Biggest changeThe Company’s loan growth over the past year and the improved asset mix has been the driver of positive movements in both margins and net interest income. The following table details average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned/paid on such assets and liabilities, and the yield/rate for the periods indicated: Average Balance Sheets and Net Interest Analysis For the Year Ended December 31, 2022 December 31, 2021 December 31, 2020 Interest Interest Interest Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense Rate Balance Expense Rate (Dollar amounts in thousands) Assets Interest-earning assets: Loans held for sale $ 12,722 $ 705 5.54 % $ - $ - - % $ - $ - - % Loans, net of deferred fees (1) (2) 2,592,801 117,162 4.52 % 2,342,802 107,021 4.57 % 2,400,896 $ 111,647 4.65 % Investment securities 278,162 5,964 2.14 % 224,505 4,440 1.98 % 217,932 4,730 2.17 % Other earning assets 200,828 2,243 1.12 % 560,994 1,782 0.32 % 114,275 1,402 1.23 % Total earning assets 3,084,513 126,074 4.09 % 3,128,301 113,243 3.62 % 2,733,103 117,779 4.31 % Allowance for credit losses (30,236) (33,088) (20,638) Investments in mortgage company - held for sale — 11,974 12,168 Total non-earning assets 264,333 261,791 261,505 Total assets $ 3,318,610 $ 3,368,978 $ 2,986,138 Liabilities and stockholders' equity Interest-bearing liabilities: NOW and other demand accounts $ 698,907 $ 2,303 0.33 % $ 860,482 $ 4,010 0.47 % $ 481,470 $ 3,505 0.73 % Money market accounts 807,330 6,357 0.79 % 726,059 4,246 0.58 % 508,260 4,188 0.82 % Savings accounts 224,682 737 0.33 % 208,202 618 0.30 % 167,567 490 0.29 % Time deposits 350,720 3,884 1.11 % 405,670 4,238 1.04 % 645,123 12,149 1.88 % Total interest-bearing deposits 2,081,639 13,281 0.64 % 2,200,413 13,112 0.60 % 1,802,420 20,332 1.13 % Borrowings 193,050 8,306 4.30 % 218,955 5,928 2.71 % 358,087 5,807 1.62 % Total interest-bearing liabilities 2,274,689 21,587 0.95 % 2,419,368 19,040 0.79 % 2,160,507 26,139 1.21 % Noninterest-bearing liabilities: Demand deposits 614,285 522,683 416,249 Other liabilities 23,825 22,358 24,693 Total liabilities 2,912,799 2,964,409 2,601,449 Stockholders' equity 405,811 404,569 384,689 Total liabilities and stockholders' equity $ 3,318,610 $ 3,368,978 $ 2,986,138 Net interest income $ 104,487 $ 94,203 $ 91,640 Interest rate spread 3.14 % 2.97 % 3.10 % Net interest margin 3.39 % 3.01 % 3.35 % (1) Includes loan fees in both interest income and the calculation of the yield on loans.
