Biggest changeThese disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they comparable to non-GAAP financial measures that may be presented by other companies. 36 TABLE THREE NON-GAAP FINANCIAL MEASURES (In thousands) 2022 2021 2020 Net interest income ("GAAP") $ 180,033 $ 155,573 $ 154,644 Taxable equivalent adjustment 1,306 1,333 1,039 Net interest income, fully taxable equivalent $ 181,339 $ 156,906 $ 155,683 Average total interest earning assets $ 5,447,550 $ 5,432,581 $ 4,927,164 Net interest margin 3.33 % 2.89 % 3.16 % Accretion related to fair value adjustments (0.02) (0.04) (0.08) Net interest margin (excluding accretion) 3.31 % 2.85 % 3.08 % Equity to assets ("GAAP") 9.83 % 11.34 % 12.18 % Effect of goodwill and other intangibles, net (1.81) (1.76) (1.85) Tangible common equity to tangible assets 8.02 % 9.58 % 10.33 % Return on tangible equity ("GAAP") 20.3 % 15.3 % 15.6 % Impact of sale of VISA shares — — (2.4) Return on tangible equity, excluding the above items 20.3 % 15.3 % 13.2 % Return on assets ("GAAP") 1.71 % 1.49 % 1.66 % Impact of sale of VISA shares — — (0.24) Return on assets, excluding the above items 1.71 % 1.49 % 1.42 % 37 NON-INTEREST INCOME AND NON-INTEREST EXPENSE 2022 vs. 2021 Selected income statement fluctuations and ratios are summarized in the following table (dollars in millions): For the year ended December 31, 2022 2021 $ Change % Change Unrealized (losses) gains recognized on equity securities still held $ (1.6) $ 0.5 $ (2.1) (420) % Non-interest income, excluding net investment securities (losses) gains 73.7 68.8 4.9 7 % Non-interest expense 124.3 117.2 7.1 6 % Efficiency ratio 48.2 51.3 Full-time equivalent employees 909 905 Non-interest income was $72.1 million for 2022 as compared to $69.6 million for 2021.
Biggest changeThe following table reconciles fully taxable equivalent net interest income with net interest income as derived from the Company's financial statements, as well as other non-GAAP measures (dollars in thousands): 36 TABLE THREE NON-GAAP FINANCIAL MEASURES (In thousands) 2023 2022 2021 Net interest income ("GAAP") $ 219,241 $ 180,033 $ 155,573 Taxable equivalent adjustment 1,025 1,306 1,333 Net interest income, fully taxable equivalent $ 220,266 $ 181,339 $ 156,906 Equity to assets ("GAAP") 10.98 % 9.83 % 11.34 % Effect of goodwill and other intangibles, net (2.41) (1.81) (1.76) Tangible common equity to tangible assets 8.57 % 8.02 % 9.58 % Return on average tangible equity ("GAAP") 23.8 % 20.3 % 15.3 % Impact of merger related expenses 0.8 — — Impact of merger related provision 0.3 — — Return on tangible equity, excluding merger related expenses and provision 24.9 % 20.3 % 15.3 % Return on assets ("GAAP") 1.87 % 1.71 % 1.49 % Impact of merger related expenses 0.07 — — Impact of merger related provision 0.03 — — Return on assets, excluding merger related expenses and provision 1.97 % 1.71 % 1.49 % Efficiency ratio 47.8 % 48.2 % 51.3 % Impact of merger expenses (1.8) — — Efficiency ratio, net of merger expenses 46.0 % 48.2 % 51.3 % 37 NON-INTEREST INCOME AND NON-INTEREST EXPENSE 2023 vs. 2022 Selected income statement fluctuations and ratios are summarized in the following table (dollars in millions): For the year ended December 31, 2023 2022 $ Change % Change Net realized investment security (losses) gains $ (4.9) $ — (4.9) N/A Unrealized (losses) gains recognized on equity securities still held $ 0.4 $ (1.6) $ 2.0 125 % Non-interest income, excluding net investment securities (losses) gains 75.1 73.7 1.4 2 % Merger-related expenses 5.2 0.3 4.9 1,822 % Non-interest expense, excluding merger-related expenses 138.4 124.0 14.3 12 % Efficiency ratio, excluding merger-related expenses 46.0 48.2 Full-time equivalent employees 957 909 Non-interest income was $70.6 million for the year ended December 31, 2023, as compared to $72.1 million for the year ended December 31, 2022.
There can be no assurance that current actions will have immaterial results, or that no material actions may be presented in the future. 49 RECENT ACCOUNTING PRONOUNCEMENTS AND DEVELOPMENTS Note Two , "Recent Accounting Pronouncements," of the Notes to Consolidated Financial Statements, discusses recently issued new accounting pronouncements and their expected impact on the Company’s consolidated financial statements. 50
There can be no assurance that current actions will have immaterial results, or that no material actions may be presented in the future. RECENT ACCOUNTING PRONOUNCEMENTS AND DEVELOPMENTS Note Two , "Recent Accounting Pronouncements," of the Notes to Consolidated Financial Statements, discusses recently issued new accounting pronouncements and their expected impact on the Company’s consolidated financial statements. 50
As of December 31, 2022, management believes that City Holding and City National meet all capital adequacy requirements. 41 In November 2019, the federal banking regulators published final rules implementing a simplified measure of capital adequacy for certain banking organizations that have less than $10 billion in total consolidated assets.
As of December 31, 2023, management believes that City Holding and City National meet all capital adequacy requirements. 41 In November 2019, the federal banking regulators published final rules implementing a simplified measure of capital adequacy for certain banking organizations that have less than $10 billion in total consolidated assets.
