The Bank generally originates its consumer loans within its geographic market area and these loans are largely made to customers with whom the Bank has an existing relationship. Consumer loans 25 generally entail greater risk than residential mortgage loans, particularly in the case of consumer loans which are unsecured or secured by rapidly depreciable assets such as automobiles.
The Bank generally originates its consumer loans within its geographic market area and these loans are largely made to customers with whom the Bank has an existing relationship. Consumer loans generally entail greater risk than residential mortgage loans, particularly in the case of consumer loans which are unsecured or secured by rapidly depreciable assets such as automobiles.
This evaluation is inherently subjective because it requires estimates that are susceptible to significant revision as more information becomes available. In evaluating the level of the allowance, we consider a range of possible assumptions and outcomes related to the various factors identified above.
This evaluation is inherently subjective because it requires estimates that are susceptible to significant revision as more information becomes available. In evaluating the level of the allowance, we 27 consider a range of possible assumptions and outcomes related to the various factors identified above.
The amount of allowance for credit losses allocated to each loan category is based on the amount of delinquent loans in that loan category, the status of nonperforming assets in that loan category, the historical losses for that loan category, the evaluation of qualitative factors impacting the portfolio and the financial condition of certain borrowers whose financial conditional is monitored on a periodic basis.
The amount of allowance for credit losses allocated to each loan category is based on the amount of delinquent loans in that loan category, the status of nonperforming assets in that loan category, the historical losses for that loan category, the evaluation of qualitative factors impacting the portfolio and the financial condition of certain borrowers 42 whose financial conditional is monitored on a periodic basis.
Officers in Categories A through F can also utilize the co-approval of the Regional and Small Business Credit Officers to extend loans with exposures up to $2.5 million and $1.5 million respectively on a secured basis, and up to $1 million and $750 thousand respectively on an unsecured basis.
Officers in Categories A through F 25 can also utilize the co-approval of the Regional and Small Business Credit Officers to extend loans with exposures up to $2.5 million and $1.5 million, respectively on a secured basis, and up to $1 million and $750 thousand, respectively on an unsecured basis.
The weighted average yield is calculated based on the relative amortized costs of the securities. Although mortgage-backed securities have definitive maturities, they provide monthly principal curtailments which can be reinvested at a prevailing rate and for a different term.
The weighted average is calculated based on the relative amortized costs of the securities. Although mortgage-backed securities have definitive maturities, they provide monthly principal curtailments which can be reinvested at a prevailing rate and for a different term.
Allowance for Credit Losses on Loans 40 The allowance for credit losses on loans represents management’s current estimate of expected credit losses over the contractual term of loans held for investment, and is recorded at an amount that, in management’s judgment, reduces the recorded investment in loans to the net amount expected to be collected.
Allowance for Credit Losses on Loans The allowance for credit losses on loans represents management’s current estimate of expected credit losses over the contractual term of loans held for investment, and is recorded at an amount that, in management’s judgment, reduces the recorded investment in loans to the net amount expected to be collected.
Wealth management fee income is comprised of income from fiduciary activities as well as commissions from the sale of non-deposit investment products. The amount of income from wealth management fees is determined by the number of active accounts and total assets under management.
Wealth management fee income is comprised of income from fiduciary activities as well as commissions from the sale of non-deposit investment products. The amount of income from fiduciary activities is determined by the number of active accounts and total assets under management.
These forward looking statements include statements regarding our profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, growth strategy, and financial and other goals. The words “believes,” “expects,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends,” or other similar words or terms are intended to identify forward looking statements.
These forward looking statements include statements regarding our profitability, liquidity, allowance for credit losses, interest rate sensitivity, market risk, growth strategy, and financial and other goals. The words “believes,” “expects,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends,” or other similar words or terms are intended to identify forward looking statements.
OFF-BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS Note 18 to the Consolidated Financial Statements provides information about the off-balance sheet arrangements which arise through the lending activities of the Company. These arrangements increase the degree of both credit and interest rate risk beyond that which is recognized through the financial assets and liabilities on the consolidated balance sheets. 45
OFF-BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS Note 18 to the Consolidated Financial Statements provides information about the off-balance sheet arrangements which arise through the lending activities of the Company. These arrangements increase the degree of both credit and interest rate risk beyond that which is recognized through the financial assets and liabilities on the consolidated balance sheets. 47
Additionally, at December 31, 2023, the most recent notification from the Federal Reserve categorized the Bank as well-capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since the notification that management believes have changed the Bank’s category.
Additionally, at December 31, 2024, the most recent notification from the Federal Reserve categorized the Bank as well-capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since the notification that management believes have changed the Bank’s category.
The table titled “Allocation of Allowance for Credit Losses on Loans” shows the amount of the allowance for credit losses which is allocated to the indicated loan categories, along with that category’s percentage of total loans, at December 31, 2023 and 2022.
The table titled “Allocation of Allowance for Credit Losses on Loans” shows the amount of the allowance for credit losses which is allocated to the indicated loan categories, along with that category’s percentage of total loans, at December 31, 2024 and 2023.
Loans exceeding $15.0 million and up to the Bank’s legal lending limit can be approved by the Director Loan Committee consisting of four directors (three directors 24 constituting a quorum). The Director’s Loan Committee also reviews and approves changes to the Bank’s Loan Policy as presented by management.
Loans exceeding $15.0 million and up to the Bank’s legal lending limit can be approved by the Risk Committee consisting of four directors (three directors constituting a quorum). The Director’s Loan Committee also reviews and approves changes to the Bank’s Loan Policy as presented by management.
Accordingly, these loans are risk rated at a level of substandard or lower. At December 31, 2023, other potential problem loans totaled $2.4 million.
Accordingly, these loans are risk rated at a level of substandard or lower. At December 31, 2024, other potential problem loans totaled $2.4 million.
As part of the sale, the Company reduced its workforce associated with the marine lending division, as it expects to cease accepting new marine lending business. Subsequent to the sale of these assets, the Company retained ownership of approximately $260.5 million of marine vessel retail loans which continue to constitute a significant portion of the Company's assets, revenues, and earnings.
As part of the sale, the Company reduced its workforce associated with the marine lending division, and ceased accepting new marine lending business. Subsequent to the sale of these assets, the Company retained ownership of approximately $260.5 million of marine vessel retail loans which continue to constitute a significant portion of the Company's assets, revenues, and earnings.
The ROA of the Company, on an annualized basis, was 0.54% and 1.02% for 2023 and 2022, respectively. Return on average equity (“ROE”) measures the utilization of shareholders’ equity in generating net income. This measurement is affected by the same factors as ROA with consideration to how much of the Company’s assets are funded by the shareholders.
The ROA of the Company, on an annualized basis, was 0.85% and 0.54% for 2024 and 2023, respectively. Return on average equity (“ROE”) measures the utilization of shareholders’ equity in generating net income. This measurement is affected by the same factors as ROA with consideration to how much of the Company’s assets are funded by the shareholders.
