Biggest changeAlthough not reflected in the loan totals below and not currently comprising a material part of our lending activities, the Company also occasionally originates and sells, or participates out portions of, loans to non-affiliated investors. Loan and Lease Distribution (dollars in thousands) As of December 31, 2022 2021 2020 2019 2018 Real estate: 1-4 family residential construction $ — $ 21,368 $ 48,490 $ 105,715 $ 105,187 Other construction/land 18,357 25,188 71,443 91,010 108,268 1-4 family - closed-end 417,092 290,236 140,280 200,742 237,530 Equity lines 21,638 26,915 38,472 50,091 56,932 Multi-family residential 91,485 53,385 61,834 54,432 54,893 Commercial real estate - owner occupied 323,895 334,581 343,607 344,412 302,052 Commercial real estate - non-owner occupied 891,197 880,279 1,059,685 412,454 438,349 Farmland 113,594 106,765 129,968 144,063 151,513 Total real estate 1,877,258 1,738,717 1,893,779 1,402,919 1,454,724 Agricultural 28,193 34,098 45,001 48,231 49,162 Commercial and industrial 77,695 109,213 207,784 117,230 129,712 Mortgage warehouse lines 65,439 101,184 307,679 189,103 91,813 Consumer loans 4,232 4,649 5,721 7,978 9,119 Total loans and leases 2,052,817 1,987,861 2,459,964 1,765,461 1,734,530 Allowance for credit losses on loans (23,060) (14,256) (17,738) (9,923) (9,750) Total loans and leases, net $ 2,029,757 $ 1,973,605 $ 2,442,226 $ 1,755,538 $ 1,724,780 Percentage of Total Loans and Leases Real estate: 1-4 family residential construction 0.00% 1.07% 1.97% 5.99% 6.06% Other construction/land 0.89% 1.27% 2.90% 5.16% 6.24% 1-4 family - closed-end 20.32% 14.60% 5.70% 11.37% 13.69% Equity lines 1.05% 1.35% 1.56% 2.84% 3.28% Multi-family residential 4.46% 2.69% 2.51% 3.08% 3.16% Commercial real estate - owner occupied 15.78% 16.83% 13.97% 19.51% 17.41% Commercial real estate - non-owner occupied 43.42% 44.28% 43.08% 23.36% 25.28% Farmland 5.53% 5.37% 5.28% 8.16% 8.74% Total real estate 91.45% 87.47% 76.98% 79.45% 83.88% Agricultural 1.37% 1.72% 1.83% 2.73% 2.83% Commercial and industrial 3.78% 5.48% 8.45% 6.64% 7.48% Mortgage warehouse lines 3.19% 5.09% 12.51% 10.71% 5.29% Consumer loans 0.21% 0.23% 0.23% 0.45% 0.53% 100.01% 100.00% 100.00% 100.00% 100.00% The Company’s loan and lease balances increased in 2022, mostly from the purchase of high quality jumbo mortgage pools early in the year.
Biggest changeAlthough not reflected in the loan totals below and not currently comprising a material part of our lending activities, the Company also occasionally originates and sells, or participates out portions of, loans to non-affiliated investors. Loan Distribution (dollars in thousands) As of December 31, 2023 2022 2021 2020 2019 Real estate: Residential real estate 413,262 438,731 317,151 178,752 250,833 Commercial real estate 1,325,493 1,308,328 1,268,245 1,465,126 811,298 Other construction/land 6,267 18,358 46,556 119,933 196,725 Farmland 67,510 113,594 106,765 129,968 144,063 Total real estate 1,812,532 1,879,011 1,738,717 1,893,779 1,402,919 Other commercial 157,762 104,135 143,311 252,785 165,461 Mortgage warehouse lines 116,000 65,439 101,184 307,679 189,103 Consumer loans 4,090 4,232 4,649 5,721 7,978 Total loans 2,090,384 2,052,817 1,987,861 2,459,964 1,765,461 Allowance for credit losses on loans (23,500) (23,060) (14,256) (17,738) (9,923) Total loans, net $ 2,066,884 $ 2,029,757 $ 1,973,605 $ 2,442,226 $ 1,755,538 Percentage of Total loans Real estate: Residential real estate 19.77% 21.37% 15.95% 7.27% 14.21% Commercial real estate 63.41% 63.73% 63.81% 59.55% 45.95% Other construction/land 0.30% 0.89% 2.34% 4.88% 11.14% Farmland 3.23% 5.53% 5.37% 5.28% 8.16% Total real estate 86.71% 91.52% 87.47% 76.98% 79.46% Other commercial 7.54% 5.08% 7.21% 10.28% 9.37% Mortgage warehouse lines 5.55% 3.19% 5.09% 12.51% 10.72% Consumer loans 0.20% 0.21% 0.23% 0.23% 0.45% 100.00% 100.00% 100.00% 100.00% 100.00% The Company’s loan balances increased $37.1 million or 2% in 2023.
In general, the guidelines, as amended, establish the following supervisory criteria as preliminary indications of possible CRE concentration risk: (1) the institution’s total construction, land development and other land loans represent 100% or more of Tier 1 risk-based capital plus allowance for credit losses loans and leases; or (2) total CRE loans as defined in the regulatory guidelines represent 300% or more of Tier 1 risk-based capital plus allowance for credit losses on loans and leases, and the institution’s CRE loan portfolio has increased by 50% or more during the prior 36 month period.
In general, the guidelines, as amended, establish the following supervisory criteria as preliminary indications of possible CRE concentration risk: (1) the institution’s total construction, land development and other land loans represent 100% or more of Tier 1 risk-based capital plus allowance for credit losses loans; or (2) total CRE loans as defined in the regulatory guidelines represent 300% or more of Tier 1 risk-based capital plus allowance for credit losses on loans, and the institution’s CRE loan portfolio has increased by 50% or more during the prior 36 month period.
Management anticipates that the Bank will have sufficient earnings to provide dividends to the holding company to meet its funding requirements for the foreseeable future and the Bank is not subject to any regulatory restrictions for paying dividends to the holding company, other than the legal and regulatory limitations on dividend payments, as outlined in Item 5(c) Dividends in this Form 10-K.
Management anticipates the Bank will have sufficient earnings to provide dividends to the holding company to meet its funding requirements for the foreseeable future and the Bank is not subject to any regulatory restrictions for paying dividends to the holding company, other than the legal and regulatory limitations on dividend payments, as outlined in Item 5(c) Dividends in this Form 10-K.
There was also a favorable mix variance of $2.0 million primarily from the purchase of CLOs at floating higher interest rates, which was partially offset by a decrease in loan and lease balances and an increase in higher cost interest bearing liabilities in 2022 compared to 2021.
There was also a favorable mix variance of $2.0 million primarily from the purchase of CLOs at floating higher interest rates, which was partially offset by a decrease in loan balances and an increase in higher cost interest bearing liabilities in 2022 compared to 2021.
These new ag loan production teams were hired to develop relationships within our footprint for both loans and deposits. These new loans should provide additional diversification of the loan portfolio and provide floating rate loan products which complement the fixed rate real estate loans.
These new loan production teams were hired to develop relationships within our footprint for both loans and deposits. These new loans should provide additional diversification of the loan portfolio and provide floating rate loan products which complement the fixed rate real estate loans.
Upon adoption of CECL, the Company was required to make an adjustment to equity, net of taxes, equal to the difference between the allowance for credit losses calculated under the CECL method and the allowance for loan and lease losses as calculated under the incurred loss method as of December 31, 2021.