Geographically, the portfolio supports the Company's footprint, with 18% of the portfolio being from municipalities throughout West Virginia, and the remainder from communities in Texas, Washington, Ohio and various other states.
Geographically, the portfolio supports the Company's footprint, with 15% of the portfolio being from municipalities throughout West Virginia, and the remainder from communities in Texas, Washington, Ohio and various other states.
As of December 31, 2022, City National's loans to borrowers within the Lessors of Nonresidential Buildings categories exceeded 10% of total loans (14%). No other NAICS industry classification exceeded 10% of total loans as of December 31, 2022. Management also monitors non-owner occupied commercial real estate as a percent of risk based capital (based upon regulatory guidance).
As of December 31, 2023, City National's loans to borrowers within the Lessors of Nonresidential Buildings categories exceeded 10% of total loans (15%). No other NAICS industry classification exceeded 10% of total loans as of December 31, 2023. Management also monitors non-owner occupied commercial real estate as a percent of risk based capital (based upon regulatory guidance).
The following table shows asset quality ratios as of December 31, 2022 and 2021: 2022 2021 Net charge offs to average loans 0.04 % 0.09 % Provision for (recovery of) credit losses to average loans 0.01 (0.09) Allowance for credit losses to nonperforming loans 317.28 290.15 Allowance for credit losses to total loans 0.47 0.51 Non-performing assets as a percentage of total loans and OREO 0.17 0.21 48 GOODWILL The Company evaluates the recoverability of goodwill and indefinite lived intangible assets annually as of November 30 th , or more frequently if events or changes in circumstances warrant, such as a material adverse change in the Company's business.
The following table shows asset quality ratios as of December 31, 2022 and 2021: 2023 2022 Net charge offs to average loans 0.01 % 0.04 % Provision for (recovery of) credit losses to average loans 0.08 0.01 Allowance for credit losses to nonperforming loans 290.56 317.28 Allowance for credit losses to total loans 0.55 0.47 Non-performing assets as a percentage of total loans and OREO 0.21 0.17 48 GOODWILL The Company evaluates the recoverability of goodwill and indefinite lived intangible assets annually as of November 30 th , or more frequently if events or changes in circumstances warrant, such as a material adverse change in the Company's business.
Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified: (i) the determination of the allowance for credit losses and (ii) income taxes to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new information becomes available.
Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified: (i) the determination of the allowance for credit losses (ii) income taxes and (iii) acquisition and preliminary purchase price accounting to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new information becomes available.
For purposes of this table, non-accruing loans have been included in average balances and the following net loan fees (in thousands) have been included in interest income: 2022 2021 2020 Loan fees, net $ 568 $ 3,550 $ 1,842 2. Includes the Company's residential real estate and home equity loan categories. 33 3.
For purposes of this table, non-accruing loans have been included in average balances and the following net loan fees (in thousands) have been included in interest income: 2023 2022 2021 Loan fees, net $ 1,366 $ 568 $ 3,550 2. Includes the Company's residential real estate and home equity loan categories. 33 3.
Most of these financial instruments used valuation methodologies involving observable market data, collectively Level 1 and Level 2 measurements, to determine fair value. At December 31, 2022, approximately $65 million of derivative liabilities were recorded at fair value using methodologies involving observable market data.
Most of these financial instruments used valuation methodologies involving observable market data, collectively Level 1 and Level 2 measurements, to determine fair value. At December 31, 2023, approximately $49 million of derivative liabilities were recorded at fair value using methodologies involving observable market data.
The Company has obligations to extend credit, but these obligations are primarily associated with existing home equity loans that have predictable borrowing patterns across the portfolio. The Company has investment security balances with carrying values that totaled $1.53 billion at December 31, 2022, and that greatly exceeded the Company’s non-deposit sources of borrowing, which totaled $291 million.
The Company has obligations to extend credit, but these obligations are primarily associated with existing home equity loans that have predictable borrowing patterns across the portfolio. The Company has investment security balances with carrying values that totaled $1.37 billion at December 31, 2023, and that greatly exceeded the Company’s non-deposit sources of borrowing, which totaled $435 million.
In the December 31, 2022 estimate, the Company assumed an unemployment forecast range of 3.7% to 4.9%, compared to a range of 3.5% to 5.2% utilized in the December 31, 2021 estimate. Historical loss rates from periods where the average unemployment rate matches the forecast range are considered when calculating the forecast period loss rate.
In the December 31, 2023 estimate, the Company assumed an unemployment forecast range of 3.8% to 4.8%, compared to a range of 3.7% to 4.9% utilized in the December 31, 2022 estimate. Historical loss rates from periods where the average unemployment rate matches the forecast range are considered when calculating the forecast period loss rate.
Generally, any dividends in amounts that exceed the earnings retained by City National in the current year plus retained net profits for the preceding two years must be approved by regulatory authorities. At December 31, 2022, City National could pay dividends up to $59.2 million without prior regulatory permission.
Generally, any dividends in amounts that exceed the earnings retained by City National in the current year plus retained net profits for the preceding two years must be approved by regulatory authorities. At December 31, 2023, City National could pay dividends up to $53.3 million without prior regulatory permission.
As of December 31, 2022, the Parent Company reported a cash balance of $54.6 million and management believes that the Parent Company’s available cash balance, together with cash dividends from City National, will be adequate to satisfy its funding and cash needs over the next twelve months.
As of December 31, 2023, the Parent Company reported a cash balance of $64.0 million and management believes that the Parent Company’s available cash balance, together with cash dividends from City National, will be adequate to satisfy its funding and cash needs over the next twelve months.
