest income and annualized net interest margin on an FTE basis to GAAP: 2023 2022 Net interest income (GAAP) $ 44,625 $ 53,244 Tax-equivalent adjustment (1) 609 690 Net interest income on an FTE basis (non-GAAP) 45,234 53,934 Average interest-earning assets $ 2,059,506 $ 2,060,959 Net interest margin on an FTE basis (non-GAAP) 2.20 % 2.62 % (1) Computed on a tax-equivalent basis using an incremental federal income tax rate of 21 percent for the years ended December 31, 2023 and 2022, adjusted to reflect the effect of the nondeductible interest expense associated with owning tax-exempt securities and loans. 32 Income Statement Review The following highlights a comparative discussion of the major components of net income and their impact for the last two years.
The following table summarizes the outstanding amount of, and the average rate on, borrowed funds as of December 31, 2022 and 2021 (dollars in thousands) . 2022 2021 Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 40,676 2.50 % $ 39,851 0.25 % FHLB advances and other borrowings 39,120 4.39 % 3,000 1.57 % Total $ 79,796 3.43 % $ 42,851 0.35 % 41 Table of Contents Average Annual Borrowed Funds The following table sets forth the average amount of and the average rate paid on borrowed funds for the years ended December 31, 2022 and 2021 (dollars in thousands) . 2022 2021 Average Average Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 41,143 1.17 % $ 37,705 0.25 % FHLB advances and other borrowings 14,731 3.49 % 3,000 1.57 % Total $ 55,874 1.78 % $ 40,705 0.35 % Off-Balance-Sheet Arrangements The Company is party to financial instruments with off-balance-sheet risk in the normal course of business.
The following table summarizes the outstanding amount of, and the average rate on, borrowed funds as of December 31, 2023 and 2022 (dollars in thousands) . 2023 2022 Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 53,994 2.83 % $ 40,676 2.50 % Other borrowings 110,588 4.63 % 39,120 4.39 % Total $ 164,582 4.04 % $ 79,796 3.43 % Average Annual Borrowed Funds The following table sets forth the average amount of and the average rate paid on borrowed funds for the years ended December 31, 2023 and 2022 (dollars in thousands) . 2023 2022 Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 48,602 2.80 % $ 41,143 1.17 % Other borrowings 84,316 4.56 % 14,731 3.49 % Total $ 132,918 3.92 % $ 55,874 1.78 % 43 Off-Balance-Sheet Arrangements The Company is party to financial instruments with off-balance-sheet risk in the normal course of business.
The Company employs 19 individuals to assist with financial reporting, human resources, marketing, audit, compliance, technology systems, property appraisals, training and the coordination of management activities, in addition to 247 full-time equivalent individuals employed by the Banks.
Some Banks also offer investment services through a third-party broker-dealer. The Company employs 24 individuals to assist the Banks with financial reporting, human resources, marketing, audit, compliance, technology systems, property appraisals, training and the coordination of management activities, in addition to 243 full-time equivalent individuals employed by the Banks.
Investment Maturities as of December 31, 2022 The investments in the following table are reported by contractual maturity. Expected maturities may differ from contractual maturities because issuers of the securities may have the right to call or prepay obligations with or without prepayment penalties (in thousands) .
Expected maturities may differ from contractual maturities because issuers of the securities may have the right to call or prepay obligations with or without prepayment penalties (in thousands) .
For the years ended December 31, 2022 and 2021, interest income, which would have been recorded under the original terms of nonaccrual loans, was approximately $733 thousand and $650 thousand, respectively.
The average balances of impaired loans for the years ended December 31, 2023 and 2022 were $12.7 million and $13.0 million, respectively. For the years ended December 31, 2023 and 2022, interest income, which would have been recorded under the original terms of nonaccrual loans, was approximately $768 thousand and $733 thousand, respectively.
Management’s process for obtaining and validating the fair value of investment securities is discussed in Note 16 of the “Notes to Consolidated Financial Statements,” which is included in Part II, Item 8 “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.
Management’s process for obtaining and validating the fair value of investment securities is discussed in Note 16 of the “Notes to Consolidated Financial Statements,” which is included in Part II, Item 8 “Financial Statements and Supplementary Data” of this Annual Report. 39 Investment Maturities as of December 31, 2023 The investments in the following table are reported by contractual maturity.