Upon adoption of CECL, the Company was required to make an adjustment to equity, net of taxes, equal to the difference between the allowance for credit losses calculated under the CECL method and the allowance for loan losses as calculated under the incurred loss method as of December 31, 2021.
However, as previously noted under the Allowance for Loan and Lease Losses section above in March 2020, the Company elected under Section 4014 of the Coronavirus Aid, Relief, and Economic Security (CARES) Act to defer the implementation of CECL.
However, as previously noted under the Allowance for Loan Losses section above in March 2020, the Company elected under Section 4014 of the Coronavirus Aid, Relief, and Economic Security (CARES) Act to defer the implementation of CECL.
Note 2 to the consolidated financial statements provides a more comprehensive discussion of the accounting guidance we conform to and the methodology we use to determine an appropriate allowance for credit losses on loans and leases.
Note 2 to the consolidated financial statements provides a more comprehensive discussion of the accounting guidance we conform to and the methodology we use to determine an appropriate allowance for credit losses on loans.
(5) Net interest margin represents net interest income as a percentage of average interest-earning assets (tax-equivalent). 36 Table of Contents The Volume and Rate Variances table below sets forth the dollar difference for the comparative periods in interest earned or paid for each major category of interest-earning assets and interest-bearing liabilities, and the amount of such change attributable to fluctuations in average balances (volume) or differences in average interest rates.
(5) Net interest margin represents net interest income as a percentage of average interest-earning assets (tax-equivalent). 38 Table of Contents The Volume and Rate Variances table below sets forth the dollar difference for the comparative periods in interest earned or paid for each major category of interest-earning assets and interest-bearing liabilities, and the amount of such change attributable to fluctuations in average balances (volume) or differences in average interest rates.
The Company has a higher level of actual balance sheet liquidity than might otherwise be the case since we utilize a letter of credit from the FHLB rather than investment securities for certain pledging requirements. That letter of credit, which is backed by loans pledged to the FHLB by the Company, totaled $127.9 million at December 31, 2022.
The Company has a higher level of actual balance sheet liquidity than might otherwise be the case since we utilize a letter of credit from the FHLB rather than investment securities for certain pledging requirements. That letter of credit, which is backed by loans pledged to the FHLB by the Company, totaled $127.9 million at December 31, 2023.
The following table sets forth the Company’s and the Bank’s regulatory capital ratios at the dates indicated: December 31, To Be Well Capitalized Under Prompt Corrective Action Regulations (CBLR Framework) (1) 2022 Tier 1 (Core) Capital to average total assets Sierra Bancorp and subsidiary 10.30% 9.00% Bank of the Sierra 10.99% 9.00% 2021 Tier 1 (Core) Capital to average total assets Sierra Bancorp and subsidiary 10.43% 8.50% Bank of the Sierra 11.31% 8.50% (1) Under interim transition final guidance, the community bank leverage ratio minimum requirement was reduced to 8.5% for calendar year 2021. At the end of 2022, as our Community Bank Leverage Ratio exceeded 9.0%, the Company and the Bank were both classified as “well capitalized,” the highest rating of the categories defined under the Bank Holding Company Act and the Federal Deposit Insurance Corporation Improvement Act of 1991, and our regulatory capital ratios remained above the median for peer financial institutions.
The following table sets forth the Company’s and the Bank’s regulatory capital ratios at the dates indicated: December 31, To Be Well Capitalized Under Prompt Corrective Action Regulations (CBLR Framework) (1) 2023 Tier 1 (Core) Capital to average total assets Sierra Bancorp and subsidiary 10.32% 9.00% Bank of the Sierra 11.29% 9.00% 2022 Tier 1 (Core) Capital to average total assets Sierra Bancorp and subsidiary 10.30% 9.00% Bank of the Sierra 10.99% 9.00% (1) Under interim transition final guidance, the community bank leverage ratio minimum requirement was reduced to 8.5% for calendar year 2021. At the end of 2023, as our Community Bank Leverage Ratio exceeded 9.0%, the Company and the Bank were both classified as “well capitalized,” the highest rating of the categories defined under the Bank Holding Company Act and the Federal Deposit Insurance Corporation Improvement Act of 1991, and our regulatory capital ratios remained above the median for peer financial institutions.
The loan and lease loss (benefit) provision for 2021 and 2020 were favorably impacted by the following factors: most charge-offs were recorded against pre-established reserves, which alleviated what otherwise might have been a need for reserve replenishment; loss rates for most loan types have been declining, thus having a positive impact on general reserves required for performing loans; and, new loans booked have been underwritten using continued tighter credit standards.
The loan loss (benefit) provision for 2021 was favorably impacted by the following factors: most charge-offs were recorded against pre-established reserves, which alleviated what otherwise might have been a need for reserve replenishment; loss rates for most loan types have been declining, thus having a positive impact on general reserves required for performing loans; and new loans booked have been underwritten using continued tighter credit standards.
Detailed cash flow projections are reviewed by Management on a monthly basis, with various stress scenarios applied to assess our ability to meet liquidity needs under unusual or adverse conditions. Liquidity ratios are also calculated and reviewed on a regular basis.
Detailed cash flow projections are reviewed by Management on a quarterly basis, with various stress scenarios applied to assess our ability to meet liquidity needs under unusual or adverse conditions. Liquidity ratios are also calculated and reviewed on a regular basis.
Upon implementation the Company recorded a $10.4 million increase in the allowance for credit losses, which included a $0.9 million reserve for unfunded commitments as an adjustment to equity, net of deferred taxes.
Upon implementation the Company recorded a $10.4 million pre-tax increase in the allowance for credit losses, which included a $0.9 million reserve for unfunded commitments as an adjustment to equity, net of deferred taxes.
(2) Yields and net interest margin have been computed on a tax equivalent basis. (3) Loans are gross of the allowance for possible loan and lease losses. Net loan fees have been included in the calculation of interest income.
(2) Yields and net interest margin have been computed on a tax equivalent basis. (3) Loans are gross of the allowance for possible credit losses. Net loan fees have been included in the calculation of interest income.
The Company had $9.0 million invested in separate account BOLI at December 31, 2022. This separate account BOLI closely matched participant-directed investment allocations that can include equity, bond, or real estate indices, and are thus subject to gains or losses which often contribute to significant fluctuations in income (and associated expense accruals).
The Company had $9.9 million invested in separate account BOLI at December 31, 2023. This separate account BOLI closely matched participant-directed investment allocations that can include equity, bond, or real estate indices, and are thus subject to gains or losses which often contribute to significant fluctuations in income (and associated expense accruals).
The Company’s goodwill and other intangible assets are evaluated annually for potential impairment following FASB guidelines and based on those analytics Management has determined that no impairment exists as of December 31, 2022.
The Company’s goodwill and other intangible assets are evaluated annually for potential impairment following FASB guidelines and based on those analytics Management has determined that no impairment exists as of December 31, 2023.
While those ratios are merely indicators and are not measures of actual liquidity, they are closely monitored, and we are committed to maintaining adequate liquidity resources to draw upon should unexpected needs arise. The Company, on occasion, experiences cash needs as the result of loan growth, deposit outflows, asset purchases or liability repayments.
