Biggest changeThe amortized cost and market values of our investment securities by asset categories as of the dates indicated below were as follows: Available for sale securities Amortized Cost Fair Value December 31, 2023 U.S. government agency obligations $ 16,655 $ 16,576 Mortgage-backed securities 91,091 73,480 Corporate debt securities 47,158 41,174 Asset-backed securities 24,840 24,513 Total available for sale securities $ 179,744 $ 155,743 December 31, 2022 U.S. government agency obligations $ 18,373 $ 18,313 Mortgage-backed securities 97,458 78,610 Corporate debt securities 44,636 40,251 Asset-backed securities 29,877 28,817 Total available for sale securities $ 190,344 $ 165,991 Held to maturity securities Amortized Cost Fair Value December 31, 2023 Obligations of states and political subdivisions $ 600 $ 565 Mortgage-backed securities 90,629 72,697 Total held to maturity securities $ 91,229 $ 73,262 December 31, 2022 Obligations of states and political subdivisions $ 600 $ 546 Mortgage-backed securities 95,779 76,233 Total held to maturity securities $ 96,379 $ 76,779 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2023 were as follows: 32 Available for sale securities Amortized Cost Estimated Fair Value Due in one year or less $ — $ — Due after one year through five years 13,986 13,703 Due after five years through ten years 45,549 39,701 Due after ten years 29,118 28,859 Total securities with contractual maturities 88,653 82,263 Mortgage-backed securities 91,091 73,480 Total available for sale securities $ 179,744 $ 155,743 Held to maturity securities Amortized Cost Estimated Fair Value Due in one year or less $ 100 $ 100 Due after one year through five years 500 465 Due after five years through ten years — — Total securities with contractual maturities 600 565 Mortgage-backed securities 90,629 72,697 Total held to maturity securities $ 91,229 $ 73,262 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2022 were as follows: Available for sale securities Amortized Cost Estimated Fair Value Due in one year or less $ — $ — Due after one year through five years 8,525 8,184 Due after five years through ten years 45,622 41,427 Due after ten years 38,739 37,770 Total securities with contractual maturities 92,886 87,381 Mortgage-backed securities 97,458 78,610 Total available for sale securities $ 190,344 $ 165,991 Held to maturity securities Amortized Cost Estimated Fair Value Due after one year through five years $ 450 $ 415 Due after five years through ten years 150 131 Total securities with contractual maturities 600 546 Mortgage-backed securities 95,779 76,233 Total held to maturity securities $ 96,379 $ 76,779 33 The following tables show the fair value and gross unrealized losses of securities with unrealized losses, as of the dates indicated below, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position: Less than 12 Months 12 Months or More Total Available for sale securities Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses December 31, 2023 U.S. government agency obligations $ 3,776 $ 5 $ 3,627 $ 151 $ 7,403 $ 156 Mortgage-backed securities — — 73,476 17,611 73,476 17,611 Corporate debt securities 3,350 76 35,916 5,914 39,266 5,990 Asset-backed securities 3,348 22 20,008 317 23,356 339 Total available for sale securities $ 10,474 $ 103 $ 133,027 $ 23,993 $ 143,501 $ 24,096 December 31, 2022 U.S. government agency obligations $ 3,169 $ 138 $ 1,138 $ 95 $ 4,307 $ 233 Mortgage-backed securities 9,654 896 68,907 17,952 78,561 18,848 Corporate debt securities 21,547 1,688 18,704 2,697 40,251 4,385 Asset-backed securities 7,955 221 20,862 839 28,817 1,060 Total available for sale securities $ 42,325 $ 2,943 $ 109,611 $ 21,583 $ 151,936 $ 24,526 Less than 12 Months 12 Months or More Total Held to maturity securities Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses December 31, 2023 Obligations of states and political subdivisions $ — $ — $ 565 $ 35 $ 565 $ 35 Mortgage-backed securities — — 72,507 17,938 72,507 17,938 Total held to maturity securities $ — $ — $ 73,072 $ 17,973 $ 73,072 $ 17,973 December 31, 2022 Obligations of states and political subdivisions $ — $ — $ 546 $ 54 $ 546 $ 54 Mortgage-backed securities 16,627 2,416 59,367 17,137 75,994 19,553 Total held to maturity securities $ 16,627 $ 2,416 $ 59,913 $ 17,191 $ 76,540 $ 19,607 Unrealized losses reflected in the preceding tables have not been included in results of operations because the unrealized loss was not deemed other-than-temporary.
Biggest changeThe amortized cost and market values of our investment securities by asset categories as of the dates indicated below were as follows: Available-for-sale securities Amortized Cost Fair Value December 31, 2024 U.S. government agency obligations $ 13,853 $ 13,753 Mortgage-backed securities 87,762 68,386 Corporate debt securities 44,931 41,716 Asset-backed securities 19,058 18,996 Total available-for-sale securities $ 165,604 $ 142,851 December 31, 2023 U.S. government agency obligations $ 16,655 $ 16,576 Mortgage-backed securities 91,091 73,480 Corporate debt securities 47,158 41,174 Asset-backed securities 24,840 24,513 Total available-for-sale securities $ 179,744 $ 155,743 Held to maturity securities Amortized Cost Fair Value December 31, 2024 Obligations of states and political subdivisions $ 500 $ 478 Mortgage-backed securities 85,004 65,144 Total held-to-maturity securities $ 85,504 $ 65,622 December 31, 2023 Obligations of states and political subdivisions $ 600 $ 565 Mortgage-backed securities 90,629 72,697 Total held to maturity securities $ 91,229 $ 73,262 31 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2024 were as follows: Available-for-sale securities Amortized Cost Estimated Fair Value Due in one year or less $ 4,526 $ 4,487 Due after one year through five years 8,652 8,715 Due after five years through ten years 41,380 38,033 Due after ten years 23,284 23,230 Total securities with contractual maturities 77,842 74,465 Mortgage-backed securities 87,762 68,386 Total available-for-sale securities $ 165,604 $ 142,851 Held to maturity securities Amortized Cost Estimated Fair Value Due in one year or less $ 100 $ 100 Due after one year through five years 400 378 Due after five years through ten years — — Total securities with contractual maturities 500 478 Mortgage-backed securities 85,004 65,144 Total held-to-maturity securities $ 85,504 $ 65,622 The amortized cost and fair values of our investment securities by maturity, as of December 31, 2023 were as follows: Available-for-sale securities Amortized Cost Estimated Fair Value Due in one year or less $ — $ — Due after one year through five years 13,986 13,703 Due after five years through ten years 45,549 39,701 Due after ten years 29,118 28,859 Total securities with contractual maturities 88,653 82,263 Mortgage-backed securities 91,091 73,480 Total available-for-sale securities $ 179,744 $ 155,743 Held to maturity securities Amortized Cost Estimated Fair Value Due in one year or less $ 100 $ 100 Due after one year through five years 500 465 Due after five years through ten years — — Total securities with contractual maturities 600 565 Mortgage-backed securities 90,629 72,697 Total held-to-maturity securities $ 91,229 $ 73,262 32 The following tables show the fair value and gross unrealized losses of securities with unrealized losses, as of the dates indicated below, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position: Less than 12 Months 12 Months or More Total Available-for-sale securities Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses December 31, 2024 U.S. government agency obligations $ 5,472 $ 25 $ 3,334 $ 103 $ 8,806 $ 128 Mortgage-backed securities 2,732 112 65,654 19,264 68,386 19,376 Corporate debt securities — — 36,806 3,326 36,806 3,326 Asset-backed securities 939 1 12,210 104 13,149 105 Total available-for-sale securities $ 9,143 $ 138 $ 118,004 $ 22,797 $ 127,147 $ 22,935 December 31, 2023 U.S. government agency obligations $ 3,776 $ 5 $ 3,627 $ 151 $ 7,403 $ 156 Mortgage-backed securities — — 73,476 17,611 73,476 17,611 Corporate debt securities 3,350 76 35,916 5,914 39,266 5,990 Asset-backed securities 3,348 22 20,008 317 23,356 339 Total available-for-sale securities $ 10,474 $ 103 $ 133,027 $ 23,993 $ 143,501 $ 24,096 Unrealized losses reflected in the preceding tables have not been included in results of operations because the unrealized loss was not due to credit impairment.
However, this benefit was offset by a one-time tax expense of $1.8 million reflecting the impact of the lower 30 2023 Wisconsin state tax rate on the future realization of existing net deferred tax assets, with the charge creating a Wisconsin state tax valuation allowance.
However, this benefit was offset by a one-time tax expense of $1.8 million reflecting the impact of the lower 2023 Wisconsin state tax rate on the future realization of existing net deferred tax assets, with the charge creating a Wisconsin state tax valuation allowance.
Management believes that our liquidity is adequate, and to management’s knowledge, there are no known events or uncertainties that will result or are likely to reasonably result in a material increase or decrease in our liquidity. 48 Off-Balance Sheet Arrangements .
Management believes that our liquidity is adequate, and to management’s knowledge, there are no known events or uncertainties that will result or are likely to reasonably result in a material increase or decrease in our liquidity. Off-Balance Sheet Arrangements .
The MD&A should be read in conjunction with our consolidated financial statements, related notes, the selected financial data and the statistical information presented elsewhere in this Annual Report on Form 10-K for a more complete understanding of the following discussion and analysis. Unless otherwise noted, years refer to the Company’s fiscal years ended December 31, 2023 and December 31, 2022.
The MD&A should be read in conjunction with our consolidated financial statements, related notes, the selected financial data and the statistical information presented elsewhere in this Annual Report on Form 10-K for a more complete understanding of the following discussion and analysis. Unless otherwise noted, years refer to the Company’s fiscal years ended December 31, 2024 and December 31, 2023.