These forward looking statements are subject to significant uncertainties because they are based upon or are affected by factors including: • difficult market conditions in our industry; • effects of soundness of other financial institutions; • potential impact on us of existing and future legislation and regulations; • the ability to successfully manage growth or implement growth strategies if the Bank is unable to identify attractive markets, locations or opportunities to expand in the future, expand into new markets, or successfully implement new product lines; • competition with other banks and financial institutions, and companies outside of the banking industry, including those companies that have substantially greater access to capital and other resources; • the successful management of interest rate risk; • risks inherent in making loans such as repayment risks and fluctuating collateral values; • changes in general economic and business conditions in the market area; • reliance on the management team, including the ability to attract and retain key personnel; • changes in interest rates and interest rate policies; • maintaining capital levels adequate to support growth; • maintaining cost controls and asset qualities as new branches are opened or acquired; • demand, development and acceptance of new products and services; • deposit flows; • problems with technology utilized by the Bank; • changing trends in customer profiles and behavior; • geopolitical conditions, including acts or threats of terrorism, international hostilities, or actions taken by the U.S. or other governments in response to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the U.S. and abroad; • the Company’s potential exposure to fraud, negligence, computer theft, and cyber-crime • changes in accounting policies and banking and other laws and regulations; and • other factors described in Item 1A., “Risk Factors,” above.
These forward looking statements are subject to significant uncertainties because they are based upon or are affected by factors including: • difficult market conditions in our industry; • the ability to successfully manage growth or implement growth strategies if the Bank is unable to identify attractive markets, locations or opportunities to expand in the future or if the Bank is unable to successfully integrate new branches, business lines or other growth opportunities into its existing operations; • competition with other banks and financial institutions, and companies outside of the banking industry, including those companies that have substantially greater access to capital and other resources; • the successful management of interest rate risk; • risks inherent in making loans such as repayment risks and fluctuating collateral values; • changes in general economic and business conditions in the Bank’s market area; • reliance on the Bank’s management team, including the ability to attract and retain key personnel; • changes in interest rates and interest rate policies; • maintaining capital levels adequate to support growth; • maintaining cost controls and asset qualities as new branches are opened or acquired; • demand, development and acceptance of new products and services; • deposit flows; • the Bank's ability to manage liquidity; • the cost and availability of secondary funding sources; • effects of the soundness of other financial institutions; • problems with technology utilized by the Bank; • changing trends in customer profiles and behavior; • geopolitical conditions, including acts or threats of terrorism, international hostilities, or actions taken by the U.S. or other governments in response to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the U.S. and abroad; • the Company's potential exposure to fraud, negligence, computer theft, and cyber-crime; • potential impact on us of existing and future legislation and regulations; • changes in accounting policies and banking and other law and regulations; and • other factors described in Item 1A., “Risk Factors,” in this annual report on Form 10-K.
Note 9 to the Consolidated Financial Statements provides a reconciliation between income tax expense computed using the federal statutory income tax rate and the Company’s actual income tax expense during 2023 and 2022. 34 Business Segments The Company has three reportable operating segments: community banking, marine lending and wealth management.
Note 9 to the Consolidated Financial Statements provides a reconciliation between income tax expense computed using the federal statutory income tax rate and the Company’s actual income tax expense during 2024 and 2023. Business Segments The Company has three reportable operating segments: community banking, marine lending and wealth management. See Note 27 to the Consolidated Financial Statements.
During 2023, the Company sold $32.1 million in mortgage loans on the secondary market, $51.7 million of loans from the commercial and consumer loan portfolios and $8.0 million in Small Business Association ("SBA") loans.
During 2024, the Company sold $59.0 million in mortgage loans on the secondary market and $14.3 million in Small Business Association ("SBA") loans. During 2023, the Company sold $32.1 million in mortgage loans on the secondary market, $51.7 million of loans from the commercial and consumer loan portfolios and $8.0 million in SBA loans.
The ability to dispose of available for sale securities prior to maturity provides management more options to react to future rate changes and provides more liquidity, when needed, to meet short-term obligations. The Company had net unrealized losses on available for sale securities of $22.8 million and $25.9 million at December 31, 2023 and 2022, respectively.
The ability to dispose of available for sale securities prior to maturity provides management more options to react to future rate changes and provides more liquidity, when needed, to meet short-term obligations. The Company had net unrealized losses on available for sale securities of $23.6 million and $22.8 million at December 31, 2024 and 2023, respectively.
Basic and diluted earnings per share were $2.66 and $4.17 for 2023 and 2022, respectively. Return on average assets (“ROA”) measures how efficiently the Company uses its assets to produce net income. Some issues reflected within this efficiency include the Company’s asset mix, funding sources, pricing, fee generation, and cost control.
Basic and diluted earnings per share were $4.32 and $2.66 for 2024 and 2023, respectively. Return on average assets (“ROA”) measures how efficiently the Company uses its assets to produce net income. Factors reflected within this efficiency include the Company’s asset mix, funding sources, pricing, fee generation, and cost control.
Reciprocal deposit accounts balances (included in total money market account and NOW account balances) increased from $59.5 million to $115.7 million at December 31, 2022 and December 31, 2023, respectively. The reciprocal deposits balance at December 31, 2023 and December 31, 2022 consists of money market and NOW accounts obtained through the ICS network.
Reciprocal deposit accounts balances (included in total money market account and NOW account balances) increased from $115.7 million to $152.0 million at December 31, 2023 and December 31, 2024, respectively. The reciprocal deposits balance at December 31, 2024 and December 31, 2023 consists of money market and NOW accounts obtained through the ICS network.
As of or for the Years Ended December 31, 2023 2022 2021 2020 2019 (dollars in thousands, except per share amounts) Income Statement Data: Interest and dividend income $ 83,128 $ 54,686 $ 42,676 $ 38,908 $ 35,454 Interest expense 32,837 5,473 1,677 3,281 4,239 Net interest income $ 50,291 $ 49,213 $ 40,999 $ 35,627 $ 31,215 Provision for credit losses 1,649 1,830 1,483 1,457 629 Net interest income after provision for credit losses $ 48,642 $ 47,383 $ 39,516 $ 34,170 $ 30,586 Noninterest income 14,745 13,345 11,320 8,579 7,759 Net revenue $ 63,387 $ 60,728 $ 50,836 $ 42,749 $ 38,345 Noninterest expenses 52,754 43,057 38,049 29,441 26,776 Income before income taxes $ 10,633 $ 17,671 $ 12,787 $ 13,308 $ 11,569 Applicable income taxes 1,276 3,150 1,766 2,136 1,810 Net Income $ 9,357 $ 14,521 $ 11,021 $ 11,172 $ 9,759 Performance Ratios: Return on average assets 0.54 % 1.02 % 0.90 % 1.11 % 1.18 % Return on average equity 9.05 % 14.06 % 10.28 % 11.03 % 10.60 % Shareholders’ equity to assets 5.94 % 6.29 % 8.46 % 9.30 % 10.98 % Dividend payout ratio 45.11 % 27.58 % 34.38 % 31.80 % 35.21 % Non-performing loans to total loans 0.40 % 0.19 % 0.28 % 0.57 % 0.34 % Non-performing assets to total assets 0.34 % 0.16 % 0.21 % 0.47 % 0.27 % Share and Per Share Data: Net income, basic $ 2.66 $ 4.17 $ 3.20 $ 3.27 $ 2.84 Net income, diluted 2.66 4.17 3.20 3.27 2.84 Cash dividends declared 1.20 1.15 1.10 1.04 1.00 Book value 30.78 29.15 31.93 30.86 28.08 Market price 30.00 35.95 34.65 29.50 31.05 Average shares outstanding, basic 3,523,547 3,482,368 3,440,080 3,417,543 3,438,410 Average shares outstanding, diluted 3,523,547 3,482,368 3,440,080 3,417,543 3,438,410 Balance Sheet Data: Total securities $ 147,011 $ 158,389 $ 193,370 $ 166,222 $ 166,200 Total loans 1,462,686 1,323,783 985,720 836,334 644,760 Total assets 1,825,597 1,616,717 1,303,038 1,130,152 877,320 Total deposits 1,506,322 1,264,075 1,177,235 1,013,087 771,544 Shareholders’ equity 108,379 101,729 110,280 105,074 96,326 23 MANAGEMENT’S STRATEGY The Company strives to be an outstanding financial institution in its market by building solid sustainable relationships with: (1) its customers, by providing highly personalized customer service, a network of conveniently placed branches and ATMs, a competitive variety of products/services and courteous, professional employees, (2) its employees, by providing generous benefits, a positive work environment, advancement opportunities and incentives to exceed expectations, (3) its communities, by participating in local concerns, providing monetary support, supporting employee volunteerism and providing employment opportunities, and (4) its shareholders, by providing sound profits and returns, sustainable growth, regular dividends and committing to our local, independent status.