While 59 Table of Contents those ratios are merely indicators and are not measures of actual liquidity, they are closely monitored, and we are committed to maintaining adequate liquidity resources to draw upon should unexpected needs arise. The Company, on occasion, experiences cash needs as the result of loan growth, deposit outflows, asset purchases or liability repayments.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS This discussion presents Management’s analysis of the Company’s financial condition as of December 31, 2022 and 2021, and the results of operations for each year in the three-year period ended December 31, 2022.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS This discussion presents Management’s analysis of the Company’s financial condition as of December 31, 2023 and 2022, and the results of operations for each year in the three-year period ended December 31, 2023.
The increase in 2022 was due mostly to the strategic hiring of new loan production teams, increases to the Company’s minimum wage, and standard annual increases to our employee’s base compensation.
The increase in 2022 was due mostly to the strategic hiring and geographic expansion of new loan production teams, increases to the Company’s minimum wage, and standard annual increases to our employee’s base compensation.
Thenet interest margin compression was caused by an unfavorable rate variance of $1.8 million since the weighted average yield on interest-earning assets increased by only 15 basis points and the weighted average cost of interest-bearing liabilities increased by 39 basis points in 2022 compared to 2021.
The net interest margin compression in 2022 as compared to 2021 was caused by an unfavorable rate variance of $1.8 million since the weighted average yield on interest-earning assets increased by only 15 basis points and the weighted average cost of interest-bearing liabilities increased by 39 basis points.
Our net deferred tax asset is evaluated as of every reporting date pursuant to FASB guidance, and we have determined that no impairment exists. Deposits Deposits represent another key balance sheet category impacting the Company’s net interest margin and profitability metrics.
Our net deferred tax asset is evaluated as of every reporting date pursuant to FASB guidance, and we have determined that no impairment exists. 55 Table of Contents Deposits Deposits represent another key balance sheet category impacting the Company’s net interest margin and profitability metrics.
The 2022 provision for credit losses on loans and leases loss benefit arose from the impact of $11.5 million in net charge-offs during the year ending 2022.
The 2022 provision for credit losses on loans loss benefit arose from the impact of $11.5 million in net charge-offs during the year ending 2022.
Loan and Lease Portfolio The Company’s loan and lease portfolio represents the single largest portion of invested assets, substantially greater than the investment portfolio or any other asset category, and the quality and diversification of the loan and lease portfolio are important considerations when reviewing the Company’s financial condition. 44 Table of Contents The Loan and Lease Distribution table that follows sets forth by loan type the Company’s gross loans and leases outstanding, and the percentage distribution in each category at the dates indicated.
Loan Portfolio The Company’s loan portfolio represents the single largest portion of invested assets, substantially greater than the investment portfolio or any other asset category, and the quality and diversification of the loan portfolio are important considerations when reviewing the Company’s financial condition. 45 Table of Contents The Loan Distribution table that follows sets forth by loan type the Company’s gross loans outstanding and the percentage distribution in each category at the dates indicated.
The positive impact of average asset growth in 2022 along with a 15 bps increase in yield was negatively impacted by a 39 bps increase in yield on interest bearing liabilities due to certificates of deposits and shifting from a net sold position to a net purchased position.
The positive impact of average asset growth in 2022 along with a 15 basis points increase in yield was negatively impacted by a 39 basis points increase in yield on interest bearing liabilities due to certificates of deposits and shifting from a net sold position to a net purchased position.
The Company had junior subordinated debentures totaling $35.5 million at December 31, 2022 and $35.3 million December 31, 2021, in the form of long-term borrowings from trust subsidiaries formed specifically to issue trust preferred securities. The small increase resulted from the amortization of discount on junior subordinated debentures that were part of our acquisition of Coast Bancorp in 2016.
The Company had junior subordinated debentures totaling $35.7 million at December 31, 2023 and $35.5 million December 31, 2022, in the form of long-term borrowings from trust subsidiaries formed specifically to issue trust preferred securities. The small increase resulted from the amortization of discount on junior subordinated debentures that were part of our acquisition of Coast Bancorp in 2016.
As of December 31, 2022, unpledged debt securities plus pledged securities in excess of current pledging requirements comprised $1.1 billion of the Company’s investment balances, as compared to $853.2 million at December 31, 2021. Other sources of potential liquidity include but are not necessarily limited to any outstanding fed funds sold and vault cash.
As of December 31, 2023, unpledged debt securities plus pledged securities in excess of current pledging requirements comprised $1.2 billion of the Company’s investment balances, as compared to $1.1 billion at December 31, 2022. Other sources of potential liquidity include but are not necessarily limited to any outstanding fed funds sold and vault cash.
The provision for credit losses on loans and leases for 2022 was elevated due to the impact of two loan relationships as previously discussed above.
The provision for credit losses on loans for 2022 was elevated due to the impact of two loan relationships as previously discussed above.
Net loan fees (costs) and loan acquisition FMV amortization were $0.9 million, $4.2 million, and $1.9 million for the years ended December 31, 2022, 2021, and 2020 respectively. (4) Non-accrual loans are slotted by loan type and have been included in total loans for purposes of total interest earning assets.
Net loan fees (costs) and loan acquisition FMV amortization were $(0.3) million, $0.9 million, and $4.2 million for the years ended December 31, 2023, 2022, and 2021 respectively. (4) Non-accrual loans are slotted by loan type and have been included in total loans for purposes of total interest earning assets.
Further, the bank must not be an advance approaches banking organization. 57 Table of Contents The final rule became effective January 1, 2020 and banks that met the qualifying criteria were able to elect to use the community bank leverage framework starting with the quarter ended March 31, 2020.
Further, the bank must not be an advance approaches banking organization. The final rule became effective January 1, 2020 and banks that met the qualifying criteria were able to elect to use the community bank leverage framework starting with the quarter ended March 31, 2020.
The increase in 2022 was primarily from an increase in core processing costs. In late 2022, the Company renegotiated its core processing contract and expects annual savings from this renegotiation of approximately $1.0 million.
The Company renegotiated its core processing contract which resulted in overall savings. The increase in 2022 was primarily from an increase in core processing costs. In late 2022, the Company renegotiated its core processing contract and expects annual savings from this renegotiation of approximately $1.0 million.
We do not foresee any circumstances that would cause the Company or the Bank to be less than “well capitalized”, although no assurance can be given that this will not occur.
We do not foresee any circumstances that would cause the Company or the Bank to be less than “well capitalized,” although no assurance can be given that this will not occur.
Our market risk exposure is primarily that of interest rate risk, and we have established policies and procedures to monitor and limit our earnings and balance sheet exposure to changes in interest rates.
Our market risk 60 Table of Contents exposure is primarily that of interest rate risk, and we have established policies and procedures to monitor and limit our earnings and balance sheet exposure to changes in interest rates.
To meet short-term needs, we can borrow overnight funds from other financial institutions, draw advances via Federal Home Loan Bank lines of credit, or solicit brokered deposits if customer deposits are not immediately obtainable from local sources. Availability on lines of credit from correspondent banks and the FHLB totaled $955.9 million at December 31, 2022.
To meet short-term needs, we can borrow overnight funds from other financial institutions, draw advances via Federal Home Loan Bank lines of credit, or solicit brokered deposits if customer deposits are not immediately obtainable from local sources. Availability on lines of credit from correspondent banks and the FHLB totaled $961.5 million at December 31, 2023.
This line item consists of a variety of fees including service charges on corporate accounts, treasury management fees, charges on corporate and consumer accounts including treasury management fees, ATM fees, overdraft income, and monthly service charges on certain accounts.