This increase was primarily due to an increase in salaries and employee benefit expenses ($4.7 million, due to higher salary adjustments during 2022, increased incentive compensation, and increased health insurance) and equipment and software related expenses ($1.3 million).
This increase was primarily due to an increase in salaries and employee benefit expenses ($4.7 million, due to higher salary adjustments during 2022, increased incentive compensation, and increased health insurance) and equipment and software related expenses ($1.3 million). In addition, occupancy related expenses increased $0.6 million, advertising increased $0.3 million, and merger-related expenses increased $0.3 million.
Management’s judgment is necessary to estimate fair value when quoted prices or observable market data are not available. At December 31, 2022, approximately 27% of total assets, or $1.6 billion, consisted of financial instruments recorded at fair value.
Management’s judgment is necessary to estimate fair value when quoted prices or observable market data are not available. At December 31, 2023, approximately 23% of total assets, or $1.4 billion, consisted of financial instruments recorded at fair value.
The portfolio totaled $174.8 million as of December 31, 2022. Risk characteristics are driven by rental housing demand as well as economic and employment conditions. ◦ Non-residential commercial real estate includes properties such as retail, office, warehouse, storage, healthcare, entertainment, religious, and other nonresidential commercial properties. The non-residential product type is further segmented into owner- and non-owner occupied properties.
Risk characteristics are driven by rental housing demand as well as economic and employment conditions. ◦ Non-residential commercial real estate includes properties such as retail, office, warehouse, storage, healthcare, entertainment, religious, and other nonresidential commercial properties. The non-residential product type is further segmented into owner- and non-owner occupied properties.
As a result of the Company’s analysis of the adequacy of the Allowance for Credit Losses, the Company recorded a provision for credit losses of $0.5 million for the year ended December 31, 2022, compared to a recovery of credit losses of $3.2 million for year ended December 31, 2021.
As a result of the Company’s analysis of the adequacy of the Allowance for Credit Losses, the Company recorded a provision for credit losses of $3.2 million for the year ended December 31, 2023 and $0.5 million for year ended December 31, 2022.
FINANCIAL SUMMARY The Company’s financial performance over the previous three years is summarized in the following table: 2022 2021 2020 Net income available to common shareholders (in thousands) $ 102,071 $ 88,080 $ 89,595 Earnings per common share, basic $ 6.81 $ 5.67 $ 5.55 Earnings per common share, diluted $ 6.80 $ 5.66 $ 5.55 Cash dividends declared $ 2.50 $ 2.34 $ 2.29 Book value per share $ 39.08 $ 45.22 $ 44.47 Dividend payout ratio 36.8 % 41.3 % 41.2 % ROA* 1.71 % 1.49 % 1.66 % ROE* 16.5 % 12.7 % 12.9 % ROATCE* 20.3 % 15.3 % 15.6 % *ROA (Return on Average Assets) is a measure of the effectiveness of asset utilization.
FINANCIAL SUMMARY The Company’s financial performance over the previous three years is summarized in the following table: 2023 2022 2021 Net income available to common shareholders (in thousands) $ 114,365 $ 102,071 $ 88,080 Earnings per common share, basic $ 7.62 $ 6.81 $ 5.67 Earnings per common share, diluted $ 7.61 $ 6.80 $ 5.66 Cash dividends declared $ 2.73 $ 2.50 $ 2.34 Book value per share $ 45.65 $ 39.08 $ 45.22 Dividend payout ratio 35.9 % 36.8 % 41.3 % ROA* 1.87 % 1.71 % 1.49 % ROE* 18.0 % 16.5 % 12.7 % ROATCE* 23.8 % 20.3 % 15.3 % *ROA (Return on Average Assets) is a measure of the effectiveness of asset utilization.
Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the Company's acquisitions: 2022 2021 2020 Residential real estate $ 298 $ 620 $ 630 Commercial, financial, and agriculture 642 1,198 2,445 Installment loans to individuals 45 87 143 Time deposits 83 193 622 Total $ 1,068 $ 2,098 $ 3,840 4.
Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the Company's acquisitions: 2023 2022 2021 Residential real estate $ 243 $ 298 $ 620 Commercial, financial, and agriculture 2,276 642 1,198 Installment loans to individuals 41 45 87 Time deposits 535 83 193 Total $ 3,095 $ 1,068 $ 2,098 4.
In addition, occupancy related expenses increased $0.6 million, advertising increased $0.3 million, and merger-related expenses increased $0.3 million. 2021 vs. 2020 Selected income statement fluctuations are summarized in the following table (dollars in millions): For the year ended December 31, 2021 2020 $ Change % Change Unrealized gains (losses) recognized on equity securities still held $ 0.5 $ (0.9) $ 1.4 156 % Sale of VISA shares — 17.8 (17.8) (100) % Non-interest income, excluding net investment securities (losses) gains and sale of VISA shares 68.8 65.6 3.2 5 % Non-interest expense 117.2 115.3 1.9 2 % Efficiency ratio 51.3 51.3 Full-time equivalent employees 905 926 Non-interest income was $69.6 million for 2021 as compared to $82.7 million for 2020.
