Biggest changeThe 20 Company’s average balances, fully tax equivalent interest income and interest expense, and rates earned or paid for major balance sheet categories are set forth in the following table (dollars in thousands): Year Ended Year Ended Year Ended December 31, 2023 December 31, 2022 December 31, 2021 Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Interest-bearing deposits $ 82,640 $ 5,107 6.18 % $ 56,517 $ 492 0.87 % $ 268,523 $ 357 0.13 % Federal funds sold 8,299 419 5.05 % 5,772 113 1.96 % 1,335 — 0.03 % Certificates of deposit investments 1,822 98 5.37 % 1,756 37 2.10 % 2,606 56 2.13 % Investment securities Taxable 964,898 24,307 2.52 % 1,053,511 20,595 1.95 % 923,600 15,598 1.69 % Tax-exempt (Municipals)(TE)(1) 276,417 9,889 3.58 % 328,832 11,121 3.38 % 299,833 9,264 3.09 % Loans (TE)(1)(2)(3) 5,079,949 263,406 5.19 % 4,518,566 186,697 4.13 % 3,778,174 160,362 4.24 % Total earning assets 6,414,025 303,226 4.73 % 5,964,954 219,055 3.67 % 5,274,071 185,637 3.51 % Cash and due from banks 133,237 123,306 95,902 Premises and equipment 94,897 88,744 79,913 Other assets 520,944 439,545 333,115 Allowance for credit losses (62,878 ) (58,876 ) (53,188 ) Total assets $ 7,100,225 $ 6,557,673 $ 5,729,813 Liabilities and stockholders' equity Deposits: Demand deposits, interest-bearing $ 2,618,452 47,939 1.83 % $ 2,598,480 13,709 0.53 % $ 2,217,281 4,258 0.19 % Savings deposits 663,760 739 0.11 % 666,334 570 0.09 % 611,379 487 0.08 % Time deposits 961,162 28,616 2.98 % 655,240 4,534 0.69 % 671,056 4,292 0.64 % Total interest-bearing deposits 4,243,374 77,294 1.82 % 3,920,054 18,813 0.48 % 3,499,716 9,037 0.26 % Securities sold under agreements to repurchase 225,307 6,565 2.91 % 202,242 1,795 0.89 % 173,762 231 0.13 % FHLB advances 462,197 16,779 3.63 % 276,401 6,184 2.24 % 107,518 1,514 1.41 % Federal funds purchased 192 10 5.21 % 481 9 2 % — — — Subordinated debt 99,638 4,196 4.18 % 94,471 3,945 4.18 % 94,321 3,939 4.18 % Junior subordinated debentures 21,337 1,859 8.87 % 19,275 868 4.50 % 19,105 541 2.83 % Other debt — — — % 14 — — % — — — % Total borrowings 808,671 29,409 3.64 % 592,884 12,801 2.16 % 394,706 6,225 1.58 % Total interest-bearing liabilities 5,052,045 106,703 2.11 % 4,512,938 31,614 0.70 % 3,894,422 15,262 0.39 % Demand deposits 1,312,023 1,356,912 1,164,877 Other liabilities 53,838 46,811 56,388 Stockholders’ equity 682,319 641,012 614,126 Total liabilities and stockholders' equity $ 7,100,225 $ 6,557,673 $ 5,729,813 Net interest income $ 196,523 $ 187,441 $ 170,375 Net interest spread 2.62 % 2.97 % 3.12 % Impact of non-interest-bearing funds 0.43 % 0.16 % 0.09 % TE net yield on interest-earning assets 3.05 % 3.13 % 3.21 % (1) Tax-exempt income is shown on a fully tax equivalent basis.
Biggest changeThe Company’s 19 average balances, fully tax equivalent interest income and interest expense, and rates earned or paid for major balance sheet categories are set forth in the following table (dollars in thousands): Year Ended Year Ended Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Interest-bearing deposits $ 145,502 $ 7,900 5.42 % $ 82,640 $ 5,107 6.18 % $ 56,517 $ 492 0.87 % Federal funds sold 297 53 18.00 % 8,299 419 5.05 % 5,772 113 1.96 % Certificates of deposit investments 3,053 144 4.71 % 1,822 98 5.37 % 1,756 37 2.10 % Investment securities Taxable 879,221 21,510 2.42 % 964,898 24,307 2.52 % 1,053,511 20,595 1.95 % Tax-exempt (Municipals)(TE)(1) 273,995 9,574 3.49 % 276,417 9,889 3.58 % 328,832 11,121 3.38 % Loans (TE)(1)(2)(3) 5,558,527 321,498 5.78 % 5,079,949 263,406 5.19 % 4,518,566 186,697 4.13 % Total earning assets 6,860,595 360,679 5.25 % 6,414,025 303,226 4.73 % 5,964,954 219,055 3.67 % Cash and due from banks 98,932 133,237 123,306 Premises and equipment 101,529 94,897 88,744 Other assets 603,998 520,944 439,545 Allowance for credit losses (68,805 ) (62,878 ) (58,876 ) Total assets $ 7,596,249 $ 7,100,225 $ 6,557,673 Liabilities and stockholders' equity Deposits: Demand deposits, interest-bearing $ 3,040,397 67,999 2.24 % $ 2,618,452 47,939 1.83 % $ 2,598,480 13,709 0.53 % Savings deposits 675,622 810 0.12 % 663,760 739 0.11 % 666,334 570 0.09 % Time deposits 1,019,629 38,110 3.74 % 961,162 28,616 2.98 % 655,240 4,534 0.69 % Total interest-bearing deposits 4,735,648 106,919 2.26 % 4,243,374 77,294 1.82 % 3,920,054 18,813 0.48 % Securities sold under agreements to repurchase 221,789 6,448 2.91 % 225,307 6,565 2.91 % 202,242 1,795 0.89 % FHLB advances 239,949 8,673 3.61 % 462,197 16,779 3.63 % 276,401 6,184 2.24 % Federal funds purchased — 1 — % 192 10 5 % 481 9 1.87 % Subordinated debt 99,313 4,454 4.48 % 99,638 4,196 4.18 % 94,471 3,945 4.18 % Junior subordinated debentures 24,168 2,156 8.92 % 21,337 1,859 8.87 % 19,275 868 4.50 % Other debt 1 — — % — — — % 14 — — % Total borrowings 585,220 21,732 3.71 % 808,671 29,409 3.64 % 592,884 12,801 2.16 % Total interest-bearing liabilities 5,320,868 128,651 2.42 % 5,052,045 106,703 2.11 % 4,512,938 31,614 0.70 % Demand deposits 1,407,537 1,312,023 1,356,912 Other liabilities 50,665 53,838 46,811 Stockholders’ equity 817,179 682,319 641,012 Total liabilities and stockholders' equity $ 7,596,249 $ 7,100,225 $ 6,557,673 Net interest income $ 231,791 $ 196,523 $ 187,441 Net interest spread 2.83 % 2.62 % 2.97 % Impact of non-interest-bearing funds 0.51 % 0.43 % 0.16 % TE net yield on interest-earning assets 3.34 % 3.05 % 3.13 % (1) Tax-exempt income is shown on a fully tax equivalent basis.