(c) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in March 2022, which bears a fixed interest rate of 4.75% for five years. In April 2027, the fixed interest rate will be reset quarterly to equal the three-month term Secured Overnight Financing Rate plus 329 basis points.
(b) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in March 2022, which bears a fixed interest rate of 4.75% for five years. In April 2027, the fixed interest rate will be reset quarterly to equal the three-month term Secured Overnight Financing Rate plus 329 basis points.
If there are significant charge-offs against the ACL, or we otherwise determine that the ACL is inadequate, we will need to record an additional provision in the future. Non-Interest Income . The following table reflects the various components of non-interest income for 2023 and 2022, respectively.
If there are significant charge-offs against the ACL, or we otherwise determine that the ACL is inadequate, we will need to record an additional provision in the future. Non-Interest Income . The following table reflects the various components of non-interest income for 2024 and 2023, respectively.
Also presented is the weighted average yield on interest earning assets on a tax-equivalent basis, rates paid on interest bearing liabilities and the resultant spread at December 31, 2023 and December 31, 2022. Non-accruing loans average balances are included in the table with the loans carrying a zero yield.
Also presented is the weighted average yield on interest earning assets on a tax-equivalent basis, rates paid on interest bearing liabilities and the resultant spread at December 31, 2024 and December 31, 2023. Non-accruing loans average balances are included in the table with the loans carrying a zero yield.
Liquidity and Asset / Liability Management. Liquidity management refers to our ability to ensure cash is available in a timely manner to meet loan demand, depositors’ needs, and meet other financial obligations as they become due without undue cost, risk, or disruption to normal operating activities.
Liquidity management refers to our ability to ensure cash is available in a timely manner to meet loan demand, depositors’ needs, and meet other financial obligations as they become due without undue cost, risk, or disruption to normal operating activities.
Income tax expense recorded in the accompanying Consolidated Statements of Operations involves interpretation and application of certain accounting pronouncements and federal and state tax codes and is, therefore, considered a critical accounting policy. We undergo examination by various taxing authorities.
Income tax expense recorded in the accompanying Consolidated Statements of Operations involves interpretation and application of certain accounting pronouncements and federal and state tax codes and is, therefore, considered a critical accounting policy. We undergo examinations by various taxing authorities.
See Note 9, “Federal Home Loan Bank and Other Borrowings” of “Notes to Consolidated Financial Statements” which are included in Part II, Item 8, “Financial Statements and Supplementary Data” of this Form 10-K, for further detail.
See Note 9, “Federal Home Loan Bank and Other Borrowings” of “Notes to Consolidated Financial Statements” which are included in Item 8, “Financial Statements and Supplementary Data” of this Form 10-K, for further detail.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS GENERAL The following discussion sets forth management’s discussion and analysis of our results of operations for the year ended December 31, 2023 and December 31, 2022, and our financial position as of December 31, 2023 and December 31, 2022, respectively.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS GENERAL The following discussion sets forth management’s discussion and analysis of our results of operations for the year ended December 31, 2024 and December 31, 2023, and our financial position as of December 31, 2024 and December 31, 2023, respectively.
Significant loan concentrations are considered to exist for a financial entity when the amounts of loans to multiple borrowers engaged in similar activities cause them to be similarly impacted by economic or other conditions. As illustrated above, at December 31, 2023, the largest loan concentration we identified was commercial real estate loans which comprised 51% of our total loan portfolio.
Significant loan concentrations are considered to exist for a financial entity when the amounts of loans to multiple borrowers engaged in similar activities cause them to be similarly impacted by economic or other conditions. As illustrated above, at December 31, 2024, the largest loan concentration we identified was commercial real estate loans which comprised 52% of our total loan portfolio.
See the remainder of this section for a more thorough discussion. Unless otherwise stated, all monetary amounts in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, other than share, per share and capital ratio amounts, are stated in thousands.
See the remainder of this section for a more thorough discussion. Unless otherwise stated, all monetary amounts in the tables set forth in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, other than share, per share and capital ratio amounts, are stated in thousands.
December 31, 2023 and Twelve Months Ended December 31, 2022 and Twelve Months Ended ACL - Unfunded Commitments - beginning of period $ — $ — Cumulative effect of ASU 2016-13 adoption 1,537 — Reversals to ACL - Unfunded Commitments via provision for credit losses charged to operations (287) — ACL - Unfunded Commitments - end of period $ 1,250 $ — Nonperforming Loans, Potential Problem Loans and Foreclosed Properties.
December 31, 2024 and Twelve Months Ended December 31, 2023 and Twelve Months Ended ACL - Unfunded Commitments - beginning of period $ 1,250 $ — Cumulative effect of ASU 2016-13 adoption — 1,537 Reversals to ACL - Unfunded Commitments via provision for credit losses charged to operations (916) (287) ACL - Unfunded Commitments - end of period $ 334 $ 1,250 Nonperforming Loans, Potential Problem Loans and Foreclosed Properties.
Loan amounts, their contractual maturities and weighted average interest rates at December 31, 2022 are shown below.
Loan amounts, their contractual maturities and weighted average interest rates at December 31, 2023 are shown below.
Our borrowing arrangement with the FHLB calls for pledging certain qualified real estate, commercial and industrial loans, and borrowing up to 75% of the value of those loans, not to exceed 35% of the Bank’s total assets. Currently, we have approximately $370.6 million available to borrow under this arrangement, supported by loan collateral as of December 31, 2023.
Our borrowing arrangement with the FHLB calls for pledging certain qualified real estate, commercial and industrial loans, and borrowing up to 75% of the value of those loans, not to exceed 35% of the Bank’s total assets. Currently, we have approximately $424.7 million available to borrow under this arrangement, supported by loan collateral as of December 31, 2024.
As of December 31, 2023, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of December 31, 2023, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $0.5 million and mortgage-backed securities with a carrying value of $1.9 million as collateral against specific municipal deposits.
As of December 31, 2024, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of December 31, 2024, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $0.3 million and mortgage-backed securities with a carrying value of $1.8 million as collateral against specific municipal deposits.
The fair market value of the Company’s MSR asset was $5.6 million at December 31, 2023, and $5.7 million at December 31, 2022. At December 31, 2023, and December 31, 2022, the Company did not have an MSR impairment, or related valuation allowance.
The fair market value of the Company’s MSR asset was $5.2 million at December 31, 2024, and $5.6 million at December 31, 2023. At December 31, 2024, and December 31, 2023, the Company did not have an MSR impairment, or related valuation allowance.
Net interest margin exceeds interest rate spread because non-interest-bearing sources of funds (“net free funds”), principally demand deposits and stockholders’ equity, also support interest earning assets. The narrative below discusses net interest income, interest rate spread, and net interest margin. Net interest income was $48.3 million for 2023 compared to $56.4 million for 2022.
Net interest margin exceeds interest rate spread because non-interest-bearing sources of funds (“net free funds”), principally demand deposits and stockholders’ equity, also support interest earning assets. The narrative below discusses net interest income, interest rate spread, and net interest margin. Net interest income was $46.5 million for 2024 compared to $48.3 million for 2023.
The amortized cost of MSR assets decreased as amortization exceeded additions due to loan sales, resulting in the unpaid balances of one-to-four family residential real estate loans serviced for others to decrease as of December 31, 2023, to $495.5 million from $523.7 million at December 31, 2022.
The amortized cost of MSR assets decreased as amortization exceeded additions due to loan sales, resulting in the unpaid balances of one-to-four family residential real estate loans serviced for others to decrease as of December 31, 2024, to $479.6 million from $495.5 million at December 31, 2023.
There were no borrowings outstanding on these lines of credit as of December 31, 2023, or December 31, 2022. At December 31, 2023, and 2022, the Bank had the ability to borrow $22.4 million and $4.1 million from the Federal Reserve Bank of Minneapolis.
There were no borrowings outstanding on these lines of credit as of December 31, 2023, or December 31, 2022. At December 31, 2024, and 2023, the Bank had the ability to borrow $24.9 million and $22.4 million, respectively from the Federal Reserve Bank of Minneapolis.
The ability to borrow is based on mortgage-backed securities pledged with a carrying value of $29.2 million and $5.4 million as of December 31, 2023, and 2022, respectively. There were no Federal Reserve borrowings outstanding as of December 31, 2023, and 2022. Stockholders’ Equity.
The ability to borrow is based on mortgage-backed securities pledged with a carrying value of $33.9 million and $29.2 million as of December 31, 2024, and 2023, respectively. There were no Federal Reserve borrowings outstanding as of December 31, 2024, and 2023. Stockholders’ Equity.
At December 31, 2022, the Bank pledged certain of its mortgage-backed securities with a carrying value of $5.4 million as collateral to secure a line of credit with the Federal Reserve Bank. As of December 31, 2022, there were no borrowings outstanding on this Federal Reserve Bank line of credit.
At December 31, 2023, the Bank pledged certain of its mortgage-backed securities with a carrying value of $29.2 million as collateral to secure a line of credit with the Federal Reserve Bank. As of December 31, 2023, there were no borrowings outstanding on this Federal Reserve Bank line of credit.
Total stockholders’ equity was $173.3 million at December 31, 2023, compared to $167.1 million at December 31, 2022. The increase in stockholders’ equity included the Company’s net income of $13.0 million, restricted stock amortization of $0.7 million and a decrease in the unrealized loss on available for sale securities of $0.3 million, net of tax, due to lower interest rates.
Total stockholders’ equity was $179.1 million at December 31, 2024, compared to $173.3 million at December 31, 2023. The increase in stockholders’ equity included the Company’s net income of $13.8 million, a decrease in the unrealized loss on available-for-sale securities of $0.9 million, net of tax, due to lower interest rates and restricted stock amortization of $0.6 million.