As of or for the Years Ended December 31, 2024 2023 2022 2021 2020 (dollars in thousands, except per share amounts) Income Statement Data: Interest and dividend income $ 91,321 $ 83,093 $ 54,686 $ 42,676 $ 38,908 Interest expense 40,094 32,837 5,473 1,677 3,281 Net interest income $ 51,227 $ 50,256 $ 49,213 $ 40,999 $ 35,627 Provision for credit losses 2,551 1,649 1,830 1,483 1,457 Net interest income after provision for credit losses $ 48,676 $ 48,607 $ 47,383 $ 39,516 $ 34,170 Noninterest income 21,557 14,780 13,345 11,320 8,579 Net revenue $ 70,233 $ 63,387 $ 60,728 $ 50,836 $ 42,749 Noninterest expenses 51,332 52,754 43,057 38,049 29,441 Income before income taxes $ 18,901 $ 10,633 $ 17,671 $ 12,787 $ 13,308 Applicable income taxes 3,558 1,276 3,150 1,766 2,136 Net Income $ 15,343 $ 9,357 $ 14,521 $ 11,021 $ 11,172 Performance Ratios: Return on average assets 0.85 % 0.54 % 1.02 % 0.90 % 1.11 % Return on average equity 13.77 % 9.05 % 14.06 % 10.28 % 11.03 % Shareholders’ equity to assets 6.38 % 5.94 % 6.29 % 8.46 % 9.30 % Dividend payout ratio 28.01 % 45.11 % 27.58 % 34.38 % 31.80 % Non-performing loans to total loans 0.14 % 0.40 % 0.19 % 0.28 % 0.57 % Non-performing assets to total assets 0.14 % 0.34 % 0.16 % 0.21 % 0.47 % Share and Per Share Data: Net income, basic $ 4.32 $ 2.66 $ 4.17 $ 3.20 $ 3.27 Net income, diluted 4.32 2.66 4.17 3.20 3.27 Cash dividends declared 1.21 1.20 1.15 1.10 1.04 Book value 33.52 30.78 29.15 31.93 30.86 Market price 36.40 30.00 35.95 34.65 29.50 Average shares outstanding, basic 3,553,919 3,523,547 3,482,368 3,440,080 3,417,543 Average shares outstanding, diluted 3,553,919 3,523,547 3,482,368 3,440,080 3,417,543 Balance Sheet Data: Total securities $ 128,887 $ 147,011 $ 158,389 $ 193,370 $ 166,222 Total loans 1,467,049 1,462,686 1,323,783 985,720 836,334 Total assets 1,866,215 1,825,597 1,616,717 1,303,038 1,130,152 Total deposits 1,575,156 1,506,322 1,264,075 1,177,235 1,013,087 Shareholders’ equity 118,987 108,379 101,729 110,280 105,074 24 MANAGEMENT’S STRATEGY The Company strives to be an outstanding financial institution in its market by building solid sustainable relationships with: (1) its customers, by providing highly personalized customer service, a network of conveniently placed branches and ATMs, a competitive variety of products/services and courteous, professional employees, (2) its employees, by providing generous benefits, a positive work environment, advancement opportunities and incentives to exceed expectations, (3) its communities, by participating in local concerns, providing monetary support, supporting employee volunteerism and providing employment opportunities, and (4) its shareholders, by providing sound profits and returns, sustainable growth, regular dividends and committing to our local, independent status.
During 2022, the Company purchased 4,442 shares of its Common Stock under its stock repurchase program at an average price of $34.79. At December 31, 2023, and 2022, Management believes the Bank met all capital adequacy requirements to which it was subject.
During 2023, the Company purchased 8,531 shares of its Common Stock under its stock repurchase program at an average price of $35.34. At December 31, 2024, and 2023, Management believes the Bank met all capital adequacy requirements to which it was subject.
The effective tax rate is below the statutory rate of 21%, due primarily to tax credits on qualified affordable housing project investments as discussed in Note 25 to the Consolidated Financial Statements as well as qualified rehabilitation credits.
The effective tax rate is below the statutory rate of 21%, due primarily to the recognition of tax-exempt life insurance income, qualified rehabilitation credits and tax credits on qualified affordable housing project investments as discussed in Note 25 to the Consolidated Financial Statements.
Loan Portfolio The Company’s primary use of funds is supporting lending activities from which it derives the greatest amount of interest income. Gross loans net of net deferred costs and premiums were $1.46 billion and $1.32 billion at December 31, 2023 and 2022, respectively. This represents an increase of $138.8 million or 10.55% for 2023.
Loan Portfolio The Company’s primary use of funds is supporting lending activities from which it derives the greatest amount of interest income. Gross loans net of net deferred costs and premiums were $1.47 billion and $1.46 billion at December 31, 2024 and 2023, respectively. This represents an increase of $4.4 million or 0.30% for 2024.
This is an increase of $3.5 million when compared to the December 31, 2022 balance of $2.6 million. This increase resulted mostly from an increase in nonaccrual loans. Nonaccrual loans were $5.6 million at December 31, 2023 and $2.2 million at the end of 2022.
This is a decrease of $3.5 million when compared to the December 31, 2023 balance of $6.1 million. This decrease resulted mostly from a decrease in nonaccrual loans. Nonaccrual loans were $2.1 million at December 31, 2024 and $5.6 million at the end of 2023.
