Biggest changeVariance Year Ended December 31, 2023 2022 2023 2022 2021 $ % $ % (Dollars in thousands) Noninterest expense: Salaries and employee benefits $ 139,191 $ 131,596 $ 117,871 $ 7,595 5.77 % $ 13,725 11.64 % Occupancy 18,492 18,825 16,765 (333 ) (1.77 )% 2,060 12.29 % Equipment 3,617 3,912 2,991 (295 ) (7.54 )% 921 30.79 % Professional services 9,082 9,362 7,967 (280 ) (2.99 )% 1,395 17.51 % Computer software expense 14,051 13,503 11,584 548 4.06 % 1,919 16.57 % Marketing and promotion 6,756 6,296 4,623 460 7.31 % 1,673 36.19 % Amortization of intangible assets 6,452 7,566 8,240 (1,114 ) (14.72 )% (674 ) (8.18 )% Telecommunications expense 2,010 2,193 2,105 (183 ) (8.34 )% 88 4.18 % Regulatory assessments 17,710 5,477 4,695 12,233 223.35 % 782 16.66 % Insurance 2,025 1,968 1,840 57 2.90 % 128 6.96 % Loan expense 1,078 1,041 1,113 37 3.55 % (72 ) (6.47 )% OREO expense 1 (3 ) 49 4 133.33 % (52 ) (106.12 )% (Recapture of) provision for unfunded loan commitments (500 ) — (1,000 ) (500 ) — 1,000 100.00 % Directors’ expenses 1,202 1,426 1,539 (224 ) (15.71 )% (113 ) (7.34 )% Stationery and supplies 768 988 962 (220 ) (22.27 )% 26 2.70 % Acquisition related expenses — 6,013 962 (6,013 ) (100.00 )% 5,051 525.05 % Other 7,951 6,392 7,481 1,559 24.39 % (1,089 ) (14.56 )% Total noninterest expense $ 229,886 $ 216,555 $ 189,787 $ 13,331 6.16 % $ 26,768 14.10 % Noninterest expense to average assets 1.41 % 1.28 % 1.24 % Efficiency ratio (1) 42.00 % 38.98 % 41.09 % (1) Noninterest expense divided by net interest income before provision for credit losses plus noninterest income.
Biggest changeVariance Year Ended December 31, 2024 2023 2024 2023 2022 $ % $ % (Dollars in thousands) Noninterest expense: Salaries and employee benefits $ 144,472 $ 139,191 $ 131,596 $ 5,281 3.79 % $ 7,595 5.77 % Occupancy 18,976 18,492 18,825 484 2.62 % (333 ) (1.77 )% Equipment 4,431 3,617 3,912 814 22.50 % (295 ) (7.54 )% Professional services 10,482 9,082 9,362 1,400 15.42 % (280 ) (2.99 )% Computer software expense 15,301 14,051 13,503 1,250 8.90 % 548 4.06 % Marketing and promotion 7,307 6,756 6,296 551 8.16 % 460 7.31 % Amortization of intangible assets 5,324 6,452 7,566 (1,128 ) (17.48 )% (1,114 ) (14.72 )% Telecommunications expense 1,972 2,010 2,193 (38 ) (1.89 )% (183 ) (8.34 )% Regulatory assessments 10,091 17,710 5,477 (7,619 ) (43.02 )% 12,233 223.35 % Insurance 2,022 2,025 1,968 (3 ) (0.15 )% 57 2.90 % (Recapture of) provision for unfunded loan commitments (1,250 ) (500 ) — (750 ) (150.00 )% (500 ) — Directors’ expenses 1,266 1,202 1,426 64 5.32 % (224 ) (15.71 )% Acquisition related expenses — — 6,013 — — (6,013 ) (100.00 )% Other 13,189 9,798 8,418 3,391 34.61 % 1,380 16.39 % Total noninterest expense $ 233,583 $ 229,886 $ 216,555 $ 3,697 1.61 % $ 13,331 6.16 % Noninterest expense to average assets 1.45 % 1.41 % 1.28 % Efficiency ratio (1) 46.55 % 42.00 % 38.98 % (1) Noninterest expense divided by net interest income before provision for credit losses plus noninterest income.
We recorded provision for credit losses of $2.0 million in 2023, and experienced credit charge-offs of $405,000 and total recoveries of $130,000, resulting in net charge-offs of $275,000.
For 2023, we recorded $2.0 million in provision for credit losses, and experienced credit charge-offs of $405,000 and total recoveries of $130,000, resulting in net charge-offs of $275,000.
Once the 504 second is paid off, the remaining first trust deed loan is then managed under the same requirements applied to the Bank’s owner-occupied commercial real estate loan. It should be noted that both the SBA 7(a) and 504 programs provide loans for commercial real estate acquisition.
Once the 504 second is paid off, the remaining first trust deed loan is then managed under the same requirements applied to the Bank’s owner-occupied commercial real estate loans. It should be noted that both the SBA 7(a) and 504 programs provide loans for commercial real estate acquisition.
Refer to our Analysis of Financial Condition — Capital Resources. 40 Acquisition Related On January 7, 2022, the Company completed the merger transaction whereby Suncrest Bank (“Suncrest”), headquartered in Visalia, California, merged with and into the Company’s wholly-owned subsidiary Citizens Business Bank (“Citizens”), in accordance with the terms and conditions of that certain Agreement and Plan of Reorganization and Merger (“Merger Agreement”), dated as of July 27, 2021, by and among the Company, the Bank and Suncrest, in a stock and cash transaction valued at approximately $237 million in aggregate, or $18.63 per Suncrest share based on CVB Financial Corp.’s closing stock price of $22.87 on January 7, 2022.
Refer to our Analysis of Financial Condition — Capital Resources. 40 Acquisition Related On January 7, 2022, the Company completed a merger transaction whereby Suncrest Bank (“Suncrest”), headquartered in Visalia, California, merged with and into the Company’s wholly-owned subsidiary Citizens Business Bank, in accordance with the terms and conditions of that certain Agreement and Plan of Reorganization and Merger (“Merger Agreement”), dated as of July 27, 2021, by and among the Company, the Bank and Suncrest, in a stock and cash transaction valued at approximately $237 million in aggregate, or $18.63 per Suncrest share based on CVB Financial Corp.’s closing stock price of $22.87 on January 7, 2022.
Average investments as a percentage of earning assets decreased to 37.63% for 2023 from 38.47% for 2022. The tax-equivalent yield on investment securities was 2.52% for 2023, compared to 2.03% for 2022. 44 Total interest income and fees on loans for 2023 of $448.3 million increased $59.1 million, or 15.19%, when compared to 2022.
Average investments as a percentage of earning assets decreased to 37.63% for 2023 from 38.47% for 2022. The tax-equivalent yield on investment securities was 2.52% for 2023, compared to 2.03% for 2022. Total interest income and fees on loans for 2023 of $448.3 million increased $59.1 million, or 15.19%, when compared to 2022.