Adjustments to historical loss information are made for relevant factors to each pool including merger & acquisition activity, economic conditions, changes in policies, procedures & underwriting, and concentrations. The Company estimates the appropriate level of allowance for credit losses for impaired loans by evaluating them separately.
Adjustments to historical loss information are made for relevant factors to each pool including merger and acquisition activity, economic conditions, changes in policies, procedures and underwriting, and concentrations. The Company estimates the appropriate level of allowance for credit losses for impaired loans by evaluating them separately.
The Company may also redeem the Notes at any time, including prior to October 15, 2025, at the Company’s option, in whole but not in part, if: (i) a change or prospective change in law occurs that could prevent the Company from deducting interest payable on the Notes for U.S. federal income tax purposes; (ii) a subsequent event occurs that could preclude the Notes from being recognized as Tier 2 capital for regulatory capital purposes; or (iii) the Company is required to register as an investment company under the Investment Company Act of 1940, as amended; in each case, at a redemption price equal to 100% of the principal amount of the Notes plus any accrued and unpaid interest to but excluding the redemption date.
The Company may also redeem the Notes at any time, including prior to October 15, 2025, at the Company’s option, in whole but not in part, if: (i) a change or prospective 31 change in law occurs that could prevent the Company from deducting interest payable on the Notes for U.S. federal income tax purposes; (ii) a subsequent event occurs that could preclude the Notes from being recognized as Tier 2 capital for regulatory capital purposes; or (iii) the Company is required to register as an investment company under the Investment Company Act of 1940, as amended; in each case, at a redemption price equal to 100% of the principal amount of the Notes plus any accrued and unpaid interest to but excluding the redemption date.
For the Years Ended December 31, 2023, 2022, and 2021 Overview This overview of management’s discussion and analysis highlights selected information in this document and may not contain all the information that is important to you. For a more complete understanding of trends, events, commitments, uncertainties, liquidity, capital resources, and critical accounting estimates, you should carefully read this entire document.
For the Years Ended December 31, 2024, 2023, and 2022 Overview This overview of management’s discussion and analysis highlights selected information in this document and may not contain all the information that is important to you. For a more complete understanding of trends, events, commitments, uncertainties, liquidity, capital resources, and critical accounting estimates, you should carefully read this entire document.
As a result of the Company’s acquisition activity, goodwill, an intangible asset with an indefinite life, is reflected on the balance sheets. Goodwill is evaluated for impairment annually, unless there are factors present that indicate a potential impairment, in which case, the goodwill impairment test is performed more frequently than annually. 19 Fair Value Measurements.
As a result of the Company’s acquisition activity, goodwill, an intangible asset with an indefinite life, is reflected on the consolidated balance sheets. Goodwill is evaluated for impairment annually, unless there are factors present that indicate a potential impairment, in which case, the goodwill impairment test is performed more frequently than annually. Fair Value Measurements.
In total cash and cash equivalents decreased by $9.4 million from year-end 2022. For the year ended December 31, 2022, net cash of $65.8 million was provided from operating activities, $178.7 million was used in investing activities, and $96.7 million was provided by financing activities. In total cash and cash equivalents decreased by $16.2 million from year-end 2021.
For the year ended December 31, 2022, net cash of $65.8 million was provided from operating activities, $178.7 million was used in investing activities, and $96.7 million was provided by financing activities. In total cash and cash equivalents decreased by $16.2 million from year-end 2021.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis are intended to provide a better understanding of the consolidated financial condition and results of operations of the Company and its subsidiaries for the years ended December 31, 2023, 2022, and 2021.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis are intended to provide a better understanding of the consolidated financial condition and results of operations of the Company and its subsidiaries for the years ended December 31, 2024, 2023, and 2022.
The Company and First Mid Bank have capital ratios above the minimum regulatory capital requirements and, as of December 31, 2023, the Company and First Mid Bank had capital ratios above the levels required for categorization as well-capitalized under the capital adequacy guidelines established by the bank regulatory agencies.
