Biggest changeAverage Balance Sheets and Related Yields and Rates (Table Dollar Amounts in Thousands except Per Share Data) Years ended December 31, 2023 2022 2021 AVERAGE AVERAGE AVERAGE BALANCE INTEREST RATE BALANCE INTEREST RATE BALANCE INTEREST RATE EARNING ASSETS Loans (1) (2) $ 3,155,858 $ 172,161 5.46 % $ 2,358,724 $ 108,100 4.58 % $ 2,041,347 $ 95,180 4.66 % Taxable securities 1,143,547 26,231 2.29 1,081,966 20,843 1.93 617,475 11,399 1.85 Tax-exempt securities (1) 419,557 13,283 3.17 465,855 14,952 3.21 348,627 12,027 3.45 Other investments 39,559 1,986 5.02 33,153 871 2.63 21,912 498 2.27 Federal funds sold and other cash 74,950 2,476 3.30 76,253 684 0.90 180,718 200 0.11 Total earning assets 4,833,471 216,137 4.47 4,015,951 145,450 3.62 3,210,079 119,304 3.72 NONEARNING ASSETS Noninterest-earning assets 205,683 128,757 195,805 195,805 Total Assets $ 5,039,154 $ 4,144,708 $ 3,405,884 INTEREST-BEARING LIABILITIES Time deposits $ 654,717 $ 19,462 2.97 % $ 360,687 $ 3,044 0.84 % $ 393,039 $ 3,652 0.93 % Brokered time deposits 132,895 6,204 4.67 56,965 1,240 2.18 11,737 75 0.64 Savings deposits 1,113,561 9,899 0.89 846,418 1,352 0.16 569,179 712 0.13 Demand deposits - interest bearing 1,415,425 27,541 1.95 1,392,058 7,449 0.54 1,240,014 2,336 0.19 Short term borrowings 160,964 8,357 5.19 55,668 1,408 2.53 3,957 11 0.28 Long term borrowings 88,439 4,086 4.62 87,972 3,427 3.90 70,057 1,683 2.40 Total Interest-Bearing Liabilities 3,566,001 75,549 2.12 2,799,768 17,920 0.64 2,287,983 8,469 0.37 NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS' EQUITY Demand deposits - noninterest bearing 1,065,389 959,294 714,978 Other Liabilities 50,302 34,180 23,498 Stockholders' equity 357,462 351,466 379,425 Total Liabilities and Stockholders' Equity $ 5,039,154 $ 4,144,708 $ 3,405,884 Net interest income and interest rate spread $ 140,588 2.35 % $ 127,530 2.98 % $ 110,835 3.35 % Net interest margin 2.91 % 3.18 % 3.45 % (1) Interest on certain tax-exempt loans and tax-exempt securities in 2023, 2022 and 2021 is not taxable for Federal income tax purposes.
Biggest changeThe increase in deposit costs was driven by the movement of lower cost checking and savings deposits into certificates of deposit while the increase in borrowed funds was due a lower level of brokered CDs utilized in 2024. 29 Average Balance Sheets and Related Yields and Rates (Table Dollar Amounts in Thousands except Per Share Data) Years ended December 31, 2024 2023 2022 AVERAGE AVERAGE AVERAGE BALANCE INTEREST RATE BALANCE INTEREST RATE BALANCE INTEREST RATE EARNING ASSETS Loans (1) (2) $ 3,227,384 $ 186,032 5.76 % $ 3,155,858 $ 172,161 5.46 % $ 2,358,724 $ 108,100 4.58 % Taxable securities 1,110,905 26,838 2.42 1,143,547 26,231 2.29 1,081,966 20,843 1.93 Tax-exempt securities (1) 386,643 12,165 3.15 419,557 13,283 3.17 465,855 14,952 3.21 Other investments 35,402 1,450 4.10 39,559 1,986 5.02 33,153 871 2.63 Federal funds sold and other cash 96,288 3,727 3.87 74,950 2,476 3.30 76,253 684 0.90 Total earning assets 4,856,622 230,212 4.74 4,833,471 216,137 4.47 4,015,951 145,450 3.62 NONEARNING ASSETS Noninterest-earning assets 234,297 205,683 128,757 Total Assets $ 5,090,919 $ 5,039,154 $ 4,144,708 INTEREST-BEARING LIABILITIES Time deposits $ 745,945 $ 29,329 3.93 % $ 654,717 $ 19,462 2.97 % $ 360,687 $ 3,044 0.84 % Brokered time deposits 25,389 1,108 4.36 132,895 6,204 4.67 56,965 1,240 2.18 Savings deposits 1,095,470 16,144 1.47 1,113,561 9,899 0.89 846,418 1,352 0.16 Demand deposits - interest bearing 1,396,193 34,588 2.48 1,415,425 27,541 1.95 1,392,058 7,449 0.54 Total interest-bearing deposits 3,262,997 81,169 2.49 3,316,598 63,106 1.90 2,656,128 13,085 0.49 Short term borrowings 293,488 14,105 4.81 160,964 8,357 5.19 55,668 1,408 2.53 Long term borrowings 87,749 4,090 4.66 88,439 4,086 4.62 87,972 3,427 3.90 Total borrowed funds 381,237 18,195 4.77 249,403 12,443 4.99 143,640 4,835 3.37 Total Interest-Bearing Liabilities 3,644,234 99,364 2.73 3,566,001 75,549 2.12 2,799,768 17,920 0.64 NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS' EQUITY Demand deposits - noninterest bearing 981,115 1,065,389 959,294 Other Liabilities 58,134 50,302 34,180 Stockholders' equity 407,436 357,462 351,466 Total Liabilities and Stockholders' Equity $ 5,090,919 $ 5,039,154 $ 4,144,708 Net interest income and interest rate spread $ 130,848 2.01 % $ 140,588 2.35 % $ 127,530 2.98 % Net interest margin 2.69 % 2.91 % 3.18 % (1) Interest on certain tax-exempt loans and tax-exempt securities in 2024, 2023 and 2022 is not taxable for Federal income tax purposes.
This increase was due to the average loan balances increasing $797.1 in 2023 primarily due to the acquisition of Emclaire. The yield on loans increased to 5.46% in 2023 from 4.58% in 2022. Income on taxable securities increased by $5.4 million in 2023 due to the average balance being higher by $61.6 million.
This increase was due to the average loan balances increasing $797.1 million in 2023 primarily due to the acquisition of Emclaire. The yield on loans increased to 5.46% in 2023 from 4.58% in 2022. Income on taxable securities increased by $5.4 million in 2023 due to the average balance being higher by $61.6 million.
The cohort method and the PD/LGD. Cohort relies on the creation of cohorts to capture loans that qualify for a particular segment, as of a point in time. Those loans are then tracked over their remaining lives to determine their loss experience.
The cohort method and the PD/LGD method. Cohort relies on the creation of cohorts to capture loans that qualify for a particular segment, as of a point in time. Those loans are then tracked over their remaining lives to determine their loss experience.
FDIC insurance and state and local taxes increased to $5.8 million in 2023 from $4.0 million in 2022. The Emclaire acquisition along with higher FDIC assessment rates in 2023 drove the increase. Professional fees decreased by $1.7 million in 2023 to $4.4 million from $6.1 million for the twelve months ended December 31, 2022.
FDIC insurance and state and local taxes increased to $5.8 million in 2023 from $4.0 million in 2022. The Emclaire acquisition along with higher FDIC assessment rates in 2023 drove the increase. 34 Professional fees decreased by $1.7 million in 2023 to $4.4 million from $6.1 million for the twelve months ended December 31, 2022.
The increase was primarily due to the acquisition of Emclaire but 2023 also included $785,000 for the settlement of a lawsuit whereas 2022 did not have any of this expense. 33 Income Taxes Income tax expense decreased to $8.8 million for the year ended December 31, 2023, from $12.2 million for the year ended December 31, 2022.
The increase was primarily due to the acquisition of Emclaire but 2023 also included $785,000 for the settlement of a lawsuit whereas 2022 did not have any of this expense. Income Taxes Income tax expense decreased to $8.8 million for the year ended December 31, 2023, from $12.2 million for the year ended December 31, 2022.
The probability of default (“PD”) portion of PD/LGD is defined by the Company as 90 days past due, placed on non-accrual, or is partially or wholly, charged-off. Typically, a one-year time period is used to asses PD. PD can be measured and applied using various risk criteria. Risk rating is one common way to apply PDs.