In addition, bankcard expense increased $1.4 million, FDIC expense increased $1.2 million and occupancy related expenses increased $0.6 million. 2022 vs. 2021 Selected income statement fluctuations are summarized in the following table (dollars in millions): For the year ended December 31, 2022 2021 $ Change % Change Unrealized gains (losses) recognized on equity securities still held $ (1.6) $ 0.5 $ (2.1) (420) % Sale of VISA shares — — — — % Non-interest income, excluding net investment securities (losses) gains 73.7 68.8 4.9 7 % Non-interest expense, less merger related expenses 124.0 117.2 6.8 6 % Efficiency ratio 48.2 51.3 Full-time equivalent employees 909 905 Non-interest income was $72.1 million for 2022 as compared to $69.6 million for 2021.
TABLE SEVEN MATURITY DISTRIBUTION OF UNINSURED CERTIFICATES OF DEPOSIT Amounts Three months or less $ 19,150 Over three months through six months 18,946 Over six months through twelve months 26,579 Over twelve months 44,819 Total $ 109,494 FAIR VALUE MEASUREMENTS The Company determines the fair value of its financial instruments based on the fair value hierarchy established in ASC Topic 820, whereby the fair value of certain assets and liabilities is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.
TABLE SEVEN MATURITY DISTRIBUTION OF UNINSURED CERTIFICATES OF DEPOSIT Amounts Three months or less $ 26,647 Over three months through six months 36,533 Over six months through twelve months 41,224 Over twelve months 31,949 Total $ 136,353 FAIR VALUE MEASUREMENTS The Company determines the fair value of its financial instruments based on the fair value hierarchy established in ASC Topic 820, whereby the fair value of certain assets and liabilities is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.
The Company’s net loan to asset ratio is 61.7% as of December 31, 2022 and deposit balances fund 82.8% of total assets as compared to 79.8% for its peers (Bank Holding Company Peer Group, as of the most recent data available as of September 30, 2022, which includes commercial banks with assets ranging from $3 billion to $10 billion).
The Company’s net loan to asset ratio is 66.5% as of December 31, 2023 and deposit balances fund 80.0% of total assets as compared to 72.9% for its peers (Bank Holding Company Peer Group, as of the most recent data available as of September 30, 2023, which includes commercial banks with assets ranging from $3 billion to $10 billion).
Excluding PPP loans, C&I loans increased $34 million from December 31, 2021 to December 31, 2022. Commercial real estate loans consist of commercial mortgages, which generally are secured by nonresidential and multi-family residential properties, including hotel/motel and apartment lending.
C&I loans increased $38.4 million from December 31, 2022 to December 31, 2023, excluding $14.7 million of C&I loans acquired from Citizens. Commercial real estate loans consist of commercial mortgages, which generally are secured by nonresidential and multi-family residential properties, including hotel/motel and apartment lending.
Further, the Company’s deposit mix has a very high proportion of transaction and savings accounts that fund 67.7% of the Company’s total assets and the Company uses time deposits over $250,000 to fund 4.6% of total assets compared to its peers, which fund 8.9% of total assets with such deposits.
Further, the Company’s deposit mix has a very high proportion of transaction and savings accounts that fund 63.1% of the Company’s total assets and the Company uses time deposits over $250,000 to fund 5.5% of total assets compared to its peers, which fund 12.3% of total assets with such deposits.
In addition to its branch network, City National's delivery channels include automated-teller-machines ("ATMs"), interactive-teller-machines ("ITMs"), mobile banking, debit cards, interactive voice response systems, and Internet technology. The Company’s business activities are currently limited to one reportable business segment, which is community banking.
In addition to its branch network, City National's delivery channels include automated-teller-machines ("ATMs"), interactive-teller-machines ("ITMs"), mobile banking, debit cards, interactive voice response systems, and Internet technology. The Company’s business activities are currently limited to one reportable business segment, which is community banking. On March 10, 2023, the Company acquired 100% of the outstanding common shares of Citizens Commerce Bancshares, Inc.
In addition to these 39 anticipated cash needs, the Parent Company has operating expenses and other contractual obligations, which are estimated to require $1.5 million of additional cash over the next 12 months.
However, dividends to shareholders can, if necessary, be suspended. In addition to these anticipated cash needs, the Parent Company has operating expenses and other contractual obligations, which are estimated to require $1.6 million of additional cash over the next 12 months.
During the year ended December 31, 2022, the Company repurchased approximately 325,000 common shares at a weighted average price of $81.50 per share as part of a one million share repurchase plan authorized by the Board of Directors in May 2022. At December 31, 2022, the Company could repurchase approximately 817,000 shares under the current plan.
During the year ended December 31, 2023, the Company repurchased approximately 666,575 common shares at a weighted average price of $90.21 per share as part of a one million share repurchase plan authorized by the Board of Directors in May 2022. At December 31, 2023, the Company could repurchase an additional approximately 150,319 shares under the current plan.
The Company’s reported net interest margin increased from 2.89% for the year ended December 31, 2021 to 3.33% for the year ended December 31, 2022. 35 2021 vs. 2020 The Company’s net interest income increased from $154.6 million for the year ended December 31, 2020 to $155.6 million for the year ended December 31, 2021.
The Company’s reported net interest margin increased from 3.33% for the year ended December 31, 2022 to 4.01% for the year ended December 31, 2023. 2022 vs. 2021 The Company’s net interest income increased from $155.6 million for the year ended December 31, 2021 to $180.0 million for the year ended December 31, 2022.
Funds are available to City National from a number of sources, including depository relationships, sales and maturities within the investment securities portfolio, and borrowings from the Federal Home Loan Bank ("FHLB") and other financial institutions. As of December 31, 2022, City National’s assets are significantly funded by deposits and capital.
Funds are available to City National from a number of sources, including depository relationships, sales and maturities within the investment securities portfolio, and borrowings from the Federal Home Loan Bank ("FHLB"), the Federal Reserve Discount Window, and other financial institutions.