The Company and First Mid Bank have capital ratios above the minimum regulatory capital requirements and, as of December 31, 2024, the Company and First Mid Bank had capital ratios above the levels required for categorization as well-capitalized under the capital adequacy guidelines established by the bank regulatory agencies.
The $10 million in proceeds from the trust preferred issuance and an additional $310,000 for the Company’s investment in common equity of Trust II, a total of $10,310,000, was invested in junior subordinated debentures of the Company.
The $10.0 million in proceeds from the trust preferred issuance and an additional $310,000 for the Company’s investment in common equity of Trust II, a total of $10.3 million, was invested in junior subordinated debentures of the Company.
Capital Ratios For 2023, the minimum regulatory ratios required for minimum capital adequacy purposes plus the capital buffer are 10.5% for the Total Risk-based capital ratio, 8.5% for the Tier 1 Risk-based capital ratio, 7.0% for the Common Equity Tier 1 capital ratio, and 4.0% for the Tier 1 Leverage ratio.
Capital Ratios For 2024, the minimum regulatory ratios required for minimum capital adequacy purposes plus the capital buffer are 10.5% for the Total Risk-based capital ratio, 8.5% for the Tier 1 Risk-based capital ratio, 7.0% for the Common Equity Tier 1 capital ratio, and 4.0% for the Tier 1 Leverage ratio.
The underlying junior subordinated debentures issued by the Company to Trust II mature in 2036, bore interest at a fixed rate of 6.98% paid quarterly until June 15, 2011 and then converted to floating rate (LIBOR plus 160 basis points) after June 15, 2011 (7.25% and 6.37% at December 31, 2023 and 2022, respectively).
The underlying junior subordinated debentures issued by the Company to Trust II mature in 2036, bore interest at a fixed rate of 6.98% paid quarterly until June 15, 2011 and then converted to floating rate (LIBOR plus 160 basis points) after June 15, 2011 (6.81% and 7.25% at December 31, 2024 and 2023, respectively).
The Company enters into financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include lines of credit, letters of credit and other commitments to extend credit. The total outstanding commitments at December 31, 2023, 2022, and 2021 were $1.3 billion, $1.2 billion, and $1.0 billion, respectively.
The Company enters into financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include lines of credit, letters of credit and other commitments to extend credit. The total outstanding commitments at December 31, 2024, 2023, and 2022 were $1.4 billion, $1.3 billion, and $1.2 billion, respectively.
The Company issued, pursuant to DCP: • 0 common shares during 2023 • 8,378 common shares during 2022, and • 9,513 common shares during 2021 First Retirement and Savings Plan. The First Retirement Savings Plan ("401(k) plan") was effective beginning in 1985. Employees are eligible to participate in the 401(k) plan after three months of service with the Company.
The Company issued, pursuant to DCP: • 0 common shares during 2024 • 0 common shares during 2023, and • 8,378 common shares during 2022 First Retirement and Savings Plan. The First Retirement Savings Plan ("401(k) plan") was effective beginning in 1985. Employees are eligible to participate in the 401(k) plan after three months of service with the Company.
The $4,000,000 of trust preferred securities and an additional $124,000 investment in common equity of BHST II is invested in junior subordinated debentures issued to BHST II. The subordinated debentures mature in 2035, bear interest at three-month LIBOR plus 205 basis points (7.69% at December 31, 2023) and resets quarterly.
The $4.0 million of trust preferred securities and an additional $124,000 investment in common equity of BHST II is invested in junior subordinated debentures issued to BHST II. The subordinated debentures mature in 2035, bear interest at three-month LIBOR plus 205 basis points (7.25% and 7.69% at December 31, 2024 and 2023, respectively) and resets quarterly.
The Company’s capital position remains strong and the Company has consistently maintained regulatory capital ratios above the “well-capitalized” standards. The Company’s Tier 1 capital ratio to risk weighted assets ratio at December 31, 2023, 2022, and 2021 was 12.02%, 12.40%, and 12.51%, respectively.
The Company’s capital position remains strong and the Company has consistently maintained regulatory capital ratios above the “well-capitalized” standards. The Company’s Tier 1 capital ratio to risk weighted assets ratio at December 31, 2024, 2023, and 2022 was 12.82%, 12.02%, and 12.40%, respectively.
The balance of real estate loans held for sale, included in the balances shown above, amounted to $5.0 million and $0.3 million as of December 31, 2023 and 2022, respectively. Commercial and commercial real estate loans generally involve higher credit risks than residential real estate and consumer loans.
The balance of real estate loans held for sale, included in the balances shown above, amounted to $6.6 million and $5.0 million as of December 31, 2024 and 2023, respectively. Commercial and commercial real estate loans generally involve higher credit risks than residential real estate and consumer loans.
Accordingly, directors and selected employees, consultants and advisors may be provided the opportunity to acquire shares of Common Stock of the Company on the terms and conditions established in the SI Plan. A maximum of 149,983 shares of common stock may be issued under the SI Plan.
Accordingly, directors and selected employees, consultants and advisors may be provided the opportunity to acquire shares of Common Stock of the Company on the terms and conditions established in the SI Plan. A maximum of 550,000 shares of common stock may be issued under the SI Plan.
The $6,000,000 of trust preferred securities and an additional $186,000 additional investment in common equity of FBTCST I is invested in junior subordinated debentures issued to FBTCST I. The subordinated debentures mature in 2035, bear interest at three-month LIBOR plus 170 basis points (7.35% and 6.62% at December 31, 2023 and 2022, respectively) and resets quarterly.