At December 31, 2023, our on-balance sheet liquidity ratio decreased to 11.4% percent from 13.0% at December 31, 2022, remaining above our internal requirement of 10%. This was largely due to reductions in the AFS and HTM investment portfolios. There are no material customers or industry deposit concentrations.
At December 31, 2024, our on-balance sheet liquidity ratio increased to 11.75% percent from 11.4% at December 31, 2023, 48 remaining above our internal requirement of 10%. This was largely due to reductions in the AFS and HTM investment portfolios. There are no material customers or industry deposit concentrations.
These instruments include unused commitments for lines of credit, overdraft protection lines of credit and home equity lines of credit, as well as commitments to extend credit. As of December 31, 2023, the Company had approximately $210.4 million in unused loan commitments, compared to approximately $243.0 million in unused commitments as of December 31, 2022.
These instruments include unused commitments for lines of credit, overdraft protection lines of credit and home equity lines of credit, as well as commitments to extend credit. As of December 31, 2024, the Company has approximately $137.0 in unused loan commitments, compared to approximately $210.4 million in unused loan commitments as of December 31, 2023.
This irrevocable standby letter of credit (“LOC”) is supported by loan collateral as an alternative to directly pledging investment securities on behalf of a municipal customer as collateral for their interest-bearing deposit balances. The Bank’s current unused borrowing capacity, supported by loan collateral as of December 31, 2023, is approximately $370.6 million.
This irrevocable standby letter of credit (“LOC”) is supported by loan collateral as an alternative to directly pledging investment securities on behalf of a municipal customer as collateral for their interest-bearing deposit balances. The Bank’s current unused borrowing capacity, supported by loan collateral, was approximately $424.7 million at December 31, 2024.
In addition, the impact of the New Market Tax Credit investment depletion, now being included in income tax expense, increased the income tax rate, while lower pre-tax income reduced current period income tax expense.
In addition, the impact of the New Market Tax Credit investment depletion, now being included in income tax expense, increased the income tax rate, while lower pre-tax income reduced current period income tax expense. In addition, lower pre-tax income reduced tax expense by approximately $0.4 million.
In addition, there are $3.4 million of commitments for contributions of capital to an SBIC and an investment company at December 31, 2023. These commitments totaled $4.7 million at December 31, 2022.
In addition, there are $2.9 million of commitments for contributions of capital to an SBIC and an investment company at December 31, 2024. These commitments totaled $3.4 million of commitments at December 31, 2023.
Total benefit, i.e., negative provision, for credit losses for the twelve months ended December 31, 2023, was $0.475 million, compared to provision of $1.475 million for the twelve months ended December 31, 2022.
Total benefit, i.e., negative provision, for credit losses for the twelve months ended December 31, 2024, was $3.175 million, compared to negative provision of $0.475 million for the twelve months ended December 31, 2023.
The 2023 effective tax rate was 31.0% compared to 24.7% in 2022. The Wisconsin state budget, signed by Governor Evers on July 5, 2023, provides financial institutions a tax exemption on income earned on Wisconsin commercial and agricultural loans up to $5 million retroactive to January 1, 2023.
The 2024 effective tax rate was 21.2% compared to 31.0% 2023. The Wisconsin state budget, signed by Governor Evers on July 5, 2023, provides financial institutions with a tax exemption on income earned on Wisconsin commercial and agricultural loans up to $5 million retroactive to January 1, 2023.
At December 31, 2023, the Bank’s available and unused portion under the FHLB borrowing arrangement was approximately $370,569 compared to $256,773 as of December 31, 2022. (2) Maximum month-end borrowed amounts outstanding under this borrowing agreement were $217,530 and $157,530, during the twelve months ended December 31, 2023 and December 31, 2022, respectively.
At December 31, 2024, the Bank’s available and unused portion under the FHLB borrowing arrangement was approximately $424,658 compared to $370,569 as of December 31, 2023. (2) Maximum month-end borrowed amounts outstanding under this borrowing agreement were $81,000 and $217,530, during the twelve months ended December 31, 2024 and December 31, 2023, respectively.
A summary of Federal Home Loan Bank (FHLB) advances and other borrowings at December 31, 2023 and December 31, 2022 is as follows: December 31, 2023 December 31, 2022 Stated Maturity Amount Range of Stated Rates Stated Maturity Amount Range of Stated Rates Federal Home Loan Bank advances (1), (2), (3), (4) 2023 $ — — % — % 2023 $ 117,000 1.43 % 4.31 % 2024 64,530 0.00 % 5.45 % 2024 20,530 0.00 % 1.45 % 2025 5,000 1.45 % 1.45 % 2025 5,000 1.45 % 1.45 % 2028 10,000 3.82 % 3.82 % 2028 — — % — % Federal Home Loan Bank advances $ 79,530 $ 142,530 Other borrowings: Senior notes (5) 2034 $ 18,083 6.75 % 7.75 % 2034 $ 23,250 3.00 % 6.75 % Subordinated notes (6) 2030 $ 15,000 6.00 % 6.00 % 2030 $ 15,000 6.00 % 6.00 % 2032 35,000 4.75 % 4.75 % 2032 35,000 4.75 % 4.75 % $ 50,000 $ 50,000 Unamortized debt issuance costs (618) (841) Total other borrowings $ 67,465 $ 72,409 Totals $ 146,995 $ 214,939 (1) The FHLB advances bear fixed rates, require interest-only monthly payments, and are collateralized by a blanket lien on pre-qualifying first mortgages, home equity lines, multi-family loans and certain other loans which had pledged balances of $1,106,267 and $984,878 at December 31, 2023 and 2022, respectively.
A summary of Federal Home Loan Bank (FHLB) advances and other borrowings at December 31, 2024 and December 31, 2023 is as follows: December 31, 2024 December 31, 2023 Stated Maturity Amount Range of Stated Rates Stated Maturity Amount Range of Stated Rates Federal Home Loan Bank advances (1), (2), (3), (4) 2024 $ — — % — % 2024 $ 64,530 — % 5.45 % 2025 5,000 1.45 % 1.45 % 2025 5,000 1.45 % 1.45 % 2028 10,000 3.82 % 3.82 % Federal Home Loan Bank advances $ 5,000 $ 79,530 Other borrowings: Senior notes (5) 2039 $ 12,000 6.75 % 7.75 % 2034 $ 18,083 6.75 % 7.75 % Subordinated notes (6) 2030 $ 15,000 6.00 % 6.00 % 2030 $ 15,000 6.00 % 6.00 % 2032 35,000 4.75 % 4.75 % 2032 35,000 4.75 % 4.75 % $ 50,000 $ 50,000 Unamortized debt issuance costs (394) (618) Total other borrowings $ 61,606 $ 67,465 Totals $ 66,606 $ 146,995 (1) The FHLB advances bear fixed rates, require interest-only monthly payments, and are collateralized by a blanket lien on pre-qualifying first mortgages, home equity lines, multi-family loans and certain other loans which had pledged balances of $1,075,001 and $1,106,267 at December 31, 2024 and 2023, respectively.
As noted above, a Wisconsin income tax valuation allowance was created due to the Wisconsin budget law change, resulting in reduction of the realization of Wisconsin deferred tax assets. 31 BALANCE SHEET ANALYSIS Total assets increased by $35.0 million to $1.85 billion at December 31, 2023, from $1.82 billion at December 31, 2022. Cash and Cash Equivalents.
As noted above, a Wisconsin income tax valuation allowance was created due to the Wisconsin budget law change, resulting in reduction of the realization of Wisconsin deferred tax assets. 30 BALANCE SHEET ANALYSIS Total assets decreased by $102.9 million to $1.75 billion at December 31, 2024, from $1.85 billion at December 31, 2023. Cash and Cash Equivalents.
As of December 31, 2022, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $2.6 million and mortgage-backed securities with a carrying value of $2.2 million as collateral against specific municipal deposits.
As of December 31, 2023, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $0.5 million and mortgage-backed securities with a carrying value of $1.9 million as collateral against specific municipal deposits. As of December 31, 2023, the Bank also has mortgage-backed securities with a carrying value of $0.2 million and U.S.
We reported net income of $13.06 million for the twelve months ended December 31, 2023, compared to net income of $17.76 million for the twelve months ended December 31, 2022. Diluted earnings per share were $1.25 for the twelve months ended December 31, 2023, compared to $1.69 for the twelve months ended December 31, 2022.
We reported net income of $13.75 million for the twelve months ended December 31, 2024, compared to net income of $13.06 million for the twelve months ended December 31, 2023. Diluted earnings per share were $1.34 for the twelve months ended December 31, 2024, compared to $1.25 for the twelve months ended December 31, 2023.
Collateral dependency is determined using the practical expedient when: (1) the borrower is experiencing financial difficulty; and (2) repayment is expected to be provided substantially through the sale or operation of the collateral. In addition, various regulatory agencies periodically review the ACL.
Collateral dependency is determined using the practical expedient when: (1) the borrower is experiencing financial difficulty; and (2) repayment is expected to be provided substantially through the sale or operation of the collateral.
The fair market value of the Company’s MSR asset as a percentage of its servicing portfolio at December 31, 2023, and December 31, 2022, was 1.13% and 1.08%, respectively. Intangible Assets. We have intangible assets of $1.7 million at December 31, 2023, compared to $2.4 million at December 31, 2022.
The fair market value of the Company’s MSR asset as a percentage of its servicing portfolio at December 31, 2024, and December 31, 2023, were 1.09% and 1.13%, respectively. Intangible Assets. We have intangible assets of $1.0 million at December 31, 2024, compared to $1.7 million at December 31, 2023.
We follow all applicable regulatory guidance, including the “Interagency Policy Statement on Allowances for Credit losses,” issued by the Office of the Comptroller of the Currency, Department of the Treasury, Federal Deposit Insurance Corporation, and National Credit Union Administration. We believe that the Bank’s Allowance for Credit Losses Policy conforms to all applicable regulatory requirements.