Any adverse change in these factors could have a significant impact on the recoverability of goodwill and could have a material impact on our consolidated financial statements. Based on the results of our annual goodwill impairment test, we determined that no goodwill impairment charges were required as our single reportable segment’s fair value exceeded its carrying amount.
Any adverse change in these factors could have a significant impact on the recoverability of goodwill and could have a material impact on our consolidated financial statements. Based on the results of our annual goodwill impairment test, we determined that no goodwill impairment charges were required as our single reportable segment’s estimated fair value exceeded its carrying amount.
After excluding discount accretion and the impact from PPP loans, our loan yields grew by 63 basis points compared to 2022. Loan yields grew year-over-year, as rising interest rates contributed to an increase in yields on loans indexed to the Prime rate or other short-term indexes, as well as higher rates from newly originated loans.
After excluding discount accretion and the impact from PPP loans, our loan yields grew by 63 basis points compared to 2022. Loan yields 45 grew year-over-year, as rising interest rates contributed to an increase in yields on loans indexed to the Prime rate or other short-term indexes, as well as higher rates from newly originated loans.
Includes TE adjustments utilizing a federal statutory rate of 21%. (2) Gross loans, at amortized cost. 75 Interest Rate Sensitivity Management During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings.
Includes TE adjustments utilizing a federal statutory rate of 21%. (2) Gross loans, at amortized cost. Interest Rate Sensitivity Management During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings.
The 74 basis point increase in the earning asset yield over 2022 resulted from a 55 basis point increase in loan yields, from 4.49% for 2022 to 5.04% for 2023, as well as a change in the mix of earning assets. Average loans as a percentage of earning assets grew from 56.20% for 2022 to 59.97% for 2023.
The 74 basis point increase in the earning asset yield over 2022 resulted from a 55 basis point increase in loan yields, increasing from 4.49% for 2022 to 5.04% for 2023, as well as a change in the mix of earning assets. Average loans as a percentage of earning assets grew from 56.20% for 2022 to 59.97% for 2023.
The changes in the fair value of these non-hedged swaps primarily 47 offset each other resulting in swap fee income. Generally speaking, our volume of back-to-back interest rate swaps is impacted by the level and shape of the yield curve and the Bank's management of interest rate risk.
The changes in the fair value of these non-hedged swaps primarily offset each other resulting in swap fee income. Generally speaking, our volume of back-to-back interest rate swaps is impacted by the level and shape of the yield curve and the Bank's management of interest rate risk.
Risk attributes for commercial real estate loans include Original Loan to Value ratios ("OLTV"), origination year, loan seasoning, and macroeconomic variables that include GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread.
Risk attributes for commercial real estate loans include original loan to value ratios, origination year, loan seasoning, and macroeconomic variables that include GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread.
While we believe that the allowance at December 31, 2023 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that future economic conditions, interest rate fluctuations, conditions of our borrowers (including fraudulent activity), or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not be reflected in increased provisions for credit losses in the future. 63 Changes in economic and business conditions could have an impact on our market area and on our loan portfolio.
While we believe that the allowance at December 31, 2024 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that future economic conditions, interest rate fluctuations, conditions of our borrowers (including fraudulent activity), or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not be reflected in increased provisions for credit losses in the future. 63 Changes in economic and business conditions could have an impact on our market area and on our loan portfolio.
CVB’s ability to pay cash dividends to its shareholders is subject to 68 restrictions under federal and California law, including restrictions imposed by the Federal Reserve, and covenants set forth in various agreements we are a party to.
CVB’s ability to pay cash dividends to its shareholders is subject to restrictions under federal and California law, including restrictions imposed by the Federal Reserve, and covenants set forth in various agreements we are a party to.
Our Board of Directors (Board) and executive management team have overall and ultimate responsibility for management of these risks, which they carry out through committees with specific and well-defined risk management functions.
Our Board of Directors (“Board”) and executive management team have overall and ultimate responsibility for management of these risks, which they carry out through committees with specific and well-defined risk management functions.
Any material exceptions identified are brought forward to the appropriate department head, and appropriate management and board committees. This reporting provides an independent view of compliance risk across the company, support transparent communication and management awareness of compliance risk. We recognize that customer complaints can often identify weaknesses in our compliance program which could expose us to risk.
Any material exceptions identified are brought forward to the appropriate department head, and appropriate management and board committees. This reporting provides an independent view of compliance risk across the company, and supports transparent communication and management awareness of compliance risk. We recognize that customer complaints can often identify weaknesses in our compliance program which could expose us to risk.
Also included in noninterest income are service charges and fees, primarily from deposit accounts, gains (net of losses) from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets. 46 The following table sets forth the various components of noninterest income for the periods presented.
Also included in noninterest income are service charges and fees, primarily from deposit accounts, BOLI income, gains/losses from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets. 46 The following table sets forth the various components of noninterest income for the periods presented.
For a full discussion of our methodology of assessing the adequacy of the allowance for credit losses, see “Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operation — Risk Management ” and Note 3 — Summary of Significant Accounting Policies and Note 6 — Loans and Lease Finance Receivables and Allowance for Credit Losses of our consolidated financial statements presented elsewhere in this report.
For a full discussion of our methodology of assessing the adequacy of the allowance for credit losses, see “Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operation — Risk Management ” and Note 3 — Summary of Significant Accounting Policies and Note 5 — Loans and Lease Finance Receivables and Allowance for Credit Losses of our consolidated financial statements presented elsewhere in this report.
The table below provides the actual balances as of December 31, 2023 of interest-earning assets and interest-bearing liabilities, including the average rate earned or incurred for 2023, the projected contractual maturities over the next five years, and the estimated fair value of each category determined using available market information and appropriate valuation methodologies.
The table below provides the actual balances as of December 31, 2024 of interest-earning assets and interest-bearing liabilities, including the average rate earned or incurred for 2024, the projected contractual maturities over the next five years, and the estimated fair value of each category determined using available market information and appropriate valuation methodologies.
Risk ratings may be adjusted as necessary. Loans are risk rated into the following categories: Pass, Special Mention, Substandard, Doubtful, and Loss. Each of these groups is assessed and appropriate amounts used in determining the adequacy of our ACL. The Impaired and Doubtful loans are analyzed on an individual basis for allowance amounts.
Risk ratings may be adjusted as necessary. Loans are risk rated into the following categories: Pass, Special Mention, Substandard, Doubtful, and Loss. Each of these groups is assessed and appropriate amounts used in determining the adequacy of our ACL. Nonperforming and Doubtful loans are analyzed on an individual basis for allowance amounts.
Because the derivative counterparties are required to post collateral to satisfy the mandatory margin requirements, the counterparties are not subject to counterparty credit risk. • As of December 31, 2023, we had $305.0 million in Fed Funds lines of credit with other major U.S. banks.
Because the derivative counterparties are required to post collateral to satisfy the mandatory margin requirements, the counterparties are not subject to counterparty credit risk; • As of December 31, 2024, we had $305.0 million in Fed Funds lines of credit with other major U.S. banks.