The Iowa State Average Report (consisting of 246 banks in the State of Iowa) loan to deposit ratio as of December 31, 2022 was 72%. As of December 31, 2022, the majority of the loans were originated directly by the Banks to borrowers within the Banks’ principal market areas. There are no foreign loans outstanding during the years presented.
As of December 31, 2023, the majority of the loans were originated directly by the Banks to borrowers within the Banks’ principal market areas. There are no foreign loans outstanding during the years presented.
Allowance for Loan Losses The allowance for loan losses is established through a provision for loan losses that is treated as an expense and charged against earnings. Loans are charged against the allowance for loan losses when management believes that collectability of the principal is unlikely.
Pre-ASC 326 CECL Adoption: The allowance for credit losses is established through a credit loss expense that is treated as an expense which would be charged against earnings. Loans are charged against the allowance for credit losses when management believes that collectability of the principal is unlikely.
The purpose of this discussion is to focus on significant factors affecting the Company's financial condition and results of operations. 26 Table of Contents The Company does not engage in any material business activities apart from its ownership of the Banks.
The purpose of this discussion is to focus on significant factors affecting the Company's financial condition and results of operations. The Company does not engage in any material business activities apart from its ownership of the Banks. Products and services offered by the Banks are for commercial and consumer purposes, including loans, deposits and wealth management services.
The lower balance of liquid assets as of December 31, 2022 primarily relates to decreased deposits at the Federal Reserve Bank as the funds were invested. Other sources of liquidity available to the Banks as of December 31, 2022 include available borrowing capacity with the FHLB of $285.3 million and federal funds borrowing capacity at correspondent banks of $100.6 million.
The higher balance of liquid assets as of December 31, 2023 primarily relates to increased deposits at the Federal Reserve Bank. Other sources of liquidity available to the Banks as of December 31, 2023 include available borrowing capacity with the FHLB of $280.9 million and federal funds borrowing capacity at correspondent banks of $101.5 million.
Net cash provided by financing activities for the years ended December 31, 2022 and 2021 totaled $44.9 million and $154.1 million, respectively. The change in net cash provided by financing activities in 2022 was due primarily to a lower increase in deposits.
The change in net cash provided by (used in) investing activities in 2023 was primarily due to fewer purchases of securities. Net cash provided by (used in) financing activities for the years ended December 31, 2023 and 2022 totaled ($11.1) million and $44.9 million, respectively.
Average Deposits by Type The following table sets forth the average balances for each major category of deposit and the weighted average interest rate paid for deposits during the years ended December 31, 2022 and 2021 (dollars in thousands) . 2022 2021 Average Average Amount Rate Amount Rate Non-interest bearing checking deposits $ 397,436 0.00 % $ 375,167 0.00 % Interest bearing checking deposits 612,419 0.47 % 564,780 0.13 % Money market deposits 457,053 0.48 % 436,320 0.21 % Savings deposits 228,031 0.18 % 211,835 0.11 % Time certificates 206,401 0.88 % 234,626 1.04 % $ 1,901,340 $ 1,822,728 40 Table of Contents Deposit Maturity The following table shows the amounts and remaining maturities of time certificates of deposit that had balances in excess of the FDIC insurance limit of $250 thousand as of December 31, 2022 and 2021 (in thousands) . 2022 2021 3 months or less $ 14,444 $ 4,624 Over 3 through 6 months 13,261 8,578 Over 6 through 12 months 7,166 21,327 Over 12 months 8,015 6,264 Total $ 42,886 $ 40,793 The following table shows the amounts and remaining maturities of estimated uninsured time certificates of deposit as of December 31, 2022 and 2021 ( in thousands ). 2022 2021 3 months or less $ 8,862 $ 3,124 Over 3 through 6 months 8,010 7,608 Over 6 through 12 months 5,109 20,307 Over 12 months 8,616 13,838 Total $ 30,597 $ 44,877 Borrowed Funds Borrowed funds that may be utilized by the Company are comprised of FHLB advances, federal funds purchased and securities sold under agreements to repurchase (repurchase agreements).