Biggest changeNet Interest Income Our operating results depend primarily on our net interest income, which is the difference between interest and dividend income on interest-earning assets such as loans and investments, and interest expense on interest-bearing liabilities such as deposits and borrowings. 46 Table of Contents The following table details average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned/paid on such assets and liabilities, and the yield/rate for the periods indicated: Average Balance Sheets and Net Interest Margin Analysis For the Year Ended December 31, 2023 December 31, 2022 Interest Interest Average Income/ Yield/ Average Income/ Yield/ Balance Expense Rate Balance Expense Rate (Dollar amounts in thousands) Assets Interest-earning assets: Loans held for sale $ 44,643 $ 2,806 6.29 % $ 12,722 $ 705 5.54 % Loans, net of deferred fees (1) (2) 3,126,717 169,982 5.44 % 2,590,635 114,375 4.41 % Investment securities 237,452 6,373 2.68 % 278,162 5,964 2.14 % Other earning assets 281,052 13,457 4.79 % 200,828 2,243 1.12 % Total earning assets 3,689,864 192,618 5.22 % 3,082,347 123,287 4.00 % Allowance for credit losses (35,382) (30,236) Total non-earning assets 296,647 264,388 Total assets $ 3,951,129 $ 3,316,499 Liabilities and stockholders' equity Interest-bearing liabilities: NOW and other demand accounts $ 784,680 $ 15,404 1.96 % $ 698,907 $ 2,303 0.33 % Money market accounts 831,196 23,717 2.85 % 807,330 6,357 0.79 % Savings accounts 777,143 29,774 3.83 % 224,755 737 0.33 % Time deposits 474,178 14,795 3.12 % 350,720 3,884 1.11 % Total interest-bearing deposits 2,867,197 83,690 2.92 % 2,081,712 13,281 0.64 % Borrowings 159,442 10,217 6.41 % 193,050 8,306 4.30 % Total interest-bearing liabilities 3,026,639 93,907 3.10 % 2,274,762 21,587 0.95 % Noninterest-bearing liabilities: Demand deposits 495,107 614,285 Other liabilities 35,494 24,285 Total liabilities 3,557,240 2,913,332 Primis common stockholders' equity 393,302 403,167 Noncontrolling interest 587 — Total stockholders' equity 393,889 403,167 Total liabilities and stockholders' equity $ 3,951,129 $ 3,316,499 Net interest income $ 98,711 $ 101,700 Interest rate spread 2.12 % 3.05 % Net interest margin 2.68 % 3.30 % (1) Includes loan fees in both interest income and the calculation of the yield on loans.
Interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services. Many factors impact interest rates, including the FRB, inflation, recession, changes in unemployment, the money supply, and international disorder and instability in domestic and foreign financial markets.
Interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services. Many factors impact interest rates, including the decisions of the FRB, inflation, recession, changes in unemployment, the money supply, and international disorder and instability in domestic and foreign financial markets.
In this regard, the model assumes that the composition of our interest sensitive assets and liabilities existing at December 31, 2022 and 2021 remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or repricing of specific assets and liabilities.
In this regard, the model assumes that the composition of our interest sensitive assets and liabilities existing at December 31, 2023 and 2022 remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or repricing of specific assets and liabilities.
Loans will also be placed on nonaccrual status in cases where we are uncertain whether the borrower can satisfy the contractual 44 Table of Contents terms of the loan agreement. Cash payments received while a loan is categorized as nonaccrual will be recorded as a reduction of principal as long as doubt exists as to future collections.
Loans will also be placed on nonaccrual status in cases where we are uncertain whether the borrower can satisfy the contractual terms of the loan 53 Table of Contents agreement. Cash payments received while a loan is categorized as nonaccrual will be recorded as a reduction of principal as long as doubt exists as to future collections.
The following tables are based on an analysis of our interest rate risk as measured by the estimated change in EVE resulting from instantaneous and sustained parallel shifts in the yield curve (plus 400 basis points or minus 100 basis points, measured in 100 basis point increments) as of December 31, 2022 and 2021.
The following tables are based on an analysis of our interest rate risk as measured by the estimated change in EVE resulting from instantaneous and sustained parallel shifts in the yield curve (plus 400 basis points or minus 400 basis points, measured in 100 basis point increments) as of December 31, 2023 and 2022.
Commitments are made predominately for adjustable rate loans, and generally have fixed 57 Table of Contents expiration dates of up to three months or other termination clauses and usually require payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
Commitments are made predominately for adjustable rate loans, and generally have fixed expiration dates of up to three months or other termination clauses and usually require payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Item 7 of our Annual Report on Form 10-K generally discusses year-to-year comparisons between the years ended December 31, 2022 and 2021.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Item 7 of our Annual Report on Form 10-K generally discusses year-to-year comparisons between the years ended December 31, 2023 and 2022.
The Basel III Capital Rules require Primis Financial Corp. and Primis Bank to maintain (i) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 4.5%, 56 Table of Contents plus a 2.5% “capital conservation buffer”, (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer, (iii) a minimum ratio of Total capital to risk-weighted assets of at least 8.0%, plus the capital conservation buffer and (iv) a minimum leverage ratio of 4.0%.
The Basel III Capital Rules require Primis Financial Corp. and Primis Bank to maintain (i) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer”, (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer, (iii) a minimum ratio of Total capital to risk-weighted assets of at least 8.0%, plus the capital conservation buffer and (iv) a minimum leverage ratio of 4.0%.