Our estimated annual effective tax rate also varies depending upon the level of tax-advantaged income from municipal securities and BOLI as well as available tax credits. Refer to Note 10 — Income Taxes of the notes to consolidated financial statements for more information.
Our estimated annual effective tax rate also varies depending upon the level of tax-advantaged income from municipal securities and BOLI as well as available tax credits. Refer to Note 9 — Income Taxes of the notes to consolidated financial statements for more information.
In addition, our regulators could limit the ability of the Bank or CVB to pay dividends or make other distributions. 74 Below is a summary of our average cash position and statement of cash flows for the years ended December 31, 2023 and 2022.
In addition, our regulators could limit the ability of the Bank or CVB to pay dividends or make other distributions. 74 Below is a summary of our average cash position and statement of cash flows for the years ended December 31, 2024 and 2023.
There were no nonperforming construction loans at December 31, 2023. 56 Our loan portfolio is geographically disbursed throughout our marketplace. The following is the breakdown of our total held-for-investment commercial real estate loans, by region as of December 31, 2023.
There were no nonperforming construction loans at December 31, 2024. 56 Our loan portfolio is geographically disbursed throughout our marketplace. The following is the breakdown of our total held-for-investment commercial real estate loans, by region as of December 31, 2024.
To meet unexpected demands, lines of credit are maintained with correspondent banks, the Federal Home Loan Bank and the Federal Reserve, although availability under these lines of credit are subject to certain conditions. In addition to having more than $250 million of cash on the balance sheet at December 31, 2023, we had substantial sources of off-balance sheet liquidity.
To meet unexpected demands, lines of credit are maintained with correspondent banks, the Federal Home Loan Bank and the Federal Reserve, although availability under these lines of credit are subject to certain conditions. In addition to having more than $200 million of cash on the balance sheet at December 31, 2024, we had substantial sources of off-balance sheet liquidity.
We have assessed our Counterparty Risk with the following results: • We do not have any investments in the preferred stock of any other company; • Most of our investment securities are either municipal securities or securities either issued or guaranteed by government, agencies, including Fannie Mae, Freddie Mac, SBA or FHLB; • All of our commercial line insurance policies are with companies with the highest AM Best ratings of A or above; • We have no significant exposure to our Cash Surrender Value of Life Insurance since the Cash Surrender Value balance is predominately supported by insurance companies that carry an AM Best rating of A or greater; • We have no significant Counterparty exposure related to our derivatives not designated as hedging instruments such as interest rate swaps.
We have assessed our Counterparty Risk with the following results: • We do not have any investments in the preferred stock of any other company; • Most of our investment securities are either municipal securities or securities either issued or guaranteed by government, agencies, including FNMA, FHLMC, GNMA, SBA or FHLB; • All of our commercial line insurance policies are with companies with the highest AM Best ratings of A or above; • We have no significant exposure to our Cash Surrender Value of Life Insurance since the Cash Surrender Value balance is predominately supported by insurance companies that carry an AM Best rating of A or greater; • We have no significant Counterparty exposure related to our derivatives not designated as hedging instruments such as interest rate swaps.
Income from Bank-Owned Life Insurance ("BOLI") increased by $7.4 million from the prior year, primarily due to approximately $6.5 million net increase in cash surrender value resulting from the surrender and redeployment of various BOLI policies at the end 2023, which offset the tax expense impact of the taxable gains generated from the surrendered policies.
Income from BOLI increased by $7.4 million from the prior year, primarily due to approximately $6.5 million net increase in cash surrender value resulting from the surrender and redeployment of various BOLI policies at the end 2023, which offset the tax expense impact of the taxable gains generated from the surrendered policies.
The following table presents the recorded investment in, and the aging of, past due loans at amortized cost (including nonaccrual loans), by type of loans, made to borrowers experiencing financial difficulty that were modified on or after January 1, 2023, the date we adopted ASU 2022-02.
The following table presents as of December 31, 2024, the recorded investment in, and the aging of, past due loans at amortized cost (including nonaccrual loans), by type of loans, made to borrowers experiencing financial difficulty that were modified on or after January 1, 2023, the date we adopted ASU 2022-02.
We measure these risks and their impact by identifying and quantifying exposures through the use of sophisticated simulation and valuation models, which, as described in additional detail below, are employed by management to understand net interest income (NII) at risk and economic value of equity (EVE) at risk.
We measure these risks and their impact by identifying and quantifying exposures through the use of sophisticated simulation and valuation models, which, as described in additional detail below, are employed by management to understand net interest income (“NII”) at risk and economic value of equity (“EVE”) at risk.
Net interest margin and net interest spread are included on a tax equivalent (TE) basis by adjusting interest income utilizing the federal statutory tax rates of 21% in effect for the years ended December 31, 2023, 2022 and 2021. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
Net interest margin and net interest spread are included on a tax equivalent (“TE”) basis by adjusting interest income utilizing the federal statutory tax rates of 21% in effect for the years ended December 31, 2024, 2023 and 2022. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
Management determined that credit losses did not exist for securities in an unrealized loss position as of December 31, 2023 and 2022. Refer to Note 5 – Investment Securities of the notes to the consolidated financial statements of this report for additional information on our investment securities portfolio.
Management determined that credit losses did not exist for securities in an unrealized loss position as of December 31, 2024 and 2023. Refer to Note 4 – Investment Securities of the notes to the consolidated financial statements of this report for additional information on our investment securities portfolio.
This is caused by the change in the amount of amortization of premiums or accretion of discounts of each security as repayments increase or decrease. The Company obtains the estimated average life of each security from independent third parties. The weighted-average yield on the total investment portfolio at December 31, 2023 was 2.16% with a weighted-average life of 6.7 years.
This is caused by the change in the amount of amortization of premiums or accretion of discounts of each security as repayments increase or decrease. The Company obtains the estimated average life of each security from independent third parties. The weighted-average yield on the total investment portfolio at December 31, 2024 was 2.36% with a weighted-average life of 7.2 years.
Our ability to control noninterest expenses in relation to asset growth can be measured in terms of total noninterest expenses as a percentage of average assets. Noninterest expense as a percentage of average assets was 1.41% for 2023, compared to 1.28% for 2022 and 1.24% for 2021, respectively.
Our ability to control noninterest expenses in relation to asset growth can be measured in terms of total noninterest expenses as a percentage of average assets. Noninterest expense as a percentage of average assets was 1.45% for 2024, compared to 1.41% for 2023 and 1.28% for 2022, respectively.
Net interest income at risk sensitivity captures asset and liability repricing mismatches and is considered a shorter term measure, while EVE sensitivity captures mismatches within the period end balance sheets through the financial instruments’ respective maturities or estimated durations and is considered a longer term measure.
NII at risk sensitivity captures asset and liability repricing mismatches and is considered a shorter term measure, while EVE sensitivity captures mismatches within the period end balance sheets through the financial instruments’ respective maturities or estimated durations and is considered a longer term measure.