Average Deposits by Type The following table sets forth the average balances for each major category of deposit and the weighted average interest rate paid for deposits during the years ended December 31, 2023 and 2022 (dollars in thousands) . 2023 2022 Average Average Amount Rate Amount Rate Non-interest bearing checking deposits $ 373,704 0.00 % $ 397,436 0.00 % Interest bearing checking deposits 609,965 1.61 % 612,419 0.47 % Money market deposits 395,351 1.45 % 457,053 0.48 % Savings deposits 207,314 0.59 % 228,031 0.18 % Time certificates 255,434 3.01 % 206,401 0.88 % $ 1,841,768 $ 1,901,340 Deposit Maturity The following table shows the amounts and remaining maturities of time certificates of deposit that had balances in excess of the FDIC insurance limit of $250 thousand as of December 31, 2023 and 2022 (in thousands) . 2023 2022 3 months or less $ 32,036 $ 14,444 Over 3 through 6 months 15,808 13,261 Over 6 through 12 months 16,427 7,166 Over 12 months 3,961 8,015 Total $ 68,232 $ 42,886 42 The following table shows the amounts and remaining maturities of estimated uninsured time certificates of deposit as of December 31, 2023 and 2022 ( in thousands ). 2023 2022 3 months or less $ 21,942 $ 8,862 Over 3 through 6 months 11,174 8,010 Over 6 through 12 months 18,355 5,109 Over 12 months 7,701 8,616 Total $ 59,172 $ 30,597 Borrowed Funds Borrowed funds that may be utilized by the Company are comprised of the Federal Reserve Bank Term Funding Program (BTFP), FHLB advances, federal funds purchased and securities sold under agreements to repurchase (repurchase agreements).
The Company considers non-performing loans to generally include nonaccrual loans, loans past due 90 days or more and still accruing and other loans that may or may not meet the former nonperforming criteria but are considered to meet the definition of impaired.
The Company considers non-performing loans to generally include nonaccrual loans, loans past due 90 days or more and still accruing and other loans that may or may not meet the former nonperforming criteria but are considered to meet the definition of impaired. 44 The allowance for credit losses related to these impaired loans was approximately $118 thousand and $95 thousand at December 31, 2023 and 2022, respectively.
All six Banks demonstrated profitable operations during 2022 and 2021. The Company’s return on average equity was 11.43% in both 2022 and 2021. The return on average equity stayed the same due to a reduction in both earnings and equity. The return on average assets for 2022 was 0.90% compared to 1.15% in 2021.
All six Banks demonstrated profitable operations during 2023 and 2022. The Company’s return on average equity for 2023 was 7.05% compared to 11.43% in 2022. The return on average assets for 2023 was 0.51% compared to 0.90% in 2022.
Due to potential changes in conditions and upon CECL adoption as described in Note 1, it is at least reasonably possible that change in estimates will occur in the near term and that such changes could be material to the amounts reported in the Company’s financial statements.
Due to potential changes in conditions, including economic disruption, high inflation levels, and rising interest rates, it is at least reasonably possible that changes in estimates will occur in the near term and that such changes could be material to the amounts reported in the Company’s financial statements.
The revenue sources that represent 5% or more, individually, as a percent of the total revenue bonds are summarized in the following table (in thousands) : 2022 2021 Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Revenue bonds by revenue source Sales tax $ 31,768 $ 28,917 $ 31,632 $ 31,896 Water 21,754 19,792 22,611 22,924 College and universities, primarily dormitory revenues 19,550 17,368 17,169 17,353 Sewer 13,333 11,592 14,248 14,327 Leases 10,863 9,929 8,788 8,894 Other 39,840 36,654 27,300 27,338 Total revenue bonds by revenue source $ 137,108 $ 124,252 $ 121,748 $ 122,732 Deposits Total deposits were $1.90 billion and $1.88 billion as of December 31, 2022 and 2021, respectively.
The revenue sources that represent 5% or more, individually, as a percent of the total revenue bonds are summarized in the following table (in thousands) : 2023 2022 Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Revenue bonds by revenue source Sales tax $ 29,409 $ 27,284 $ 31,768 $ 28,917 Water 20,394 18,968 21,754 19,792 College and universities, primarily dormitory revenues 16,944 15,340 19,550 17,368 Sewer 12,771 11,465 13,333 11,592 Leases 8,060 7,421 10,863 9,929 Other 35,402 33,064 39,840 36,654 Total revenue bonds by revenue source $ 122,980 $ 113,542 $ 137,108 $ 124,252 41 Deposits Total deposits were $1.81 billion and $1.90 billion as of December 31, 2023 and 2022, respectively.