The probability of default (“PD”) portion of PD/LGD is defined by the Company as 90 days past due, placed on non-accrual, or is partially or wholly, charged-off. Typically, a one-year time period is used to assess PD. PD can be measured and applied using various risk criteria. Risk rating is one common way to apply PDs.
Recognizing that forecasts of macroeconomic conditions are inherently uncertain, the Company believes that its process to consider the available information and associated risks and uncertainties is appropriately governed and that its estimates of expected credit losses were reasonable and appropriate for the period ended December 31, 2023. The Company uses two methodologies to analyze loan pools.
Recognizing that forecasts of macroeconomic conditions are inherently uncertain, the Company believes that its process to consider the available information and associated risks and uncertainties is appropriately governed and that its estimates of expected credit losses were reasonable and appropriate for the period ended December 31, 2024. The Company uses two methodologies to analyze loan pools.
Factors that could cause or contribute to such differences include, without limitation, risks and uncertainties detailed from time to time in Farmers’ filings with the Securities and Exchange Commission, including without limitation the risk factors disclosed in Item 1A, “Risk Factors” of this Annual Report on Form 10-K.
Factors that could cause or contribute to such differences include, without limitation, risks and uncertainties detailed from time to time in Farmers’ filings with the Commission, including without limitation the risk factors disclosed in Item 1A, “Risk Factors” of this Annual Report on Form 10-K.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following presents a discussion and analysis of Farmers’ financial condition and results of operations by its management. The review highlights the principal factors affecting earnings and the significant changes in balance sheet items for the years 2023, 2022 and 2021.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following presents a discussion and analysis of Farmers’ financial condition and results of operations by its management. The review highlights the principal factors affecting earnings and the significant changes in balance sheet items for the years 2024, 2023 and 2022.
Without considering offsetting or correlated effects in other qualitative components of the Company’s allowance for credit losses, the comparison between these two scenarios for the exposures below reflect the following differences: • An increase of approximately $686 thousand for residential real estate loans and lending-related commitments • An increase of approximately $1.12 million for commercial real non-owner occupied loans and lending-related commitments 46 This analysis relates only to the modeled credit loss estimates and is not intended to estimate changes in the overall allowance for credit losses as it does not reflect any potential changes in the other adjustments to the quantitative calculation, which would also be influenced by the judgment management applies to the modeled lifetime loss estimates to reflect the uncertainty and imprecision of these modeled lifetime loss estimates based on then-current circumstances and conditions.
Without considering offsetting or correlated effects in other qualitative components of the Company’s allowance for credit losses, the comparison between these two scenarios for the exposures below reflect the following differences: • An increase of approximately $650 thousand for residential real estate loans and lending-related commitments • An increase of approximately $1.16 million for commercial real non-owner occupied loans and lending-related commitments This analysis relates only to the modeled credit loss estimates and is not intended to estimate changes in the overall allowance for credit losses as it does not reflect any potential changes in the other adjustments to the quantitative calculation, which would also be influenced by the judgment management applies to the modeled lifetime loss estimates to reflect the uncertainty and imprecision of these modeled lifetime loss estimates based on then-current circumstances and conditions.
As of December 31, 2023, there were no concentrations of loans exceeding 10% of total loans that are not disclosed as a category of loans. As of that date, there were also no other interest-earning assets that are either nonaccrual, past due, restructured or non-performing.
As of December 31, 2024, there were no concentrations of loans exceeding 10% of total loans that are not disclosed as a category of loans. As of that date, there were also no other interest-earning assets that are either nonaccrual, past due, restructured or non-performing.
The following, which is not intended to be an all-encompassing list, summarizes several factors that could cause the Company’s actual results to differ materially from those anticipated or expected in any forward-looking statement: • general economic conditions in markets where the Company conducts business, which could materially impact credit quality trends; • the length and extent of the continued economic impacts of the COVID-19 pandemic; • the length and extent of the economic impacts of the ongoing conflict in Ukraine; • actions by the Federal Reserve Board, U.S.
The following, which is not intended to be an all-encompassing list, summarizes several factors that could cause the Company’s actual results to differ materially from those anticipated or expected in any forward-looking statement: • general economic conditions in markets where the Company conducts business, which could materially impact credit quality trends; • the length and extent of the economic impacts of the ongoing conflict in Ukraine; • actions by the Federal Reserve Board, U.S.
Investments in liquid assets maintained by the Company and the Bank are based upon management’s assessment of (1) the need for funds, (2) expected deposit flows, (3) yields available on short-term liquid assets, and (4) objectives of the asset and liability management program. 44 The Bank’s Asset/Liability Committee (ALCO) is responsible for monitoring liquidity guidelines, policies and procedures.
Investments in liquid assets maintained by the Company and the Bank are based upon management’s assessment of (1) the need for funds, (2) expected deposit flows, (3) yields available on short-term liquid assets, and (4) objectives of the asset and liability management program. The Bank’s Asset/Liability Committee (“ALCO”) is responsible for monitoring liquidity guidelines, policies and procedures.
To demonstrate the sensitivity of credit loss estimates to macroeconomic forecasts as of December 31, 2023, the Company compared the modeled estimates under its relative adverse scenario for two of the Company’s largest loan pools to its central scenario for the same loan pools.
To demonstrate the sensitivity of credit loss estimates to macroeconomic forecasts as of December 31, 2024, the Company compared the modeled estimates under its relative adverse scenario for two of the Company’s largest loan pools to its central scenario for the same loan pools.
To the extent the adoption of new accounting standards materially affects financial condition, results of operations or liquidity, the impacts are discussed in the applicable sections of this financial review and notes to the consolidated financial statements. 48
To the extent the adoption of new accounting standards materially affects financial condition, results of operations or liquidity, the impacts are discussed in the applicable sections of this financial review and notes to the consolidated financial statements. 47
Farmers maintains an allowance for credit losses. The allowance for credit losses is presented as a reserve against loans on the balance sheets. Credit losses are charged off against the allowance for credit losses, while recoveries of amounts previously charged off are credited to the allowance for credit losses.
Farmers maintains an allowance for credit losses. The allowance for credit losses is presented as a reserve against loans on the balance sheet. Credit losses are charged off against the allowance for credit losses, while recoveries of amounts previously charged off are credited to the allowance for credit losses.
Recent Accounting Pronouncements and Developments 47 Note 1 to the consolidated financial statements discusses new accounting policies adopted by Farmers during 2023 and 2022 and the expected impact of accounting policies recently issued or proposed but not yet required to be adopted.
Recent Accounting Pronouncements and Developments Note 1 to the consolidated financial statements discusses new accounting policies adopted by Farmers during 2024 and 2023 and the expected impact of accounting policies recently issued or proposed but not yet required to be adopted.
The following table shows the carrying value of investment securities by type of obligation at the dates indicated: December 31, 2023 2022 U.S.
The following table shows the carrying value of investment securities by type of obligation at the dates indicated: December 31, 2024 2023 U.S.
The Company invests in these funds, consisting of affordable housing tax credit investments and SBIC funds, in efforts to comply with Community Reinvestment Act regulations. The commitments have no predetermined due dates but are expected to be funded sporadically over the next ten years.
The Company invests in these funds, consisting of affordable housing tax credit investments and SBIC funds, in efforts to comply with CRA regulations. The commitments have no predetermined due dates but are expected to be funded sporadically over the next ten years.
PCE inflation of 2.40%, and U.S. unemployment of 4.10%, the Company’s relative adverse scenario assumes a four-quarter forecast with a contraction of U.S. real GDP, a PCE inflation between 5.00% and 7.00% and an elevated U.S. unemployment rate between 6.00% and 7.00%.
PCE inflation of 2.50%, and U.S. unemployment of 4.30%, the Company’s relative adverse scenario assumes a four-quarter forecast with a contraction of U.S. real GDP, a PCE inflation between 5.00% and 7.00% and an elevated U.S. unemployment rate between 6.00% and 7.00%.
At December 31, 2023, on a consolidated basis, Farmers had intangibles of $22.8 million subject to amortization and $167.4 million in goodwill, which was not subject to periodic amortization. The Company accounts for acquisitions under Financial Accounting Standards Board (“FASB”) ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting.