The $6.0 million of trust preferred securities and an additional $186,000 additional investment in common equity of FBTCST I is invested in junior subordinated debentures issued to FBTCST I. The subordinated debentures mature in 2035, bear interest at three-month LIBOR plus 170 basis points (6.91% and 7.35% at December 31, 2024 and 2023, respectively) and resets quarterly.
(2) Includes demand loans, past due loans and overdrafts. 26 As of December 31, 2023, loans with maturities over one year consisted of approximately $3.1 billion in fixed rate loans and approximately $1.7 billion in variable rate loans. The loan maturities noted above are based on the contractual provisions of the individual loans.
(2) Includes demand loans, past due loans and overdrafts. As of December 31, 2024, loans with maturities over one year consisted of approximately $2.7 billion in fixed rate loans and approximately $1.9 billion in variable rate loans. The loan maturities noted above are based on the contractual provisions of the individual loans.
The Company’s operations (and therefore its loans) are concentrated in east central Illinois, an area where agriculture is the dominant industry. Accordingly, lending and other business relationships with agriculture-based businesses are critical to the Company’s success. At December 31, 2023, the Company’s loan portfolio included $588.5 million of loans to borrowers whose businesses are directly related to agriculture.
The Company’s operations (and therefore its loans) are concentrated in east central Illinois, an area where agriculture is the dominant industry. Accordingly, lending and other business relationships with agriculture-based businesses are critical to the Company’s success. At December 31, 2024, the Company’s loan portfolio included $630.6 million of loans to borrowers whose businesses are directly related to agriculture.
At December 31, 2023, the excess collateral at the FHLB would support approximately $856.2 million of additional advances for First Mid Bank. • First Mid Bank is a member of the Federal Reserve System and can borrow funds provided that sufficient collateral is pledged. • In addition, as of December 31, 2023, the Company had a revolving credit agreement in the amount of $15 million with The Northern Trust Company with an outstanding balance of $0 and $15 million in available funds.
At December 31, 2024, the excess collateral at the FHLB would support approximately $1,633.4 million of additional advances for First Mid Bank. • First Mid Bank is a member of the Federal Reserve System and can borrow funds provided that sufficient collateral is pledged. • In addition, as of December 31, 2024, the Company had a revolving credit agreement in the amount of $15 million with The Northern Trust Company with an outstanding balance of $0 and $15 million in available funds.
The $4,000,000 of trust preferred securities and an additional $124,000 additional investment in common equity of CLST I, is invested in junior subordinated debentures issued to CLST I. The subordinated debentures mature in 2025, bear interest at three-month LIBOR plus 185 basis points (7.50% and 6.47% at December 31, 2023 and 2022, respectively) and resets quarterly.
The $4.0 million of trust preferred securities and an additional $124,000 additional investment in common equity of CLST I, is invested in junior subordinated debentures issued to CLST I. The subordinated debentures mature in 2025, bear interest at three-month LIBOR plus 185 basis points (7.06% and 7.50% at December 31, 2024 and 2023, respectively) and resets quarterly.
The ESPP is intended to qualify as an employee stock purchase plan under Section 423 of the Internal Revenue Code. A maximum of 34 600,000 shares of common stock may be issued under the ESPP. As of December 31, 2023, 2022, and 2021, 38,989, 23,055, and 11,748 shares, respectively were issued pursuant to ESPP.
The ESPP is intended to qualify as an employee stock purchase plan under Section 423 of the Internal Revenue Code. A maximum of 600,000 shares of common stock may be issued under the ESPP. As of December 31, 2024, 2023, and 2022, 32,936, 38,989, and 23,055 shares, respectively were issued pursuant to ESPP.
Details for these sources include: • First Mid Bank has $120 million available in overnight federal fund lines, including $30 million from First Horizon Bank, $20 million from U.S. Bank, N.A., $20 million from BMO Bank, N.A., $10 million from Wells Fargo Bank, N.A., $15 million from The Northern Trust Company and $25 million from Zions Bank.
Details for these sources include: • First Mid Bank has $130 million available in overnight federal fund lines, including $30 million from First Horizon Bank, N.A., $25 million from Zions Bank, $20 million from U.S. Bank, N.A., $20 million from BMO Bank, N.A., $20 million from Bankers' Bank., and $15 million from The Northern Trust Company.
During 2023, 2022, and 2021, the Company awarded 45,986 and 63,150, and 48,575 shares as stock and stock unit awards, respectively. This SI Plan is more fully described in Note 13 - Stock Incentive Plan. Stock Repurchase Program.
During 2024, 2023, and 2022, the Company awarded 80,332 and 45,986, and 63,150 shares as stock and stock unit awards, respectively. This SI Plan is more fully described in Note 13 - Stock Incentive Plan. Stock Repurchase Program.
These have an impact on the Company’s consolidated financial condition and results of consolidated operations. Net income was $68.9 million, $73.0 million, and $51.5 million and diluted earnings per share were $3.15, $3.60, and $2.87 for the years ended December 31, 2023, 2022, and 2021, respectively.
These have an impact on the Company’s consolidated financial condition and results of consolidated operations. Net income was $78.9 million, $68.9 million, and $73.0 million and diluted earnings per share were $3.30, $3.15, and $3.60 for the years ended December 31, 2024, 2023, and 2022, respectively.
The primary reasons for the more significant year-to-year changes in other expense components are as follows: • Salaries and employee benefits, the largest component of other expense, increased primarily due to the acquisition of Blackhawk Bank an increase in incentive compensation and commission, increases for merit raises and applicable payroll taxes, and an increase in employee group insurance expense, partially offset by a decline in bonus accrual expense.