The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding Paycheck Protection Program loans). The Consumer methodology is applied to SFR mortgage loans, consumer loans, as well as the remaining construction loans.
The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding PPP loans). The Consumer methodology is applied to SFR mortgage loans, consumer loans, as well as the remaining construction loans.
See “ Risk Management – Credit Risk Management ” included herein. Allowance for Credit Losses The allowance for credit losses totaled $86.8 million as of December 31, 2023, compared to $85.1 million as of December 31, 2022. Our allowance for credit losses at December 31, 2023 was 0.98% of total loans, compared to 0.94% at December 31, 2022.
See “ Risk Management – Credit Risk Management ” included herein. Allowance for Credit Losses The allowance for credit losses totaled $80.1 million as of December 31, 2024, compared to $86.8 million as of December 31, 2023. Our allowance for credit losses at December 31, 2024 was 0.94% of total loans, compared to 0.98% at December 31, 2023.
In this regard, it is important to note that the Bank’s practice with regard to these loans, including modified loans or modified loans to borrowers experiencing financial difficulty that are classified as impaired, is to generally charge off any loss amount against the ACL upon evaluating the loan at the time a probable loss becomes recognized.
In this regard, it is important to note that the Bank’s practice with regard to these loans, including modified loans to borrowers experiencing financial difficulty, is to generally charge off any loss amount against the ACL upon evaluating the loan at the time a probable loss becomes recognized.
The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of Small Business Administration (SBA) loans (excluding Paycheck Protection Program loans).
The Commercial and Industrial methodology is applied over a substantial portion of the Company’s commercial and industrial loans, all dairy & livestock and agribusiness loans, municipal lease receivables, as well as the remaining portion of SBA loans (excluding Paycheck Protection Program (“PPP”) loans).
Consequently, we maintain Allowance for Credit Losses ("ACL") by charging a provision for credit losses to earnings. Loans determined to be losses are charged against the allowance for credit losses.
Consequently, we maintain an Allowance for Credit Losses (“ACL”) by charging a provision for credit losses to earnings. Loans determined to be losses are charged against the allowance for credit losses.
These specific risk factors are not mutually exclusive. It is recognized that any product or service offered by us may expose the Bank to one or more of these risks. Our Risk Management Committee and Risk Management Division monitor these risks to minimize exposure to the Company. The Board and its committees work closely with management in overseeing risk.
It is recognized that any product or service offered by us may expose the Bank to one or more of these risks. Our Risk Management Committee and Risk Management Division monitor these risks to minimize exposure to the Company. The Board and its committees work closely with management in overseeing risk.
The 49 basis point increase in the yield on investment securities from the prior year was impacted by the positive spread generated from fair-value hedging of certain AFS securities, in which the Company receives daily SOFR and pays a weighted average fixed cost of approximately 3.8%.
The 13 basis point increase in the yield on investment securities from the prior year was impacted by the positive spread generated from fair-value hedging of certain AFS securities, in which the Company receives daily SOFR and paid a weighted average fixed cost of approximately 3.8% during 2024.
As of December 31, 2023, the Company had $198.3 million of total SBA 504 loans. SBA 504 loans include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral.
As of December 31, 2024, the Company had $204.5 million of total SBA 504 loans. SBA 504 loans include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral.
As an active participant in the SBA’s Paycheck Protection Program, we originated during 2020 approximately 4,100 PPP loans totaling $1.10 billion in round one and originated approximately 1,900 PPP loans totaling $420 million in round two. As of December 31, 2023, the remaining outstanding balance of PPP loans totaled $2.7 million.
As an active participant in the SBA’s Paycheck Protection Program, we originated during 2020 approximately 4,100 PPP loans totaling $1.10 billion in round one and originated approximately 1,900 PPP loans totaling $420 million in round two. As of December 31, 2024, the remaining outstanding balance of PPP loans totaled $0.8 million.
Approximately 91% of the securities in the total investment portfolio, at December 31, 2023, are issued by the U.S. government or U.S. government-sponsored enterprises, with the implied guarantee of payment of principal and interest. The remaining securities are predominately AA or better general-obligation municipal bonds. As of December 31, 2023, approximately $31.4 million in U.S. government agency bonds are callable.
Approximately 90% of the securities in the total investment portfolio, at December 31, 2024, are issued by the U.S. government or U.S. government-sponsored enterprises, with the implied guarantee of payment of principal and interest. The remaining securities are predominately AA or better general-obligation municipal bonds. As of December 31, 2024, approximately $27.1 million in U.S. government agency bonds are callable.
The fair value of these instruments totaled $6.9 million and were reflected as a liability at December 31, 2023. These instruments generated interest income of $8.2 million for the year ended December 31, 2023. Refer to Note 19 – Derivative Financial Instruments of the notes to the consolidated financial statements of this report for additional information.
The fair value of these instruments totaled $6.9 million and were reflected as a liability at December 31, 2023. These instruments generated interest income of $14.4 million for the year ended December 31, 2024. Refer to Note 18 – Derivative Financial Instruments of the notes to the consolidated financial statements of this report for additional information.
At origination, these loans on retail properties were underwritten with loan-to-values averaging approximately 48%. Approximately 33% of these loans were originated prior to 2018. 57 The table below provides the maturity distribution for held-for-investment total gross loans as of December 31, 2023. The loan amounts are based on contractual maturities although the borrowers have the ability to prepay the loans.
At origination, these loans on retail properties were underwritten with loan-to-values averaging approximately 47%. Approximately 37% of these loans were originated prior to 2020. 57 The table below provides the maturity distribution for held-for-investment total gross loans as of December 31, 2024. The loan amounts are based on contractual maturities although the borrowers have the ability to prepay the loans.
The tax equivalent yield at December 31, 2023 was 3.35%. The maturity of each security category is defined as the contractual maturity except for the categories of mortgage-backed securities and CMO/REMIC whose maturities are defined as the estimated average life.
The tax equivalent yield at December 31, 2024 was 2.77%. The maturity of each security category is defined as the contractual maturity except for the categories of mortgage-backed securities and CMO/REMIC whose maturities are defined as the estimated average life.
As of December 31, 2023, the Company had $72.3 million of total SBA 7(a) loans that include a guarantee of payment from the SBA (typically 75% of the loan amount, but up to 90% in certain cases) in the event of default.
As of December 31, 2024, the Company had $68.5 million of total SBA 7(a) loans that include a guarantee of payment from the SBA (typically 75% of the loan amount, but up to 90% in certain cases) in the event of default.
The effective tax rates are below the nominal combined Federal and State tax rate as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period. 50 ANALYSIS OF FI NANCIAL CONDITION Total assets of $16.02 billion at December 31, 2023 decreased by $455.5 million, or 2.76%, from total assets of $16.48 billion at December 31, 2022.
The effective tax rates are below the nominal combined Federal and State tax rate as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period. 50 ANALYSIS OF FI NANCIAL CONDITION Total assets of $15.15 billion at December 31, 2024 decreased by $867.3 million, or 5.41%, from total assets of $16.02 billion at December 31, 2023.