At December 31, 2024, on a consolidated basis, Farmers had intangibles of $20.8 million subject to amortization and $167.5 million in goodwill, which was not subject to periodic amortization. The Company accounts for acquisitions under Financial Accounting Standards Board (“FASB”) ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting.
Noninterest Income Noninterest income declined to $41.9 million for the year ended December 31, 2023 compared to $44.2 million for the year ended December 31, 2022. The major categories of noninterest income are discussed below. Service charges on deposit accounts totaled $6.3 million in 2023 compared to $4.7 million in 2022. The increase was due to the acquisition of Emclaire.
Noninterest Income Noninterest income declined to $41.9 million for the year ended December 31, 2023 compared to $44.2 million for the year ended December 31, 2022. The major categories of noninterest income are discussed below. 33 Service charges on deposit accounts totaled $6.3 million in 2023 compared to $4.7 million in 2022.
Farmers typically obtains an external appraisal to validate its internal collateral valuation as soon as is practical and adjusts the associated loss reserve, if necessary. 39 The following table summarizes the Company’s nonperforming loans and nonperforming assets for the years ending 2019 through 2023: Nonperforming Assets December 31, 2023 2022 2021 2020 2019 Nonaccrual loans: Commercial Real Estate $ 5,852 $ 4,057 $ 3,004 $ 389 $ 108 Commercial 1,802 3,840 7,190 3,789 1,169 Residential Real Estate 3,807 3,438 4,280 5,783 2,801 Consumer 461 494 682 864 858 Agricultural 2,486 2,482 314 680 542 Total Nonaccrual Loans $ 14,408 $ 14,311 $ 15,470 $ 11,505 $ 5,478 Loans Past Due 90 Days or More 655 492 725 2,330 867 Total Nonperforming Loans $ 15,063 $ 14,803 $ 16,195 $ 13,835 $ 6,345 Repossessed assets 166 73 0 0 0 Total Nonperforming Assets $ 15,229 $ 14,876 $ 16,195 $ 13,835 $ 6,345 Percentage of Nonperforming Loans to Total Loans 0.47 % 0.62 % 0.69 % 0.67 % 0.35 % Percentage of Nonperforming Assets to Total Assets 0.30 % 0.36 % 0.39 % 0.45 % 0.26 % Loans Delinquent 30-89 days $ 16,705 $ 9,605 $ 8,891 $ 9,297 $ 11,893 Percentage of Loans Delinquent 30-89 days to Total Loans 0.52 % 0.40 % 0.38 % 0.45 % 0.66 % Percentage of Nonaccrual Loans to Total Loans 0.45 % 0.60 % 0.66 % 0.55 % 0.30 % Percentage of Allowance for Credit Losses to Nonaccrual Loans 239.03 % 188.51 % 189.94 % 192.49 % 264.41 % The following table summarizes the Company’s allocation of the allowance for credit losses for under CECL for 2023, 2022 and 2021 and the allowance for loan losses for prior years: December 31, 2023 2022 2021 2020 2019 Loans to Loans to Loans to Loans to Loans to Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans Commercial Real Estate $ 18,150 48.1 % $ 14,840 50.5 % $ 15,879 51.0 % $ 10,775 43.1 % $ 6,127 43.6 % Commercial 5,086 12.6 4,186 14.6 4,949 15.7 5,022 21.6 2,443 16.9 Residential Real Estate 6,917 30.8 4,374 25.3 4,870 24.9 3,684 25.2 3,032 27.6 Consumer 4,287 8.5 3,578 9.6 3,688 8.4 2,663 10.0 2,885 11.9 $ 34,440 100.0 % $ 26,978 100.0 % $ 29,386 100.0 % $ 22,144 100.0 % $ 14,487 100.0 % The allowance allocated to each of the four loan categories should not be interpreted as an indication that charge-offs in 2023 occurred in the same proportions or that the allocation indicates future charge-off trends.
Farmers typically obtains an external appraisal to validate its internal collateral valuation as soon as is practical and adjusts the associated loss reserve, if necessary. 39 The following table summarizes the Company’s nonperforming loans and nonperforming assets for the years ending 2020 through 2024: Nonperforming Assets December 31, 2024 2023 2022 2021 2020 Nonaccrual loans: Commercial Real Estate $ 10,642 $ 5,852 $ 4,057 $ 3,004 $ 389 Commercial 3,858 1,802 3,840 7,190 3,789 Residential Real Estate 4,983 3,807 3,438 4,280 5,783 Consumer 600 461 494 682 864 Agricultural 2,120 2,486 2,482 314 680 Total Nonaccrual Loans $ 22,203 $ 14,408 $ 14,311 $ 15,470 $ 11,505 Loans Past Due 90 Days or More 615 655 492 725 2,330 Total Nonperforming Loans $ 22,818 $ 15,063 $ 14,803 $ 16,195 $ 13,835 Repossessed assets 33 166 73 0 0 Total Nonperforming Assets $ 22,851 $ 15,229 $ 14,876 $ 16,195 $ 13,835 Percentage of Nonperforming Loans to Total Loans 0.70 % 0.47 % 0.62 % 0.69 % 0.67 % Percentage of Nonperforming Assets to Total Assets 0.45 % 0.30 % 0.36 % 0.39 % 0.45 % Loans Delinquent 30-89 days $ 13,032 $ 16,705 $ 9,605 $ 8,891 $ 9,297 Percentage of Loans Delinquent 30-89 days to Total Loans 0.40 % 0.52 % 0.40 % 0.38 % 0.45 % Percentage of Nonaccrual Loans to Total Loans 0.68 % 0.45 % 0.60 % 0.66 % 0.55 % Percentage of Allowance for Credit Losses to Nonaccrual Loans 161.52 % 239.03 % 188.51 % 189.94 % 192.49 % The following table summarizes the Company’s allocation of the allowance for credit losses under CECL for the years 2021 through 2024 and the allowance for loan losses in 2020: December 31, 2024 2023 2022 2021 2020 Loans to Loans to Loans to Loans to Loans to Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans Commercial Real Estate $ 19,259 48.6 % $ 18,150 48.1 % $ 14,840 50.5 % $ 15,879 51.0 % $ 10,775 43.1 % Commercial 4,628 12.4 5,086 12.6 4,186 14.6 4,949 15.7 5,022 21.6 Residential Real Estate 7,271 30.7 6,917 30.8 4,374 25.3 4,870 24.9 3,684 25.2 Consumer 4,705 8.3 4,287 8.5 3,578 9.6 3,688 8.4 2,663 10.0 $ 35,863 100.0 % $ 34,440 100.0 % $ 26,978 100.0 % $ 29,386 100.0 % $ 22,144 100.0 % The allowance allocated to each of the four loan categories should not be interpreted as an indication that charge-offs in 2024 occurred in the same proportions or that the allocation indicates future charge-off trends.
Bank Owned Life Insurance The Company owns bank owned life insurance policies on the lives of certain members of management. The purpose of this investment is to help offset the costs of employee benefit plans. The cash surrender value of these 42 policies increased to $99.5 million at December 31, 2023, compared to $75.0 million at December 31, 2022.
Bank Owned Life Insurance The Company owns bank owned life insurance policies on the lives of certain members of management. The purpose of this investment is to help offset the costs of employee benefit plans. The cash surrender value of these policies increased to $101.4 million at December 31, 2024, compared to $99.5 million at December 31, 2023.
The increase was due to the increased usage of short term borrowings and an increase in the cost of those borrowings due to the Federal Reserve increasing the fed funds rate. Interest on long-term borrowings increased to $4.1 million in 2023 from $3.4 million in 2022.
Interest expense on short-term borrowings was $8.4 million in 2023 compared to $1.4 million in 2022. The increase was due to the increased usage of short term borrowings and an increase in the cost of those borrowings due to the Federal Reserve increasing the fed funds rate.
Investment Securities The debt securities available for sale increased $31.7 million in 2023 to $1.30 billion at December 31, 2023, from $1.27 billion at December 31, 2022. For additional information regarding Farmers’ investment securities see Note 3 to the Consolidated Financial Statements.
Investment Securities The debt securities available for sale decreased $33.1 million in 2024 to $1.27 billion at December 31, 2024, from $1.30 billion at December 31, 2023. For additional information regarding Farmers’ investment securities see Note 3 to the Consolidated Financial Statements.