We follow all applicable regulatory guidance, including the “Interagency Policy Statement on Allowances for Credit losses,” issued by the Office of the Comptroller of the Currency, Department of the Treasury, Board of Governors of the Federal Reserve, Federal Deposit Insurance Corporation, and National Credit Union Administration.
Uninsured deposits alone at December 31, 2023, were $427.5 million, or 28% of total deposits, and $441.2 million, or 31% of total deposits at December 31, 2022, with the difference being an increase in fully secured government deposits. 45 Federal Home Loan Bank (FHLB) advances and other borrowings.
Uninsured deposits at December 31, 2024, were $428.0 million, or 29% of total deposits, and $427.5 million, or 28% of total deposits at December 31, 2023, with the difference being an increase in fully secured government deposits. 46 Federal Home Loan Bank (FHLB) advances and other borrowings.
PERFORMANCE SUMMARY The following is a summary of some of the significant factors that affected our operating results for the twelve months ended December 31, 2023, and 2022.
PERFORMANCE SUMMARY The following is a summary of some of the significant factors that affected our operating results for the twelve months ended December 31, 2024, compared to the same 2023 period.
Uninsured deposits alone at December 31, 2023, were $427.5 million, or 28% of total deposits, and $441.2 million, or 31% of total deposits at December 31, 2022, with the difference being an increase in fully secured government deposits.
Uninsured deposits at December 31, 2024, were $428.0 million, or 29% of total deposits, and $427.5 million, or 28% of total deposits at December 31, 2023, with the difference being an increase in fully secured government deposits.
On-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $673.6 million, or 244% of uninsured and uncollateralized deposits at December 31, 2023. At December 31, 2022, on-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $614.9 million, or 221% of uninsured and uncollateralized deposits.
On-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $724.8 million, or 273% of uninsured and uncollateralized deposits at December 31, 2024. At December 31, 2023, on-balance sheet liquidity, collateralized borrowing and uncommitted federal funds availability was $673.6 million, or 244% of uninsured and uncollateralized deposits.
At December 31, 2022, no FHLB term notes could be called by the FHLB. (5) Senior notes, entered into by the Company in June 2019 consist of the following: (a) A term note, which was subsequently refinanced in March 2022 and modified in February of 2023, requiring quarterly interest-only payments through March 2027, and quarterly principal and interest payments thereafter.
(5) Senior notes, entered into by the Company in June 2019 consist of the following: (a) A term note, which was subsequently refinanced in March 2022, modified in February of 2023, and refinanced in May 2024, requiring quarterly interest-only payments through January 2029, and quarterly principal and interest payments thereafter.
Uninsured and uncollateralized deposits were $275.8 million, or 18% of total deposits, at December 31, 2023, and $298.8 million, or 21% of total deposits, at December 31, 2022.
Uninsured and uncollateralized deposits were $265.4 million, or 18% of total deposits, at December 31, 2024, and $275.8 million, or 18% of total deposits at December 31, 2023.
While the Bank does not have formal brokered certificate lines of credit with counter parties at December 31, 2023, we believe that the Bank could access this market, which provides an additional potential source of liquidity, as evidenced by access to this market during the past four quarters.
While the Bank does not have approved brokered certificate lines of credit with counter parties at December 31, 2024, we believe that the Bank could access this market, which provides an additional potential source of liquidity.
As of December 31, 2023, the Bank also has mortgage-backed securities with a carrying value of $0.2 million and U.S. Government Agencies with a carrying value of $0.4 million pledged as collateral to the Federal Home Loan Bank of Des Moines.
As of December 31, 2024, the Bank also has mortgage-backed securities with a carrying value of $0.1 million pledged as collateral to the Federal Home Loan Bank of Des Moines.
The Bank maintains two unsecured federal funds purchased lines of credit with its banking partners which total $70.0 million. These lines bear interest at the lender banks announced daily federal funds rate, mature daily and are revocable at the discretion of the lending institution.
The Company refinanced its senior debt in May 2024 and reduced the balances by $6.1 million. The Bank maintains two unsecured federal funds purchased lines of credit with its banking partners which total $70.0 million. These lines bear interest at the lender banks’ announced daily federal funds rate, mature daily and are revocable at the discretion of the lending institution.
As of December 31, 2022, the Bank also has mortgage-backed securities with a carrying value of $0.1 million pledged as collateral to the Federal Home Loan Bank of Des Moines. Loans. Total loans outstanding, net of deferred loan fees and costs, increased to $1.46 billion at December 31, 2023, from $1.42 billion at December 31, 2022.
Government Agencies with a carrying value of $0.4 million pledged as collateral to the Federal Home Loan Bank of Des Moines. Loans. Total loans outstanding, net of deferred loan fees and costs, decreased to $1.37 billion at December 31, 2024, from $1.46 billion at December 31, 2023.
In 2023, net interest income decreased, primarily due to the impact of higher short-term interest rates on the Bank’s liability-sensitive balance sheet, i.e., higher deposit costs, and customer account shifts to higher-cost certificates, along with increased borrowing costs, partially offset by higher yields on assets.
In 2024, net interest income decreased $1.9 million, primarily due to the ongoing impact of higher short-term interest rates on the Bank’s liability-sensitive balance sheet, i.e., higher deposit costs, with growth in higher-cost money market accounts and certificates, along with increased borrowing costs, partially offset by higher asset yields.
At December 31, 2023, our deposit portfolio composition was 54% consumer, 28% commercial, 12% public and 6% brokered deposits. At December 31, 2022, our deposit portfolio composition was 57% consumer, 28% commercial, 12% public and 3% brokered deposits.
At December 31, 2024, the deposit portfolio composition was 57% consumer, 28% commercial, 13% public, and 2% wholesale deposits. At December 31, 2023, our deposit portfolio composition was 54% consumer, 28% commercial, 12% public and 6% wholesale deposits.
At December 31, 2022, our deposit portfolio composition was 57% consumer, 28% commercial, 12% public and 3% brokered deposits. Uninsured and uncollateralized deposits were $275.8 million, or 18% of total deposits at December 31, 2023, and $298.8 million, or 21% of total deposits at December 31, 2022.
At December 31, 2023, our deposit portfolio composition was 54% consumer, 28% commercial, 12% public and 6% wholesale deposits. Uninsured and uncollateralized deposits were $265.4 million, or 18% of total deposits, at December 31, 2024, and $275.8 million, or 18% of total deposits at December 31, 2023.
Federal Home Loan Bank (FHLB) advances and other borrowings We utilize advances and other borrowings, as necessary, to supplement core deposits to meet our funding and liquidity needs and we evaluate all options for funding securities. FHLB advances decreased $63.0 million to $79.5 million as of December 31, 2023, compared to $142.5 million as of December 31, 2022.
Federal Home Loan Bank (FHLB) advances and other borrowings We utilize advances and other borrowings, as necessary, to supplement core deposits to meet our funding and liquidity needs, and we evaluate all options for funding securities.
Actual For Capital Adequacy Purposes To Be Well Capitalized Under Prompt Corrective Action Provisions Amount Ratio Amount Ratio Amount Ratio As of December 31, 2023 Total capital (to risk weighted assets) $ 228,092 14.6 % $ 124,883 > = 8.0 % $ 156,104 > = 10.0 % Tier 1 capital (to risk weighted assets) 208,726 13.4 % 93,662 > = 6.0 % 124,883 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 208,726 13.4 % 70,247 > = 4.5 % 101,468 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 208,726 11.5 % 72,479 > = 4.0 % 90,599 > = 5.0 % As of December 31, 2022 Total capital (to risk weighted assets) $ 221,361 14.2 % $ 124,971 > = 8.0 % $ 156,213 > = 10.0 % Tier 1 capital (to risk weighted assets) 203,422 13.0 % 93,728 > = 6.0 % 124,971 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 203,422 13.0 % 70,296 > = 4.5 % 101,539 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 203,422 11.5 % 70,610 > = 4.0 % 88,262 > = 5.0 % At December 31, 2023, the Bank was categorized as “Well Capitalized” under Prompt Corrective Action Provisions, as determined by the OCC, our primary regulator.
Actual For Capital Adequacy Purposes To Be Well Capitalized Under Prompt Corrective Action Provisions Amount Ratio Amount Ratio Amount Ratio As of December 31, 2024 Total capital (to risk weighted assets) $ 225,432 15.6 % $ 115,755 > = 8.0 % $ 144,693 > = 10.0 % Tier 1 capital (to risk weighted assets) 207,749 14.4 % 86,816 > = 6.0 % 115,755 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 207,749 14.4 % 65,112 > = 4.5 % 94,051 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 207,749 11.9 % 69,787 > = 4.0 % 87,234 > = 5.0 % As of December 31, 2023 Total capital (to risk weighted assets) $ 228,092 14.6 % $ 124,883 > = 8.0 % $ 156,104 > = 10.0 % Tier 1 capital (to risk weighted assets) 208,726 13.4 % 93,662 > = 6.0 % 124,883 > = 8.0 % Common equity tier 1 capital (to risk weighted assets) 208,726 13.4 % 70,247 > = 4.5 % 101,468 > = 6.5 % Tier 1 leverage ratio (to adjusted total assets) 208,726 11.5 % 72,479 > = 4.0 % 90,599 > = 5.0 % At December 31, 2024, the Bank was categorized as “Well Capitalized” under Prompt Corrective Action Provisions, as determined by the OCC, our primary regulator.