This line item consists of a variety of fees including service charges on corporate accounts, treasury management fees, charges on corporate and consumer accounts including treasury management fees, ATM fees, overdraft income, monthly service charges on certain accounts and debit card interchange.
The Company was also eligible to borrow approximately $42.3 million at the Federal Reserve Discount Window based on pledged assets at December 31, 2022. Furthermore, funds can be obtained by drawing down excess cash that might be available in the Company’s correspondent bank deposit accounts, or by liquidating unpledged investments or other readily saleable assets.
The Company was also eligible to borrow approximately $392.0 million at the Federal Reserve Discount Window based on pledged assets at December 31, 2023. Furthermore, funds can be obtained by drawing down excess cash that might be available in the Company’s correspondent bank deposit accounts, or by liquidating unpledged investments or other readily saleable assets.
Permanent differences include but are not limited to tax-exempt interest income, BOLI income or loss, and certain book expenses that are not allowed as tax deductions. The Company’s investments in state, county and municipal bonds provided $8.8 million of federal tax-exempt income in 2022, $6.2 million in 2021, and $5.7 million in 2020.
Permanent differences include but are not limited to tax-exempt interest income, BOLI income or loss, and certain book expenses that are not allowed as tax deductions. The Company’s investments in state, county and municipal bonds provided $10.9 million of federal tax-exempt income in 2023, $8.8 million in 2022, and $6.2 million in 2021.
The average balance of non-earning cash and due from banks, which can be used to determine trends, was $79.3 million for 2022, $75.7 million for 2021 and $72.0 million for 2020. Premises and Equipment Premises and equipment are stated on our books at cost, less accumulated depreciation, and amortization.
The average balance of non-earning cash and due from banks, which can be used to determine trends, was $80.8 million for 2023, $79.3 million for 2022 and $75.7 million for 2021. Premises and Equipment Premises and equipment are stated on our books at cost, less accumulated depreciation, and amortization.
Moreover, in addition to life insurance proceeds of $0.4 million in both 2022 and 2021 and $0.07 million in 2020, net increases in the cash surrender value of bank-owned life insurance added $2.6 million to tax-exempt income in 2021; and $2.4 million in 2020, but reduced tax-exempt income by $1.0 million in 2022.
Moreover, in addition to life insurance proceeds of $0.9 million in 2023 and $0.4 million in both 2022 and 2021, net increases in the cash surrender value of bank-owned life insurance added $1.8 million to tax-exempt income in 2023, and $2.6 million to tax-exempt income in 2021, but reduced tax-exempt income by $1.0 million in 2022.
In Management’s opinion, the Company’s critical accounting estimates deal primarily with the following areas: the establishment of an allowance for credit losses on loans and leases, as explained in detail in Note 2 to the consolidated financial statements and in the “Provision for Credit Losses on Loans and Leases” and “Allowance for Credit Losses on Loans and Leases” sections of this discussion and analysis; the valuation of impaired loans and foreclosed assets, as discussed in Note 2 to the consolidated financial statements; income taxes and deferred tax assets and liabilities, especially with regard to the ability of the Company to recover deferred tax assets as discussed in the “Provision for Income Taxes” and “Other Assets” sections of this discussion and analysis; and goodwill and other intangible assets, which are evaluated annually for impairment and for which we have determined that no impairment exists, as discussed in Note 2 to the consolidated financial statements and in the “Other Assets” section of this discussion and analysis.
In Management’s opinion, the Company’s critical accounting estimates deal primarily with the following areas: the establishment of an allowance for credit losses on loans, as explained in detail in Note 2 to the consolidated financial statements and in the “Provision for Credit Losses on Loans” and “Allowance for Credit Losses on Loans” sections of this discussion and analysis; income taxes and deferred tax assets and liabilities, especially with regard to the ability of the Company to recover deferred tax assets as discussed in the “Provision for Income Taxes” and “Other Assets” sections of this discussion and analysis; and Goodwill which is evaluated annually for impairment and for which we have determined that no impairment exists, as discussed in Note 2 to the consolidated financial statements and in the “Other Assets” section of this discussion and analysis.
The allowance for credit losses on loans and leases is at a level that, in Management’s judgment, is adequate to absorb probable credit losses on loans related to individually identified loans as well as probable credit losses in the remaining loan portfolio.
The allowance for credit losses on loans is at a level that, in Management’s judgment, is adequate to absorb expected credit losses on loans related to individually identified loans as well as expected credit losses in the remaining loan portfolio.
Our tax credits consist primarily of those generated by investments in low-income housing tax credit funds. We had a total of $10.1 million invested in low-income housing tax credit funds as of December 31, 2022 and $2.9 million as of December 31, 2021, which are included in other assets rather than in our investment portfolio.
Our tax credits consist primarily of those generated by investments in low-income housing tax credit funds. We had a total of $14.4 million invested in low-income housing tax credit funds as of December 31, 2023 and $10.1 million as of December 31, 2022, which are included in other assets rather than in our investment portfolio.
That means that even if taxable income stayed at the same level through 2037, our tax accrual rate would gradually increase. Financial Condition Assets totaled $3.6 billion at December 31, 2022, an increase of $237.6 million, or 7%, for the year.
That means that even if taxable income stayed at the same level through 2037, our tax accrual rate would gradually increase. Financial Condition Assets totaled $3.7 billion at December 31, 2023, an increase of $121.2 million, or 3%, for the year.
The ratio of the allowance to nonperforming loans was 118% at December 31, 2022, relative to 315% at December 31, 2021, and 233% at December 31, 2020. As described above, a separate allowance of $0.8 million for potential losses inherent in unused commitments is included in other liabilities at December 31, 2022.
The ratio of the allowance to nonperforming loans was 294% at December 31, 2023, relative to 118% at December 31, 2022, and 315% at December 31, 2021. As described above, a separate allowance of $0.5 million for potential losses inherent in unused commitments is included in other liabilities at December 31, 2023.
However, the separate-account BOLI used to offset deferred compensation fluctuates significantly from year-to-year as many of our deferred compensation participants are invested in equity-index style funds. In the comparative years ending 2022 over 2021, BOLI income decreased $3.6 million, however in 2021 over 2020, BOLI income increased by $0.2 million or 10%.
However, the separate-account BOLI used to offset deferred compensation fluctuates significantly from year-to-year as many of our deferred compensation participants are invested in equity-index style funds. In the comparative years ending 2023 over 2022, BOLI income increased $2.8 million; however, in 2022 over 2021, BOLI income decreased $3.6 million.
Loan processing costs, which include expenses for property appraisals and inspections, loan collections, demand and foreclosure activities, loan servicing, loan sales, and other miscellaneous lending costs, increased by $0.1 million or 10% in 2022 as compared to 2021 and decreased by $0.6 million, or 49%, in 2021 as compared to 2020.
Loan processing costs, which include expenses for property appraisals and inspections, loan collections, demand and foreclosure activities, loan servicing, loan sales, and other miscellaneous lending costs, increased by $0.1 million or 9% in 2023 as compared to 2022 and increased by $0.1 million or 10% in 2022 as compared to 2021.
When no balance sheet growth is incorporated and a stable interest rate environment is assumed, projected annual net interest income is about $2.6 million lower, or 2% than in our standard simulation.
When no balance sheet growth is incorporated and a stable interest rate environment is assumed, projected annual net interest income is about $11.7 million lower, or 9% than in our standard simulation.