This increase was offset by lower SBIC income in 2023 compared to 2022. Noninterest Expenses Noninterest expense totaled $111.8 million for the twelve months ended December 31, 2023 compared to $94.4 million for the twelve months ended December 31, 2022. The increase is primarily due to the merger with Emclaire and normal increases in operating expenses.
Noninterest Expenses Noninterest expense totaled $111.8 million for the twelve months ended December 31, 2023 compared to $94.4 million for the twelve months ended December 31, 2022. The increase is primarily due to the merger with Emclaire and normal increases in operating expenses.
Treasury and other government agencies, including those that impact money supply, market interest rates and inflation; • disruptions in the mortgage and lending markets and significant or unexpected fluctuations in interest rates related to governmental responses to inflation, including financial stimulus packages and interest rate changes; • general business conditions in the banking industry; • the regulatory environment; • general fluctuations in interest rates; • demand for loans in the market areas where the Company conducts business; • rapidly changing technology and evolving banking industry standards; • competitive factors, including increased competition with regional and national financial institutions; 29 • Farmers' ability to attract, recruit and retain skilled employees; and • new service and product offerings by competitors and price pressures.
Treasury and other government agencies, including those that impact money supply, market interest rates and inflation; • disruptions in the mortgage and lending markets and significant or unexpected fluctuations in interest rates related to governmental responses to inflation, including financial stimulus packages and interest rate changes; • general business conditions in the banking industry; • the regulatory environment; • general fluctuations in interest rates; • demand for loans in the market areas where the Company conducts business; • rapidly changing technology and evolving banking industry standards; • competitive factors, including increased competition with regional and national financial institutions; • Farmers' ability to attract, recruit and retain skilled employees; and • new service and product offerings by competitors and price pressures. 28 Other factors not currently anticipated may also materially and adversely affect the Company’s results of operations, cash flows and financial position.
This line of business was down due to the heavy demand for annuities in lieu of traditional investment products. The net gains on the sale of loans increased by $329,000 between 2022 and 2023.
Investment commissions declined slightly to $2.0 million in 2023 from $2.2 million in 2022. This line of business was down due to the heavy demand for annuities in lieu of traditional investment products. The net gains on the sale of loans increased by $329,000 between 2022 and 2023.
Fixed rate terms are offered with terms between fifteen and thirty years while adjustable rate products are offered with maturities up to thirty years. The Company sells all fixed rate loans that are secondary market eligible.
Farmers originated both fixed rate and adjustable rate mortgages during 2024. Fixed rate terms are offered with terms between fifteen and thirty years while adjustable rate products are offered with maturities up to thirty years. The Company sells all fixed rate loans that are secondary market eligible.
For example, compared to the Company’s central scenario that is based on a four-quarter forecasted change in U.S. real GDP of 1.40% from 4Q2023 to 4Q2024, U.S.
For example, compared to the Company’s central scenario that is based on a four-quarter forecasted change in U.S. real GDP of 2.10% from 4Q2024 to 4Q2025, U.S.
The increase was driven by better margins in the insurance industry in 2023 along with increased sales of annuity products as rates on these products were very attractive to customers. Investment commissions declined slightly to $2.0 million in 2023 from $2.2 million in 2022.
Insurance agency commissions increased by $1.0 million to $5.4 million in 2023 from $4.4 million in 2022. The increase was driven by better margins in the insurance industry in 2023 along with increased sales of annuity products as rates on these products were very attractive to customers.
The Bank monitors and controls concentrations within a particular industry or segment of the economy. These loans are made for purposes such as equipment purchases, capital and leasehold improvements, the purchase of inventory, general working capital and small business lines of credit. Agricultural loans increased from $247.2 million in 2022 to $261.8 million in 2023, an increase of $14.6 million.
The Bank monitors and controls concentrations within a particular industry or segment of the economy. These loans are made for purposes such as equipment purchases, capital and leasehold improvements, the purchase of inventory, general working capital and small business lines of credit. 37 Agricultural loans increased from $261.8 million in 2023 to $263.0 million in 2024.
Refer to Note 18 to the consolidated financial statements for additional information regarding the effective tax rate. Comparison of Operating Results for the Years Ended December 31, 2022 and 2021. The Company reported net income of $60.6 million for the year ended December 31, 2022, compared to $51.8 million for the year ended December 31, 2021.
Refer to Note 18 to the consolidated financial statements for additional information regarding the effective tax rate. 32 Comparison of Operating Results for the Years Ended December 31, 2023 and 2022. The Company recorded net income of $49.9 million for the year ended December 31, 2023, compared to $60.6 million for the year ended December 31, 2022.
During 2023, 2022 and 2021 the Company used the CECL methodology while the incurred loss methodology was used in prior years: Years Ended December 31, 2023 2022 2021 2020 2019 Balance at Beginning of Year $ 26,978 $ 29,386 $ 22,144 $ 14,487 $ 13,592 Charge-Offs: Commercial Real Estate (349 ) (300 ) (70 ) (122 ) (45 ) Commercial (1,272 ) (2,042 ) (388 ) (412 ) (200 ) Residential Real Estate (384 ) (92 ) (297 ) (172 ) (400 ) Consumer (932 ) (870 ) (912 ) (1,347 ) (1,702 ) Total Charge-Offs (2,937 ) (3,304 ) (1,667 ) (2,053 ) (2,347 ) Recoveries on Previous Charge-Offs: Commercial Real Estate 1 3 33 31 4 Commercial 103 75 199 11 13 Residential Real Estate 81 89 162 85 58 Consumer 496 479 411 483 717 Total Recoveries 681 646 805 610 792 Net Charge-Offs (2,256 ) (2,658 ) (862 ) (1,443 ) (1,555 ) Impact of CECL adoption 0 0 2,160 0 0 Provision For Credit Losses and Day One Purchase entry 9,718 250 5,944 9,100 2,450 Balance at End of Year $ 34,440 $ 26,978 $ 29,386 $ 22,144 $ 14,487 Ratio of Net Commercial Real Estate Charge-offs To Average Loans Outstanding 0.01 % 0.01 % 0.00 % 0.00 % 0.00 % Ratio of Net Commercial Charge-offs To Average Loans Outstanding 0.04 % 0.08 % 0.01 % 0.02 % 0.01 % Ratio of Net Residential Real Estate Charge-offs To Average Loans Outstanding 0.01 % 0.00 % 0.01 % 0.00 % 0.02 % Ratio of Net Consumer Charge-offs To Average Loans Outstanding 0.01 % 0.02 % 0.02 % 0.04 % 0.06 % Allowance for Credit Losses/Total Loans 1.08 1.12 1.26 1.07 0.80 The provision for credit losses, which includes the provision for unfunded commitments, and the day one purchase entry for the Emclaire loans amounted to $9.2 million in 2023, compared to $1.1 million in 2022.
During the years 2021-2024, the Company used the CECL methodology while the incurred loss methodology was used in 2020: Years Ended December 31, 2024 2023 2022 2021 2020 Balance at Beginning of Year $ 34,440 $ 26,978 $ 29,386 $ 22,144 $ 14,487 Charge-Offs: Commercial Real Estate (4,619 ) (349 ) (300 ) (70 ) (122 ) Commercial (1,742 ) (1,272 ) (2,042 ) (388 ) (412 ) Residential Real Estate (155 ) (384 ) (92 ) (297 ) (172 ) Consumer (1,471 ) (932 ) (870 ) (912 ) (1,347 ) Total Charge-Offs (7,987 ) (2,937 ) (3,304 ) (1,667 ) (2,053 ) Recoveries on Previous Charge-Offs: Commercial Real Estate 22 1 3 33 31 Commercial 520 103 75 199 11 Residential Real Estate 177 81 89 162 85 Consumer 447 496 479 411 483 Total Recoveries 1,166 681 646 805 610 Net Charge-Offs (6,821 ) (2,256 ) (2,658 ) (862 ) (1,443 ) Impact of CECL adoption 0 0 0 2,160 0 Provision For Credit Losses and Day One Purchase entry 8,244 9,718 250 5,944 9,100 Balance at End of Year $ 35,863 $ 34,440 $ 26,978 $ 29,386 $ 22,144 Ratio of Net Commercial Real Estate Charge-offs To Average Loans Outstanding 0.14 % 0.01 % 0.01 % 0.00 % 0.00 % Ratio of Net Commercial Charge-offs To Average Loans Outstanding 0.04 % 0.04 % 0.08 % 0.01 % 0.02 % Ratio of Net Residential Real Estate Charge-offs To Average Loans Outstanding 0.00 % 0.01 % 0.00 % 0.01 % 0.00 % Ratio of Net Consumer Charge-offs To Average Loans Outstanding 0.03 % 0.01 % 0.02 % 0.02 % 0.04 % Allowance for Credit Losses/Total Loans 1.10 1.08 1.12 1.26 1.07 The provision for credit losses, which includes the provision for unfunded commitments, declined to $8.0 million in 2024 compared to $9.2 million in 2023.