Pursuant to the Federal Reserve’s Small Bank Holding Company and Savings and Loan Holding Company Policy Statement, qualifying bank holding companies with total consolidated assets of less than $3 billion, such as the Company, are not subject to consolidated regulatory capital requirements. 44 Analysis of Bank Capital (dollars in thousands) December 31, 2023 December 31, 2022 Tier 1 Capital: Common stock $ 1,682 $ 1,682 Capital surplus 9,773 29,773 Retained earnings 144,151 111,759 Nonmortgage servicing assets (153 ) (684 ) Total Tier 1 capital $ 155,453 $ 142,530 Common equity tier 1 capital $ 155,453 $ 142,530 Tier 2 Capital: Allowable portion of allowance for credit losses and reserve for off-balance sheet commitments $ 13,472 Total Tier 2 capital $ 13,472 Total risk-based capital $ 168,925 Risk weighted assets $ 1,513,802 Capital Ratios: Common equity Tier 1 capital ratio 10.27 % n/a Tier 1 risk-based capital ratio 10.27 % n/a Total risk-based capital ratio 11.16 % n/a Tier 1 leverage ratio 8.48 % 9.15 % Note 15 to the Consolidated Financial Statements provides additional discussion and analysis of regulatory capital requirements.
Pursuant to the Federal Reserve’s Small Bank Holding Company and Savings and Loan Holding Company Policy Statement, qualifying bank holding companies with total consolidated assets of less than $3 billion, such as the Company, are not subject to consolidated regulatory capital requirements. 45 Analysis of Bank Capital (dollars in thousands) December 31, 2024 December 31, 2023 Tier 1 Capital: Common stock $ 1,682 $ 1,682 Capital surplus 9,773 9,773 Retained earnings 155,016 144,151 Nonmortgage servicing assets (326 ) (153 ) Total Tier 1 capital $ 166,145 $ 155,453 Common equity tier 1 capital $ 166,145 $ 155,453 Tier 2 Capital: Allowable portion of allowance for credit losses and reserve for off-balance sheet commitments $ 14,493 $ 13,472 Total Tier 2 capital $ 14,493 $ 13,472 Total risk-based capital $ 180,638 $ 168,925 Risk weighted assets $ 1,504,960 $ 1,513,802 Capital Ratios: Common equity Tier 1 capital ratio 11.04 % 10.27 % Tier 1 risk-based capital ratio 11.04 % 10.27 % Total risk-based capital ratio 12.00 % 11.16 % Tier 1 leverage ratio 8.79 % 8.48 % Note 15 to the Consolidated Financial Statements provides additional discussion and analysis of regulatory capital requirements.
The average rate on total interest-bearing deposits increased 200 basis points from 2022 to 2023. The Federal Reserve's interest rate increases beginning early 2022 and continuing into 2023 heightened interest rates paid on deposit accounts. In general, deposit pricing is done in response to monetary policy actions and yield curve changes.
The average rate on total interest-bearing deposits increased 54 basis points from 2023 to 2024. The Federal Reserve's interest rate increases began in early 2022, continued into 2023 and have remained heightened during 2024 impacting interest rates paid on deposit accounts. In general, deposit pricing is done in response to monetary policy actions and yield curve changes.
The Bank attempts to fund these loans through deposits gathered from local residents and businesses. The Bank prices its deposits by comparing alternative sources of funds and selecting the lowest cost available. When deposits are not adequate to fund asset growth, the Bank relies on borrowings, both short and long term.
The Bank prices its deposits by comparing alternative sources of funds and selecting the lowest cost available. When deposits are not adequate to fund asset growth, the Bank relies on borrowings, both short and long term.
As part of the sale, the Company sold its interest in marine vessel floor plan loans totaling $52.8 million and reduced its workforce associated with the marine lending division as it expects to cease accepting new marine lending business.
As part of the sale, the Company sold its interest in marine vessel floor plan loans totaling $52.8 million and reduced its workforce associated with the marine lending division as it ceased accepting new marine lending business. Subsequent to the sale of these assets, the Company retained ownership of marine vessel retail loans.
Income Taxes Income tax expense was $1.3 million and $3.2 million for the years ended December 31, 2023 and 2022, respectively. These amounts correspond to an effective tax rate of 12.00% and 17.83% for 2023 and 2022, respectively.
Income Taxes Income tax expense was $3.6 million and $1.3 million for the years ended December 31, 2024 and 2023, respectively. These amounts correspond to an effective tax rate of 18.82% and 12.00% for 2024 and 2023, respectively.
The Company’s net income was $9.4 million for the year ended December 31, 2023. 22 The following table presents selected financial data, which was derived from the Company’s audited financial statements for the periods indicated.
The Company’s net income was $15.3 million for the year ended December 31, 2024. 23 The following table presents selected financial data, which was derived from the Company’s audited financial statements for the periods indicated.
Maturity Distribution and Yields of Securities December 31, 2023 Due in one year or less Due after 1 through 5 years Due after 5 through 10 years Due after 10 years Total Securities available for sale: Obligations of U.S. government corporations and agencies — % 2.15 % 2.65 % — % 2.60 % Mortgage-backed securities — % — % 1.10 % 1.74 % 1.73 % Obligations of states and political subdivisions, taxable 3.57 % 2.93 % 3.01 % — % 3.10 % Subordinated debt — % — % 4.28 % — % — % Total taxable 3.57 % 2.69 % 2.55 % 1.74 % 1.92 % Obligations of states and political subdivisions, tax-exempt (1) — % — % 4.01 % — % — % Total 3.57 % 2.69 % 2.59 % 1.74 % 1.92 % 37 (1) Yields on tax-exempt securities have been computed on a tax-equivalent basis using a federal tax rate of 21%.
Maturity Distribution and Yields of Securities December 31, 2024 Due in one year or less Due after 1 through 5 years Due after 5 through 10 years Due after 10 years Total Securities available for sale: Obligations of U.S. government corporations and agencies — % 2.59 % 2.46 % — % 2.57 % Mortgage-backed securities — % — % 1.07 % 1.76 % 1.73 % Obligations of states and political subdivisions, taxable 3.42 % 2.85 % 2.79 % — % 2.96 % Subordinated debt — % — % 4.28 % — % 4.28 % Total taxable 3.42 % 2.65 % 2.60 % 1.76 % 1.90 % Obligations of states and political subdivisions, tax-exempt (1) — % 3.19 % — % — % 3.19 % Total 3.42 % 2.67 % 2.60 % 1.76 % 1.90 % (1) Yields on tax-exempt securities have been computed on a tax-equivalent basis using a federal tax rate of 21%.
The Company has a Dividend Investment Plan that allows participating shareholders to reinvest the dividends in Company stock. During 2023, the Company purchased 8,531 shares of its Common Stock under its stock repurchase program at an average price of $35.34.
The Company has a Dividend Investment Plan that allows participating shareholders to reinvest the dividends in Company stock. During 2024, the Company purchased 7,868 shares of its Common Stock under its stock repurchase program at an average price of $30.08.
The table titled “Nonperforming Assets and Credit Ratios” shows the amount of nonperforming assets and loans past due 90 days and accruing interest outstanding for the past two years.