The ACL - Unfunded Commitments, established under ASU 2016-13, was $1.3 million at December 31, 2023. 39 Allowance for Credit Losses - Loans Roll Forward (in thousands, except ratios) Twelve Months Ended December 31, 2023 December 31, 2022 Allowance for Credit Losses (“ACL”) ACL - Loans, at beginning of period $ 17,939 $ 16,913 Cumulative effect of ASU 2016-13 adoption 4,706 — Loans charged off: Commercial/Agricultural real estate (46) (205) C&I/Agricultural operating — (346) Residential mortgage (78) (68) Consumer installment (36) (48) Total loans charged off (160) (667) Recoveries of loans previously charged off: Commercial/Agricultural real estate 489 102 C&I/Agricultural operating 47 36 Residential mortgage 42 29 Consumer installment 33 51 Total recoveries of loans previously charged off: 611 218 Net loan recoveries/(charge-offs) (“NCOs”) 451 (449) (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (188) 1,475 ACL - Loans, at end of period $ 22,908 $ 17,939 Average outstanding loan balance $ 1,430,035 $ 1,351,052 Ratios: NCOs (annualized) to average loans (0.03) % 0.03 % Allowance for Credit Losses - Loans Activity by Segment (in thousands, except ratios) Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total Twelve months ended December 31, 2023 Allowance for Credit Losses - Loans: ACL - Loans, at beginning of period $ 14,085 $ 2,318 $ 599 $ 129 $ 808 $ 17,939 Cumulative effect of ASU 2016-13 adoption 4,510 (331) 1,119 216 (808) 4,706 Charge-offs (46) — (78) (36) — (160) Recoveries 489 47 42 33 — 611 (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (254) (929) 1,062 (67) — (188) ACL - Loans, at end of period $ 18,784 $ 1,105 $ 2,744 $ 275 $ — $ 22,908 Allowance for Credit Losses - Loans to Percentage (in thousands, except ratios) December 31, 2023 December 31, 2022 Loans, end of period $ 1,460,792 $ 1,411,784 ACL - Loans $ 22,908 $ 17,939 ACL - Loans to loans, end of period 1.57 % 1.27 % 40 Allowance for Credit Losses - Unfunded Commitments: (in thousands) In addition to the ACL - Loans, the Company has established an ACL - Unfunded Commitments of $1.250 million at December 31, 2023 and $0 at December 31, 2022, classified in other liabilities on the consolidated balance sheets.
The allowance for loan losses, prior to the ASU 2016-13 transition, was $17.9 million at December 31, 2022, representing 1.27% of loans receivable. 39 40 Allowance for Credit Losses - Loans Roll Forward (in thousands, except ratios) Twelve Months Ended December 31, 2024 December 31, 2023 Allowance for Credit Losses (“ACL”) ACL - Loans, at beginning of period $ 22,908 $ 17,939 Cumulative effect of ASU 2016-13 adoption — 4,706 Loans charged off: Commercial/Agricultural real estate (39) (46) C&I/Agricultural operating (143) — Residential mortgage (4) (78) Consumer installment (35) (36) Total loans charged off (221) (160) Recoveries of loans previously charged off: Commercial/Agricultural real estate 56 489 C&I/Agricultural operating 36 47 Residential mortgage 7 42 Consumer installment 22 33 Total recoveries of loans previously charged off: 121 611 Net loan recoveries/(charge-offs) (“NCOs”) (100) 451 (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (2,259) (188) ACL - Loans, at end of period $ 20,549 $ 22,908 Average outstanding loan balance $ 1,430,631 $ 1,430,035 Ratios: NCOs (annualized) to average loans 0.01 % (0.03) % Allowance for Credit Losses - Loans Activity by Segment (in thousands, except ratios) Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Total Twelve months ended December 31, 2024 Allowance for Credit Losses - Loans: ACL - Loans, at beginning of period $ 18,784 $ 1,105 $ 2,744 $ 275 $ 22,908 Charge-offs (39) (143) (4) (35) (221) Recoveries 56 36 7 22 121 (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (2,285) 332 (258) (48) (2,259) ACL - Loans, at end of period $ 16,516 $ 1,330 $ 2,489 $ 214 $ 20,549 Allowance for Credit Losses - Loans to Percentage (in thousands, except ratios) December 31, 2024 December 31, 2023 Loans, end of period $ 1,368,981 $ 1,460,792 ACL - Loans $ 20,549 $ 22,908 ACL - Loans to loans, end of period 1.50 % 1.57 % 41 Allowance for Credit Losses - Unfunded Commitments: (in thousands) In addition to the ACL - Loans, the Company has established an ACL - Unfunded Commitments of $0.334 million at December 31, 2024 and $1.250 million at December 31, 2023, classified in other liabilities on the consolidated balance sheets.
Management has determined that more likely than not, the Company neither intends to sell, nor will it be required to sell each debt security before its anticipated recovery, and therefore recovery of cost will occur. 34 The composition of our investment securities portfolio by credit rating as of the periods indicated below was as follows: December 31, December 31, 2023 2022 Available for sale securities Amortized Cost Fair Value Amortized Cost Fair Value U.S. government agency $ 98,977 $ 81,351 $ 112,477 $ 93,669 AAA 9,695 9,508 8,640 8,334 AA 23,913 23,709 24,591 23,737 A 8,200 7,292 5,700 5,133 BBB 38,959 33,883 38,936 35,118 Non-rated — — — — Total available for sale securities $ 179,744 $ 155,743 $ 190,344 $ 165,991 December 31, December 31, 2023 2022 Held to maturity securities Amortized Cost Fair Value Amortized Cost Fair Value U.S. government agency $ 90,629 $ 72,697 $ 95,779 $ 76,233 AAA — — — — AA — — — — A 600 565 600 546 Total $ 91,229 $ 73,262 $ 96,379 $ 76,779 At December 31, 2023, the Bank pledged certain of its mortgage-backed securities with a carrying value of $29.2 million as collateral to secure a line of credit with the Federal Reserve Bank.
Management has determined that the Company neither intends to sell, nor will it be required to sell each debt security before its anticipated recovery, and therefore recovery of cost will occur. 33 The composition of our investment securities portfolio by credit rating as of the periods indicated below was as follows: December 31, December 31, 2024 2023 Available-for-sale securities Amortized Cost Fair Value Amortized Cost Fair Value U.S. government agency $ 94,327 $ 74,910 $ 98,977 $ 81,351 AAA 7,210 7,148 9,695 9,508 AA 19,136 19,077 23,913 23,709 A 5,950 5,620 8,200 7,292 BBB 38,981 36,096 38,959 33,883 Non-rated — — — — Total available for sale securities $ 165,604 $ 142,851 $ 179,744 $ 155,743 December 31, December 31, 2024 2023 Held to maturity securities Amortized Cost Fair Value Amortized Cost Fair Value U.S. government agency $ 85,004 $ 65,144 $ 90,629 $ 72,697 AAA — — — — AA — — — — A 500 478 600 565 Total $ 85,504 $ 65,622 $ 91,229 $ 73,262 At December 31, 2024, the Bank pledged certain of its mortgage-backed securities with a carrying value of $34.0 million as collateral to secure a line of credit with the Federal Reserve Bank.
These increases were offset by: (1) the $4.4 million cumulative effect adjustment from the adoption of ASU 2016-13; (2) the payment of the annual cash dividend paid in February to common stockholders of $0.29 per share, or $3.0 million; and (3) the repurchase of approximately 42 thousand shares of its common stock, which reduced equity by $0.4 million.
These increases were partially offset by: 1) the repurchase of approximately 476 thousand shares of its common stock, which reduced equity by $6.1 million and 2) the payment of the annual cash dividend, paid in February to common stockholders of $0.32 per share which was a 10% increase from the prior year dividend amount of $0.29 per share, or $3.3 million.
Cash and cash equivalents increased from $35.4 million at December 31, 2022, to $37.1 million at December 31, 2023, largely due to an increase in interest-bearing balances. Investment Securities. We manage our securities portfolio to provide liquidity, in an effort to improve interest rate risk, and enhance income.
Cash and cash equivalents increased from $37.1 million at December 31, 2023, to $50.2 million at December 31, 2024, largely due to an increase in interest-bearing balances. Investment Securities. We manage our securities portfolio to provide liquidity, manage interest rate risk, and enhance income. Our investment portfolio is comprised of securities available-for-sale (“AFS”) and securities held to maturity (“HTM”).
Mortgage servicing rights expense, net increased for the twelve months ended December 31, 2023, compared to the comparable prior year period due to the impact of a $566 thousand impairment reversal recorded in the comparable prior year period, partially offset by lower amortization due to lower forecasted prepayments and the impact of a lower balance of loans serviced for others.
Mortgage servicing rights expense, net decreased for the twelve months ended December 31, 2024, compared to the same period in 2023 due to lower amortization resulting from lower forecasted prepayments and the impact of a lower balance of loans serviced for others.
The current year’s negative provision is primarily the result of net recoveries of $0.425 million in the last six months of 2023 and improving forecasted future economic conditions. Continued improving economic conditions in our markets, as evidenced by unemployment rates below the national average in our two largest population centers, have resulted in good overall economic trends for businesses.
The $0.475 million of negative provision for credit losses in 2023 was largely due to net recoveries of $0.451 million 28 Continued improving economic conditions in our markets, as evidenced by unemployment rates below the national average in our two largest population centers, have resulted in good overall economic trends for businesses.
In addition, a decline in the quality of our loan portfolio as a result of general economic conditions, factors affecting particular borrowers or our market areas, or otherwise, could all affect the adequacy of our ACL.
We continually monitor non-performing loan relationships and will adjust our provision, as necessary, if changing facts and circumstances require a change in the ACL. In addition, a decline in the quality of our loan portfolio as a result of general economic conditions, factors affecting particular borrowers or our market areas, or otherwise, could all affect the adequacy of our ACL.
For these loans, the estimated loss is based on likelihood of default, payment history, and net realizable value of underlying collateral. Specific allocations for collateral dependent loans are based on the fair value of the underlying collateral relative to the amortized cost of the loans.