Note 3 — Summary of Significant Accounting Policies of our consolidated financial statements presented elsewhere in this report For complete discussion and disclosure of other accounting policies see Note 3 — Summary of Significant Accounting Policies of the Company’s consolidated financial statements presented elsewhere in this report.
See Note 6 — Goodwill and Other Intangible Assets of our consolidated financial statements presented elsewhere in this report. For a complete discussion and disclosure of other accounting policies see Note 3 — Summary of Significant Accounting Policies of the Company’s consolidated financial statements presented elsewhere in this report.
Income Taxes The Company’s effective tax rate for the year ended December 31, 2023 was 29.80%, compared with 28.30% and 28.60% for the years ended December 31, 2022 and 2021, respectively.
Income Taxes The Company’s effective tax rate for the year ended December 31, 2024 was 26.00%, compared with 29.80% and 28.30% for the years ended December 31, 2023 and 2022, respectively.
Valuation and Recoverability of Goodwill — Goodwill represented $765.8 million of our $16.02 billion in total assets as of December 31, 2023. The Company has one reportable segment.
Valuation and Recoverability of Goodwill — Goodwill represented $765.8 million of our $15.15 billion in total assets as of December 31, 2024. The Company has one reportable segment.
The level of interest rates and the volume and mix of interest-earning assets and interest-bearing liabilities impact net interest income and net interest margin. The net interest spread is the yield on average interest-earning assets minus the cost of average interest-bearing liabilities.
Net interest margin is net interest income as a percentage of average interest-earning assets for the period. The level of interest rates and the volume and mix of interest-earning assets and interest-bearing liabilities impact net interest income and net interest margin. The net interest spread is the yield on average interest-earning assets minus the cost of average interest-bearing liabilities.
This compares to a weighted-average yield of 2.13% at December 31, 2022 with a weighted-average life of 6.9 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
This compares to a weighted-average yield of 2.16% at December 31, 2023 with a weighted-average life of 6.7 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
At December 31, 2023, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1. Business—Regulation and Supervision—Capital Adequacy Requirements ”.
At December 31, 2024, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1.
Our sensitivity of EVE to changes in interest rates is modest, with the exception of more meaningful reductions in value if rates were to immediately decline by 300 or 400 basis points.
Overall, our sensitivity of EVE to changes in interest rates is generally modest, with the exception of more meaningful decreases in the EVE Ratio if rates were to immediately decline by 300 or 400 basis points.
As of December 31, 2023, we had commitments to extend credit of approximately $1.71 billion, and obligations under letters of credit of $54.3 million. Commitments to extend credit are agreements to lend to customers, provided there is no violation of any material condition established in the contract.
As of December 31, 2024, we had commitments to extend credit of approximately $1.72 billion, and obligations under letters of credit of $60.0 million. Commitments to extend credit are agreements to lend to customers, provided there is no violation of any material condition established in the contract.
Allowance for Credit Losses by Loan Type December 31, 2023 2022 2021 2020 2019 Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans (Dollars in thousands) Commercial real estate $ 69,466 76.2 % $ 64,806 75.8 % $ 50,950 73.4 % $ 75,439 65.9 % $ 48,629 71.0 % Construction 1,277 0.8 % 1,702 1.0 % 765 0.8 % 1,934 1.0 % 858 1.5 % SBA 2,679 3.0 % 2,809 3.2 % 2,668 3.6 % 2,992 3.6 % 1,453 4.0 % SBA - PPP — — — 0.1 % — 2.4 % — 10.6 % — — Commercial and industrial 9,116 10.9 % 10,206 10.5 % 6,669 10.3 % 7,142 9.7 % 8,880 12.4 % Dairy & livestock and agribusiness 3,098 4.7 % 4,400 4.8 % 3,066 4.9 % 3,949 4.4 % 5,255 5.1 % Municipal lease finance receivables 210 0.8 % 296 0.9 % 100 0.6 % 74 0.5 % 623 0.7 % SFR mortgage 535 3.0 % 366 2.9 % 188 3.1 % 367 3.2 % 2,339 3.8 % Consumer and other loans 461 0.6 % 532 0.8 % 613 0.9 % 1,795 1.1 % 623 1.5 % Total $ 86,842 100.0 % $ 85,117 100.0 % $ 65,019 100.0 % $ 93,692 100.0 % $ 68,660 100.0 % The ACL/Total Loan Coverage Ratio as of December 31, 2023 increased to 0.98%, compared to 0.94% as of December 31, 2022.
Allowance for Credit Losses by Loan Type December 31, 2024 2023 2022 2021 2020 Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans (Dollars in thousands) Commercial real estate $ 66,237 76.2 % $ 69,466 76.2 % $ 64,806 75.8 % $ 50,950 73.4 % $ 75,439 65.9 % Construction 312 0.2 % 1,277 0.8 % 1,702 1.0 % 765 0.8 % 1,934 1.0 % SBA 2,629 3.2 % 2,679 3.0 % 2,809 3.2 % 2,668 3.6 % 2,992 3.6 % SBA - PPP — — — — — 0.1 % — 2.4 % — 10.6 % Commercial and industrial 6,093 10.8 % 9,116 10.9 % 10,206 10.5 % 6,669 10.3 % 7,142 9.7 % Dairy & livestock and agribusiness 3,610 4.9 % 3,098 4.7 % 4,400 4.8 % 3,066 4.9 % 3,949 4.4 % Municipal lease finance receivables 205 0.8 % 210 0.8 % 296 0.9 % 100 0.6 % 74 0.5 % SFR mortgage 424 3.2 % 535 3.0 % 366 2.9 % 188 3.1 % 367 3.2 % Consumer and other loans 612 0.7 % 461 0.6 % 532 0.8 % 613 0.9 % 1,795 1.1 % Total $ 80,122 100.0 % $ 86,842 100.0 % $ 85,117 100.0 % $ 65,019 100.0 % $ 93,692 100.0 % The ACL/Total Loan Coverage Ratio as of December 31, 2024 decreased to 0.94%, compared to 0.98% as of December 31, 2023.
December 31, 2023 2022 2021 2020 2019 (Dollars in thousands) Nonaccrual loans $ 21,302 $ 4,930 $ 6,893 $ 14,347 $ 5,033 Loans past due 90 days or more and still accruing interest — — — — — Nonperforming modified loans / troubled debt restructured loans (TDRs) — — — — 244 Total nonperforming loans 21,302 4,930 6,893 14,347 5,277 OREO, net — — — 3,392 4,889 Total nonperforming assets $ 21,302 $ 4,930 $ 6,893 $ 17,739 $ 10,166 Modified loans / Performing TDRs $ 9,460 $ 7,817 $ 5,293 $ 2,159 $ 3,112 Total nonperforming loans and performing modified loans/TDRs $ 30,762 $ 12,747 $ 12,186 $ 16,506 $ 8,389 Percentage of nonperforming loans and performing modified loans/TDRs to total loans, at amortized cost 0.35 % 0.14 % 0.15 % 0.20 % 0.11 % Percentage of nonperforming assets to total loans, at amortized cost, and OREO 0.24 % 0.05 % 0.09 % 0.21 % 0.13 % Percentage of nonperforming assets to total assets 0.13 % 0.03 % 0.04 % 0.12 % 0.09 % 58 Modifications of Loans to Borrowers Experiencing Financial Difficulty The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023.