Nonperforming and Other Assets Nonperforming assets consist of nonaccrual loans, loans past due 90 days and accruing interest, other real estate owned (foreclosed properties), and repossessed assets. The table titled “Nonperforming Assets and Credit Ratios” shows the amount of nonperforming assets and loans past due 90 days and accruing interest outstanding for the past two years.
Noninterest Expenses Total noninterest expenses were $52.8 million and $43.1 million during 2023 and 2022, respectively. This represents an increase of $9.7 million or 22.52% during 2023. The following table provides the components of noninterest expense for the twelve months ended December 31, 2023 and 2022, which are included within the respective Consolidated Statements of Income headings.
Noninterest Expenses Total noninterest expenses were $51.3 million and $52.8 million during 2024 and 2023, respectively. This represents a decrease of $1.4 million or 2.70% during 2024. The following table provides the components of noninterest expense for the twelve months ended December 31, 2024 and 2023, which are included within the respective Consolidated Statements of Income headings.
The Company’s senior management monitors the liquidity position regularly and attempts to maintain a position which utilizes available funds most efficiently. As a result of the Company’s management of liquid assets and the ability to generate liquidity through liability funding, management believes that the Company maintains overall liquidity sufficient to satisfy its depositors’ requirements and meet its customers’ credit needs.
As a result 46 of the Company’s management of liquid assets and the ability to generate liquidity through liability funding, management believes that the Company maintains overall liquidity sufficient to satisfy its depositors’ requirements and meet its customers’ credit needs.
The tax rate used to calculate the tax benefit was the federal statutory rate of 21%. The table titled “Tax-Equivalent Net Interest Income” reconciles net interest income to tax-equivalent net interest income, which is not a measurement under GAAP, for the years ended December 31, 2023 and 2022.
The table titled “Tax-Equivalent Net Interest Income” reconciles net interest income to tax-equivalent net interest income, which is not a measurement under GAAP, for the years ended December 31, 2024 and 2023.
Interest-bearing deposits, which include NOW accounts, money market accounts, regular savings accounts and time deposits, increased $284.4 million or 36.21% from $785.3 million at December 31, 2022 to $1.07 billion at December 31, 2023.
Interest-bearing deposits, which include NOW accounts, money market accounts, regular savings accounts and time deposits, increased $99.3 million, or 9.28%, from $1.07 billion at December 31, 2023 to $1.17 billion at December 31, 2024.
Net interest income is derived from the volume of earning assets and the rates earned on those assets as compared to the cost of funds. Total interest income was $83.1 million for 2023 and $54.7 million for 2022, which represents an increase of $28.4 million or 52.01% for 2023.
Net interest income is derived from the volume of earning assets and the rates earned on those assets as compared to the cost of funds. Total interest income was $91.3 million for 2024 and $83.1 million for 2023, which represents an increase of $8.2 million or 9.90% for 2024.
The table titled “Volume and Rate Analysis” provides information about the effect of changes in financial assets and liabilities and changes in rates on net interest income. Tax-equivalent net interest income increased $1.1 million during 2023.
The following table titled “Volume and Rate Analysis (Tax-Equivalent Basis)” provides information about the effect of changes in financial assets and liabilities and changes in rates on net interest income. Tax-equivalent net interest income increased $977 thousand during 2024.
(2) Interest and yields on loans include the amortization/accretion of origination costs/fees as well as any purchase premiums or discounts. 29 Tax-Equivalent Net Interest Income (dollars in thousands) Twelve Months Ended December 31, 2023 2022 (in thousands) GAAP Financial Measurements: Interest Income - Loans $ 75,520 $ 50,682 Interest Income - Securities and Other Interest-Earnings Assets 7,608 4,004 Interest Expense - Deposits 23,630 2,941 Interest Expense - Other Borrowings 9,207 2,532 Total Net Interest Income $ 50,291 $ 49,213 Non-GAAP Financial Measurements: Add: Tax Benefit on Tax-Exempt Interest Income - Loans (1) $ 104 $ 45 Add: Tax Benefit on Tax-Exempt Interest Income - Securities (1) 4 59 Total Tax Benefit on Tax-Exempt Interest Income $ 108 $ 104 Tax-Equivalent Net Interest Income $ 50,399 $ 49,317 (1) Tax benefit was calculated using the federal statutory tax rate of 21%.
(2) Interest and yields on loans include the amortization/accretion of origination costs/fees as well as any purchase premiums or discounts. 30 Tax-Equivalent Net Interest Income (dollars in thousands) Twelve Months Ended December 31, 2024 2023 (in thousands) GAAP Financial Measurements: Interest Income - Loans $ 81,779 $ 75,520 Interest Income - Securities and Other Interest-Earnings Assets 9,542 7,573 Interest Expense - Deposits 31,854 23,630 Interest Expense - Other Borrowings 8,240 9,207 Total Net Interest Income $ 51,227 $ 50,256 Non-GAAP Financial Measurements: Add: Tax Benefit on Tax-Exempt Interest Income - Loans (1) $ 110 $ 104 Add: Tax Benefit on Tax-Exempt Interest Income - Securities (1) 4 4 Total Tax Benefit on Tax-Exempt Interest Income $ 114 $ 108 Tax-Equivalent Net Interest Income $ 51,341 $ 50,364 (1) Tax benefit was calculated using the federal statutory tax rate of 21%.
The following paragraphs provide information about activities which are included within the respective Consolidated Statements of Income headings. Variances that the Company believes require explanation are discussed below the table.
The following table provides the components of noninterest income for the twelve months ended December 31, 2024 and 2023, which are included within the respective Consolidated Statements of Income headings. The following paragraphs provide information about activities which are included within the respective Consolidated Statements of Income headings. Variances that the Company believes require explanation are discussed below the table.
During 2023, one of the Company's rehabilitation tax credit investments was finalized and the total amount of credits to be received was determined and certified. The effective tax rate is also impacted by tax-exempt income on investment securities and loans.
During both 2024 and 2023, qualified rehabilitation projects were completed and the corresponding tax credits were finalized with the total amount of credits to be received determined and certified. The effective tax rate is also impacted by tax-exempt income on investment securities and loans.
Additional information on the purpose and the methods for measuring the allowance for credit losses on loans are discussed in the Critical Accounting Policies section above. Charged-off loans were $741 thousand and $659 thousand for 2023 and 2022, respectively. Recoveries were $298 thousand and $1.3 million for 2023 and 2022, respectively. Net charge-offs were $443 thousand for 2023.
Additional information on the purpose and the methods for measuring the allowance for credit losses on loans is discussed in the Critical Accounting Policies section above. Charged-off loans were $2.8 million and $741 thousand for 2024 and 2023, respectively. Recoveries were $853 thousand and $298 thousand for 2024 and 2023, respectively.
Officers in Categories A through F have lesser authorities and with approval of an Executive officer may extend loans to borrowers with exposure of $5.0 million on a secured basis and $3.0 million unsecured.
Consumer Central Lenders can co-approve consumer, home equity lines of credit and home equity loan requests up to their stated authorities. Officers in Categories A through F have lesser authorities and with approval of an Executive officer may extend loans to borrowers with exposure of $5.0 million on a secured basis and $3.0 million unsecured.