At December 31, 2023, under the minimum capital requirements associated with the Basel Committee on capital and liquidity regulation (Basel III), Farmers Bank and Farmers are required to have actual and minimum capital ratios, which are detailed in Note 16 of the Consolidated Financial Statements.
At December 31, 2024, under the 44 minimum capital requirements associated with the Basel III, Farmers Bank and Farmers are required to have actual and minimum capital ratios, which are detailed in Note 16 of the Consolidated Financial Statements. Farmers Bank and Farmers had capital ratios above the minimum levels at December 31, 2024 and 2023.
The average balance of interest-bearing deposits increased $660.5 million in 2023 primarily due to the Emclaire acquisition while the cost of interest-bearing deposits increased by 141 bp year over year.
The average balance of interest-bearing deposits increased $660.5 million in 2023 primarily due to the Emclaire acquisition while the cost of interest-bearing deposits increased by 141 bp year over year. Interest expense related to interest-bearing deposits was $63.1 million in 2023 compared to $13.1 million in 2022.
This increase was primarily due to the increased cost of some of the long term borrowings that are tied to variable rates and which continued to increase in 2023.
Interest on long-term borrowings increased to $4.1 million in 2023 from $3.4 million in 2022. This increase was primarily due to the increased cost of some of the long term borrowings that are tied to variable rates and which continued to increase in 2023.
Although the Company has a diversified loan portfolio, the credit risk in the loan portfolio is largely influenced by general economic conditions and trends of the counties and markets in which the debtors operate, and the resulting impact on the operations of borrowers or on the value of any underlying collateral.
Although the Company has a diversified loan portfolio, the credit risk in the loan portfolio is largely influenced by general economic conditions and trends of the counties and markets in which the debtors operate, and the resulting impact on the operations of borrowers or on the value of any underlying collateral. 38 The credit loss estimation process involves procedures that consider the unique characteristics of the Company’s loan portfolio segments.
Loss given default (“LGD”) is to determine the percentage of loss by facility or collateral type. LGD estimates can sometimes be driven, or influenced, by product type, industry or geography. The Company uses PD/LGD primarily for commercial loan portfolios.
Risk rating is one common way to apply PDs. LGD is to determine the percentage of loss by facility or collateral type. LGD estimates can sometimes be driven, or influenced, by product type, industry or geography. The Company uses PD/LGD primarily for commercial loan portfolios.
Commercial loans at December 31, 2022, were $294.4 million compared to $347.8 million at December 31, 2023 with the increase due to the Emclaire acquisition. The Bank’s commercial loans are granted to customers within the immediate trade area of the Bank. The mix is diverse, covering a wide range of borrowers, business types and local municipalities.
Commercial loans at December 31, 2024, totaled $351.5 million compared to $347.8 million at December 31, 2023. The Bank’s commercial loans are granted to customers within the immediate trade area of the Bank. The mix is diverse, covering a wide range of borrowers, business types and local municipalities.
A model of risk characteristics, such as loss history and delinquency experience, trends in past due and non-performing loans, as well as existing economic conditions and supportable forecasts are used to determine credit loss assumptions. 38 The Company uses two methodologies to analyze loan pools. The cohort method (“cohort”) and the probability of default/loss given default (“PD/LGD”).
These segments are disaggregated into the loan pools for monitoring. A model of risk characteristics, such as loss history and delinquency experience, trends in past due and non-performing loans, as well as existing economic conditions and supportable forecasts are used to determine credit loss assumptions. The Company uses two methodologies to analyze loan pools.
The Company’s agricultural loan portfolio contains a diverse mix of dairy, crops, land, poultry and cattle loans. Consumer loans increased from $228.8 million at December 31, 2022, to $267.9 million at December 31, 2023.
The Company’s agricultural loan portfolio contains a diverse mix of dairy, crops, land, poultry and cattle loans. Consumer loans increased to $268.5 million at December 31, 2024, from $267.9 million at December 31, 2023. The consumer loan portfolio includes indirect auto loans and other consumer loan products.
Deposits in amounts in excess of the FDIC insurance limit were $1.37 billion at December 31, 2023. Short-Term Borrowings The Company's short-term borrowings increased from $95.0 million at December 31, 2022, to $355.0 million at December 31, 2023.
Deposits in amounts in excess of the FDIC insurance limit were $1.42 billion at December 31, 2024. Short-Term Borrowings The Company's short-term borrowings decreased by $50.0 million from $355.0 million at December 31, 2023, to $305.0 million at December 31, 2024.
Average balances and average rates paid on deposits are as follows: Years Ended December 31 2023 2022 2021 Amount Rate Amount Rate Amount Rate Noninterest-bearing demand $ 1,065,389 0.00 % $ 959,294 0.00 % $ 714,978 0.00 % Interest-bearing demand 1,415,425 1.95 % 1,392,058 0.54 % 1,240,014 0.19 % Money market 602,445 1.62 % 389,036 0.14 % 246,900 0.24 % Savings 511,116 0.03 % 457,382 0.02 % 322,279 0.04 % Brokered time deposits 132,895 4.67 % 56,965 2.18 % 11,737 0.64 % Certificates of deposit 654,717 2.97 % 360,687 0.84 % 393,039 0.93 % Total $ 4,381,987 1.44 % $ 3,615,422 0.64 % $ 2,928,947 0.34 % The following table sets forth the maturities of retail certificates of deposit having principal amounts $250 thousand or greater at December 31, 2023 (in thousands): Retail certificates of deposit maturing in quarter ending: March 31, 2024 $ 113,393 June 30, 2024 95,571 September 30, 2024 11,771 December 31, 2024 27,224 After December 31, 2024 10,199 Total retail certificates of deposit with balances $250,000 or greater $ 258,158 Uninsured deposits for bank and savings and loan registrants are U.S. federally insured depository institutions as the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit or similar state deposit insurance regimes and amounts in any other uninsured investment or deposit account that are classified as deposits and not subject to any federal or state deposit insurance regimes.
Average balances and average rates paid on deposits are as follows: Years Ended December 31 2024 2023 2022 Amount Rate Amount Rate Amount Rate Noninterest-bearing demand $ 981,115 0.00 % $ 1,065,389 0.00 % $ 959,294 0.00 % Interest-bearing demand 1,396,193 2.48 % 1,415,425 1.95 % 1,392,058 0.54 % Money market 659,807 2.43 % 602,445 1.62 % 389,036 0.14 % Savings 435,663 0.03 % 511,116 0.03 % 457,382 0.02 % Brokered time deposits 25,389 4.36 % 132,895 4.67 % 56,965 2.18 % Certificates of deposit 745,945 3.93 % 654,717 2.97 % 360,687 0.84 % Total $ 4,244,112 1.91 % $ 4,381,987 1.44 % $ 3,615,422 0.64 % The following table sets forth the maturities of retail certificates of deposit having principal amounts $250,000 or greater at December 31, 2024 (in thousands): Retail certificates of deposit maturing in quarter ending: March 31, 2025 $ 136,533 June 30, 2025 112,131 September 30, 2025 12,207 December 31, 2025 13,115 After December 31, 2025 11,025 Total retail certificates of deposit with balances $250,000 or greater $ 285,011 Uninsured deposits for bank and savings and loan registrants are U.S. federally insured depository institutions as the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limit or similar state deposit insurance regimes and amounts in any other uninsured investment or deposit account that are classified as deposits and not subject to any federal or state deposit insurance regimes.
Bank owned life insurance income increased by $632,000 to $2.4 million for the twelve months ended December 31, 2023, compared to $1.8 million for the twelve months ended December 31, 2022. The increase was due to the addition of Emclaire offset by a decline of $79,000 on the proceeds from death benefits received from the policies.