Specific allocations for collateral dependent loans are based on the fair value of the underlying collateral relative to the amortized cost of the loans.
Since transition, the ACL- Loans modestly increased $0.3 million to $23.0 million at December 31, 2023, representing 1.57% of loans receivable. The allowance for loan losses, prior to the ASU 2016-13 transition, was $17.9 million at December 31, 2022, representing 1.27% of loans receivable.
Since transition, the ACL- Loans modestly increased $0.3 million to $23.0 million at December 31, 2023, representing 1.57% of loans receivable.
(3) The weighted-average interest rates on FHLB borrowings, with maturities less than twelve months, outstanding as of December 31, 2023 and December 31, 2022 were 4.16% and 4.09%, respectively. (4) At December 31, 2023, one FHLB term note totaling $10,000 could be called once by the FHLB on June 15, 2024, and if not called, would mature in 2028.
(3) The weighted-average interest rates on FHLB borrowings, with maturities less than twelve months, outstanding as of December 31, 2024 and December 31, 2023 were 1.45% and 4.16%, respectively. (4) In June 2024, the FHLB called the $10,000, 3.82% advance maturing in 2028.
These decreases were partially offset by increases in loan and investment yields. 26 Average Balances, Net Interest Income, Yields Earned and Rates Paid. The following table shows interest income from average interest earning assets, expressed in dollars and yields, and interest expense on average interest bearing liabilities, expressed in dollars and rates.
The following table shows interest income from average interest earning assets, expressed in dollars and yields, and interest expense on average interest bearing liabilities, expressed in dollars and rates.
The growth in these portfolios exceeded the reduction in the remaining loan portfolios of $27.1 million. 35 The following table reflects the composition, or mix, of our loan portfolio at December 31, 2023 and December 31, 2022: December 31, 2023 December 31, 2022 Amount Percent Amount Percent Real Estate Loans: Commercial/Agricultural real estate: Commercial real estate $ 750,531 51.4 % $ 725,971 51.5 % Agricultural real estate 83,350 5.7 % 87,908 6.2 % Multi-family real estate 228,095 15.6 % 208,908 14.8 % Construction and land development 110,941 7.6 % 102,492 7.3 % Residential mortgage: Residential mortgage 129,021 8.8 % 105,389 7.5 % Purchased HELOC loans 2,880 0.2 % 3,262 0.2 % Total real estate loans 1,304,818 89.3 % 1,233,930 87.5 % C&I/Agricultural operating and Consumer installment loans: C&I/Agricultural operating: Commercial and industrial ("C&I") 121,666 8.3 % 136,013 9.6 % Agricultural operating 25,691 1.8 % 28,806 2.0 % Consumer installment: Originated indirect paper 6,535 0.5 % 10,236 0.7 % Other consumer 6,187 0.4 % 7,150 0.5 % Total C&I/Agricultural operating and Consumer installment loans 160,079 11.0 % 182,205 12.8 % Gross loans 1,464,897 100.3 % 1,416,135 100.3 % Unearned net deferred fees and costs and loans in process (2,900) (0.2) % (2,585) (0.2) % Unamortized discount on acquired loans (1,205) (0.1) % (1,766) (0.1) % Total loans (net of unearned income and deferred expense) 1,460,792 100.0 % 1,411,784 100.0 % Allowance for credit losses (22,908) (17,939) Total loans receivable, net $ 1,437,884 $ 1,393,845 Our loan portfolio is diversified by types of borrowers and industry groups within the market areas that we serve.
The Company’s planned balance sheet optimization resulted in the runoff of largely non-strategic loans. 34 The following table reflects the composition, or mix, of our loan portfolio at December 31, 2024 and December 31, 2023: December 31, 2024 December 31, 2023 Amount Percent Amount Percent Real Estate Loans: Commercial/Agricultural real estate: Commercial real estate $ 709,018 51.8 % $ 750,531 51.4 % Agricultural real estate 73,130 5.3 % 83,350 5.7 % Multi-family real estate 220,805 16.1 % 228,095 15.6 % Construction and land development 78,489 5.7 % 110,941 7.6 % Residential mortgage: Residential mortgage 132,341 9.7 % 129,021 8.8 % Purchased HELOC loans 2,956 0.2 % 2,880 0.2 % Total real estate loans 1,216,739 88.8 % 1,304,818 89.3 % C&I/Agricultural operating and Consumer installment loans: C&I/Agricultural operating: Commercial and industrial ("C&I") 115,657 8.4 % 121,666 8.3 % Agricultural operating 31,000 2.3 % 25,691 1.8 % Consumer installment: Originated indirect paper 3,970 0.4 % 6,535 0.5 % Other consumer 5,012 0.4 % 6,187 0.4 % Total C&I/Agricultural operating and Consumer installment loans 155,639 11.5 % 160,079 11.0 % Gross loans 1,372,378 100.3 % 1,464,897 100.3 % Unearned net deferred fees and costs and loans in process (2,547) (0.2) % (2,900) (0.2) % Unamortized discount on acquired loans (850) (0.1) % (1,205) (0.1) % Total loans (net of unearned income and deferred expense) 1,368,981 100.0 % 1,460,792 100.0 % Allowance for credit losses (20,549) (22,908) Total loans receivable, net $ 1,348,432 $ 1,437,884 Our loan portfolio is diversified by types of borrowers and industry groups within the market areas that we serve.
Actual For Capital Adequacy Purposes Amount Ratio Amount Ratio As of December 31, 2023 Total capital (to risk weighted assets) $ 230,160 14.7 % $ 124,883 > = 8.0 % Tier 1 capital (to risk weighted assets) 160,794 10.3 % 93,662 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 160,794 10.3 % 70,247 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 160,794 8.9 % 72,479 > = 4.0 % As of December 31, 2022 Total capital (to risk weighted assets) $ 218,737 14.0 % $ 124,971 > = 8.0 % Tier 1 capital (to risk weighted assets) 150,798 9.7 % 93,728 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 150,798 9.7 % 70,296 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 150,798 8.5 % 70,610 > = 4.0 % 50 Selected Quarterly Financial Data The following is selected financial data summarizing the results of operations for each quarter as of the periods indicated below: Year ended December 31, 2023: March 31, 2023 June 30, 2023 September 30, 2023 December 31, 2023 Interest dividend income $ 19,673 $ 20,777 $ 21,772 $ 22,026 Interest expense 6,878 9,091 9,651 10,279 Net interest income before provision for credit losses 12,795 11,686 12,121 11,747 Provision for credit losses 50 450 (325) (650) Net interest income after provision for credit losses 12,745 11,236 12,446 12,397 Non-interest income 2,292 2,913 2,565 2,480 Non-interest expense 10,121 9,846 9,969 10,206 Income before provision for income taxes 4,916 4,303 5,042 4,671 Provision for income taxes 1,254 1,097 2,544 978 Net income attributable to common stockholders $ 3,662 $ 3,206 $ 2,498 $ 3,693 Basic earnings per share $ 0.35 $ 0.31 $ 0.24 $ 0.35 Diluted earnings per share $ 0.35 $ 0.31 $ 0.24 $ 0.35 Cash dividends paid $ 0.29 $ — $ — $ — Year ended December 31, 2022: March 31, 2022 June 30, 2022 September 30, 2022 December 31, 2022 Interest dividend income $ 15,376 $ 16,703 $ 17,959 $ 19,359 Interest expense 2,209 2,436 3,502 4,881 Net interest income before provision for loan losses 13,167 14,267 14,457 14,478 Provision for loan losses — 400 375 700 Net interest income after provision for loan losses 13,167 13,867 14,082 13,778 Non-interest income 2,713 2,372 2,472 2,873 Non-interest expense 9,668 10,462 11,277 10,336 Income before provision for income taxes 6,212 5,777 5,277 6,315 Provision for income taxes 1,506 1,411 1,284 1,619 Net income $ 4,706 $ 4,366 $ 3,993 $ 4,696 Basic earnings per share $ 0.45 $ 0.41 $ 0.38 $ 0.45 Diluted earnings per share $ 0.45 $ 0.41 $ 0.38 $ 0.45 Cash dividends paid $ 0.26 $ — $ — $ —
Actual For Capital Adequacy Purposes Amount Ratio Amount Ratio As of December 31, 2024 Total capital (to risk weighted assets) $ 232,926 16.1 % $ 115,914 > = 8.0 % Tier 1 capital (to risk weighted assets) 165,243 11.4 % 86,936 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 165,243 11.4 % 65,202 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 165,243 9.5 % 69,867 > = 4.0 % As of December 31, 2023 Total capital (to risk weighted assets) $ 230,160 14.7 % $ 124,883 > = 8.0 % Tier 1 capital (to risk weighted assets) 160,794 10.3 % 93,662 > = 6.0 % Common equity tier 1 capital (to risk weighted assets) 160,794 10.3 % 70,247 > = 4.5 % Tier 1 leverage ratio (to adjusted total assets) 160,794 8.9 % 72,479 > = 4.0 % 50 Selected Quarterly Financial Data The following is selected financial data summarizing the results of operations for each quarter as of the periods indicated below: Year ended December 31, 2024: March 31, 2024 June 30, 2024 September 30, 2024 December 31, 2024 Interest dividend income $ 22,679 $ 22,463 $ 22,512 $ 21,961 Interest expense 10,774 10,887 11,227 10,253 Net interest income before provision for credit losses 11,905 11,576 11,285 11,708 Provision for credit losses (800) (1,525) (400) (450) Net interest income after provision for credit losses 12,705 13,101 11,685 12,158 Non-interest income 3,264 1,913 2,921 2,009 Non-interest expense 10,777 10,299 10,421 10,809 Income before provision for income taxes 5,192 4,715 4,185 3,358 Provision for income taxes 1,104 1,040 899 656 Net income attributable to common stockholders $ 4,088 $ 3,675 $ 3,286 $ 2,702 Basic earnings per share $ 0.39 $ 0.35 $ 0.32 $ 0.27 Diluted earnings per share $ 0.39 $ 0.35 $ 0.32 $ 0.27 Cash dividends paid $ 0.32 $ — $ — $ — Year ended December 31, 2023: March 31, 2023 June 30, 2023 September 30, 2023 December 31, 2023 Interest dividend income $ 19,673 $ 20,777 $ 21,772 $ 22,026 Interest expense 6,878 9,091 9,651 10,279 Net interest income before provision for loan losses 12,795 11,686 12,121 11,747 Provision for loan losses 50 450 (325) (650) Net interest income after provision for loan losses 12,745 11,236 12,446 12,397 Non-interest income 2,292 2,913 2,565 2,480 Non-interest expense 10,121 9,846 9,969 10,206 Income before provision for income taxes 4,916 4,303 5,042 4,671 Provision for income taxes 1,254 1,097 2,544 978 Net income $ 3,662 $ 3,206 $ 2,498 $ 3,693 Basic earnings per share $ 0.35 $ 0.31 $ 0.24 $ 0.35 Diluted earnings per share $ 0.35 $ 0.31 $ 0.24 $ 0.35 Cash dividends paid $ 0.29 $ — $ — $ —
The change in net gains on investment securities between the twelve months ended December 31, 2023, and the twelve months ended December 31, 2022, is primarily due to the change in valuations of equity securities and a small gain on the sale of available for sale securities in the second quarter of 2023.