The Company's federal income tax rate was 21% for the years ended December 31, 2022 and 2021. The increase in the effective tax rate in 2022 was due to a non-recurring $780 thousand adjustment to deferred taxes for the reduction in future Iowa bank franchise tax rates enacted in the second quarter of 2022.
The decrease in income tax expense and higher than expected tax rate in 2022 was due to a $780 thousand adjustment to deferred taxes for the reduction in future Iowa bank franchise tax rates enacted in the second quarter of 2022.
The effects of inflation can magnify the growth of assets and, if significant, require that equity capital increase at a faster rate than would be otherwise necessary. 49 Table of Contents Forward-Looking Statements and Business Risks Certain statements contained in the foregoing Management’s Discussion and Analysis and elsewhere in this Annual Report that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified.
Forward-Looking Statements and Business Risks Certain statements contained in the foregoing Management’s Discussion and Analysis and elsewhere in this Annual Report that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified.
The decrease in earnings in 2022 from 2021 is primarily the result of higher interest expense on deposits and fewer Paycheck Protection Program (“PPP”) fees recognized into income, offset in part by an increase in interest income on loans and taxable securities. Earnings per share for 2022 were $2.14 compared to $2.62 in 2021.
The decrease in earnings in 2023 from 2022 is primarily the result of higher interest expense on deposits and other borrowed funds and an increase in credit loss expense, offset in part by an increase in interest income on loans. Earnings per share for 2023 were $1.20 compared to $2.14 in 2022.
For example, real estate loan interest income increased $1.6 million in 2022 compared to 2021. Increased volume of real estate loans increased interest income in 2022 by $2.3 million and lower interest rates decreased interest income in 2022 by $654 thousand.
For example, real estate loan interest income increased $7.4 million in 2023 compared to 2022. Increased volume of real estate loans increased interest income in 2023 by $2.4 million and higher interest rates increased interest income in 2023 by $5.0 million.
The Company has unconsolidated cash and interest-bearing deposits totaling $3.6 million that is available as of December 31, 2022 to provide additional liquidity to the Banks. 48 Table of Contents Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs Commitments to extend credit totaled $262.9 million as of December 31, 2022 compared to a total of $223.4 million at the end of 2021.
Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs Commitments to extend credit totaled $262.7 million as of December 31, 2023 compared to a total of $262.9 million at the end of 2022.
Review of the Consolidated Statements of Cash Flows Net cash provided by operating activities for the years ended December 31, 2022 and 2021 totaled $21.2 million and $30.5 million, respectively. The change in net cash provided by operating activities in 2022 was primarily due to a decrease in net income and proceeds from the sales of loans held for sale.
Review of the Consolidated Statements of Cash Flows Net cash provided by operating activities for the years ended December 31, 2023 and 2022 totaled $19.5 million and $21.2 million, respectively.
(2) Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental tax rate of 21% for the years ended December 31, 2022 and 2021. 32 Table of Contents Average Balances and Interest Rates (continued) LIABILITIES AND STOCKHOLDERS' EQUITY 2022 2021 Average Revenue/ Yield/ Average Revenue/ Yield/ balance expense rate balance expense rate Interest-bearing liabilities Deposits Savings, interest-bearing checking and money markets accounts $ 1,297,503 $ 5,498 0.42 % $ 1,212,935 $ 1,908 0.16 % Time deposits 206,401 1,818 0.88 % 234,626 2,434 1.04 % Total deposits 1,503,904 7,316 0.49 % 1,447,561 4,342 0.30 % Other borrowed funds 55,874 993 1.78 % 40,705 143 0.35 % Total interest-bearing liabilities 1,559,778 8,309 0.53 % 1,488,266 4,485 0.30 % Noninterest-bearing liabilities Noninterest-bearing checking 397,436 375,167 Other liabilities 8,981 10,137 Stockholders' equity 168,752 209,135 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,134,947 $ 2,082,705 Net interest income (FTE) (3) $ 53,934 2.55 % $ 56,820 2.83 % Spread Analysis (FTE) (3) Interest income/average assets $ 62,243 2.92 % $ 61,305 2.94 % Interest expense/average assets 8,309 0.39 % 4,485 0.22 % Net interest income/average assets 53,934 2.53 % 56,820 2.73 % (3) Net interest income (FTE) and Spread Analysis (FTE) are non-GAAP financial measures.