The primary reasons for the more significant year-to-year changes in other expense components are as follows: • Salaries and employee benefits, the largest component of other expense, increased in 2024 was due to former Blackhawk Bank employees being present the entire calendar year, increase in the bonus accrual, incentive compensation, share based compensation, merit increases and applicable payroll taxes The increase in 2023 was primarily due to the acquisition of Blackhawk Bank, an increase in incentive compensation and commission, increases for merit raises and applicable payroll taxes, and an increase in employee group insurance expense, partially offset by a decline in bonus accrual expense.
From and including the date of issuance to, but excluding May 14, 2026, the notes will bear interest at an initial rate of 3.5% per annum. From and including May 14, 2026 to, but excluding the maturity date, the notes will bear interest at a floating rate equal to three-month Term SOFR plus a spread of 285 basis points.
From and including May 14, 2026 to, but excluding the maturity date, the notes will bear interest at a floating rate equal to three-month Term SOFR plus a spread of 285 basis points.
The following table presents information concerning the aggregate amount of nonperforming loans and repossessed assets (in thousands): December 31, 2023 2022 2021 2020 2019 Nonaccrual loans $ 18,832 $ 15,956 $ 18,105 $ 23,750 $ 25,118 Troubled debt restructurings which are performing in accordance with revised terms 1,296 3,214 3,931 4,373 2,700 Total nonperforming loans 20,128 19,170 22,036 28,123 27,818 Repossessed assets 1,164 4,369 5,019 2,493 3,720 Total nonperforming loans and repossessed assets $ 21,292 $ 23,539 $ 27,055 $ 30,616 $ 31,538 Nonperforming loans to loans, before allowance for credit losses 0.36 % 0.40 % 0.55 % 0.90 % 1.03 % Nonperforming loans and repossessed assets to loans, before allowance for credit losses 0.38 % 0.49 % 0.68 % 0.98 % 1.17 % The $2.9 million increase in nonaccrual loans during 2023 resulted from the net of $18.9 million of loans put on nonaccrual status, offset by $0.7 million of loans transferred to other real estate owned, $0.2 million of loans charged off and $15.1 million of loans becoming current or paid-off.
The following table presents information concerning the aggregate amount of nonperforming loans and repossessed assets (in thousands): December 31, 2024 2023 2022 2021 2020 Nonaccrual loans $ 28,775 $ 18,832 $ 15,956 $ 18,105 $ 23,750 Modified loans which are performing in accordance with revised terms 1,060 1,296 3,214 3,931 4,373 Total nonperforming loans 29,835 20,128 19,170 22,036 28,123 Repossessed assets 2,195 1,164 4,369 5,019 2,493 Total nonperforming loans and repossessed assets $ 32,030 $ 21,292 $ 23,539 $ 27,055 $ 30,616 Nonperforming loans to loans, before allowance for credit losses 0.53 % 0.36 % 0.40 % 0.55 % 0.90 % Nonperforming loans and repossessed assets to loans, before allowance for credit losses 0.56 % 0.38 % 0.49 % 0.68 % 0.98 % The $9.9 million increase in nonaccrual loans during 2024 resulted from the net of $18.8 million of loans put on nonaccrual status, offset by $4.7 million of loans transferred to other real estate owned, $3.3 million of loans charged off and $0.8 million of loans becoming current or paid-off.
Analysis of the allowance for credit losses for the past five years and of changes in the allowance for these periods is summarized as follows (dollars in thousands): 2023 2022 2021 2020 2019 Average loans outstanding, net of unearned income $ 5,079,949 $ 4,518,566 $ 3,778,142 $ 3,003,488 $ 2,598,718 Adjustment for adoption of ASU 2016-13 — — — 1,672 — Allowance-beginning of period 59,093 54,655 41,910 28,583 26,189 Initial allowance on loans purchased with credit deterioration 3,791 863 2,074 — — Charge-offs: Construction and land development 14 2 205 13 — 1-4 family residential properties 87 191 371 393 1,477 Commercial real estate 25 414 535 830 1,743 Agricultural loans 408 93 — — 24 Commercial and industrial loans 529 870 3,118 1,991 1,828 Consumer loans 1,568 1,380 1,405 617 1,254 Total charge-offs 2,631 2,950 5,634 3,844 6,326 Recoveries: Construction and land development — 100 — — — 1-4 family residential properties 216 359 211 299 91 Commercial real estate 805 385 60 169 12 Agricultural loans 38 54 1 — — Commercial and industrial loans 576 208 139 179 155 Consumer loans 683 613 743 421 357 Total recoveries 2,318 1,719 1,154 1,068 615 Net charge-offs 313 1,231 4,480 2,776 5,711 Provision for credit losses 6,104 4,806 15,151 16,103 6,433 Allowance-end of period $ 68,675 $ 59,093 $ 54,655 $ 41,910 $ 26,911 Ratio of annualized net charge-offs to average loans 0.01 % 0.03 % 0.12 % 0.09 % 0.22 % Ratio of allowance for credit losses to loans outstanding (less unearned interest at end of period) 1.23 % 1.22 % 1.37 % 1.34 % 1.00 % Ratio of allowance for credit losses to nonperforming loans 341.2 % 308.3 % 248.0 % 149.0 % 96.7 % The ratio of the allowance for credit losses to nonperforming loans was 341.2% as of December 31, 2023 compared to 308.3% as of December 31, 2022.