The increase was due to the acquisition of Emclaire. Bank owned life insurance income increased by $632,000 to $2.4 million for the twelve months ended December 31, 2023, compared to $1.8 million for the twelve months ended December 31, 2022.
For the consumer loan category, which represents approximately 8.5% of total loans and in 2023, the gross charge-offs accounted for 31.7% of the losses of the entire loan portfolio. There were no loans other than those identified above, that management has known information about possible credit problems of borrowers and their ability to comply with the loan repayment terms.
The gross charge-offs in the commercial real estate portfolio, were $4.6 million for 2024, which represented approximately 57.8% of the gross losses for the entire loan portfolio. There were no loans other than those identified above, that management has known information about possible credit problems of borrowers and their ability to comply with the loan repayment terms.
Treasury securities $ 53,210 $ 52,280 U.S. government sponsored enterprise debt securities 74,745 75,816 Mortgage-backed securities - residential and collateralized mortgage obligations 594,385 602,496 Small Business Administration 2,917 3,474 Obligations of states and political subdivisions 556,169 530,080 Corporate bonds 18,275 3,879 Debt securities available for sale $ 1,299,701 $ 1,268,025 Other investments 15,114 15,244 Total securities $ 1,314,815 $ 1,283,269 41 A summary of debt securities held at December 31, 2023 classified according to maturity and including weighted average yield for each range of maturities is set forth below: December 31, 2023 Type and Maturity Grouping Fair Value Weighted Average Yield U.S.
Treasury securities $ 52,606 $ 53,210 U.S. government sponsored enterprise debt securities 62,501 74,745 Mortgage-backed securities - residential and collateralized mortgage obligations 626,643 594,385 Small Business Administration 2,475 2,917 Obligations of states and political subdivisions 504,880 556,169 Corporate bonds 17,448 18,275 Debt securities available for sale $ 1,266,553 $ 1,299,701 Other investments 14,736 15,114 Total securities $ 1,281,289 $ 1,314,815 41 A summary of debt securities held at December 31, 2024 classified according to maturity and including weighted average yield for each range of maturities is set forth below: December 31, 2024 Type and Maturity Grouping Fair Value Weighted Average Yield U.S.
The probability of default (“PD”) portion of PD/LGD is defined by the Company as 90 days past due, placed on non-accrual, or is partially or wholly charged-off. Typically, a one-year time period is used to asses PD. PD can be measured and applied using various risk criteria. Risk rating is one common way to apply PDs.
The Company uses cohort primarily for consumer loan portfolios. 46 The PD portion of PD/LGD is defined by the Company as 90 days past due, placed on non-accrual, or is partially or wholly charged-off. Typically, a one-year time period is used to assess PD. PD can be measured and applied using various risk criteria.
The primary reason for this increase was the sale of nonaccrual commercial loans that generated a gain of $915,000 in 2023 offset by lower gain on sale figures on the sale of 1-4 family mortgage loans.
The primary reason for this increase was the sale of nonaccrual commercial loans that generated a gain of $915,000 in 2023 offset by lower gain on sale figures on the sale of 1-4 family mortgage loans. Mortgage volume continues to be negatively impacted by the higher interest rate environment and the lack of supply of homes for sale.
The Company’s allowance for credit losses represents management’s estimate of expected credit losses over the remaining expected life of the Company’s financial assets measured at amortized cost and certain off-balance sheet lending-related commitments. 45 The allowance for credit losses involves significant judgment on a number of matters including the weighting of macroeconomic forecasts and microeconomic statistics, incorporation of historical loss experience, assessment of risk characteristics, assignment of risk ratings, valuation of collateral, and the determination of remaining expected life.
The allowance for credit losses involves significant judgment on a number of matters including the weighting of macroeconomic forecasts and microeconomic statistics, incorporation of historical loss experience, assessment of risk characteristics, assignment of risk ratings, valuation of collateral, and the determination of remaining expected life.
In addition, these statements speak only as of the date made. The Company does not undertake, and expressly disclaims, any obligation to update or alter any statements whether as a result of new information, future events or otherwise, expect as may be required by applicable law.
The Company does not undertake, and expressly disclaims, any obligation to update or alter any statements whether as a result of new information, future events or otherwise, expect as may be required by applicable law. Results of Operations Comparison of Operating Results for the Years Ended December 31, 2024 and 2023.
Those characteristics include, but are not limited to, internal or external credit score, risk ratings, financial asset, loan type, collateral type, size, effective interest rate, term, or geographical location. The Company uses cohort primarily for consumer loan portfolios.
The Company aggregates financial assets on the basis of similar risk characteristics when evaluating loans on a collective basis. Those characteristics include, but are not limited to, internal or external credit score, risk ratings, financial asset, loan type, collateral type, size, effective interest rate, term, or geographical location.
Cohort relies on the creation of cohorts to capture loans that qualify for a particular segment, as of a point in time. Those loans are then tracked over their remaining lives to determine their loss experience. The Company aggregates financial assets on the basis of similar risk characteristics when evaluating loans on a collective basis.
The cohort method (“cohort”) and the probability of default/loss given default method (“PD/LGD”). Cohort relies on the creation of cohorts to capture loans that qualify for a particular segment, as of a point in time. Those loans are then tracked over their remaining lives to determine their loss experience.
(2) Nonaccrual loans are included in the average balance totals. 31 RATE AND VOLUME ANALYSIS (Table Dollar Amounts in Thousands except Per Share Data) The following table analyzes by rate and volume the dollar amount of changes in the components of the interest differential: 2023 change from 2022 2022 change from 2021 Net Change Due Change Due Net Change Due Change Due Change To Volume To Rate Change To Volume To Rate Tax Equivalent Interest Income Loans $ 64,061 $ 36,533 $ 27,528 $ 12,920 $ 14,798 $ (1,878 ) Taxable securities 5,388 1,186 4,202 9,444 8,575 869 Tax-exempt securities (1,669 ) (1,486 ) (183 ) 2,925 4,044 (1,119 ) Other investments 1,115 168 947 373 255 118 Funds sold and other cash 1,792 (12 ) 1,804 484 (116 ) 600 Total interest income $ 70,687 $ 36,389 $ 34,298 $ 26,146 $ 27,556 $ (1,410 ) Interest Expense Time deposits $ 16,418 $ 2,481 $ 13,937 $ (608 ) $ (301 ) $ (307 ) Brokered time deposits 4,964 1,653 3,311 1,165 289 876 Savings deposits 8,547 427 8,120 640 347 293 Demand deposits 20,092 125 19,967 5,113 286 4,827 Short term borrowings 6,949 2,663 4,286 1,397 144 1,253 Long term borrowings 659 18 641 1,744 430 1,314 Total interest expense $ 57,629 $ 7,367 $ 50,262 $ 9,451 $ 1,195 $ 8,256 Increase (decrease) in tax equivalent net interest income $ 13,058 $ 29,022 $ (15,964 ) $ 16,695 $ 26,361 $ (9,666 ) The amount of change not solely due to rate or volume changes was allocated between the change due to rate and the change due to volume based on the relative size of the rate and volume changes.
(2) Nonaccrual loans are included in the average balance totals. 30 RATE AND VOLUME ANALYSIS (Table Dollar Amounts in Thousands except Per Share Data) The following table analyzes by rate and volume the dollar amount of changes in the components of the interest differential: 2024 change from 2023 2023 change from 2022 Net Change Due Change Due Net Change Due Change Due Change To Volume To Rate Change To Volume To Rate Tax Equivalent Interest Income Loans $ 13,871 $ 3,902 $ 9,969 $ 64,061 $ 36,533 $ 27,528 Taxable securities 607 (749 ) 1,356 5,388 1,186 4,202 Tax-exempt securities (1,118 ) (1,042 ) (76 ) (1,669 ) (1,486 ) (183 ) Other investments (536 ) (209 ) (327 ) 1,115 168 947 Funds sold and other cash 1,251 705 546 1,792 (12 ) 1,804 Total interest income $ 14,075 $ 2,607 $ 11,468 $ 70,687 $ 36,389 $ 34,298 Interest Expense Time deposits $ 9,867 $ 2,712 $ 7,155 $ 16,418 $ 2,481 $ 13,937 Brokered time deposits (5,096 ) (5,019 ) (77 ) 4,964 1,653 3,311 Savings deposits 6,245 (161 ) 6,406 8,547 427 8,120 Demand deposits 7,047 (374 ) 7,421 20,092 125 19,967 Short term borrowings 5,748 6,880 (1,132 ) 6,949 2,663 4,286 Long term borrowings 4 (32 ) 36 659 18 641 Total interest expense $ 23,815 $ 4,006 $ 19,809 $ 57,629 $ 7,367 $ 50,262 Increase (decrease) in tax equivalent net interest income $ (9,740 ) $ (1,399 ) $ (8,341 ) $ 13,058 $ 29,022 $ (15,964 ) The amount of change not solely due to rate or volume changes was allocated between the change due to rate and the change due to volume based on the relative size of the rate and volume changes.