This ratio was 249% at December 31, 2021 and declined to 246% at December 31, 2022. At December 31, 2022, the Bank’s total construction, land development and other land loans represented 5% of Tier 1 risk-based capital plus allowance for credit losses on loans and leases.
This ratio was 246% at December 31, 2022 and declined to 243% at December 31, 2023. At December 31, 2023, the Bank’s total construction, land development and other land loans represented 1% of Tier 1 risk-based capital plus allowance for credit losses on loans.
The Company’s books also reflect a net cash surrender value for general account BOLI of $43.2 million at December 31, 2022 and 2021. General account BOLI produces income that is used to help offset expenses associated with executive salary continuation plans, director retirement plans and other employee benefits.
The Company’s books also reflect a net cash surrender value for general account BOLI of $41.7 million and $43.2 million, respectively for the years ending December 31, 2023 and 2022. General account BOLI produces income that is used to help offset expenses associated with executive salary continuation plans, director retirement plans and other employee benefits.
Off-balance sheet obligations pose potential credit risk to the Company, and a $0.8 million reserve for unfunded commitments is reflected as a liability in our consolidated balance sheet at December 31, 2022, up $0.6 million from the previous year. The unused commitments related to mortgage warehouse are unconditionally cancellable at any time.
Off-balance sheet obligations pose potential credit risk to the Company, and a $0.5 million reserve for unfunded commitments is reflected as a liability in our consolidated balance sheet at December 31, 2023, down $0.3 million from the previous year. The unused commitments related to mortgage warehouse are unconditionally cancellable at any time.
(4) The efficiency ratio is a non-GAAP measure and is a calculation of noninterest expense as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities and bank owned life insurance income. Overview of the Results of Operations and Financial Condition Results of Operations Summary The Company recognized net income of $33.7 million in 2022 relative to $43.0 million in 2021 and $35.4 million in 2020.
(3) The efficiency ratio is a non-GAAP measure and is a calculation of noninterest expense as a percentage of the sum of net interest income and noninterest income excluding net gains (losses) from securities and bank owned life insurance income. 34 Table of Contents Overview of the Results of Operations and Financial Condition Results of Operations Summary The Company recognized net income of $34.8 million in 2023 relative to $33.7 million in 2022 and $43.0 million in 2021.
Total Professional Services costs, which includes directors fees, decreased by $4.7 million or 53% in 2022 as compared to 2021 and increased by $3.8 million, or 77%, in 2021 as compared to 2020. Professional Services costs consists of legal and accounting, acquisition, and other professional services costs.
Total Professional Services costs, which consists of legal and accounting, acquisition, directors fees, and other professional services costs, increased by $3.1 million in 2023 as compared to 2022 and decreased by $4.7 million or 53% in 2022 as compared to 2021.
Aggregate investments totaled $1.3 billion, or 35% of total assets at December 31, 2022, as compared to $1.2 billion, or 35% of total assets at December 31, 2021.
Aggregate investments totaled $1.3 billion, or 36% of total assets at December 31, 2023, as compared to $1.3 billion, or 35% of total assets at December 31, 2022.
Long term debt was $49.2 million at December 31, 2022 as compared to $49.1 million for the year ended December 31, 2021.
Long term debt was $49.3 million at December 31, 2023 as compared to $49.2 million for the year ended December 31, 2022.
Net income per diluted share was $2.24 in 2022, as compared to $2.80 in 2021 and $2.32 for 2020. The Company’s return on average assets and return on average equity were 0.97% and 10.66%, respectively, in 2022, as compared to 1.29% and 12.05%, respectively, in 2021 and 1.22% and 10.80%, respectively, for 2020.
Net income per diluted share was $2.36 in 2023, as compared to $2.24 in 2022 and $2.80 for 2021. The Company’s return on average assets and return on average equity were 0.94% and 11.30%, respectively, in 2023, as compared to 0.97% and 10.66%, respectively, in 2022 and 1.29% and 12.05%, respectively, for 2021.
Overdraft income on both consumer and corporate accounts totaled $4.6 million (net of restitution) in 2022; $4.9 million in 2021 and $5.1 million in 2020. Debit card fees consists of interchange fees from our customers’ use of debit cards for electronic funds transactions.
Overdraft income on both consumer and corporate accounts totaled $5.3 million in 2023; $4.6 million (net of restitution) in 2022 and $4.9 million in 2021. Debit card fees (included in service charges on deposit accounts) consists of interchange fees from our customers’ use of debit cards for electronic funds transactions.
The Company’s balance of noninterest earning cash and balances due from correspondent banks totaled $72.8 million, or 2% of total assets at December 31, 2022, and $63.1 million, or 2% of total assets at December 31, 2021.
The Company’s balance of noninterest earning cash and balances due from correspondent banks totaled $73.7 million, or 2% of total assets at December 31, 2023, and $72.8 million, or 2% of total assets at December 31, 2022.
The following is a summary of the major factors that impacted the Company’s results of operations for the years presented in the consolidated financial statements. ● Net interest income improved by 1% in 2022 over 2021 due to both growth and mix of earning assets partially offset by an increase in the cost of interest-bearing liabilities, and 4% in 2021 over 2020, due 33 Table of Contents primarily to a lower cost of interest-bearing liabilities and growth in earning assets, partially offset by lower yields on earning assets.
The following is a summary of the major factors that impacted the Company’s results of operations for the years presented in the consolidated financial statements. ● Net interest income improved by 3% in 2023 over 2022, and by 1% in 2022 over 2021, due to both growth and mix of earning assets partially offset by an increase in the cost of interest-bearing liabilities.
The majority of the Company’s noninterest expense is comprised of operating costs that facilitate offering a full range of banking services to our customers. 35 Table of Contents Net Interest Income and Net Interest Margin Net interest income was $109.6 million in 2022 as compared to $109.0 million in 2021 and $104.8 million in 2020.
The majority of the Company’s noninterest expense is comprised of operating costs that facilitate offering a full range of banking services to our customers. Net Interest Income and Net Interest Margin Net interest income was $112.4 million in 2023 as compared to $109.6 million in 2022 and $109.0 million in 2021.
The 2022 versus 2021 volume variance is due mostly to increases in average balances, resulting from growth in investment portfolio balances, mostly in floating rate commercial loan obligations, partially offset by a decline in average loan balances.
The 2022 versus 2021 volume variance is due mostly to increases in average balances, resulting from growth in investment portfolio balances, mostly in floating rate CLOs, 39 Table of Contents partially offset by a decline in average loan balances.
With the provision for credit losses on loans and leases recorded in 2022 we were able to maintain our allowance for credit losses on loans and leases at a level that, in Management’s judgment, is adequate to absorb probable credit losses on loans and leases related to individually identified loans as well as probable credit losses in the remaining loan portfolio.
With the provision for credit losses on loans recorded in 2023 we were able to maintain our allowance for credit losses on loans at a level that, in Management’s judgment, is adequate to absorb expected credit losses over the remaining contractual life on loans related to individually identified loans as well as expected credit losses over the remaining contractual life in the remaining loan portfolio.
The Company’s net interest margin, which is tax-equivalent net interest income as a percentage of average interest-earning assets declined by 9 basis points to 3.47% in 2022, and declined by 39 basis points to 3.56% in 2021 as compared to 2020.
The Company’s net interest margin, which is tax-equivalent net interest income as a percentage of average interest-earning assets, declined by 10 basis points to 3.37% in 2023 and declined by nine basis points to 3.47% in 2022 as compared to 2021.