Analysis of the allowance for credit losses for the past five years and of changes in the allowance for these periods is summarized as follows (dollars in thousands): 2024 2023 2022 2021 2020 Average loans outstanding, net of unearned income $ 5,558,527 $ 5,079,949 $ 4,518,566 $ 3,778,142 $ 3,003,488 Adjustment for adoption of ASU 2016-13 — — — — 1,672 Allowance-beginning of period 68,675 59,093 54,655 41,910 28,583 Initial allowance on loans purchased with credit deterioration — 3,791 863 2,074 — Charge-offs: Construction and land development — 14 2 205 13 1-4 family residential properties 195 87 191 371 393 Commercial real estate 451 25 414 535 830 Agricultural loans 2,410 408 93 — — Commercial and industrial loans 688 529 870 3,118 1,991 Consumer loans 2,004 1,568 1,380 1,405 617 Total charge-offs 5,748 2,631 2,950 5,634 3,844 Recoveries: Construction and land development 5 — 100 — — 1-4 family residential properties 339 216 359 211 299 Commercial real estate 184 805 385 60 169 Agricultural loans 75 38 54 1 — Commercial and industrial loans 330 576 208 139 179 Consumer loans 687 683 613 743 421 Total recoveries 1,620 2,318 1,719 1,154 1,068 Net charge-offs 4,128 313 1,231 4,480 2,776 Provision for credit losses 5,635 6,104 4,806 15,151 16,103 Allowance-end of period $ 70,182 $ 68,675 $ 59,093 $ 54,655 $ 41,910 Ratio of annualized net charge-offs to average loans 0.07 % 0.01 % 0.03 % 0.12 % 0.09 % Ratio of allowance for credit losses to loans outstanding (less unearned interest at end of period) 1.24 % 1.23 % 1.22 % 1.37 % 1.34 % Ratio of allowance for credit losses to nonperforming loans 235.2 % 341.2 % 308.3 % 248.0 % 149.0 % The ratio of the allowance for credit losses to nonperforming loans was 235.2% as of December 31, 2024 compared to 341.2% as of December 31, 2023.
The following table shows the Company’s annualized performance ratios for the years ended December 31, 2023, 2022, and 2021: 2023 2022 2021 Return on average assets 0.97 % 1.11 % 0.90 % Return on average common equity 10.10 % 11.38 % 8.38 % Average common equity to average assets (non-GAAP) 9.61 % 9.77 % 10.72 % Total assets at December 31, 2023, 2022, and 2021 were $7.59 billion, $6.74 billion, and $5.99 billion, respectively.
The following table shows the Company’s annualized performance ratios for the years ended December 31, 2024, 2023, and 2022: 2024 2023 2022 Return on average assets 1.04 % 0.97 % 1.11 % Return on average common equity 9.67 % 10.10 % 11.38 % Average common equity to average assets (non-GAAP) 10.76 % 9.61 % 9.77 % Total assets at December 31, 2024, 2023, and 2022 were $7.52 billion, $7.59 billion, and $6.74 billion, respectively.
Provision for Credit Losses The provision for credit losses in 2023 was $6.1 million compared to $4.8 million in 2022 and $15.2 million in 2021. Nonperforming loans increased to $20.1 million at December 31, 2023 from $19.2 million at December 31, 2022 and $22.0 million at December 31, 2021.
Provision for Credit Losses The provision for credit losses in 2024 was $5.6 million compared to $6.1 million in 2023 and $4.8 million in 2022. Nonperforming loans increased to $29.8 million at December 31, 2024 from $20.1 million at December 31, 2023 and $19.2 million at December 31, 2022.
ALCO meets at least monthly to review the Company’s exposure to interest rate changes as indicated by the various techniques and to make necessary changes in the composition terms and/or rates of the assets and liabilities. 33 Capital Resources At December 31, 2023, the Company’s stockholders' equity had increased approximately $160.0 million, or 25.3%, to $793.2 million from $633.2 million as of December 31, 2022.
ALCO meets at least monthly to review the Company’s exposure to interest rate changes as indicated by the various techniques and to make necessary changes in the composition terms and/or rates of the assets and liabilities. 33 Capital Resources At December 31, 2024, the Company’s stockholders' equity had increased approximately $53.2 million, or 6.7%, to $846.4 million from $793.2 million as of December 31, 2023.
The increase in this ratio is primarily due to an increase in the allowance. Management believes that the overall estimate of the allowance for credit losses appropriately accounts for probable losses attributable to current exposures. During 2023, the Company had net charge-offs of $313,000 compared to $1,231,000 in 2022.
The decrease in this ratio is primarily due to a increase in nonperforming loans. Management believes that the overall estimate of the allowance for credit losses appropriately accounts for probable losses attributable to current exposures. During 2024, the Company had net charge-offs of $4.1 million compared to $313,000 in 2023.
At December 31, 2022 FHLB advances totaled $465 million with a weighted-average interest rate of 3.48% and maturities from January 2023 to December 2032. The Company is party to a revolving credit agreement with The Northern Trust Company in the amount of $15 million. The balance on this line of credit was $0 as of December 31, 2023.
At December 31, 2023, FHLB advances totaled $263.6 million with a weighted-average interest rate of 3.58% and maturities from May 2024 to December 2029. The Company is party to a revolving credit agreement with The Northern Trust Company in the amount of $15 million. The balance on this line of credit was $0 as of December 31, 2024.
For the year ended December 31, 2022, the Company had $10 million of floating rate trust preferred securities outstanding through Trust II, and in September 2016, the Company acquired $4 million of floating rate trust preferred securities from First Clover Leaf under Clover Leaf Statutory Trust I and on May 1, 2018, the Company acquired $6 million of floating rate trust preferred securities from First BancTrust Corporation.