Our common stock’s book value per share increased $1.63 or 5.60% to $30.78 per share at December 31, 2023 from $29.15 per share at December 31, 2022. During 2023, the Company paid $1.20 per share in dividends as compared to $1.15 per share for 2022.
Our common stock’s book value per share increased $2.74, or 8.90%, to $33.52 per share at December 31, 2024 from $30.78 per share at December 31, 2023. During 2024, the Company paid $1.21 per share in dividends as compared to $1.20 per share for 2023.
The difference between the amount of other real estate owned and the settlement proceeds is recognized as a gain or loss on the sale of other real estate owned.
The difference between the amount of other real estate owned and the settlement proceeds is recognized as a gain or loss on the sale of other real estate owned. A net gain of $7 thousand was recognized on the sale of other real estate owned during the twelve months ended December 31, 2023.
At December 31, 2023, the Company had total assets of $1.83 billion, net loans of $1.45 billion, total deposits of $1.51 billion and shareholders’ equity of $108.4 million.
At December 31, 2024, the Company had total assets of $1.87 billion, net loans of $1.45 billion, total deposits of $1.58 billion and shareholders’ equity of $119.0 million.
The ROE for the Company was 9.05% and 14.06% for 2023 and 2022, respectively. Net Interest Income Net interest income, the difference between total interest income and total interest expense, is the Company’s primary source of earnings. Net interest income was $50.3 million for 2023 and $49.2 million for 2022, which represents an increase of $1.1 million or 2.19%.
Net Interest Income Net interest income, the difference between total interest income and total interest expense, is the Company’s primary source of earnings. Net interest income was $51.2 million for 2024 and $50.3 million for 2023, which represents an increase of $971 thousand or 1.93%.
The gross amount of interest income that would have been recognized on nonaccrual loans was $140 thousand for 2023 and $93 thousand for 2022. None of this interest income was included in net income for 2023 or 2022. A total of 13 loans totaling $4.1 million were placed on nonaccrual during 2023.
The gross amount of interest income that would have been recognized on nonaccrual loans was $81 thousand for 2024 and $140 thousand for 2023. None of this interest income was included in net income for 2024 or 2023.
OPERATING STRATEGY The Bank is a locally owned and managed financial institution. This allows the Bank to be flexible and responsive in the products and services it offers. The Bank grows primarily by lending funds to local residents and businesses at a competitive price that reflects the inherent risk of lending.
This operating strategy allows the Bank to be flexible and responsive in the products and services it offers and to further grow by lending funds to local residents and businesses at a competitive price that reflects the inherent risk of lending. The Bank strives to fund these loans through deposits gathered from local residents and businesses.
Nonperforming Assets and Credit Ratios (dollars in thousands) December 31, 2023 2022 Nonaccrual loans $ 5,645 $ 2,162 Loans past due 90 days and accruing interest 181 318 Other real estate owned and repossessed assets 304 108 Total nonperforming assets $ 6,130 $ 2,588 Allowance for credit losses on loans $ 14,493 $ 11,218 Gross loans $ 1,462,686 $ 1,323,783 Allowance for credit losses on loans to nonperforming assets 236 % 433 % Allowance for credit losses on loans to total loans 0.99 % 0.85 % Allowance for credit losses on loans to nonaccrual loans 257 % 519 % Nonaccrual loans to total loans 0.40 % 0.19 % Non-performing assets to period end loans, other real estate owned and repossessed assets 0.42 % 0.20 % Other potential problem loans are defined as performing loans that possess certain risks that management has identified that could result in the loans not being repaid in accordance with their terms.
There were two loan modifications to borrowers experiencing financial difficulty totaling $355 thousand during the year ended December 31, 2023 while no loans were modified during 2024. 41 Nonperforming Assets and Credit Ratios (dollars in thousands) December 31, 2024 2023 Nonaccrual loans $ 2,072 $ 5,645 Loans past due 90 days and accruing interest — 181 Other real estate owned and repossessed assets 514 304 Total nonperforming assets $ 2,586 $ 6,130 Allowance for credit losses on loans $ 15,027 $ 14,493 Gross loans $ 1,467,049 $ 1,462,686 Allowance for credit losses on loans to nonperforming assets 581 % 236 % Allowance for credit losses on loans to total loans 1.02 % 0.99 % Allowance for credit losses on loans to nonaccrual loans 725 % 257 % Nonaccrual loans to total loans 0.14 % 0.40 % Non-performing assets to period end loans, other real estate owned and repossessed assets 0.18 % 0.42 % Other potential problem loans are defined as performing loans that possess certain risks that management has identified that could result in the loans not being repaid in accordance with their terms.
Certificates of Deposit and Other Time Deposits Otherwise Uninsured (dollars in thousands) Within Three Months Three to Six Months Six to Twelve Months Over One Year Total Percent of Total Deposits December 31, 2023 $ 27,686 $ 33,392 $ 44,972 $ 130 $ 106,180 7.05 % CAPITAL RESOURCES Total shareholders’ equity on December 31, 2023 was $108.4 million, reflecting a percentage of total assets of 5.94% as compared to $101.7 million and 6.29% at December 31, 2022.
Certificates of Deposit and Other Time Deposits Otherwise Uninsured (dollars in thousands) Within Three Months Three to Six Months Six to Twelve Months Over One Year Total Percent of Total Deposits December 31, 2024 $ 36,881 $ 42,233 $ 45,898 $ 4,520 $ 129,532 8.22 % 44 CAPITAL RESOURCES Total shareholders’ equity on December 31, 2024 was $119.0 million, reflecting a percentage of total assets of 6.38% as compared to $108.4 million and 5.94% at December 31, 2023.
The average balance of non-maturity interest-bearing deposits increased $29.1 million or 4.65% from $624.3 million during 2022 to $653.3 million in 2023. The Company also actively pursued time deposits during 2023 adding $210.2 million, or 28.03%, in average balances, primarily in amounts less than $250,000.
The average balance of non-maturity interest-bearing deposits increased $4.9 million or 0.75% from $653.3 million during 2023 to $658.2 million in 2024. The Company also actively pursued time deposits during 2024 adding $94.1 million, or 28.01%, in average balances, primarily in amounts less than $250,000. These time deposits were obtained through pricing and customer outreach efforts.
Because of these uncertainties, actual future results may be materially different from the results indicated by these forward looking statements. In addition, past results of operations do not necessarily indicate future results. 27 RESULTS OF OPERATIONS Net Income Net income for 2023 was $9.4 million, a decrease of $5.2 million or 35.56% from 2022’s net income of $14.5 million.
Because of these uncertainties, actual future results may be materially different from the results indicated by these forward looking statements. In addition, past results of operations do not necessarily indicate future results. 28 RESULTS OF OPERATIONS Net Income Net income for 2024 was $15.3 million, an increase of $6.0 million or 63.97% from 2023’s net income of $9.4 million.