The decrease in net gains on equity securities for the twelve months ended December 31, 2024, compared to the same period in 2023 is primarily due to the change in valuations of equity securities.
Return on average assets for the twelve months ended December 31, 2023, was 0.71%, compared to 1.00% for the twelve months ended December 31, 2022.
Return on average assets for the twelve months ended December 31, 2024, was 0.76%, compared to 0.71% for the twelve months ended December 31, 2023. The return on average equity was 7.84% for the twelve months ended December 31, 2024, and 7.87% for the comparable period in 2023.
Included in foreclosed and repossessed assets, net are two closed branch locations that are being held for sale. These properties are being held at $0.9 million and $0.7 million, respectively, which represent their estimated fair market values less the anticipated costs to sell.
Included in foreclosed and repossessed assets at December 31, 2024, is a branch location that is being held for sale. This property is being held for $0.7 million at December 31, 2024, which represents the estimated fair market value less the anticipated costs to sell.
In 2023, a loss of $0.4 million was recognized on the reclassification of the $0.7 million from property and equipment to foreclosed assets, which was recorded in other expense. Deposits. Deposits have grown each quarter since December 31, 2022, with growth in brokered deposits accounting for the growth in the first and second quarters of 2023.
In 2024, a loss of $0.3 million was recognized and a former branch location was sold. In 2023, a loss of $0.4 million was recognized on the reclassification of the $0.7 million from property and equipment to foreclosed assets, which was recorded in other expense. Deposits.
Approximately 89% of our total gross loans are secured by real estate. 36 The following table sets forth, as of December 31, 2023 and December 31, 2022 respectively the fixed and adjustable-rate loans in our loan portfolio: December 31, 2023 December 31, 2022 Amount Percent Amount Percent Fixed rate loans: Real estate loans: Commercial/Agricultural real estate $ 457,931 31.3 % $ 433,988 30.8 % Residential mortgage 44,740 3.1 % 51,558 3.6 % Total fixed rate real estate loans 502,671 34.4 % 485,546 34.4 % Non-real estate loans: C&I/Agricultural Operating 116,193 7.9 % 128,068 9.0 % Consumer installment 12,722 0.9 % 17,369 1.2 % Total fixed rate non-real estate loans 128,915 8.8 % 145,437 10.2 % Total fixed rate loans 631,586 43.2 % 630,983 44.6 % Adjustable-rate loans: Real estate loans: Commercial/Agricultural real estate 714,986 49.0 % 691,290 49.0 % Residential mortgage 87,160 6.0 % 57,094 4.1 % Total adjustable-rate real estate loans 802,146 55.0 % 748,384 53.1 % Non-real estate loans: C&I/Agricultural operating 31,164 2.1 % 36,752 2.6 % Consumer installment 1 — % 16 — % Total adjustable-rate non-real estate loans 31,165 2.1 % 36,768 2.6 % Total adjustable-rate loans 833,311 57.1 % 785,152 55.7 % Gross loans 1,464,897 1,416,135 Unearned net deferred fees and costs and loans in process (2,900) (0.2) % (2,585) (0.2) % Unamortized discount on acquired loans (1,205) (0.1) % (1,766) (0.1) % Total loans (net of unearned income) 1,460,792 100.0 % 1,411,784 100.0 % Allowance for credit losses (22,908) (17,939) Total loans receivable, net $ 1,437,884 $ 1,393,845 37 Loan amounts, their contractual maturities and weighted average interest rates at December 31, 2023 are shown below.
Approximately 89% of our total gross loans are secured by real estate. 35 The following table sets forth, as of December 31, 2024 and December 31, 2023 respectively the fixed and adjustable-rate loans in our loan portfolio: December 31, 2024 December 31, 2023 Amount Percent Amount Percent Fixed rate loans: Real estate loans: Commercial/Agricultural real estate $ 426,840 31.2 % $ 457,931 31.3 % Residential mortgage 37,691 2.8 % 44,740 3.1 % Total fixed rate real estate loans 464,531 34.0 % 502,671 34.4 % Non-real estate loans: C&I/Agricultural Operating 107,899 7.9 % 116,193 7.9 % Consumer installment 8,982 0.7 % 12,722 0.9 % Total fixed rate non-real estate loans 116,881 8.6 % 128,915 8.8 % Total fixed rate loans 581,412 42.6 % 631,586 43.2 % Adjustable-rate loans: Real estate loans: Commercial/Agricultural real estate 654,602 47.8 % 714,986 49.0 % Residential mortgage 97,606 7.1 % 87,160 6.0 % Total adjustable-rate real estate loans 752,208 54.9 % 802,146 55.0 % Non-real estate loans: C&I/Agricultural operating 38,758 2.8 % 31,164 2.1 % Consumer installment — — % 1 — % Total adjustable-rate non-real estate loans 38,758 2.8 % 31,165 2.1 % Total adjustable-rate loans 790,966 57.7 % 833,311 57.1 % Gross loans 1,372,378 1,464,897 Unearned net deferred fees and costs and loans in process (2,547) (0.2) % (2,900) (0.2) % Unamortized discount on acquired loans (850) (0.1) % (1,205) (0.1) % Total loans (net of unearned income) 1,368,981 100.0 % 1,460,792 100.0 % Allowance for credit losses (20,549) (22,908) Total loans receivable, net $ 1,348,432 $ 1,437,884 Commercial real estate (“CRE”) lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property or the business conducted on the property securing the loan.
Other non-interest income increased for the twelve months ended December 31, 2023, compared to the same period in 2022 due in part to higher BOLI income and certain positive one-time events. 29 Non-Interest Expense. The following table reflects the various components of non-interest expense for 2023 and 2022.
The increase in Bank Owned Life Insurance death benefit or the twelve months ended December 31, 2024, compared to the same period in 2023 BOLI is due to the passing of an employee in 2024. 29 Non-Interest Expense. The following table reflects the various components of non-interest expense for 2024 and 2023.
Non-interest expense decreased modestly in 2023, largely due to lower compensation expense due to lower production incentives and lower net income and higher branch closing costs incurred in 2022. When comparing year-over-year results, changes in net interest income, provision for credit losses, non-interest income and non-interest expense are primarily due to the items discussed above.
Non-interest expense increased approximately 5% or $2.2 million primarily due to a $1.6 million increase in compensation due to higher incentive compensation and merit increases. When comparing year-over-year results, changes in net interest income, provision for credit losses, non-interest income and non-interest expense are primarily due to the items discussed above.
Twelve months ended December 31, 2023 Twelve months ended December 31, 2022 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average interest earning assets: Cash and cash equivalents $ 18,469 $ 1,010 5.47 % $ 19,796 $ 203 1.03 % Loans receivable 1,430,035 73,577 5.15 % 1,351,052 61,639 4.56 % Interest bearing deposits 63 1 1.59 % 1,106 24 2.17 % Investment securities (1) 257,020 8,606 3.35 % 278,056 6,767 2.43 % Other investments 16,274 1,054 6.48 % 15,230 764 5.02 % Total interest earning assets (1) $ 1,721,861 $ 84,248 4.89 % $ 1,665,240 $ 69,397 4.17 % Average interest bearing liabilities: Savings accounts $ 200,087 $ 1,427 0.71 % $ 234,755 $ 753 0.32 % Demand deposits 359,866 6,727 1.87 % 403,289 1,881 0.47 % Money market accounts 306,020 6,976 2.28 % 317,879 1,721 0.54 % CD’s 317,376 10,619 3.35 % 178,726 2,074 1.16 % Total deposits $ 1,183,349 $ 25,749 2.18 % $ 1,134,649 $ 6,429 0.57 % FHLB advances and other borrowings 208,373 10,150 4.87 % 189,274 6,599 3.49 % Total interest bearing liabilities $ 1,391,722 $ 35,899 2.58 % $ 1,323,923 $ 13,028 0.98 % Net interest income $ 48,349 $ 56,369 Interest rate spread 2.31 % 3.19 % Net interest margin (1) 2.81 % 3.39 % Average interest earning assets to average interest bearing liabilities 1.24 % 1.26 % (1) Fully taxable equivalent (FTE).