At December 31, 2022, the Company had $1.2 billion of commercial loans classified as non-owner occupied and was within its designated concentration threshold. Residential real estate loans increased $145 million from December 31, 2021 to $1.69 billion at December 31, 2022.
At December 31, 2023, the Company had $1.5 billion of commercial loans classified as non-owner occupied and was within its designated concentration threshold. Residential real estate loans increased $51.3 million from December 31, 2022 to $1.79 billion at December 31, 2023, excluding $43.4 million of residential real estate loans acquired from Citizens.
The allocation of a portion of the allowance in one portfolio segment does not preclude its availability to absorb losses in other portfolio segments. 2022 2021 Amount Percent of Loans in Each Category to Total Loans Amount Percent of Loans in Each Category to Total Loans Commercial and industrial $ 3,568 10 % $ 3,480 10 % 1-4 Family 566 3 % 598 3 Hotels 2,332 10 % 2,426 9 Multi-family 380 5 % 483 6 Non Residential Non-Owner Occupied 2,019 16 % 2,319 18 Non Residential Owner Occupied 1,315 5 % 1,485 6 Commercial real estate 6,612 39 % 7,311 42 Residential real estate 5,427 46 % 5,716 44 Home equity 290 4 % 517 3 Consumer 110 1 % 106 1 DDA overdrafts 1,101 0 % 1,036 — Allowance for Credit Losses $ 17,108 100 % $ 18,166 100 % The ACL decreased from $18.2 million at December 31, 2021 to $17.1 million at December 31, 2022.
The allocation of a portion of the allowance in one portfolio segment does not preclude its availability to absorb losses in other portfolio segments. 2023 2022 Amount Percent of Loans in Each Category to Total Loans Amount Percent of Loans in Each Category to Total Loans Commercial and industrial $ 4,474 10 % $ 3,568 10 % 1-4 Family 1,402 5 % 566 3 Hotels 2,211 9 % 2,332 10 Multi-family 1,002 5 % 380 5 Non Residential Non-Owner Occupied 4,077 16 % 2,019 16 Non Residential Owner Occupied 2,453 6 % 1,315 5 Commercial real estate 11,145 41 % 6,612 39 Residential real estate 5,398 43 % 5,427 46 Home equity 490 4 % 290 4 Consumer 269 2 % 110 1 DDA overdrafts 969 — % 1,101 — Allowance for Credit Losses $ 22,745 100 % $ 17,108 100 % The ACL increased from $17.1 million at December 31, 2022 to $22.7 million at December 31, 2023.
In order to group loans with similar risk characteristics, the portfolio is further segmented by product types: ◦ Commercial 1-4 Family loans consist of residential single-family, duplex, triplex, and fourplex rental properties and totaled $116.2 million as of December 31, 2022. Risk characteristics are driven by rental housing demand as well as economic and employment conditions.
At December 31, 2023, $2 million of the commercial real estate loans were for commercial properties under construction. In order to group loans with similar risk characteristics, the portfolio is further segmented by product types: ◦ Commercial 1-4 Family loans consist of residential single-family, duplex, triplex, and fourplex rental properties and totaled $206.2 million as of December 31, 2023.
NET INTEREST INCOME 2022 2021 2020 Total interest income $ 189,688 $ 165,467 $ 178,259 Total interest expense 9,655 9,894 23,615 Net interest income 180,033 155,573 154,644 2022 vs. 2021 The Company’s net interest income increased from $155.6 million for the year ended December 31, 2021 to $180.0 million for the year ended December 31, 2022.
NET INTEREST INCOME 2023 2022 2021 Total interest income $ 271,264 $ 189,688 $ 165,467 Total interest expense 52,023 9,655 9,894 Net interest income 219,241 180,033 155,573 2023 vs. 2022 The Company’s net interest income increased from $180.0 million for the year ended December 31, 2022 to $219.2 million for the year ended December 31, 2023.
Commercial real estate loans are to many of the same customers and carry similar industry risks as C&I loans, but have different collateral risk. Commercial real estate loans decreased $87 million to $1.39 billion at December 31, 2022. At December 31, 2022, $4 million of the commercial real estate loans were for commercial properties under construction.
Commercial real estate loans are to many of the same customers and carry similar industry risks as C&I loans, but have different collateral risk. Commercial real estate loans increased $101.4 million to $1.67 billion at December 31, 2023, excluding $179.8 million of commercial real estate loans acquired from Citizens.