While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward classification of assets.
While management utilizes its best judgment and information available, the ultimate adequacy of our allowance accounts is dependent upon a variety of factors beyond our control, including the performance of our portfolios, the economy, changes in interest rates and the view of the regulatory authorities toward 42 Table of Contents classification of assets.
The CMOs are designed so that the mortgage collateral will generate a cash flow sufficient to provide for the timely repayment of the bonds. The mortgage collateral pool can be structured to accommodate various desired bond repayment schedules, provided that the collateral cash flow is adequate to meet scheduled bond payments.
The CMOs are designed so that the mortgage collateral will generate a cash flow sufficient to provide for the timely repayment of the bonds. The mortgage collateral 57 Table of Contents pool can be structured to accommodate various desired bond repayment schedules, provided that the collateral cash flow is adequate to meet scheduled bond payments.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
The preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While we base estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
In addition, bank regulatory authorities, as part of their periodic examination, may require additional charges to the provision for credit losses in future periods if the results of their reviews warrant additions to the allowance for credit losses.
In addition, bank regulatory authorities, as part 56 Table of Contents of their periodic examination, may require additional charges to the provision for credit losses in future periods if the results of their reviews warrant additions to the allowance for credit losses.
In addition, we maintain federal funds lines of credit with two correspondent banks and utilize securities sold under agreements to repurchase and reverse repurchase agreement borrowings from approved securities dealers. For additional information about borrowings and anticipated principal repayments refer to the discussion about Contractual Obligations below and “Item 8.
In addition, we maintain federal funds lines of credit with two correspondent banks, totaling $75 million, and utilize securities sold under agreements to repurchase and reverse repurchase agreement borrowings from approved securities dealers as needed. For additional information about borrowings and anticipated principal repayments refer to the discussion about Contractual Obligations below and “Item 8.
The allowance for credit losses is based on the CECL methodology and represents management’s estimate of an amount appropriate to provide for expected credit losses in the loan portfolio in the normal course of business.
The allowance for credit losses is based on the CECL methodology and represents management’s estimate of an amount appropriate to provide for expected credit losses in the loan portfolio.
Other borrowings can consist of FHLB convertible advances, FHLB overnight advances, other FHLB advances maturing within one year, federal funds purchased and securities sold under agreements to repurchase (“repo”) that mature within one year, which are secured transactions with customers.
Other borrowings can consist of FHLB convertible advances, FHLB overnight advances, other FHLB advances maturing within one year, federal funds purchased, secured borrowings due to failed loan sales, and securities sold under agreements to repurchase (“repo”) that mature within one year, which are secured transactions with customers.
In addition, on a quarterly basis our board of directors reviews our loan portfolio, evaluates credit quality, reviews the loan loss provision and the allowance for credit losses and makes changes as may be required.
In addition, on a quarterly basis our board of directors reviews our loan portfolio, evaluates credit quality, reviews the loan loss provision and the allowance for credit losses and requests management to make changes as may be required.
We have designed a credit matrix, which requires dual authority to approve any credit over $2.5 million. We have two specialty Executive Credit Officers with extensive industry experience in medical practice and life premium credit financing with authority up to $4.0 million and joint authority with the Chief Credit Officer up to $10.0 million.
We have designed a credit matrix, which requires dual authority to approve any credit over $5.0 million. We have two specialty Executive Credit Officers with extensive industry experience in medical practice and life premium credit financing with authority up to $7.5 million and 54 Table of Contents joint authority with the Chief Credit Officer up to $10.0 million.
At December 31, 2022, Primis Bank had thirty-two full-service branches in Virginia and Maryland and also provides services to customers through certain online and mobile applications. Thirty full-service retail branches are in Virginia and two full-service retail branches are in Maryland.
At December 31, 2023, Primis Bank had twenty-four full-service branches in Virginia and Maryland and also provides services to customers through certain online and mobile applications. Twenty-two full-service retail branches are in Virginia and two full-service retail branches are in Maryland.
The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. Relevant available information includes historical credit loss experience, current conditions and reasonable and supportable forecasts.