The Company’s tax-equivalent overhead efficiency ratio was 60.2% in 2022, 59.9% in 2021, and 57.2% in 2020. The overhead efficiency ratio represents total noninterest expense divided by the sum of fully tax-equivalent net interest and noninterest income, with the provision for loan and lease losses and investment gains/losses excluded from the equation.
The Company’s tax-equivalent overhead efficiency ratio was 63.9% in 2023, 60.2% in 2022, and 59.9% in 2021. The overhead efficiency ratio represents total noninterest expense divided by the sum of fully tax-equivalent net interest and noninterest income, with the provision for credit losses on loans and gains/losses excluded from the equation.
As demonstrated by the expansion of the lending teams both in 2022 and 2021, management remains focused on organic loan growth which totaled $292.2 million during 2022.
As demonstrated by the expansion of the lending teams both in 2023 and 2022, management remains focused on organic loan growth which totaled $185.3 million and $292.2 million, respectively during the years ending 2023 and 2022.
Interest credit rates on general account BOLI do not change frequently so the income has typically been fairly consistent with $1.0 million, of general account BOLI income recorded for all three years ending December 31, 2022, 2021, and 2020.
Interest credit rates on general account BOLI do not change frequently so the income has typically been fairly consistent with $0.9 million of general account BOLI income recorded for the year ending December 31, 2023 and $1.0 million record for the two ending December 31, 2022 and 2021.
The Company generally maintains a double leverage ratio of under 125%. The double leverage ratio was 119.9% at December 31, 2022 as compared to 118.1% at December 31, 2021.
The Company generally maintains a double leverage ratio of under 125%. The double leverage ratio was 121.2% at December 31, 2023 as compared to 119.9% at December 31, 2022.
Critical accounting estimates are those that involve the most complex and subjective decisions and assessments and have the greatest potential impact on the Company’s stated results of operations.
Actual results may differ from those estimates under divergent conditions. Critical accounting estimates are those that involve the most complex and subjective decisions and assessments and have the greatest potential impact on the Company’s stated results of operations.
The increase in noninterest expense in 2022 was due mostly to a $4.6 million increase in salary and benefits expense primarily for new loan production teams and a $0.7 million restitution payment to customers charged nonsufficient fund fees on representments in the past five 34 Table of Contents years, partially offset by lower legal costs, telecommunications, and a positive variance in director’s deferred compensation expense which is linked to the unfavorable changes in bank-owned life insurance income.
The increase in noninterest expense in 2022 was due mostly to a $4.6 million increase in salary and benefits expense primarily for new loan production teams and a $0.7 million restitution payment to customers charged nonsufficient fund fees on representments in the past five years, partially offset by lower legal costs, telecommunications, and a positive variance in director’s deferred compensation expense which is linked to the unfavorable changes in bank-owned life insurance income. ● The Company recorded income tax provisions of $11.6 million, $11.3 million and $14.2 million for the years ending 2023, 2022 and 2021 respectively, or 25% of pre-tax income.
Information concerning average balances and rates paid by deposit type for the past three fiscal years is contained in the Distribution, Rate, and Yield table located in the previous section under “Results of Operations–Net Interest Income and Net Interest Margin.” A 54 Table of Contents distribution of the Company’s deposits showing the period-end balance and percentage of total deposits by type is presented as of the dates noted in the following table: Deposit Distribution (dollars in thousands) Year Ended December 31, 2022 2021 2020 2019 2018 Interest bearing demand deposits $ 150,875 $ 129,783 $ 109,938 $ 91,212 $ 101,243 Noninterest bearing demand deposits 1,088,199 1,084,544 943,664 690,950 662,527 NOW 490,707 614,770 558,407 458,600 434,483 Savings 456,980 450,785 368,420 294,317 283,953 Money market 139,795 147,793 131,232 118,933 123,807 Customer time deposits 399,608 293,897 412,945 464,362 460,327 Brokered deposits 120,000 60,000 100,000 50,000 50,000 Total deposits $ 2,846,164 $ 2,781,572 $ 2,624,606 $ 2,168,374 $ 2,116,340 Percentage of Total Deposits Interest bearing demand deposits 5.30% 4.67% 4.19% 4.21% 4.78% Noninterest bearing demand deposits 38.23% 38.99% 35.95% 31.86% 31.31% NOW 17.24% 22.10% 21.28% 21.15% 20.53% Savings 16.06% 16.21% 14.04% 13.57% 13.42% Money market 4.91% 5.31% 5.00% 5.48% 5.85% Customer time deposits 14.04% 10.57% 15.73% 21.42% 21.75% Brokered deposits 4.22% 2.16% 3.81% 2.31% 2.36% Total 100.00% 100.00% 100.00% 100.00% 100.00% Deposit balances reflect net growth of $64.6 million, or 2%, in 2022 and $157.0 million, or 6%, during 2021.
Information concerning average balances and rates paid by deposit type for the past three fiscal years is contained in the Distribution, Rate, and Yield table located in the previous section under “Results of Operations–Net Interest Income and Net Interest Margin.” A distribution of the Company’s deposits showing the period-end balance and percentage of total deposits by type is presented as of the dates noted in the following table: Deposit Distribution (dollars in thousands) Year Ended December 31, 2023 2022 2021 2020 2019 Interest bearing demand deposits $ 128,784 $ 150,875 $ 129,783 $ 109,938 $ 91,212 Noninterest bearing demand deposits 1,020,772 1,088,199 1,084,544 943,664 690,950 NOW 405,163 490,707 614,770 558,407 458,600 Savings 370,806 456,980 450,785 368,420 294,317 Money market 145,591 139,795 147,793 131,232 118,933 Customer time deposits 555,107 399,608 293,897 412,945 464,362 Brokered deposits 135,000 120,000 60,000 100,000 50,000 Total deposits $ 2,761,223 $ 2,846,164 $ 2,781,572 $ 2,624,606 $ 2,168,374 Percentage of Total Deposits Interest bearing demand deposits 4.66% 5.30% 4.67% 4.19% 4.21% Noninterest bearing demand deposits 36.98% 38.23% 38.99% 35.95% 31.86% NOW 14.67% 17.24% 22.10% 21.28% 21.15% Savings 13.43% 16.06% 16.21% 14.04% 13.57% Money market 5.27% 4.91% 5.31% 5.00% 5.48% Customer time deposits 20.10% 14.04% 10.57% 15.73% 21.42% Brokered deposits 4.89% 4.22% 2.16% 3.81% 2.31% Total 100.00% 100.00% 100.00% 100.00% 100.00% Deposit balances reflected a decline of $84.9 million, or 3%, in 2023 and $64.6 million, or 2%, in 2022.
Capital Resources The Company had total shareholders’ equity of $303.6 million at December 31, 2022 as compared to $362.5 million at December 31, 2021.
Capital Resources The Company had total shareholders’ equity of $338.1 million at December 31, 2023 as compared to $303.6 million at December 31, 2022.