These decreases were 31 partially offset by an increase in interest bearing demand deposits of $97.6 million and an increase in savings deposits of $49.4 million. 32 TABLE ONE AVERAGE BALANCE SHEETS AND NET INTEREST INCOME (In thousands) 2022 2021 2020 Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets Loan portfolio (1) : Residential real estate (2),(3) $ 1,755,772 $ 68,208 3.88 % $ 1,658,710 $ 64,492 3.89 % $ 1,768,789 $ 74,452 4.21 % Commercial, financial, and agriculture (3) 1,781,132 75,390 4.23 1,838,560 68,784 3.74 1,816,658 72,128 3.97 Installment loans to individuals (3),(4) 46,622 2,567 5.51 48,708 2,831 5.81 56,163 3,319 5.91 Previously securitized loans (5) — 373 — — 568 — — 599 — Total loans 3,583,526 146,538 4.09 3,545,978 136,675 3.85 3,641,610 150,498 4.13 Securities: Taxable 1,288,252 34,445 2.67 1,075,550 23,071 2.15 890,771 23,355 2.62 Tax-exempt (6) 218,588 6,217 2.84 242,125 6,362 2.63 164,740 4,954 3.01 Total securities 1,506,840 40,662 2.70 1,317,675 29,433 2.23 1,055,511 28,309 2.68 Deposits in depository institutions 357,184 3,794 1.06 568,928 693 0.12 230,043 492 0.21 Total interest-earning assets 5,447,550 190,994 3.51 5,432,581 166,801 3.07 4,927,164 179,299 3.64 Cash and due from banks 88,581 92,847 76,173 Bank premises and equipment 72,590 76,069 77,670 Goodwill and intangible assets 116,469 117,899 119,471 Other assets 271,685 216,493 221,864 Less: allowance for credit losses (17,687) (21,922) (22,770) Total assets $ 5,979,188 $ 5,913,967 $ 5,399,572 Liabilities Interest-bearing demand deposits $ 1,150,007 1,234 0.11 % $ 1,071,628 504 0.05 % $ 912,306 1,005 0.11 % Savings deposits 1,414,727 1,544 0.11 1,291,225 689 0.05 1,071,727 1,591 0.15 Time deposits (3) 983,046 4,666 0.47 1,157,502 8,213 0.71 1,329,841 19,927 1.50 Short-term borrowings 284,611 2,211 0.78 298,413 489 0.16 253,456 993 0.39 Long-term debt — — — — — — 830 100 12.05 Total interest-bearing liabilities 3,832,391 9,655 0.25 3,818,768 9,895 0.26 3,568,160 23,616 0.66 Noninterest-bearing demand deposits 1,429,415 1,315,801 1,035,801 Other liabilities 98,553 84,377 100,166 Total shareholders’ equity 618,829 695,021 695,445 Total liabilities and shareholders’ equity $ 5,979,188 $ 5,913,967 $ 5,399,572 Net interest income $ 181,339 $ 156,906 $ 155,683 Net yield on earning assets 3.33 % 2.89 % 3.16 % 1.
During the second quarter of 2023, the Company borrowed $100.0 million from the Federal Home Loan Bank at a weighted average rate of 4.01%. 32 TABLE ONE AVERAGE BALANCE SHEETS AND NET INTEREST INCOME (In thousands) 2023 2022 2021 Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets Loan portfolio (1) : Residential real estate (2),(3) $ 1,899,239 $ 88,083 4.64 % $ 1,755,772 $ 68,581 3.91 % $ 1,658,710 $ 65,060 3.92 % Commercial, financial, and agriculture (3) 1,935,038 120,783 6.24 1,781,132 75,390 4.23 1,838,560 68,784 3.74 Installment loans to individuals (3),(4) 66,636 3,828 5.74 46,622 2,567 5.51 48,708 2,831 5.81 Total loans 3,900,913 212,694 5.45 3,583,526 146,538 4.09 3,545,978 136,675 3.85 Securities: Taxable 1,273,674 48,335 3.79 1,288,252 34,445 2.67 1,075,550 23,071 2.15 Tax-exempt (5) 175,383 4,878 2.78 218,588 6,217 2.84 242,125 6,362 2.63 Total securities 1,449,057 53,213 3.67 1,506,840 40,662 2.70 1,317,675 29,433 2.23 Deposits in depository institutions 142,299 6,382 4.48 357,184 3,794 1.06 568,928 693 0.12 Total interest-earning assets 5,492,269 272,289 4.96 5,447,550 190,994 3.51 5,432,581 166,801 3.07 Cash and due from banks 74,443 88,581 92,847 Bank premises and equipment 72,582 72,590 76,069 Goodwill and intangible assets 153,937 116,469 117,899 Other assets 329,198 271,685 216,493 Less: allowance for credit losses (22,089) (17,687) (21,922) Total assets $ 6,100,340 $ 5,979,188 $ 5,913,967 Liabilities Interest-bearing demand deposits $ 1,291,234 11,048 0.86 % $ 1,150,007 1,234 0.11 % $ 1,071,628 504 0.05 % Savings deposits 1,332,527 7,979 0.60 1,414,727 1,544 0.11 1,291,225 689 0.05 Time deposits (3) 969,329 18,260 1.88 983,046 4,666 0.47 1,157,502 8,213 0.71 Short-term borrowings 290,440 12,027 4.14 284,611 2,211 0.78 298,413 489 0.16 FHLB long-term advances 66,849 2,709 4.05 — — — — — — Total interest-bearing liabilities 3,950,379 52,023 1.32 3,832,391 9,655 0.25 3,818,768 9,895 0.26 Noninterest-bearing demand deposits 1,389,295 1,429,415 1,315,801 Other liabilities 125,377 98,553 84,377 Total shareholders’ equity 635,289 618,829 695,021 Total liabilities and shareholders’ equity $ 6,100,340 $ 5,979,188 $ 5,913,967 Net interest income $ 220,266 $ 181,339 $ 156,906 Net yield on earning assets 4.01 % 3.33 % 2.89 % 1.