The increase was due to a $10.7 million increase in income before income taxes. Income taxes are computed using the appropriate effective tax rates for each period. The effective tax rates are less than the statutory tax rate primarily due to nontaxable interest and dividend income. The effective income tax rate was 16.8% for 2022 and 16.5% in 2021.
Income taxes are computed using the appropriate effective tax rates for each period. The effective tax rates are less than the statutory tax rate primarily due to nontaxable interest and dividend income. The effective income tax rate was 17.1% in 2024 and 14.9% for 2023.
During 2013, the Federal banking regulators approved a final rule to implement revised capital adequacy standards of the Basel Committee on Banking Supervision, commonly called Basel III, and to address relevant provisions of the Dodd-Frank Act.
At year-end 2024 and 2023, the most recent regulatory notifications categorized Farmers Bank as well capitalized under the regulatory framework for prompt corrective action. During 2013, the Federal banking regulators approved a final rule to implement revised capital adequacy standards of the Basel Committee on Banking Supervision, commonly called Basel III, and to address relevant provisions of the Dodd-Frank Act.
Treasury securities Maturing within one year $ 195 2.09 % Maturing after one year but within five years 96 2.18 % Maturing after five years but within ten years 52,919 1.10 % Maturing after ten years 0 0.00 % Total U.S.
Treasury securities Maturing within one year $ 99 2.18 % Maturing after one year but within five years 35,629 1.04 % Maturing after five years but within ten years 16,878 1.21 % Maturing after ten years 0 0.00 % Total U.S.
Mortgage volume continues to be negatively impacted by the higher interest rate environment and the lack of supply of homes for sale. 32 Other mortgage banking income was up $420,000 in 2023 compared to 2022. The increase was driven by slower prepayment speeds on the mortgage servicing portfolio in 2023 due to the higher level of interest rates.
Gains on the sale of loans continues to be negatively impacted by a lower level of saleable mortgage volume due to the higher interest rate environment and the lack of supply of homes for sale. Other mortgage banking income declined by $276,000 in 2024 compared to 2023.
Other factors not currently anticipated may also materially and adversely affect the Company’s results of operations, cash flows and financial position. There can be no assurance that future results will meet expectations. While the Company believes that the forward-looking statements in the presentation are reasonable, you should not place undue reliance on any forward-looking statement.
There can be no assurance that future results will meet expectations. While the Company believes that the forward-looking statements in the presentation are reasonable, you should not place undue reliance on any forward-looking statement. In addition, these statements speak only as of the date made.
As provided for under GAAP, management has up to 12 months following the date of the acquisition to finalize the fair values of acquired assets and assumed liabilities, where it was not possible to estimate the acquisition date fair value upon consummation.
Assets acquired and liabilities assumed in a business combination are recorded at the estimated fair value on their purchase date. As provided for under GAAP, management has up to 12 months following the date of the acquisition to finalize the fair values of acquired assets and assumed liabilities.
Loans acquired in a business combination transaction are evaluated either individually or in pools of loans with similar characteristics; including consideration of a credit component.
In particular, the valuation of acquired loans involves significant estimates, assumptions and judgment based on information available as of the acquisition date. Loans acquired in a business combination transaction are evaluated either individually or in pools of loans with similar characteristics; including consideration of a credit component.
Other operating income increased by $495,000 to $4.5 million for the twelve months ended December 31, 2023, from $4.0 million for the twelve months ended December 31, 2022. This increase was primarily due to increased non recurring income associated with recoveries on Emclaire and Cortland loans that were charged off prior to acquisition.
This increase was primarily due to increased non-recurring income associated with recoveries on Emclaire and Cortland loans that were charged off prior to acquisition. This increase was offset by lower SBIC income in 2023 compared to 2022.
Commitments 12/31/2023 Note Ref. 2024 2025 2026 2027 2028 Thereafter Deposits without maturity $ 3,452,104 Certificates of deposit and brokered time deposits 11 656,154 $ 32,302 $ 20,007 $ 5,569 $ 4,302 $ 6,948 Long-term borrowings 13 0 0 0 0 0 93,000 Leases 9 1,175 1,092 975 898 917 5,659 There are also $13.1 million of commitments to various partnership investment funds.
Commitments 12/31/2024 Note Ref. 2025 2026 2027 2028 2029 Thereafter Deposits without maturity $ 3,429,116 Certificates of deposit and brokered time deposits 11 790,004 $ 21,574 $ 9,018 $ 4,098 $ 6,550 $ 6,419 Long-term borrowings 13 0 0 0 0 0 90,000 Leases 9 1,393 1,279 1,198 1,214 1,110 5,652 There are also $17.1 million of commitments to various partnership investment funds.
Major categories of noninterest income are discussed below. Service charges on deposit accounts increased to $4.7 million in 2022 from $3.7 million for the year ended December 31, 2021. The increase was due to acquisition of Cortland and an increased level of overdraft fee income.
Noninterest Income Noninterest income declined slightly to $41.7 million for the year ended December 31, 2024 compared to $41.9 million for the year ended December 31, 2023. The major categories of noninterest income are discussed below. Service charges on deposit accounts increased to $7.3 million for 2024 compared to $6.3 million in 2023.
Years Ended December 31, 2023 2022 2021 2020 2019 Commercial Real Estate $ 1,334,600 41.6 % $ 1,026,822 42.6 % $ 1,010,674 43.3 % $ 712,818 34.3 % $ 615,521 34.0 % Commercial 347,819 10.9 294,406 12.2 312,532 13.4 401,003 19.3 255,458 14.1 Residential Real Estate 986,032 30.8 607,557 25.3 580,242 24.9 523,340 25.2 499,301 27.6 Consumer 267,875 8.4 228,794 9.5 195,343 8.4 208,842 10.0 214,998 11.9 Agricultural 261,801 8.2 247,171 10.3 232,291 10.0 232,041 11.1 226,261 12.4 Total Loans $ 3,198,127 100.0 % $ 2,404,750 100.0 % $ 2,331,082 100.0 % $ 2,078,044 100.0 % $ 1,811,539 100.0 % The following schedule sets forth maturities based on remaining scheduled repayments of principal for loans listed above as of December 31, 2023: Types of Loans 1 Year or less 1 to 5 Years 5 to 15 Years Over 15 Years Commercial $ 40,494 $ 162,646 $ 92,343 $ 52,336 Commercial Real Estate $ 104,853 $ 416,506 $ 695,711 $ 117,530 Residential Real Estate $ 4,413 $ 53,654 $ 239,594 $ 688,371 Consumer $ 4,030 $ 105,730 $ 125,574 $ 32,541 Agricultural $ 3,204 $ 32,813 $ 54,089 $ 171,695 The amounts of loans as of December 31, 2023, based on remaining scheduled repayments of principal, are shown in the following table: Loan Sensitivities 1 Year or less Over 1 Year Total Floating or Adjustable Rates of Interest $ 74,389 $ 1,455,807 $ 1,530,196 Fixed Rates of Interest 82,605 1,585,326 1,667,931 Total Loans $ 156,994 $ 3,041,133 $ 3,198,127 Total loans were $3.20 billion at year-end 2023, compared to $2.40 billion at year-end 2022, an increase of $793.4 million.