For the year ended December 31, 2024, the Company had $10 million of floating rate trust preferred securities outstanding through Trust II, in September 2016, the Company acquired $4 million of floating rate trust preferred securities from First Clover Leaf under Clover Leaf Statutory Trust I, on May 1, 2018, the Company acquired $6 million of floating rate trust preferred securities from First BancTrust Corporation, and on August 15, 2023, the Company also acquired $5.2 million of floating rate trust preferred securities from Blackhawk Bancorp, Inc.
Year-end total nonperforming loans were $20.1 million at December 31, 2023 compared to $19.2 million at December 31, 2022, and $22.0 million at December 31, 2021. Repossessed Assets balances totaled $1.2 million at December 31, 2023 compared to $4.4 million at December 31, 2022, and $5.0 million at December 31, 2021.
Year-end total nonperforming loans were $29.8 million at December 31, 2024 compared to $20.1 million at December 31, 2023, and $19.2 million at December 31, 2022. Repossessed Assets balances totaled $2.2 million at December 31, 2024 compared to $1.2 million at December 31, 2023, and $4.4 million at December 31, 2022.
Since August 5, 1998, the Board of Directors has approved repurchase programs pursuant to which the Company may repurchase a total of approximately $76.7 million of the Company’s common stock. During 2023, the Company repurchased 13,481 shares (0.06% of common shares) at a total price of approximately $465,000.
Since August 5, 1998, the Board of Directors has approved repurchase programs pursuant to which the Company may repurchase a total of approximately $76.7 million of the Company’s common stock. During 2024, the Company repurchased 15,978 shares (0.07% of common shares) at a total price of approximately $659,000.
During 2022, the Company repurchased 10,647 (0.05% of common shares) at a total price of approximately $341,000. All of these shares were a result of shares withheld for taxes on vested employee stock incentives. As of December 31, 2023, approximately $3.6 million remains available for purchase under the repurchase programs. Treasury stock is further affected by activity in the DCP.
During 2023, the Company repurchased 13,481 (0.06% of common shares) at a total price of approximately $465,000. All of these shares were a result of shares withheld for taxes on vested employee stock incentives. As of December 31, 2024, approximately $2.9 million remains available for purchase under the repurchase programs. Treasury stock is further affected by activity in the DCP.
The allowance for credit losses, in management's judgment, was allocated as follows to cover probable credit losses (dollars in thousands): December 31, 2023 December 31, 2022 December 31, 2021 % of loans to % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 2,918 3.7 % $ 2,250 3.0 % $ 1,743 3.6 % Agriculture real estate 1,366 7.0 % 1,433 8.5 % 1,257 7.0 % 1-4 family residential 4,220 9.7 % 3,742 9.1 % 2,330 10.0 % Commercial real estate 31,758 48.5 % 28,157 48.2 % 26,246 49.2 % Agricultural loans 705 3.5 % 585 3.5 % 983 3.8 % Commercial and industrial 25,450 26.0 % 20,808 25.7 % 19,241 24.4 % Consumer 2,258 1.6 % 2,118 2.0 % 2,855 2.0 % Total allocated 68,675 100.0 % 59,093 100.0 % 54,655 100.0 % Allowance at end of year $ 68,675 100.0 % $ 59,093 100.0 % $ 54,655 100.0 % 29 December 31, 2020 December 31, 2019 % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 1,666 3.9 % $ 1,146 3.5 % Agriculture real estate 1,084 8.1 % 1,093 8.9 % 1-4 family residential 2,322 10.4 % 1,386 12.5 % Commercial real estate 19,660 43.4 % 11,198 42.6 % Agricultural loans 1,526 4.4 % 1,386 5.1 % Commercial and industrial 13,485 27.3 % 9,273 24.3 % Consumer 2,167 2.5 % 1,429 3.1 % Total allocated 41,910 100.0 % 26,911 100.0 % Allowance at end of year $ 41,910 100.0 % $ 26,911 100.0 % Deposits Funding of the Company’s earning assets is substantially provided by a combination of consumer, commercial and public fund deposits.
The allowance is allocated to the individual loan categories by a specific allocation for all classified loans plus a percentage of loans not classified based on historical losses and other factors. 28 The allowance for credit losses, in management's judgment, was allocated as follows to cover probable credit losses (dollars in thousands): December 31, 2024 December 31, 2023 December 31, 2022 % of loans to % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 3,275 4.2 % $ 2,918 3.7 % $ 2,250 3.0 % Agriculture real estate 1,361 6.9 % 1,366 7.0 % 1,433 8.5 % 1-4 family residential 3,579 8.8 % 4,220 9.7 % 3,742 9.1 % Commercial real estate 32,669 48.5 % 31,758 48.5 % 28,157 48.2 % Agricultural loans 1,957 4.2 % 705 3.5 % 585 3.5 % Commercial and industrial 25,602 26.5 % 25,450 26.0 % 20,808 25.7 % Consumer 1,739 0.9 % 2,258 1.6 % 2,118 2.0 % Allowance at end of year $ 70,182 100.0 % $ 68,675 100.0 % $ 59,093 100.0 % December 31, 2021 December 31, 2020 % of loans to % of loans to Allowance for credit losses total loans Allowance for credit losses total loans Construction and land development $ 1,743 3.6 % $ 1,666 3.9 % Agriculture real estate 1,257 7.0 % 1,084 8.1 % 1-4 family residential 2,330 10.0 % 2,322 10.4 % Commercial real estate 26,246 49.2 % 19,660 43.4 % Agricultural loans 983 3.8 % 1,526 4.4 % Commercial and industrial 19,241 24.4 % 13,485 27.3 % Consumer 2,855 2.0 % 2,167 2.5 % Allowance at end of year $ 54,655 100.0 % $ 41,910 100.0 % Deposits Funding of the Company’s earning assets is substantially provided by a combination of consumer, commercial and public fund deposits.