The Company’s regulatory capital ratios for both City Holding and City National include the 2.5% capital conservation buffer and are illustrated in the following tables (in thousands): December 31, 2022 Actual Minimum Required - Basel III Required to be Considered Well Capitalized Capital Amount Ratio Capital Amount Ratio Capital Amount Ratio CET 1 Capital City Holding Company $ 598,068 16.2 % $ 257,965 7.0 % $ 239,538 6.5 % City National Bank 508,586 13.9 % 256,520 7.0 % 238,197 6.5 % Tier 1 Capital City Holding Company 598,068 16.2 % 313,243 8.5 % 294,817 8.0 % City National Bank 508,586 13.9 % 311,488 8.5 % 293,166 8.0 % Total Capital City Holding Company 612,654 16.6 % 386,947 10.5 % 368,521 10.0 % City National Bank 523,172 14.3 % 384,780 10.5 % 366,457 10.0 % Tier 1 Leverage Ratio City Holding Company 598,068 10.0 % 238,954 4.0 % 298,692 5.0 % City National Bank 508,586 8.6 % 237,973 4.0 % 297,466 5.0 % December 31, 2021 Actual Minimum Required - Basel III Required to be Considered Well Capitalized Capital Amount Ratio Capital Amount Ratio Capital Amount Ratio CET 1 Capital City Holding Company $ 555,532 16.1 % $ 241,772 7.0 % $ 224,503 6.5 % City National Bank 492,721 14.4 % 240,392 7.0 % 223,221 6.5 % Tier 1 Capital City Holding Company 555,532 16.1 % 293,581 8.5 % 276,311 8.0 % City National Bank 492,721 14.4 % 291,905 8.5 % 274,734 8.0 % Total Capital City Holding Company 570,336 16.5 % 362,659 10.5 % 345,389 10.0 % City National Bank 507,526 14.8 % 360,588 10.5 % 343,418 10.0 % Tier 1 Leverage Ratio City Holding Company 555,532 9.4 % 235,403 4.0 % 294,254 5.0 % City National Bank 492,721 8.5 % 233,342 4.0 % 291,678 5.0 % As of December 31, 2022, management believes that City Holding Company, and its banking subsidiary, City National, were "well capitalized." City Holding is subject to regulatory capital requirements administered by the Federal Reserve, while City National is subject to regulatory capital requirements administered by the OCC and the FDIC.
The Company’s minimum required capital ratios for both City Holding and City National include the 2.5% capital conservation buffer and are illustrated in the following tables (in thousands): December 31, 2023 Actual Minimum Required - Basel III Required to be Considered Well Capitalized Capital Amount Ratio Capital Amount Ratio Capital Amount Ratio CET 1 Capital City Holding Company $ 627,579 15.7 % $ 279,768 7.0 % $ 259,875 6.5 % City National Bank 549,031 13.8 % 278,692 7.0 % 258,785 6.5 % Tier 1 Capital City Holding Company 627,579 15.7 % 339,718 8.5 % 319,735 8.0 % City National Bank 549,031 13.8 % 338,412 8.5 % 318,505 8.0 % Total Capital City Holding Company 648,646 16.2 % 419,652 10.5 % 399,669 10.0 % City National Bank 570,099 14.3 % 418,038 10.5 % 398,131 10.0 % Tier 1 Leverage Ratio City Holding Company 627,579 10.2 % 245,468 4.0 % 306,835 5.0 % City National Bank 549,031 8.9 % 245,587 4.0 % 306,984 5.0 % December 31, 2022 Actual Minimum Required - Basel III Required to be Considered Well Capitalized Capital Amount Ratio Capital Amount Ratio Capital Amount Ratio CET 1 Capital City Holding Company $ 598,068 16.2 % $ 257,965 7.0 % $ 239,538 6.5 % City National Bank 508,586 13.9 % 256,520 7.0 % 238,197 6.5 % Tier 1 Capital City Holding Company 598,068 16.2 % 313,243 8.5 % 294,817 8.0 % City National Bank 508,586 13.9 % 311,488 8.5 % 293,166 8.0 % Total Capital City Holding Company 612,654 16.6 % 386,947 10.5 % 368,521 10.0 % City National Bank 523,172 14.3 % 384,780 10.5 % 366,457 10.0 % Tier 1 Leverage Ratio City Holding Company 598,068 10.0 % 238,954 4.0 % 298,692 5.0 % City National Bank 508,586 8.6 % 237,973 4.0 % 297,466 5.0 % As of December 31, 2023, management believes that City Holding Company, and its banking subsidiary, City National, were "well capitalized." City Holding is subject to regulatory capital requirements administered by the Federal Reserve, while City National is subject to regulatory capital requirements administered by the OCC and the FDIC.
Capital Resources During 2022, Shareholders’ Equity decreased $103 million, or 15.2%, from $681 million at December 31, 2021 to $578 million at December 31, 2022.
Capital Resources During 2023, Shareholders’ Equity increased $99 million, or 17.2%, from $578 million at December 31, 2022 to $677 million at December 31, 2023.
The composition of the Company’s loan portfolio as of the dates indicated follows (in thousands): 2022 2021 Commercial and industrial $ 373,890 $ 346,184 1-4 Family 116,192 107,873 Hotels 340,404 311,315 Multi-family 174,786 215,677 Non Residential Non-Owner Occupied 585,964 639,818 Non Residential Owner Occupied 174,961 204,233 Commercial real estate 1,392,307 1,478,916 Residential real estate 1,693,523 1,548,965 Home equity 134,317 122,345 Consumer 48,806 40,901 DDA overdrafts 3,415 6,503 Total loans $ 3,646,258 $ 3,543,814 The commercial and industrial ("C&I") loan portfolio consists of loans to corporate and other legal entity borrowers, primarily small to mid-size industrial and commercial companies.
The composition of the Company’s loan portfolio as of the dates indicated follows (in thousands): 2023 2022 Commercial and industrial $ 426,951 $ 373,890 1-4 Family 206,237 116,192 Hotels 357,142 340,404 Multi-family 189,165 174,786 Non Residential Non-Owner Occupied 680,590 585,964 Non Residential Owner Occupied 240,328 174,961 Commercial real estate 1,673,462 1,392,307 Residential real estate 1,788,149 1,693,523 Home equity 167,201 134,317 Consumer 65,246 48,806 DDA overdrafts 4,914 3,415 Total loans $ 4,125,923 $ 3,646,258 The commercial and industrial ("C&I") loan portfolio consists of loans to corporate and other legal entity borrowers, primarily small to mid-size industrial and commercial companies.