At December 31, 2022 and December 31, 2021, the Company had the following sources of primary and secondary liquidity (dollars in thousands): Primary and Secondary Liquidity Sources December 31, 2022 December 31, 2021 Cash and due from banks $ 77,131 $ 257,528 Unpledged investment securities 1,097,164 806,132 Excess pledged securities 43,096 47,024 FHLB borrowing availability 718,842 787,519 Unsecured lines of credit 237,000 305,000 Funds available through fed discount window 42,278 50,608 Totals $ 2,215,511 $ 2,253,811 The Company’s primary liquidity ratio and net loans to deposits ratio was 40% and 72%, respectively, at December 31, 2022, as compared to internal policy guidelines of “greater than 15%” and “less than 95%.” Other liquidity ratios reviewed 59 Table of Contents periodically by Management and the Board include the Community Bank leverage ratio, net change in overnight position and wholesale funding to total assets (including ratios and sub-limits for the various components comprising wholesale funding).
At December 31, 2023 and December 31, 2022, the Company had the following sources of primary and secondary liquidity (dollars in thousands): Primary and Secondary Liquidity Sources December 31, 2023 December 31, 2022 Cash and due from banks $ 78,602 $ 77,131 Unpledged investment securities 792,965 1,097,164 Excess pledged securities 382,965 43,096 FHLB borrowing availability 586,726 718,842 Unsecured lines of credit 374,785 237,000 Funds available through fed discount window 392,034 42,278 Totals $ 2,608,077 $ 2,215,511 The Company’s primary liquidity ratio and net loans to deposits ratio was 31% and 76%, respectively, at December 31, 2023, as compared to internal policy guidelines of “greater than 15%” and “less than 95%.” Other liquidity ratios reviewed periodically by Management and the Board include the Community Bank leverage ratio, net change in overnight position and wholesale funding to total assets (including ratios and sub-limits for the various components comprising wholesale funding).
Financial Condition Summary The Company’s assets totaled $3.6 billion at December 31, 2022 as compared to $3.4 billion at December 31, 2021. Total liabilities were $3.3 billion at December 31, 2022 as compared to $3.0 billion at the end of 2021, and shareholders’ equity totaled $325.7 million at December 31, 2022 compared to $362.5 million at December 31, 2021.
Financial Condition Summary The Company’s assets totaled $3.7 billion at December 31, 2023 as compared to $3.6 billion at December 31, 2022. Total liabilities were $3.4 billion at December 31, 2023 as compared to $3.3 billion at the end of 2022, and shareholders’ equity totaled $338.1 million at December 31, 2023 compared to $303.6 million at December 31, 2022.
Critical accounting areas are evaluated on an ongoing basis to ensure that the Company’s financial statements incorporate the most recent expectations with regard to those areas. 32 Table of Contents The following table presents selected historical financial information concerning the Company, which should be read in conjunction with our audited consolidated financial statements, including the related notes, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included elsewhere herein. Selected Financial Data (dollars in thousands, except per share data) As of and for the years ended December 31, Operating Data 2022 2021 2020 Provision for income taxes 11,256 14,187 11,079 Net income 33,659 43,012 35,444 Selected Balance Sheet Summary Total loans and leases, net 2,029,757 1,973,605 2,442,226 Total assets 3,608,590 3,371,014 3,220,742 Total deposits 2,846,164 2,781,572 2,624,606 Total liabilities 3,305,008 3,008,520 2,876,846 Total shareholders' equity 303,582 362,494 343,896 Net loans to total deposits 71.32% 70.95% 93.05% Per Share Data Net income per basic share 2.25 2.82 2.33 Net income per diluted share 2.24 2.80 2.32 Book value 20.01 23.74 22.35 Cash dividends 0.93 0.87 0.80 Weighted average common shares outstanding basic 14,955,756 15,241,957 15,216,749 Weighted average common shares outstanding diluted 15,022,755 15,353,445 15,280,325 Key Operating Ratios: Performance Ratios: (1) Return on average equity 10.66% 12.05% 10.80% Return on average assets 0.97% 1.29% 1.22% Average equity to average assets ratio 9.06% 10.72% 11.28% Net interest margin (tax-equivalent) 3.47% 3.56% 3.95% Efficiency ratio (tax-equivalent) (4) 60.16% 59.92% 57.18% Asset Quality Ratios: (1) Non-performing loans to total loans (2) 0.95% 0.23% 0.31% Non-performing assets to total loans and other real estate owned (2) 0.95% 0.23% 0.35% Net (recoveries) charge-offs to average loans 0.58% (0.01%) 0.04% Allowance for credit losses on loans and leases to total loans at period end 1.12% 0.72% 0.72% Allowance for credit losses on loans and leases to nonaccrual loans 117.78% 315.26% 233.46% Regulatory Capital Ratios: (3) Tier 1 capital to adjusted average assets (leverage ratio) 10.30% 10.43% 10.50% (1) Asset quality ratios are end of period ratios.
Critical accounting areas are evaluated on an ongoing basis to ensure that the Company’s financial statements incorporate the most recent expectations with regard to those areas. 33 Table of Contents The following table presents selected historical financial information concerning the Company, which should be read in conjunction with our audited consolidated financial statements, including the related notes, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included elsewhere herein. Selected Financial Data (dollars in thousands, except per share data) As of and for the years ended December 31, Operating Data 2023 2022 2021 Net interest income $ 112,405 $ 109,615 $ 109,026 Credit loss expense $ 3,681 $ 10,667 $ (3,650) Noninterest income $ 30,400 $ 30,770 $ 28,079 Noninterest expense $ 92,660 $ 84,803 $ 83,556 Provision for income taxes $ 11,620 $ 11,256 $ 14,187 Net income $ 34,844 $ 33,659 $ 43,012 Selected Balance Sheet Summary Total loans, net $ 2,066,884 $ 2,029,757 $ 1,973,605 Total assets $ 3,729,799 $ 3,608,590 $ 3,371,014 Total deposits $ 2,761,223 $ 2,846,164 $ 2,781,572 Total liabilities $ 3,391,702 $ 3,305,008 $ 3,008,520 Total shareholders' equity $ 338,097 $ 303,582 $ 362,494 Net loans to total deposits 74.85% 71.32% 70.95% Per Share Data Net income per basic share $ 2.37 $ 2.25 $ 2.82 Net income per diluted share $ 2.36 $ 2.24 $ 2.80 Book value $ 22.85 $ 20.01 $ 23.74 Cash dividends $ 0.93 $ 0.93 $ 0.87 Weighted average common shares outstanding basic 14,706,141 14,955,756 15,241,957 Weighted average common shares outstanding diluted 14,737,870 15,022,755 15,353,445 Key Operating Ratios: Performance Ratios: (1) Return on average equity 11.30% 10.66% 12.05% Return on average assets 0.94% 0.97% 1.29% Average equity to average assets ratio 8.31% 9.06% 10.72% Net interest margin (tax-equivalent) 3.37% 3.47% 3.56% Efficiency ratio (tax-equivalent) (3) 63.90% 60.16% 59.92% Asset Quality Ratios: (1) Non-performing loans to total loans 0.38% 0.95% 0.23% Non-performing assets to total loans and other real estate owned 0.38% 0.95% 0.23% Net (recoveries) charge-offs to average loans 0.18% 0.58% (0.01%) Allowance for credit losses on loans to total loans at period end 1.12% 1.12% 0.72% Allowance for credit losses on loans to nonaccrual loans 294.30% 117.78% 315.26% Regulatory Capital Ratios: (2) Tier 1 capital to adjusted average assets (leverage ratio) 10.32% 10.30% 10.43% (1) Asset quality ratios are end of period ratios.