Maturities of Certificates of Deposit and Other Time Deposits of $250,000 and Greater (dollars in thousands) Within Three Months Three to Six Months Six to Twelve Months Over One Year Total Percent of Total Deposits December 31, 2023 $ 40,372 $ 44,333 $ 70,761 $ 380 $ 155,846 10.35 % 42 The table titled “Certificates of Deposit and Other Time Deposits Otherwise Uninsured" shows the balances of certificates of deposit that were in excess of the FDIC insurance limit at December 31, 2023.
Maturities of Certificates of Deposit and Other Time Deposits of $250,000 and Greater (dollars in thousands) Within Three Months Three to Six Months Six to Twelve Months Over One Year Total Percent of Total Deposits December 31, 2024 $ 48,631 $ 64,733 $ 72,898 $ 9,520 $ 195,782 12.43 % The table titled “Certificates of Deposit and Other Time Deposits Otherwise Uninsured" shows the balances of certificates of deposit that were in excess of the FDIC insurance limit at December 31, 2024.
Note 1 to the Consolidated Financial Statements presented in Item 8, Financial Statements and Supplementary Data, of the 2023 Form 10-K, provides additional information concerning the determination of the allowance for credit losses on loans. 26 FORWARD LOOKING STATEMENTS The Company makes forward looking statements in this report that are subject to risks and uncertainties.
Note 1 to the Consolidated Financial Statements presented in Item 8, Financial Statements and Supplementary Data, of the 2024 Form 10-K, provides additional information concerning the determination of the allowance for credit losses on loans. NON-GAAP FINANCIAL MEASURES This report refers to certain financial measures that are computed under a basis other than GAAP ("non-GAAP").
The total amount maturing within one year is $106.1 million or 99.88% of the total amount outstanding.
The total amount maturing within one year is $186.3 million, or 95.14%, of the total amount outstanding.
At December 31, 2022, the Bank was a qualifying institution and elected to utilize the CBLR to measure capital adequacy. As such, the related amounts and ratios for December 31, 2022, are presented below using the CLBR.
At December 31, 2022, the Bank was a qualifying institution and elected to utilize the CBLR to measure capital adequacy. During 2023, the Bank fell below the minimum ratio of 9% and therefore, the amounts and ratios at December 31, 2024 and 2023 are presented using the risk-based capital framework and not the CLBR.
Average Deposits and Rates Paid (dollars in thousands) Years Ended December 31, 2023 2022 Amount Rate Amount Rate Noninterest-bearing $ 442,539 $ 485,061 Interest-bearing: NOW accounts 244,277 2.14 % 173,843 0.38 % Money market accounts 257,496 1.74 % 270,725 0.43 % Regular savings accounts 151,556 0.12 % 179,709 0.07 % Time deposits: $250,000 and more 116,077 4.10 % 62,757 0.89 % Less than $250,000 219,809 4.08 % 62,907 0.69 % Total interest-bearing $ 989,215 2.39 % $ 749,941 0.39 % Total deposits $ 1,431,754 $ 1,235,002 Noninterest-bearing demand deposits, which are comprised of checking accounts, decreased $42.1 million or 8.80% from $478.8 million at December 31, 2022 to $436.6 million at December 31, 2023.
Average Deposits and Rates Paid (dollars in thousands) Years Ended December 31, 2024 2023 Amount Rate Amount Rate Noninterest-bearing $ 412,646 $ 442,539 Interest-bearing: NOW accounts 259,372 2.35 % 244,277 2.14 % Money market accounts 263,960 2.27 % 257,496 1.74 % Regular savings accounts 134,893 0.12 % 151,556 0.12 % Time deposits: $250,000 and more 153,398 4.73 % 116,077 4.10 % Less than $250,000 276,580 4.47 % 219,809 4.08 % Total interest-bearing $ 1,088,203 2.93 % $ 989,215 2.39 % Total deposits $ 1,500,849 $ 1,431,754 43 Noninterest-bearing demand deposits, which are comprised of checking accounts, decreased $30.4 million, or 6.97%, from $436.6 million at December 31, 2023 to $406.2 million at December 31, 2024.
Subsequent to the sale of these assets, the Company retained ownership of marine vessel retail loans, which had a balance of $251.2 million as of December 31, 2023. At present, the Company expects to hold the retained outstanding loans until they are ultimately repaid.
Subsequent to the sale of these assets, the Company retained ownership of approximately $260.5 million of marine vessel retail loans which continue to constitute a significant portion of the Company's assets, revenues, and earnings. At present, the Company expects to hold the retained outstanding loans until they are ultimately repaid.
The Company had 241 full-time equivalent employees (FTEs) at both December 31, 2022 and December 31, 2023. As part of the sale of the marine finance assets during the third quarter, the Company reduced its workforce associated with the marine lending division as it expects to cease accepting new marine lending business.
As part of the sale of the marine finance assets during the third quarter of 2023, the Company reduced its workforce associated with the marine lending division and ceased accepting new marine lending business.
In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of the transactions would be the same, the timing of events that would impact the transactions could change.
A variety of factors could affect the ultimate value that is obtained when earning income, recognizing an expense, recovering an asset or relieving a liability. In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of the transactions would be the same, the timing of events that would impact the transactions could change.
The ratio of net loans to deposits decreased during the year from 104.72% to 97.10% at December 31, 2022 and December 31, 2023, respectively. Loans secured by real estate were $1.04 billion, or 71.51%, and $928.3 million, or 70.52%, of total loans at December 31, 2023 and 2022, respectively. This represents an increase of $112.3 million or 12.10% for 2023.
The ratio of gross loans, net of deferred costs and premiums, to deposits decreased during the year from 97.10% to 93.14% at December 31, 2023 and December 31, 2024, respectively. Loans secured by real estate were $1.10 billion, or 75.10%, and $1.04 billion, or 71.51%, of total loans at December 31, 2024 and 2023, respectively.
Consumer installment loans were $42.4 million, or 2.92%, and $44.8 million, or 3.41%, of total loans at December 31, 2023 and 2022, respectively. This represents an decrease of $2.4 million or 5.40% for 2023. Commercial and industrial loans were $107.8 million, or 7.41%, and $99.6 million, or 7.57%, of total loans at December 31, 2023 and 2022, respectively.
This represents an increase of $56.3 million, or 5.41%, for 2024. Consumer installment loans were $31.0 million, or 2.12%, and $42.4 million, or 2.92%, of total loans at December 31, 2024 and 2023, respectively. This represents a decrease of $11.4 million, or 26.88%, for 2024.
The table titled “Maturities of Certificates of Deposit and Other Time Deposits of $250,000 and Greater” shows the amount of certificates of deposit of $250,000 and more maturing within the time periods indicated at December 31, 2023. The total amount maturing within one year is $155.5 million or 99.76% of the total amount outstanding.
Core deposits totaled $1.30 billion, or 82.49%, and $1.26 billion, or 85.54%, of total deposits at December 31, 2024 and 2023, respectively. The table titled “Maturities of Certificates of Deposit and Other Time Deposits of $250,000 and Greater” shows the amount of certificates of deposit of $250,000 and more maturing within the time periods indicated at December 31, 2024.