Management recognizes that these are extreme scenarios and it is very unlikely that all risk factors would change by 0.005% or 0.01% simultaneously. Between December 31, 2021 and December 31, 2022, management assigned a "decline," or 1.5 basis point increase, to the interest rate risk factor for all pools due to the rising rate environment.
Between December 31, 2022 and December 31, 2023, management assigned a "moderate decline," or 1.0 basis point increase, to the interest rate risk factor for all pools due to the rising rate environment.
Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 21%. 34 TABLE TWO RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE (In thousands) 2022 vs. 2021 Increase (Decrease) Due to Change In: 2021 vs. 2020 Increase (Decrease) Due to Change In: Volume Rate Net Volume Rate Net Interest-earning assets: Loan portfolio Residential real estate $ 3,774 $ (58) $ 3,716 $ (4,633) $ (5,327) $ (9,960) Commercial, financial, and agriculture (2,148) 8,754 6,606 870 (4,214) (3,344) Installment loans to individuals (121) (143) (264) (441) (47) (488) Previously securitized loans — (195) (195) — (31) (31) Total loans 1,505 8,358 9,863 (4,204) (9,619) (13,823) Securities: Taxable 4,563 6,811 11,374 4,845 (5,129) (284) Tax-exempt (1) (618) 473 (145) 2,327 (919) 1,408 Total securities 3,945 7,284 11,229 7,172 (6,048) 1,124 Deposits in depository institutions (258) 3,359 3,101 725 (524) 201 Total interest-earning assets $ 5,192 $ 19,001 $ 24,193 $ 3,693 $ (16,191) $ (12,498) Interest-bearing liabilities: Interest-bearing demand deposits $ 37 $ 693 $ 730 $ 176 $ (677) $ (501) Savings deposits 66 789 855 326 (1,228) (902) Time deposits (1,238) (2,309) (3,547) (2,582) (9,132) (11,714) Short-term borrowings (23) 1,745 1,722 176 (680) (504) Long-term debt — — — (100) — (100) Total interest-bearing liabilities (1,158) 918 (240) (2,004) (11,717) (13,721) Net Interest Income $ 6,350 $ 18,083 $ 24,433 $ 5,697 $ (4,474) $ 1,223 1.
Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 21%. 34 TABLE TWO RATE/VOLUME ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE (In thousands) 2023 vs. 2022 Increase (Decrease) Due to Change In: 2022 vs. 2021 Increase (Decrease) Due to Change In: Volume Rate Net Volume Rate Net Interest-earning assets: Loan portfolio Residential real estate $ 5,604 $ 13,898 $ 19,502 $ 3,774 $ (58) $ 3,716 Commercial, financial, and agriculture 6,514 38,879 45,393 (2,148) 8,754 6,606 Installment loans to individuals 1,102 159 1,261 (121) (143) (264) Previously securitized loans — — — — (195) (195) Total loans 13,220 52,936 66,156 1,505 8,358 9,863 Securities: Taxable (390) 14,280 13,890 4,563 6,811 11,374 Tax-exempt (1) (1,229) (110) (1,339) (618) 473 (145) Total securities (1,619) 14,170 12,551 3,945 7,284 11,229 Deposits in depository institutions (2,283) 4,871 2,588 (258) 3,359 3,101 Total interest-earning assets $ 9,318 $ 71,977 $ 81,295 $ 5,192 $ 19,001 $ 24,193 Interest-bearing liabilities: Interest-bearing demand deposits $ 152 $ 9,662 $ 9,814 $ 37 $ 693 $ 730 Savings deposits (90) 6,525 6,435 66 789 855 Time deposits (65) 13,659 13,594 (1,238) (2,309) (3,547) Short-term borrowings 45 9,771 9,816 (23) 1,745 1,722 FHLB long-term advances 2,709 — 2,709 — — — Total interest-bearing liabilities 2,751 39,617 42,368 (1,158) 918 (240) Net Interest Income $ 6,567 $ 32,360 $ 38,927 $ 6,350 $ 18,083 $ 24,433 1.
Exclusive of these items, non-interest income increased from $65.6 million for the year ended December 31, 2020 to $68.8 million for the year ended December 31, 2021. This increase was largely attributable to an increase of $3.9 million, or 17.0%, in bankcard revenues and a $0.7 million, or 8.8%, increase in trust and investment 38 management fee income.
This increase was largely attributable to an increase of $0.8 million, or 8.7%, in trust and investment management fee income and a $0.6 million, or 2.2%, increase in bankcard revenue. In addition, death benefits from bank owned life insurance increased $0.5 million from the year ended December 31, 2022.
The Parent Company anticipates continuing the payment of dividends, which are expected to approximate $38.4 million on an annualized basis for 2023 based on common shareholders of record at December 31, 2022 at a dividend rate of $2.60 per share for 2023. However, dividends to shareholders can, if necessary, be suspended.
Additional information concerning sources and uses of cash by the Parent Company is discussed in Note Nin ete en of the Notes to Consolidated Financial Statements. 39 The Parent Company anticipates continuing the payment of dividends, which are expected to approximate $42.4 million on an annualized basis for 2024 based on common shareholders of record at December 31, 2023 at a dividend rate of $2.86 per share for 2024.