December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Nonaccrual loans $ 27,795 $ 21,302 $ 4,930 $ 6,893 $ 14,347 Loans past due 90 days or more and still accruing interest — — — — — Nonperforming modified loans / troubled debt restructured loans (TDRs) — — — — — Total nonperforming loans 27,795 21,302 4,930 6,893 14,347 OREO, net 19,303 — — — 3,392 Total nonperforming assets $ 47,098 $ 21,302 $ 4,930 $ 6,893 $ 17,739 Modified loans / Performing TDRs $ 6,467 $ 9,460 $ 7,817 $ 5,293 $ 2,159 Total nonperforming loans and performing modified loans/TDRs $ 34,262 $ 30,762 $ 12,747 $ 12,186 $ 16,506 Percentage of nonperforming loans and performing modified loans/TDRs to total loans, at amortized cost 0.40 % 0.35 % 0.14 % 0.15 % 0.20 % Percentage of nonperforming assets to total loans, at amortized cost, and OREO 0.55 % 0.24 % 0.05 % 0.09 % 0.21 % Percentage of nonperforming assets to total assets 0.31 % 0.13 % 0.03 % 0.04 % 0.12 % 58 Modifications of Loans to Borrowers Experiencing Financial Difficulty The Company adopted Accounting Standards Update 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023.
The non-TE rates for total investment securities was 2.48%, 2.00% and 1.53% for the years ended December 31, 2023, 2022 and 2021, respectively. (2) Includes loan fees of $3.1 million, $8.1 million and $27.5 million for the years ended December 31, 2023, 2022 and 2021, respectively.
The non-TE rates for total investment securities was 2.61%, 2.48% and 2.00% for the years ended December 31, 2024, 2023 and 2022, respectively. (2) Includes loan fees of $2.9 million, $3.1 million and $8.1 million for the years ended December 31, 2024, 2023 and 2022, respectively.
The changes attributable to interest rate and volume changes are calculated by multiplying the change in rate times the change in volume and reflect an adjustment for the number of days as appropriate.
The change in interest income or expense attributable to changes in interest rates is calculated by multiplying the change in interest rate by the initial volume. The changes attributable to interest rate and volume changes are calculated by multiplying the change in rate times the change in volume and reflect an adjustment for the number of days as appropriate.
The process to estimate the allowance for credit losses requires considerable judgment and our economic forecasts may continue to vary due to the uncertainty of the future impact from the recent rise in interest rates, geopolitical events in Europe, and global inflation will have on future interest rates, unemployment, the overall economy and resulting impact on our customers.
The process to estimate the allowance for credit losses requires considerable judgment and our economic forecasts may continue to vary due to the uncertainty of the future impact from changes in rates by the Federal Reserve, geopolitical events in Europe and the Middle East, and impacts of changes in global trade and inflation will have on future interest rates, unemployment, the overall economy and resulting impact on our customers.
Economic Value of Equity Sensitivity December 31, Instantaneous Rate Change 2023 2022 400 bp decrease in interest rates -13.9 % N/A 300 bp decrease in interest rates -9.3 % N/A 200 bp decrease in interest rates -4.7 % -12.8 % 100 bp decrease in interest rates -1.6 % -4.4 % 100 bp increase in interest rates -0.4 % 1.2 % 200 bp increase in interest rates -0.3 % 2.2 % 300 bp increase in interest rates -1.0 % 3.8 % 400 bp increase in interest rates -2.2 % 5.3 % As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year).
Economic Value of Equity Sensitivity December 31, 2024 2023 400 bp decrease in interest rates 15.7 % 14.7 % 300 bp decrease in interest rates 17.1 % 15.5 % 200 bp decrease in interest rates 17.9 % 16.3 % 100 bp decrease in interest rates 18.4 % 16.8 % Base 19.0 % 17.1 % 100 bp increase in interest rates 19.2 % 17.0 % 200 bp increase in interest rates 19.6 % 17.1 % 300 bp increase in interest rates 19.8 % 16.9 % 400 bp increase in interest rates 20.0 % 16.7 % As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year).
Year Ended December 31, 2023 2022 2021 2020 2019 (Dollars in thousands) Allowance for credit losses at beginning of period $ 85,117 $ 65,019 $ 93,692 $ 68,660 $ 63,613 Impact of adopting ASU 2016-13 — — — 1,840 — Charge-offs: Commercial real estate — — — — — Construction — — — — — SBA (288 ) (127 ) (223 ) (362 ) (321 ) Commercial and industrial (109 ) (66 ) (3,019 ) (195 ) (48 ) Dairy & livestock and agribusiness — — (118 ) — (78 ) SFR mortgage — — — — — Consumer and other loans (8 ) (4 ) (11 ) (109 ) (7 ) Total charge-offs (405 ) (197 ) (3,371 ) (666 ) (454 ) Recoveries: Commercial real estate — — — — — Construction 12 12 58 11 12 SBA 73 107 23 72 9 Commercial and industrial 14 503 12 10 255 Dairy & livestock and agribusiness 31 468 — — 19 SFR mortgage — — 79 206 196 Consumer and other loans — — 26 59 10 Total recoveries 130 1,090 198 358 501 Net (charge-offs) recoveries (275 ) 893 (3,173 ) (308 ) 47 Initial ACL for PCD loans at acquisition — 8,605 — — — Provision recorded at acquisition — 4,932 — — — Provision for (recapture of) credit losses 2,000 5,668 (25,500 ) 23,500 5,000 Allowance for credit losses at end of period $ 86,842 $ 85,117 $ 65,019 $ 93,692 $ 68,660 Summary of reserve for unfunded loan commitments: Reserve for unfunded loan commitments at beginning of period $ 8,000 $ 8,000 $ 9,000 $ 8,959 $ 8,959 Impact of adopting ASU 2016-13 — — — 41 — (Recapture of) provision for unfunded loan commitments (500 ) — (1,000 ) — — Reserve for unfunded loan commitments at end of period $ 7,500 $ 8,000 $ 8,000 $ 9,000 $ 8,959 Reserve for unfunded loan commitments to total unfunded loan commitments 0.43 % 0.46 % 0.49 % 0.54 % 0.56 % Amount of total loans at end of period (1) $ 8,904,910 $ 9,079,392 $ 7,887,713 $ 8,348,808 $ 7,564,577 Average total loans outstanding (1) $ 8,893,335 $ 8,676,820 $ 8,065,877 $ 8,066,483 $ 7,552,505 Net (charge-offs) recoveries to average total loans (0.00 )% 0.01 % (0.04 )% (0.00 )% — Net (charge-offs) recoveries to total loans at end of period (0.00 )% 0.01 % (0.04 )% (0.00 )% — Allowance for credit losses to average total loans 0.98 % 0.98 % 0.81 % 1.16 % 0.91 % Allowance for credit losses to total loans at end of period 0.98 % 0.94 % 0.82 % 1.12 % 0.91 % Net (charge-offs) recoveries to allowance for credit losses (0.32 )% 1.05 % (4.88 )% (0.33 )% 0.07 % Net (charge-offs) recoveries to (recapture of) provision for credit losses (13.75 )% 8.42 % 12.44 % (1.31 )% 0.94 % (1) Net of deferred loan origination fees, costs and discounts (amortized cost).