(3) Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental tax rate of 21% for the years ended December 31, 2023 and 2022. 33 Average Balances and Interest Rates (continued) 2023 2022 Average Revenue/ Yield/ Average Revenue/ Yield/ balance expense rate balance expense rate LIABILITIES AND STOCKHOLDERS' EQUITY Interest-bearing liabilities Deposits Savings, interest-bearing checking and money markets accounts $ 1,212,630 $ 16,794 1.38 % $ 1,297,503 $ 5,498 0.42 % Time deposits 255,434 7,677 3.01 % 206,401 1,818 0.88 % Total deposits 1,468,064 24,471 1.67 % 1,503,904 7,316 0.49 % Other borrowed funds 132,918 5,205 3.92 % 55,874 993 1.78 % Total interest-bearing liabilities 1,600,982 29,676 1.85 % 1,559,778 8,309 0.53 % Noninterest-bearing liabilities Noninterest-bearing checking 373,704 397,436 Other liabilities 11,818 8,981 Stockholders' equity 153,530 168,752 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,140,034 $ 2,134,947 Net interest income (FTE) (4) $ 45,234 $ 53,934 Net interest spread (FTE) 1.79 % 2.49 % Net interest margin (FTE) (4) 2.20 % 2.62 % (4) Net interest income (FTE) is a non-GAAP financial measure.
As of December 31, 2022 and 2021, the investment portfolio comprised 37% and 39% of total assets, respectively. The decrease in investments is primarily due to a decline in fair value of the portfolio due to interest rate increases during 2022. The decrease is offset in part by purchases of U.S. treasuries and municipal securities.
As of December 31, 2023 and 2022, the investment portfolio comprised 34% and 37% of total assets, respectively. The decrease in investments during 2023 is primarily due to maturities in excess of purchases. The decrease is offset in part by lower unrealized losses in the investment portfolio.
Although interest rates do not necessarily move in the same direction or to the same extent as the price of goods and services, increases in inflation generally have resulted in increased interest rates.
Although interest rates do not necessarily move in the same direction or to the same extent as the price of goods and services, increases in inflation generally have resulted in increased interest rates. The effects of inflation can magnify the growth of assets and, if significant, require that equity capital increase at a faster rate than would be otherwise necessary.
The following table sets forth information regarding changes in the Company's specific reserve on loans individually evaluated for impairment and loans individually evaluated for impairment for the most recent three years (dollars in thousands) : 2022 2021 2020 Specific reserve on loans individually evaluated for impairment $ 95 $ 1,392 $ 1,819 Loans individually evaluated for impairment $ 14,386 $ 12,312 $ 15,273 Percentage increase (decrease) in specific reserve on loans individually evaluated for impairment -93 % -23 % 770 % Percentage increase (decrease) in loans individually evaluated for impairment 17 % -19 % 219 % 46 Table of Contents Allocation of the Allowance for Loan Losses The following table sets forth information concerning the Company’s allocation of the allowance for loan losses for the most recent three years (dollars in thousands) : 2022 2021 2020 Amount % * Amount % * Amount % * Balance at end of period applicable to: Real Estate Construction $ 730 4 % $ 675 4 % $ 725 4 % 1-4 family residential 3,028 23 % 2,752 21 % 2,581 19 % Commercial 7,235 44 % 8,406 44 % 8,930 43 % Agricultural 1,625 13 % 1,584 13 % 1,595 13 % Commercial 1,153 6 % 1,170 7 % 1,453 11 % Agricultural 1,705 9 % 1,836 10 % 1,696 9 % Consumer and other 221 1 % 198 1 % 235 1 % $ 15,697 100 % $ 16,621 100 % $ 17,215 100 % * Percent of loans in each category to total loans.