Years Ended December 31, 2024 2023 2022 2021 2020 Commercial Real Estate $ 1,381,573 42.2 % $ 1,334,600 41.6 % $ 1,026,822 42.6 % $ 1,010,674 43.3 % $ 712,818 34.3 % Commercial 351,533 10.8 347,819 10.9 294,406 12.2 312,532 13.4 401,003 19.3 Residential Real Estate 1,003,678 30.8 986,032 30.8 607,557 25.3 580,242 24.9 523,340 25.2 Consumer 268,533 8.2 267,875 8.4 228,794 9.5 195,343 8.4 208,842 10.0 Agricultural 263,029 8.0 261,801 8.2 247,171 10.3 232,291 10.0 232,041 11.1 Total Loans $ 3,268,346 100.0 % $ 3,198,127 100.0 % $ 2,404,750 100.0 % $ 2,331,082 100.0 % $ 2,078,044 100.0 % 35 The following schedule sets forth maturities based on remaining scheduled repayments of principal for loans listed above as of December 31, 2024: Types of Loans 1 Year or less 1 to 5 Years 5 to 15 Years Over 15 Years Commercial $ 19,713 $ 181,984 $ 97,994 $ 51,842 Commercial Real Estate $ 124,311 $ 514,111 $ 630,941 $ 112,211 Residential Real Estate $ 9,782 $ 48,963 $ 215,293 $ 729,639 Consumer $ 4,076 $ 107,972 $ 132,043 $ 24,442 Agricultural $ 4,105 $ 36,625 $ 49,288 $ 173,011 The amounts of loans as of December 31, 2024, based on remaining scheduled repayments of principal, are shown in the following table: Loan Sensitivities 1 Year or less Over 1 Year Total Floating or Adjustable Rates of Interest $ 99,059 $ 1,524,346 $ 1,623,405 Fixed Rates of Interest 62,928 1,582,013 1,644,941 Total Loans $ 161,987 $ 3,106,359 $ 3,268,346 Total loans were $3.27 billion at December 31, 2024, compared to $3.20 billion at December 31, 2023, an increase of $70.2 million.
The provision for credit losses is based on management’s judgment after taking into consideration all factors connected with the collectability of the existing loan portfolio. Management evaluates the loan portfolio in light of economic conditions, changes in the nature and volume of the loan portfolio, industry standards and other relevant reasonable and supportable forecasts.
Management evaluates the loan portfolio in light of economic conditions, changes in the nature and volume of the loan portfolio, industry standards and other relevant reasonable and supportable forecasts.
The four-quarter forecast incorporates three macroeconomic variables (“MEVs”) that are relevant for exposures across the Company. • U.S. changes in real gross domestic product (GDP). • U.S. personal consumption expenditures (PCE) inflation. • U.S. civilian unemployment rate.
The four-quarter forecast incorporates three macroeconomic variables (“MEVs”) that are relevant for exposures across the Company. • U.S. changes in real gross domestic product (GDP). • U.S. personal consumption expenditures (PCE) inflation. • U.S. civilian unemployment rate. 45 Changes in the Company’s assumptions and forecasts of economic conditions could significantly affect its estimate of expected credit losses in the portfolio at the balance sheet date or lead to significant changes in the estimate from one reporting period to the next.
The increased figure for the current year was mainly a result of the day one purchase entry associated with the acquisition of Emclaire. The Company adopted ASU 2016-13 in 2021, to calculate the allowance for credit losses (“ACL”) which requires estimating credit losses over the life of the credits.
The increased net charge-off figure in 2024 was driven by a charge-off of $4.4 million for a single commercial credit backed by office space. The Company adopted ASU 2016-13 in 2021, to calculate the allowance for credit losses (“ACL”) which requires estimating credit losses over the life of the credits.
Trust fees increased to $10.1 million in 2023 from $9.6 million in 2022. The trust business continued to expand in 2023 as the Company added revenue producers in the new Pennsylvania markets. Insurance agency commissions increased by $1.0 million to $5.4 million in 2023 from $4.4 million in 2022.
The increase was due to the addition of Emclaire offset by a decline of $79,000 on the proceeds from death benefits received from the policies. Trust fees increased to $9.0 million in 2023 from $8.5 million in 2022. The trust business continued to expand in 2023 as the Company added revenue producers in the new Pennsylvania markets.
The increase was primarily due to an increase in the average balance of loans and securities offset by a decline in the yields received on loans and tax exempt securities. Interest income on loans increased to $107.8 million for the year ended December 31, 2022 compared to $94.8 million for the year ended December 31, 2021.
The increase was primarily due to an increase in the yield on loans and securities associated with the higher interest rate environment. Interest income on loans increased to $185.7 million for the year ended December 31, 2024, compared to $171.8 million for the year ended December 31, 2023.
To minimize risks associated with changes in the borrower’s future repayment capacity, the Bank generally requires scheduled periodic principal and interest payments on all types of loans and normally requires collateral. Commercial real estate loans increased to $1.33 billion at December 31, 2023 from $1.03 billion at December 31, 2022.
Management has developed and maintains comprehensive underwriting guidelines and a loan review function that monitors credits during and after the approval process. To minimize risks associated with changes in the borrower’s future repayment capacity, the Bank generally requires scheduled periodic principal and interest payments on all types of loans and normally requires collateral.
The Company uses short term borrowings to manage the ongoing fluctuations with loans and deposits, when necessary. 43 Long-Term Borrowings Total long-term borrowings increased $452 thousand from $88.2 million at December 31. 2022, to $88.7 million at December 31, 2023. See Note 13 within Item 8 of this Annual report on Form 10-K for additional detail.
See Note 13 within Item 8 of this Annual report on Form 10-K for additional detail. 43 Stockholders’ Equity Total stockholders’ equity increased $1.6 million from $404.4 million at December 31, 2023, to $406.0 million at December 31, 2024.
The allowance for credit losses increased to $34.4 million at December 31, 2023, compared to $27.0 million at December 31, 2022. The increase was primarily due to the day one purchase entry for the acquisition of Emclaire's loans.
The allowance for credit losses increased to $35.9 million at December 31, 2024, compared to $34.4 million at December 31, 2023. The increase was primarily driven by growth in the loan portfolio.
A provision for credit losses is charged to operations based on management’s periodic evaluation of adequacy of the allowance.
A provision for credit losses is charged to operations based on management’s periodic evaluation of adequacy of the allowance. The Company’s allowance for credit losses represents management’s estimate of expected credit losses over the remaining expected life of the Company’s financial assets measured at amortized cost and certain off-balance sheet lending-related commitments.
Results of Operations Comparison of Operating Results for the Years Ended December 31, 2023 and 2022. The Company recorded net income of $49.9 million for the year ended December 31, 2023, compared to $60.6 million for the year ended December 31, 2022.
The Company recorded net income of $45.9 million for the year ended December 31, 2024, compared to $49.9 million for the year ended December 31, 2023. The Company reported $1.22 per diluted common share in 2024 compared to $1.33 per diluted common share in 2023.
For the commercial loan category, which represents 12.6% of the total loan portfolio, management relies on the Bank’s internal loan review procedures and allocates accordingly based on loan classifications. The gross charge-offs in the commercial loan portfolio, were $1.3 million for 2023, which represented approximately 43.3% of the losses for the entire loan portfolio.
For the commercial real estate and commercial categories, which represent 42.2% and 10.8% of the total loan portfolio in 2024, respectively, management relies on the Bank’s internal loan review procedures and allocates accordingly based on loan classifications.
Debit card fees increased to $7.1 million in 2023 compared to $5.8 million in 2022. The increase was primarily due to the addition of Emclaire. The Company recorded an $8.4 million gain related to a legal settlement in 2022. No gain was recorded in 2023.
The Company recorded an $8.4 million gain related to a legal settlement in 2022. No gain was recorded in 2023. Other operating income increased by $495,000 to $4.5 million for the twelve months ended December 31, 2023, from $4.0 million for the twelve months ended December 31, 2022.
The increase was primarily due to the acquisition of Emclaire which added $22.5 million to the balance. The Company also had earnings of $2.4 million on the policies in 2023 offset slightly by proceeds from a death benefit.
The increase was due to earnings on the policies in 2024 offset slightly by proceeds from a death benefit. 42 Deposits Total deposits increased to $4.3 billion at December 31, 2024, from $4.2 billion at December 31, 2023, an increase of $89.4 million. Noninterest bearing deposits declined $61.1 million during 2024 to $965.5 million from $1.03 billion.
The payment amounts represent those amounts contractually due to the recipient and do not include any unamortized premiums or discounts or other similar carrying value adjustments. Further discussion of the nature of each obligation is included in the referenced note to the consolidated financial statements.
Further discussion of the nature of each obligation is included in the referenced note to the consolidated financial statements.