From and including October 15, 2025 to, but excluding the maturity date or earlier redemption, the Notes will bear interest at a floating rate equal to three-month Term SOFR plus a spread of 383 basis points, or such other rate as determined pursuant to the Supplemental Indenture, provided that in no event shall the applicable floating interest rate be less than zero per annum. 31 The Company may, beginning with the interest payment date of October 15, 2025, and on any interest payment date thereafter, redeem the Notes, in whole or in part, at a redemption price equal to 100% of the principal amount of the Notes to be redeemed plus accrued and unpaid interest to but excluding the date of redemption.
From and including October 15, 2025 to, but excluding the maturity date or earlier redemption, the Notes will bear interest at a floating rate equal to three-month Term SOFR plus a spread of 383 basis points, or such other rate as determined pursuant to the Supplemental Indenture, provided that in no event shall the applicable floating interest rate be less than zero per annum.
The Company also recognized $0 of deferred gains, recorded $1.9 million of write downs on seven real estate properties owned, and recorded a $2.3 million decrease fair market value discount. Loan Quality and Allowance for Credit Losses The allowance for credit losses represents management’s estimate of the reserve necessary to adequately account for probable losses existing in the current portfolio.
The Company also recognized no deferred gains, recorded $47,000 of write downs on one real estate properties owned, and recorded no change in fair market value discount. Loan Quality and Allowance for Credit Losses The allowance for credit losses represents management’s estimate of the reserve necessary to adequately account for probable losses existing in the current portfolio.
The year-to-date net yield on interest-earning assets excluding the TE adjustments of $3,060,000, $3,164,000, and $2,624,000 for 2023, 2022, and 2021, respectively, were 3.00%, 3.08%, and 3.17% at December 31, 2023, 2022, and 2021, respectively.
The year-to-date net yield on interest-earning assets excluding the TE adjustments of $3.1 million, $3.1 million, and $3.2 million for 2024, 2023, and 2022, respectively, were 3.28%, 3.00%, and 3.08% at December 31, 2024, 2023, and 2022, respectively.
At December 31, 2023 and 2022, First Mid Bank did have industry loan concentrations in excess of 25% of total risk-based capital in the following industries (dollars in thousands): December 31, 2023 December 31, 2022 Principal % Outstanding Principal % Outstanding balance Loans balance Loans Other grain farming $ 472,456 8.47 % $ 445,241 9.23 % Lessors of non-residential buildings 1,086,152 19.46 % 956,120 19.81 % Lessors of residential buildings and dwellings 541,858 9.71 % 453,219 9.39 % Hotels and motels 215,386 3.86 % 209,837 4.35 % The Company had no further industry loan concentrations in excess of 25% of total risk-based capital.
At December 31, 2024 and 2023, First Mid Bank did have industry loan concentrations in excess of 25% of total risk-based capital in the following industries (dollars in thousands): December 31, 2024 December 31, 2023 Principal % Outstanding Principal % Outstanding balance Loans balance Loans Other grain farming $ 507,555 8.95 % $ 472,456 8.47 % Lessors of non-residential buildings 1,049,372 18.50 % 1,086,152 19.46 % Lessors of residential buildings and dwellings 557,285 9.82 % 541,858 9.71 % Hotels and motels — — % 215,386 3.86 % The Company had no further industry loan concentrations in excess of 25% of total risk-based capital.
The following table summarizes the composition of nonaccrual loans (dollars in thousands): December 31, 2023 December 31, 2022 Balance % of Total Balance % of Total Construction and land development $ — — % $ 14 0.1 % Agricultural real estate 1,146 6.1 % 1,258 7.9 % 1-4 family residential properties 4,940 26.2 % 4,943 31.0 % Multifamily residential properties — — % 672 4.2 % Commercial real estate 10,237 54.3 % 7,640 47.8 % Loans secured by real estate 16,323 86.6 % 14,527 91.0 % Agricultural loans — — % 57 0.4 % Commercial and industrial loans 1,931 10.3 % 1,098 6.9 % Consumer loans 578 3.1 % 274 1.7 % Total loans $ 18,832 100.0 % $ 15,956 100.0 % 27 Interest income that would have been reported if nonaccrual and restructured loans had been performing totaled $412,000, $103,000 and $308,000 for the years ended December 31, 2023, 2022, and 2021, respectively.
The following table summarizes the composition of nonaccrual loans (dollars in thousands): December 31, 2024 December 31, 2023 Balance % of Total Balance % of Total Construction and land development $ 6 — % $ — — % Agricultural real estate 2,213 7.7 % 1,146 6.1 % 1-4 family residential properties 4,937 17.2 % 4,940 26.2 % Multifamily residential properties — — % — — % Commercial real estate 7,716 26.8 % 10,237 54.3 % Loans secured by real estate 14,872 51.7 % 16,323 86.6 % Agricultural loans 11,521 40.0 % — — % Commercial and industrial loans 2,071 7.2 % 1,931 10.3 % Consumer loans 311 1.1 % 578 3.1 % Total loans $ 28,775 100.0 % $ 18,832 100.0 % 26 Interest income that would have been reported if nonaccrual and restructured loans had been performing totaled $1.4 million, $412,000 and $103,000 for the years ended December 31, 2024, 2023, and 2022, respectively.