Year Ended December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Allowance for credit losses at beginning of period $ 86,842 $ 85,117 $ 65,019 $ 93,692 $ 68,660 Impact of adopting ASU 2016-13 — — — — 1,840 Charge-offs: Commercial real estate (2,258 ) — — — — Construction — — — — — SBA (165 ) (288 ) (127 ) (223 ) (362 ) Commercial and industrial (1,981 ) (109 ) (66 ) (3,019 ) (195 ) Dairy & livestock and agribusiness — — — (118 ) — SFR mortgage — — — — — Consumer and other loans (4 ) (8 ) (4 ) (11 ) (109 ) Total charge-offs (4,408 ) (405 ) (197 ) (3,371 ) (666 ) Recoveries: Commercial real estate 68 — — — — Construction 67 12 12 58 11 SBA 128 73 107 23 72 Commercial and industrial 424 14 503 12 10 Dairy & livestock and agribusiness — 31 468 — — SFR mortgage — — — 79 206 Consumer and other loans 1 — — 26 59 Total recoveries 688 130 1,090 198 358 Net (charged-offs) recoveries (3,720 ) (275 ) 893 (3,173 ) (308 ) Initial ACL for PCD loans at acquisition — — 8,605 — — Provision recorded at acquisition — — 4,932 — — (Recapture of) provision for credit losses (3,000 ) 2,000 5,668 (25,500 ) 23,500 Allowance for credit losses at end of period $ 80,122 $ 86,842 $ 85,117 $ 65,019 $ 93,692 Summary of reserve for unfunded loan commitments: Reserve for unfunded loan commitments at beginning of period $ 7,500 $ 8,000 $ 8,000 $ 9,000 $ 8,959 Impact of adopting ASU 2016-13 — — — — 41 (Recapture of) provision for unfunded loan commitments (1,250 ) (500 ) — (1,000 ) — Reserve for unfunded loan commitments at end of period $ 6,250 $ 7,500 $ 8,000 $ 8,000 $ 9,000 Reserve for unfunded loan commitments to total unfunded loan commitments 0.35 % 0.43 % 0.46 % 0.49 % 0.54 % Amount of total loans at end of period (1) $ 8,536,432 $ 8,904,910 $ 9,079,392 $ 7,887,713 $ 8,348,808 Average total loans outstanding (1) $ 8,670,420 $ 8,893,335 $ 8,676,820 $ 8,065,877 $ 8,066,483 Net (charge-offs) recoveries to average total loans (0.04 )% (0.00 )% 0.01 % (0.04 )% (0.00 )% Net (charge-offs) recoveries to total loans at end of period (0.04 )% (0.00 )% 0.01 % (0.04 )% (0.00 )% Allowance for credit losses to average total loans 0.92 % 0.98 % 0.98 % 0.81 % 1.16 % Allowance for credit losses to total loans at end of period 0.94 % 0.98 % 0.94 % 0.82 % 1.12 % Net (charge-offs) recoveries to allowance for credit losses (4.64 )% (0.32 )% 1.05 % (4.88 )% (0.33 )% Net (charge-offs) recoveries to (recapture of) provision for credit losses 124.00 % (13.75 )% 8.42 % 12.44 % (1.31 )% (1) Net of deferred loan origination fees, costs and discounts (amortized cost).
As of December 31, 2023, the Company had $66.7 million in construction loans. This represented 0.75% of total held-for-investment loans at amortized cost. Although our construction loans are located throughout our market footprint, the majority of construction loans consist of commercial land development and construction projects throughout California.
As of December 31, 2024, the Company had $16.1 million in construction loans. This represented 0.19% of total held-for-investment loans at amortized cost. Our construction loans are located throughout our California market footprint and the majority consist of commercial land development and construction projects.
(2) The loans secured by farmland included $122.4 million for loans secured by dairy & livestock land and $375.3 million for loans secured by agricultural land at December 31, 2023. (3) Other loans consist of a variety of loan types, none of which exceeds 2.0% of total commercial real estate loans.
(2) The loans secured by farmland included $109.1 million for loans secured by dairy & livestock land and $340.6 million for loans secured by agricultural land at December 31, 2024. (3) Other loans consist of a variety of loan types, none of which exceeds 2.0% of total commercial real estate loans.
The average loan size for office loans was approximately $1.7 million and 88% of these loans have a balance of $10 million or less. At December 31, 2023, commercial real estate loans on retail properties totaled $939.9 million or approximately 13.9% of total commercial real estate loans.
The average loan size for office loans was approximately $1.7 million and 87% of these loans have a balance of $10 million or less. At December 31, 2024, commercial real estate loans on retail properties totaled $887.5 million, or approximately 13.6% of total commercial real estate loans.
At December 31, 2023, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios, under the revised capital framework referred to as Basel III, required to be considered “well-capitalized” for regulatory purposes.
Business—Regulation and Supervision—Capital Adequacy Requirements ”. 68 At December 31, 2024, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios, under the revised capital framework referred to as Basel III, required to be considered “well-capitalized” for regulatory purposes.
Term Extension Amortized Cost Basis % of Total Class of at December 31, 2023 Financing Receivables (Dollars in thousands) Commercial real estate loans $ 2,550 0.03 % Commercial and industrial 1,305 0.01 % Dairy & livestock and agribusiness 4,639 0.05 % Total $ 8,494 Combination-Term Extension and Interest Rate Reduction Amortized Cost Basis % of Total Class of at December 31, 2023 Financing Receivables Commercial real estate loans $ 688 0.01 % Commercial and industrial 278 0.00 % Total $ 966 The following table describes the financial effect of the loan modifications made to borrowers experiencing financial difficulty as of December 31, 2023.
Loan Type Term Extension Combination-Term Extension and Interest Rate Reduction Amortized Cost Basis % of Total Class of Financing Receivables Amortized Cost Basis % of Total Class of Financing Receivables December 31, 2024 Commercial real estate loans $ 2,180 0.03 % $ 683 0.01 % Commercial and industrial 2,804 0.03 % — 0.00 % Dairy & livestock and agribusiness 800 0.01 % — 0.00 % Total $ 5,784 $ 683 December 31, 2023 Commercial real estate loans $ 2,550 0.03 % $ 688 0.01 % Commercial and industrial 1,305 0.01 % 278 0.00 % Dairy & livestock and agribusiness 4,639 0.05 % — 0.00 % Total $ 8,494 $ 966 59 The following table describes the financial effect of the loan modifications made to borrowers experiencing financial difficulty for the years ended December 31, 2024 and December 31, 2023.