Twelve months ended December 31, 2024 Twelve months ended December 31, 2023 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average interest earning assets: Cash and cash equivalents $ 20,864 $ 1,150 5.51 % $ 18,469 $ 1,010 5.47 % Loans receivable 1,430,631 79,738 5.57 % 1,430,035 73,577 5.15 % Interest bearing deposits — — — % 63 1 1.59 % Investment securities 238,851 7,977 3.34 % 257,020 8,606 3.35 % Other investments 12,816 750 5.85 % 16,274 1,054 6.48 % Total interest earning assets $ 1,703,162 $ 89,615 5.26 % $ 1,721,861 $ 84,248 4.89 % Average interest bearing liabilities: Savings accounts $ 171,069 $ 1,684 0.98 % $ 200,087 $ 1,427 0.71 % Demand deposits 353,107 8,083 2.29 % 359,866 6,727 1.87 % Money market accounts 371,909 11,725 3.15 % 306,020 6,976 2.28 % CD’s 366,634 16,493 4.50 % 317,376 10,619 3.35 % Total deposits $ 1,262,719 $ 37,985 3.01 % $ 1,183,349 $ 25,749 2.18 % FHLB advances and other borrowings 99,731 5,156 5.17 % 208,373 10,150 4.87 % Total interest bearing liabilities $ 1,362,450 $ 43,141 3.17 % $ 1,391,722 $ 35,899 2.58 % Net interest income $ 46,474 $ 48,349 Interest rate spread 2.09 % 2.31 % Net interest margin 2.73 % 2.81 % Average interest earning assets to average interest bearing liabilities 1.25 1.24 27 Rate/Volume Analysis.
The Bank added a $5 million advance maturing in the second quarter of 2023. The Bank had $107 million of FHLB advances maturing in January 2023. The Bank has an irrevocable Standby Letter of Credit Master Reimbursement Agreement with the Federal Home Loan Bank.
A $10 million FHLB advance, which the FHLB could call one-time, was called in June 2024. The Bank has an irrevocable Standby Letter of Credit Master Reimbursement Agreement with the Federal Home Loan Bank.
However, based on periodic examinations by regulators, the amount of the allowance for credit losses recorded during a particular period may be adjusted. Our determination of the allowance for credit losses - loans is based on (1) an individual allowance for specifically identified and evaluated loans that management has determined have unique risk characteristics.
Our determination of the allowance for credit losses - loans is based on (1) an individual allowance for specifically identified and evaluated loans that management has determined have unique risk characteristics. For these loans, the estimated loss is based on likelihood of default, payment history, and net realizable value of underlying collateral.
Interest is variable, based on US Prime rate minus 75 basis points with a floor rate of 3.00%. (b) A $5,000 line of credit, maturing in August 2024, that remains undrawn upon. 46 (6) Subordinated notes resulted from the following: (a) The Company’s private sale in August 2017, which bore a fixed interest rate of 6.75% for five years.
(b) A $5,000 line of credit, maturing August 1, 2025, that remains undrawn upon. 47 (6) Subordinated notes resulted from the following: (a) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in August 2020, which bears a fixed interest rate of 6.00% for five years.
TDR loans may have involved loans that had a charge-off taken against the loan to reduce the carrying amount of the loan to fair market value as determined pursuant to ASC 310-10. 41 The following table identifies the various components of non-performing assets and other balance sheet information as of the dates indicated below and changes in the ACL for the periods then ended: December 31, 2023 and twelve months ended December 31, 2022 and twelve months ended Nonperforming assets: Nonaccrual loans Commercial real estate $ 10,359 $ 5,736 Agricultural real estate 391 2,742 Construction and land development 54 — Commercial and industrial (“C&I”) — 552 Agricultural operating 1,180 890 Residential mortgage 1,167 1,253 Consumer installment 33 31 Total nonaccrual loans 13,184 11,204 Accruing loans past due 90 days or more 389 246 Total nonperforming loans (“NPLs”) 13,573 11,450 Other real estate owned 1,795 1,265 Other collateral owned — 6 Total nonperforming assets (“NPAs”) $ 15,368 $ 12,721 Average outstanding loan balance $ 1,430,035 $ 1,351,052 Loans, end of period $ 1,460,792 $ 1,411,784 Total assets, end of period $ 1,851,391 $ 1,816,386 ACL - Loans, at beginning of period $ 17,939 $ 16,913 Cumulative effect of ASU 2016-13 adoption 4,706 — Loans charged off: Commercial/Agricultural real estate (46) (205) C&I/Agricultural operating — (346) Residential mortgage (78) (68) Consumer installment (36) (48) Total loans charged off (160) (667) Recoveries of loans previously charged off: Commercial/Agricultural real estate 489 102 C&I/Agricultural operating 47 36 Residential mortgage 42 29 Consumer installment 33 51 Total recoveries of loans previously charged off: 611 218 Net loan recoveries/(charge-offs) (“NCOs”) 451 (449) (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (188) 1,475 ACL - Loans, at end of period $ 22,908 $ 17,939 Ratios: ACL to NCOs (annualized) (5,079.38) % 3,995.32 % NCOs (annualized) to average loans 0.03 % (0.03) % ACL to total loans 1.57 % 1.27 % NPLs to total loans 0.93 % 0.81 % NPAs to total assets 0.83 % 0.70 % 42 Nonaccrual Loans Roll Forward Quarter Ended December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 Balance, beginning of period $ 13,456 $ 15,663 $ 10,410 $ 11,204 $ 10,772 Additions 538 33 7,826 154 1,039 Charge offs — (53) (23) (49) (37) Transfers to OREO (23) — (110) (25) — Return to accrual status — (190) — (252) — Payments received (781) (1,994) (2,429) (527) (561) Other, net (6) (3) (11) (95) (9) Balance, end of period $ 13,184 $ 13,456 $ 15,663 $ 10,410 $ 11,204 Nonaccrual loans increased by $2.0 million at December 31, 2023, from $11.2 million at December 31, 2022, largely due to adding a $5.4 million hotel loan from special mention to substandard and nonaccrual in the second quarter of 2023, partially offset by payments received, which include loan payoffs.
The accrual of interest income is discontinued according to the following schedules: • Commercial/agricultural real estate loans, past due 90 days or more; • Commercial and industrial/agricultural operating loans past due 90 days or more; • Closed ended consumer installment loans past due 120 days or more; and • Residential mortgage and open ended consumer installment loans past due 180 days or more. 42 The following table identifies the various components of non-performing assets and other balance sheet information as of the dates indicated below and changes in the ACL for the periods then ended: December 31, 2024 and twelve months ended December 31, 2023 and twelve months ended Nonperforming assets: Nonaccrual loans Commercial real estate $ 4,594 $ 10,359 Agricultural real estate 6,222 391 Construction and land development 103 54 Commercial and industrial (“C&I”) 597 — Agricultural operating 793 1,180 Residential mortgage 858 1,167 Consumer installment 1 33 Total nonaccrual loans 13,168 13,184 Accruing loans past due 90 days or more 186 389 Total nonperforming loans (“NPLs”) 13,354 13,573 Other real estate owned 891 1,795 Other collateral owned 24 — Total nonperforming assets (“NPAs”) $ 14,269 $ 15,368 Average outstanding loan balance $ 1,430,631 $ 1,430,035 Loans, end of period $ 1,368,981 $ 1,460,792 Total assets, end of period $ 1,748,519 $ 1,851,391 ACL - Loans, at beginning of period $ 22,908 $ 17,939 Cumulative effect of ASU 2016-13 adoption — 4,706 Loans charged off: Commercial/Agricultural real estate (39) (46) C&I/Agricultural operating (143) — Residential mortgage (4) (78) Consumer installment (35) (36) Total loans charged off (221) (160) Recoveries of loans previously charged off: Commercial/Agricultural real estate 56 489 C&I/Agricultural operating 36 47 Residential mortgage 7 42 Consumer installment 22 33 Total recoveries of loans previously charged off: 121 611 Net loan recoveries/(charge-offs) (“NCOs”) (100) 451 (Reversals)/additions to ACL - Loans via provision for credit losses charged to operations (2,259) (188) ACL - Loans, at end of period $ 20,549 $ 22,908 Ratios: ACL to NCOs (annualized) N/M N/M NCOs (annualized) to average loans (0.01) % 0.03 % ACL to total loans 1.50 % 1.57 % NPLs to total loans 0.98 % 0.93 % NPAs to total assets 0.82 % 0.83 % N/M means not meaningful 43 Nonaccrual Loans Roll Forward Quarter Ended December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 Balance, beginning of period $ 15,042 $ 8,352 $ 8,413 $ 13,184 $ 13,456 Additions 1,054 7,486 352 961 538 Charge offs (138) — — — — Transfers to OREO (201) (124) — — (23) Return to accrual status — — — — — Payments received (2,515) (641) (411) (5,767) (781) Other, net (74) (31) (2) 35 (6) Balance, end of period $ 13,168 $ 15,042 $ 8,352 $ 8,413 $ 13,184 Nonaccrual loans remained flat at approximately $13.2 million at both December 31, 2024, and December 31, 2023, with one large loan payoff in the second quarter and other payments received offsetting the addition of a $7.3 million relationship secured by collateral in the forestry services industry.
The decrease in other expenses during the twelve months ended December 31, 2023, from the comparable prior year period, is largely related to branch closure costs incurred in 2022 of $1.0 million compared to $0.4 million in 2023. Income Taxes. Income tax provision was $5.9 million in 2023 compared to $5.8 million for 2022.
The decrease in other expenses for the twelve months ended December 31, 2024, compared to the same period in 2023 is primarily due to lower loan origination costs due to lower loan volumes in 2024. Income Taxes. Income tax provision was $3.7 million in 2024 compared to $5.9 million for 2023.