The following table sets forth information regarding changes in the Company's specific reserve on loans individually evaluated for impairment and loans individually evaluated for impairment for the most recent three years (dollars in thousands) : 2023 2022 2021 Specific reserve on loans individually evaluated for credit losses $ 118 $ 95 $ 1,392 Loans individually evaluated for credit losses $ 13,794 $ 14,386 $ 12,312 Percentage increase (decrease) in specific reserve on loans individually evaluated for credit losses 24 % -93 % -23 % Percentage increase (decrease) in loans individually evaluated for credit losses -4 % 17 % -19 % Allocation of the Allowance for Credit Losses The following table sets forth information concerning the Company’s allocation of the allowance for credit losses for the most recent three years (dollars in thousands) : 2023 2022 2021 Amount % * Amount % * Amount % * Balance at end of period applicable to: Real Estate Construction $ 408 5 % $ 730 4 % $ 675 4 % 1-4 family residential 3,333 22 % 3,028 23 % 2,752 21 % Multi-family 2,542 15 % 2,493 15 % 2,501 15 % Commercial 5,236 28 % 4,742 29 % 5,905 29 % Agricultural 1,238 13 % 1,625 13 % 1,584 13 % Commercial 1,955 7 % 1,153 6 % 1,170 7 % Agricultural 1,607 9 % 1,705 9 % 1,836 10 % Consumer and other 457 1 % 221 1 % 198 1 % $ 16,776 100 % $ 15,697 100 % $ 16,621 100 % * Percent of loans in each category to total loans. 46 Liquidity and Capital Resources Liquidity management is the process by which the Company, through its Banks’ Asset and Liability Committees (ALCO), ensures adequate liquid funds are available to meet its financial commitments on a timely basis, at a reasonable cost and within acceptable risk tolerances.
Management’s objectives are to control interest rate risk and to ensure predictable and consistent growth of earnings and capital. Interest rate risk management focuses on fluctuations in net interest income identified through computer simulations to evaluate volatility, varying interest rate, spread and volume assumptions. The risk is quantified and compared against tolerance levels.
Interest rate risk management focuses on fluctuations in net interest income identified through computer simulations to evaluate volatility, varying interest rate, spread and volume assumptions. The risk is quantified and compared against tolerance levels. The Company uses a third-party computer software simulation modeling program to measure its exposure to potential interest rate changes.
This trend may continue in the near term, which could result in impairment charges and increase the unrealized losses reported as part of our consolidated comprehensive income; and ● In meeting our objective to maintain our capital levels and liquidity position, our Board of Directors could reduce, or determine to altogether forego, payment of future dividends in order to maintain and/or strengthen our capital and liquidity position. 28 Table of Contents Key Performance Indicators Certain key performance indicators for the Company and the industry are presented in the following chart.
This trend may continue in the near term, which could result in credit losses and increase the unrealized losses reported as part of our consolidated comprehensive income; and ● In meeting our objective to maintain our capital levels and liquidity position, our Board of Directors could reduce, or determine to altogether forego, payment of future dividends in order to maintain and/or strengthen our capital and liquidity position. 29 Critical Accounting Policies The discussion contained in this Item 7 and other disclosures included within this Annual Report are based on the Company’s audited consolidated financial statements which appear in Item 8 of this Annual Report.
Borrowed funds are an alternative funding source to deposits and can be used to fund the Company’s assets and unforeseen liquidity needs. FHLB advances are loans from the FHLB that can mature daily or have longer maturities for fixed or floating rates of interest. Federal funds purchased are borrowings from other banks that mature daily.
The BTFP allows for borrowing from the Federal Reserve Bank up to the par value of the pledged collateral. FHLB advances are loans from the FHLB that can mature daily or have longer maturities for fixed or floating rates of interest. Federal funds purchased are borrowings from other banks that mature daily.
The decrease in noninterest income in 2022 compared to 2021 is primarily due to fewer gains on sale of residential loans held for sale as refinancing volume has slowed and offset in part by an increase in wealth management income due to growth in assets under management and new account relationships.
Noninterest income during the years ended 2023 and 2022 totaled $9.2 million and $9.7 million, respectively. The decrease in noninterest income in 2023 compared to 2022 is primarily due to fewer gains on sale of residential loans held for sale as refinancing volume has slowed and a decrease in wealth management income primarily due to a decline in estate fees.