As of December 31, 2023, total funds borrowed under these agreements were $271.6 million with a weighted average interest rate of 0.29%, compared to $565.4 million with a weighted average interest rate of 0.11% as of December 31, 2022.
As of December 31, 2024, total funds borrowed under these agreements were $261.9 million with a weighted average interest rate of 0.72%, compared to $271.6 million with a weighted average interest rate of 0.29% as of December 31, 2023.
Estimated Net Interest Income Sensitivity (1) December 31, 2023 December 31, 2022 Interest Rate Scenario 12-month Period 24-month Period (Cumulative) Interest Rate Scenario 12-month Period 24-month Period (Cumulative) + 200 basis points 3.96 % 4.56 % + 200 basis points 2.32 % 4.96 % - 200 basis points -3.97 % -5.21 % - 200 basis points -2.28 % -6.83 % (1) Percentage change from base scenario.
Estimated Net Interest Income Sensitivity (1) December 31, 2024 December 31, 2023 Interest Rate Scenario 12-month Period 24-month Period (Cumulative) Interest Rate Scenario 12-month Period 24-month Period (Cumulative) + 200 basis points 4.66 % 6.26 % + 200 basis points 3.96 % 4.56 % - 200 basis points -3.63 % -6.36 % - 200 basis points -3.97 % -5.21 % (1) Percentage change from base scenario.
Consolidated Citizens Business Bank Tier 1 leverage capital ratio 4.00% 4.00% 5.00% 10.27% 10.17% 9.53% 9.42% Common equity Tier 1 capital ratio 4.50% 7.00% 6.50% 14.65% 14.49% 13.55% 13.39% Tier 1 risk-based capital ratio 6.00% 8.50% 8.00% 14.65% 14.49% 13.55% 13.39% Total risk-based capital ratio 8.00% 10.50% 10.00% 15.50% 15.34% 14.37% 14.22% 69 RISK MANA GEMENT All financial institutions must manage and control a variety of business risks that can significantly affect their financial performance.
Consolidated Citizens Business Bank Tier 1 leverage capital ratio 4.00% 4.00% 5.00% 11.46% 11.30% 10.27% 10.17% Common equity Tier 1 capital ratio 4.50% 7.00% 6.50% 16.24% 16.01% 14.65% 14.49% Tier 1 risk-based capital ratio 6.00% 8.50% 8.00% 16.24% 16.01% 14.65% 14.49% Total risk-based capital ratio 8.00% 10.50% 10.00% 17.06% 16.82% 15.50% 15.34% 69 RISK MANA GEMENT All financial institutions must manage and control a variety of business risks that can significantly affect their financial performance.
At December 31, 2023, ACL as a percentage of total loans and leases outstanding was 0.98%. This compares to 0.94% at December 31, 2022. The changes in our allowance over the last few quarters have been primarily due to changes in our economic forecast. Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s.
This compares to 0.98% at December 31, 2023. The changes in our allowance over the last few quarters have been primarily due to lower loan balances outstanding and changes in our economic forecast. Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s.
At December 31, 2023, commercial real estate loans on office properties totaled $1.11 billion or approximately 16.4% of total commercial real estate loans. At origination, these loans on office properties were underwritten with loan-to-values averaging approximately 55%. Approximately 33% of these loans were originated prior to 2018.
At December 31, 2024, commercial real estate loans on office properties totaled $1.04 billion, or approximately 16.0% of total commercial real estate loans. At origination, these loans on office properties were underwritten with loan-to-values averaging approximately 55%. Approximately 37% of these loans were originated prior to 2020.
These sources of available liquidity include $4.6 billion of secured and unused capacity with the Federal Home Loan Bank, $759.4 million of secured unused borrowing capacity at the Fed’s discount window or Bank Term Funding Program, more than $134 million of unpledged AFS securities that could be pledged at the discount window or the Fed’s Bank Term Funding Program and $300 million of unsecured lines of credit.
These sources of available liquidity include $4.2 billion of secured and unused capacity with the Federal Home Loan Bank, $1.1 billion of secured unused borrowing capacity at the Fed’s discount window, more than $183 million of unpledged AFS securities that could be pledged at the discount window and $305 million of unsecured lines of credit.
The sensitivity of EVE to changes in the level of interest rates is a measure 76 of the longer-term re-pricing risk and options risk embedded in the balance sheet. EVE uses instantaneous changes in rates, as shown in the table below. Assumptions about the timing and variability of balance sheet cash flows are critical in the EVE analysis.
The sensitivity of EVE to changes in the level of interest rates is a measure of the longer-term re-pricing risk and options risk embedded in the balance sheet. EVE uses instantaneous changes in rates, as shown in the table below.
Loans Total loans and leases, at amortized cost, of $8.90 billion at December 31, 2023, decreased by $174.5 million, or 1.92%, from $9.08 billion at December 31, 2022. Loan growth continues to be impacted by a slowdown in loan demand.
Loans Total loans and leases, at amortized cost, of $8.54 billion at December 31, 2024, decreased by $368.5 million, or 4.14%, from $8.90 billion at December 31, 2023. Loan growth continues to be impacted by a slowdown in loan demand.
Interest rate risk is managed by attempting to control the spread between rates earned on interest-earning assets and the rates paid on interest-bearing liabilities within the constraints imposed by market competition in our service area. The primary goal of interest rate risk management is to control exposure to interest rate risk, within policy limits approved by the Board of Directors.
Interest rate risk is managed by 75 attempting to control the spread between rates earned on interest-earning assets and the rates paid on interest-bearing liabilities within the constraints imposed by market competition in our service area.
The loans secured by farmland included $122.4 million for loans secured by dairy & livestock land and $375.3 million for loans secured by agricultural land at December 31, 2023, compared to $140.5 million for loans secured by dairy & livestock land and $377.3 million for loans secured by agricultural land at December 31, 2022.
The loans secured by farmland included $109.1 million for loans secured by dairy & livestock land and $340.7 million for loans secured by agricultural land at December 31, 2024, compared to $122.4 million for loans secured by dairy & livestock land and $375.3 million for loans secured by agricultural land at December 31, 2023.
Net Interest Income The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans, investments and interest earning cash (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities). Net interest margin is net interest income as a percentage of average interest-earning assets for the period.
(2) Annualized where applicable. Net Interest Income The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans, investments and interest earning cash (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities).
Loan Type Financial Effect Term Extension Commercial real estate loans Added a weighted-average 1.0 years to the life of loans, which reduced monthly payment amounts for the borrowers. Commercial and industrial Added a weighted-average 0.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Loan Type Financial Effect Term Extension Combination-Term Extension and Interest Rate Reduction December 31, 2024 Commercial real estate loans Added a weighted-average 1.7 years to the life of loans, which reduced monthly payment amounts for the borrowers.