Total interest expense was $32.8 million for 2023 and $5.5 million for 2022, which represents an increase of $27.4 million or 499.98% in 2023. The increase in total interest income, total interest expense and net interest income during 2023 was driven by the growth in interest-earning assets, interest-bearing liabilities and the rising interest rate environment.
Total interest expense was $40.1 million for 2024 and $32.8 million for 2023, which represents an increase of $7.3 million or 22.10% in 2024. The increase in total interest income, total interest expense and net interest income during 2024 was driven by higher rates, growth in interest-bearing liabilities and, to a lesser extent, growth in interest-earning assets.
Total capital is comprised of Tier 1 capital plus the allowable portion of the allowance for loan losses and any excess trust preferred securities that do not qualify as Tier 1 capital. 43 Effective January 1, 2015, the Federal Reserve issued final risk-based capital rules to align with the Basel III regulatory capital framework and meet certain requirements of the Dodd-Frank Act.
Effective January 1, 2015, the Federal Reserve issued final risk-based capital rules to align with the Basel III regulatory capital framework and meet certain requirements of the Dodd-Frank Act.
The net interest margin was 2.96% for 2023 and 3.68% for 2022. The net interest margin is calculated by dividing tax-equivalent net interest income by total average earnings assets. Tax-equivalent net interest income is calculated by adding the tax benefit on certain securities and loans, whose interest is tax-exempt, to total interest income then subtracting total interest expense.
Tax-equivalent net interest income is calculated by adding the tax benefit on certain securities and loans, whose interest is tax-exempt, to total interest income then subtracting total interest expense. The tax rate used to calculate the tax benefit was the federal statutory rate of 21%.
Three Executive officers may combine to approve loan requests to borrowers with credit exposure up to $15.0 million on a secured basis and $9.0 million unsecured. Consumer Central Lenders can co-approve consumer, home equity lines of credit and home equity loan requests up to their stated authorities.
Three Executive officers may combine to approve loan requests to borrowers with credit exposure up to $15.0 million on a secured basis and $9.0 million unsecured. Consumer Central Lenders are individual lenders who have been assigned to an Approval Category (A through F) based on their level of experience and job function.
The calculation of the efficiency ratio for the twelve months ended December 31, 2023 and 2022 was as follows: December 31, 2023 2022 (in thousands) Summary of Operating Results: Noninterest expenses $ 52,754 $ 43,057 Less: (Gain) on other real estate owned (7 ) — Adjusted noninterest expenses $ 52,761 $ 43,057 Net interest income $ 50,291 $ 49,213 Noninterest income $ 14,745 $ 13,345 Less: (Loss) on sales of securities — (737 ) Less: Gain on the sale of marine finance assets 435 — Less: Gain (loss) on the sale and disposal of premises and equipment 14 (11 ) Adjusted noninterest income $ 14,296 $ 14,093 Tax equivalent adjustment (1) 108 104 Total net interest income and noninterest income, adjusted $ 64,695 $ 63,410 Efficiency ratio 81.55 % 67.90 % (1) Includes tax-equivalent adjustments on loans and securities using the federal statutory tax rate of 21%.
The Company calculates and reviews this ratio as a means of evaluating operational efficiency. 35 The calculation of the efficiency ratio for the twelve months ended December 31, 2024 and 2023 was as follows: December 31, 2024 2023 (in thousands) Summary of Operating Results: Noninterest expenses (GAAP) $ 51,332 $ 52,754 Less: Loss (Gain) on other real estate owned and repossessed assets 204 (7 ) Adjusted noninterest expenses (non-GAAP) $ 51,128 $ 52,761 Net interest income $ 51,227 $ 50,256 Noninterest income (GAAP) $ 21,557 $ 14,780 Less: Gain on the sale of marine finance assets — 435 Less: Gain on the sale and disposal of premises and equipment 3,863 14 Less: Life insurance proceeds 935 — Adjusted noninterest income (non-GAAP) $ 16,759 $ 14,331 Tax equivalent adjustment (1) 114 108 Total net interest income and noninterest income, adjusted (non-GAAP) $ 68,100 $ 64,695 Efficiency ratio 75.08 % 81.55 % (1) Includes tax-equivalent adjustments on loans and securities using the federal statutory tax rate of 21%.
The tax-equivalent yield on earning assets increased 81 basis points from 2022 to 2023. The tax-equivalent yield on securities increased 41 basis points from 2022 to 2023. The tax-equivalent yield on loans increased 79 basis points from 2022 to 2023. The increase in the tax-equivalent yield on earning assets resulted mostly from the increase in the tax-equivalent yield on loans.
The tax-equivalent yield on earning assets increased 45 basis points from 2023 to 2024. The tax-equivalent yield on securities increased 13 basis points from 2023 to 2024. The tax-equivalent yield on loans increased 33 basis points from 2023 to 2024.
Total money market account balances decreased $1.7 million or 0.62% from $265.3 million at December 31, 2022 to $263.6 million at December 31, 2023 and regular savings accounts decreased $33.5 million or 19.39% from $173.0 million at December 31, 2022 to $139.5 million at December 31, 2023.
Total money market account balances increased $5.5 million, or 2.08%, from $263.6 million at December 31, 2023 to $269.1 million at December 31, 2024 and regular savings accounts decreased $8.1 million, or 5.79%, from $139.5 million at December 31, 2023 to $131.4 million at December 31, 2024.
At December 31, 2023 and 2022, the Company had remaining credit availability in the amounts of $169.6 million and $105.7 million, respectively, with the Federal Home Loan Bank of Atlanta. The Company also had unused lines of credit with financial institutions of $78.0 million at December 31, 2023 and 2022.
The Company also had unused lines of credit with financial institutions of $78.0 million at December 31, 2024 and 2023.
The table titled “Maturity Schedule of Selected Loans” shows the different loan categories and the period during which they mature. For loans maturing in more than one year, the table also shows a breakdown between fixed rate loans and floating rate loans. The table indicates that $567.1 million or 38.97% of the loan portfolio matures within five years.
At present, the Company expects to hold the retained outstanding loans until they are ultimately repaid. The table titled “Maturity Schedule of Selected Loans” shows the various loan categories and the period during which they mature. For loans maturing in more than one year, the table also shows a breakdown between fixed rate loans and floating rate loans.
The provision for credit losses in 2023 reflects loan growth during the year, largely in the residential and commercial real estate portfolios. Net charge-offs during 2023 totaled $443 thousand. The provision for loan losses in 2022 reflects loan growth in the portfolio partially offset by net recoveries of $601 thousand during 2022.
The provision for credit losses in 2023 reflects loan growth during the year, largely in the residential and commercial real estate portfolios. Net charge-offs during 2023 totaled $443 thousand. The Company is committed to maintaining an allowance that it believes will adequately absorb the current expected losses in the loan portfolio.
The net increase in tax-equivalent net interest income during 2023 is comprised of an increase due to volume of $6.7 million and a decrease due to rate of $5.6 million. The increase in tax-equivalent net interest income during 2023 was largely affected by the increased volume of taxable loans, as well as increases in rates earned from interest-earning assets.
The net increase in tax-equivalent net interest income during 2024 is comprised of an increase due to rate of $3.5 million and a decrease due to volume of $2.6 million.