The small increase resulted from the amortization of debt issuance costs. 56 Table of Contents The details of the Company’s short-term borrowings are presented in the table below, for the years noted: Short-term Borrowings (dollars in thousands) Year Ended December 31, 2022 2021 2020 Repurchase Agreements Balance at December 31 $ 109,169 $ 106,937 $ 39,138 Average amount outstanding 110,387 70,443 34,614 Maximum amount outstanding at any month end 118,014 106,937 41,449 Average interest rate for the year 0.29% 0.30% 0.40% Fed funds purchased Balance at December 31 $ 125,000 $ — $ 100,000 Average amount outstanding 16,980 1,561 1,918 Maximum amount outstanding at any month end 125,000 — 100,000 Average interest rate for the year 4.08% 0.06% 0.21% FHLB advances Balance at December 31 $ 94,000 $ — $ 42,900 Average amount outstanding 30,728 3,625 54,244 Maximum amount outstanding at any month end 103,100 5,000 195,100 Average interest rate for the year 3.44% 0.06% 0.19% Other Noninterest Bearing Liabilities Other liabilities are principally comprised of accrued interest payable, other accrued but unpaid expenses, and certain clearing amounts.
The small increase resulted from the amortization of debt issuance costs. 57 Table of Contents The details of the Company’s short-term borrowings are presented in the table below, for the years noted: Short-term Borrowings (dollars in thousands) Year Ended December 31, 2023 2022 2021 Repurchase Agreements Balance at December 31 $ 107,121 $ 109,169 $ 106,937 Average amount outstanding 90,294 110,387 70,443 Maximum amount outstanding at any month end 107,121 118,014 106,937 Average interest rate for the year 0.27% 0.29% 0.30% Fed funds purchased Balance at December 31 $ 130,000 $ 125,000 $ — Average amount outstanding 94,815 16,980 1,561 Maximum amount outstanding at any month end 165,000 125,000 — Average interest rate for the year 5.25% 4.08% 0.06% FHLB advances Balance at December 31 $ 150,500 $ 94,000 $ — Average amount outstanding 130,622 30,728 3,625 Maximum amount outstanding at any month end 362,700 103,100 5,000 Average interest rate for the year 5.40% 3.44% 0.06% Other Noninterest Bearing Liabilities Other liabilities are principally comprised of accrued interest payable, other accrued but unpaid expenses, and certain clearing amounts.
Investment securities that were pledged as collateral for Federal Home Loan Bank borrowings, repurchase agreements, public deposits and other purposes as required or permitted by law totaled $183.5 million at December 31, 2022 and $167.2 million at December 31, 2021, leaving $1.1 billion in unpledged debt securities at December 31, 2022 and $806.1 million at December 31, 2021.
Investment securities that were pledged as collateral for Federal Home Loan Bank borrowings, repurchase agreements, public deposits and other purposes as required or permitted by law totaled $543.9 million at December 31, 2023 and $165.8 million at December 31, 2022, leaving $793.0 million in unpledged debt securities at December 31, 2023 and $1.1 billion in unpledged debt securities at December 31, 2022.
Provision for Loan and Lease Losses and Provision for Credit Losses Credit risk is inherent in the business of making loans. The Company sets aside an allowance for credit losses on loans and leases, a contra-asset account, through periodic charges to earnings which are reflected in the income statement as the provision for loan and lease losses.
The Company sets aside an allowance for credit losses on loans, a contra-asset account, through periodic charges to earnings which are reflected in the income statement as the provision for credit losses on loans.
The Company recorded a provision for credit losses on loans and leases of $10.9 million in 2022; a benefit for loan and lease losses of $3.7 million in 2021, and a provision for loan and lease losses of $8.6 million in 2020.
The Company recorded a provision for credit losses on loans of $4.1 million in 2023; a provision for loan losses of $10.9 million in 2022, and a benefit for loan losses of $3.7 million in 2021.
The increase in average earning assets in 2022 over 2021 was due primarily to purchases of investment securities, partially offset by decreases in the average balance of loans.
The net interest margin in 2023 was 10 basis points lower than 2022. The increase in average earning assets in 2022 over 2021 was due primarily to purchases of investment securities, partially offset by decreases in the average balance of loans.
Total non-deposit interest-bearing liabilities increased $221.5 million, or 116%, in 2022, due primarily to increases in overnight fed funds purchased, customer repurchase agreements, and FHLB advances. Non-deposit interest-bearing liabilities decreased $25.8 million, or 12%, in 2021, due primarily to decreases in overnight fed funds purchased, and FHLB advances.
Total non-deposit interest-bearing liabilities increased $139.7 million, or 28%, in 2023, due primarily to increases in term FHLB advances. Non-deposit interest-bearing liabilities increased $221.5 million, or 116%, in 2022, due primarily to increases in overnight fed funds purchased, customer repurchase agreements, and FHLB advances.
See Note 3, Investment Securities for additional information. 51 Table of Contents The following Investment Portfolio table reflects the carrying amount for each primary category of investment securities for the past three years: Investment Portfolio-Available for Sale (dollars in thousands) As of December 31, 2022 2021 2020 Carrying Amount Percent Carrying Amount Percent Carrying Amount Percent Available for sale U.S. government agencies $ 50,599 3.98% $ 1,574 0.16% $ 1,800 0.33% Mortgage-backed securities 122,532 9.63% 306,727 31.52% 314,435 57.80% State and political subdivisions 205,980 16.20% 304,268 31.25% 227,739 41.87% Corporate bonds 57,435 4.52% 28,529 2.93% — — Collateralized loan obligations 498,377 39.19% 332,216 34.13% — — Total available for sale 934,923 73.51% 973,314 100.00% 543,974 100.00% Held to maturity U.S. government agencies 6,047 0.48% — — — — Mortgage-backed securities 157,473 12.38% — — — — State and political subdivisions 173,361 13.63% — — — — Total held to maturity 336,881 26.49% — — — — Total securities $ 1,271,804 100.00% $ 973,314 100.00% $ 543,974 100.00% Based on an analysis of its available for sale securities with unrealized losses as of December 31, 2022, The Company determined their decline in value was unrelated to credit loss and was primarily the result of interest rate changes and market spreads subsequent to acquisition.
The following Investment Portfolio table reflects the carrying amount for each primary category of investment securities for the past three years: Investment Portfolio (dollars in thousands) As of December 31, 2023 2022 2021 Carrying Amount Percent Carrying Amount Percent Carrying Amount Percent Available for sale U.S. government agencies $ 102,749 7.67% $ 50,599 3.98% $ 1,574 0.16% Mortgage-backed securities 99,544 7.43% 122,532 9.63% 306,727 31.51% State and political subdivisions 194,206 14.50% 205,980 16.20% 304,268 31.26% Corporate bonds 52,040 3.89% 57,435 4.52% 28,529 2.93% Collateralized loan obligations 570,662 42.61% 498,377 39.18% 332,216 34.13% Total available for sale 1,019,201 76.10% 934,923 73.51% 973,314 100.00% Held to maturity U.S. government agencies 5,522 0.41% 6,047 0.48% — — Mortgage-backed securities 142,295 10.62% 157,473 12.38% — — State and political subdivisions 172,240 12.86% 173,361 13.63% — — Total held to maturity 320,057 23.90% 336,881 26.49% — — Total securities $ 1,339,258 100.00% $ 1,271,804 100.00% $ 973,314 100.00% Based on an analysis of its available for sale securities with unrealized losses as of December 31, 2023, the Company determined their decline in value was unrelated to credit loss and was primarily the result of interest rate changes and market spreads subsequent to acquisition.