The amount of each allowance account represents management's best estimate of current expected credit losses on these financial instruments considering available information, from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument.
The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. We had letters of credit outstanding totaling $10.7 million and $13.1 million as of December 31, 2022 and 2021, respectively.
The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. We had letters of credit outstanding totaling $9.6 million and $10.7 million as of December 31, 2023 and 2022, respectively.
CRITICAL ACCOUNTING POLICIES We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry.
CRITICAL ACCOUNTING ESTIMATES AND POLICIES We follow accounting and reporting policies that conform, in all material respects, to accounting principles generally accepted in the U.S. and to general practices within the financial services industry.
If our level of core deposits are not sufficient to fully fund our lending activities, we have access to funding from additional sources, including borrowing from the Federal Home Loan Bank of Atlanta, institutional certificates of deposit and the sale of available-for-sale investment securities.
If our level of core deposits are not sufficient to fully fund our lending activities, we have access to funding from additional sources, including but not limited to borrowing from the Federal Home Loan Bank of Atlanta and institutional certificates of deposits.
Allowance For Credit Losses - Off-Balance-Sheet Credit Exposures The allowance for credit losses on off-balance-sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which we are exposed to credit risk resulting from a contractual obligation to extend credit.
Financial Statements and Supplementary Data, Note 16 – Financial Instruments With Off-Balance-Sheet Risk.” Allowance For Credit Losses - Off-Balance-Sheet Credit Exposures The allowance for credit losses on off-balance-sheet credit exposures is a liability account, calculated in accordance with ASC 326, representing expected credit losses over the contractual period for which we are exposed to credit risk resulting from a contractual obligation to extend credit.
Obligations of states and political subdivisions (municipal securities) are purchased with consideration of the current tax position of the Bank. Both taxable and tax-exempt municipal bonds may be purchased, but only after careful assessment of the market risk of the security.
Obligations of states and political subdivisions (municipal securities) are purchased with consideration of the current tax position of the Bank. Both taxable and tax-exempt municipal bonds may be purchased, but only after careful assessment of the market risk of the security. Appropriate credit evaluation must be performed prior to purchasing municipal bonds.
The amount of the allowance represents management's best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. Estimating credit losses on amounts expected to be funded uses the same methodology as described for loans in Note 4 - Loans and Allowance, as if such commitments were funded.
The amount of the allowance represents management's best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. Estimating credit losses on amounts expected to be funded uses the same methodology as described for loans in “Item 8.
Our interest rate risk management is the responsibility of the Bank’s Asset/Liability Management Committee (the “Asset/Liability Committee”). The Asset/Liability Committee has established policies and limits for management to monitor, measure and coordinate our sources, uses and pricing of funds. The Asset/Liability Committee makes reports to the board of directors on a quarterly basis.
Our interest rate risk management is the responsibility of the Bank’s Asset/Liability Management Committee (the “Asset/Liability Committee”). The Asset/Liability Committee has established policies and limits for management to monitor, measure and coordinate our sources, uses and pricing of funds.
These instruments involve elements of credit and funding risk in excess of the amount recognized in the consolidated balance sheet. Letters of credit are written conditional commitments issued by Primis to guarantee the performance of a customer to a third party.
These financial instruments include commitments to extend credit, standby letters of credit and guarantees of credit card accounts. These instruments involve elements of credit and funding risk in excess of the amount recognized in the consolidated balance sheets. Letters of credit are written conditional commitments issued by Primis to guarantee the performance of a customer to a third party.
Financial Statements and Supplementary Data, Note 10 – Securities Sold Under Agreements To Repurchase And Other Short-Term Borrowings and Note 11 – Junior Subordinated Debt and Senior Subordinated Notes.” 55 Table of Contents We prepare a cash flow forecast on a 30, 60 and 90 day basis along with a one and a two year basis.
Financial Statements and Supplementary Data, Note 11 – Securities Sold Under Agreements To Repurchase And Other Short-Term Borrowings, Note 12 – Junior Subordinated Debt and Senior Subordinated Notes, and Note 16 – Financial Instruments With Off-Balance-Sheet Risk.” We prepare a cash flow forecast on a 30, 60 and 90 day basis along with a one and two year basis.
Discussions of comparisons between 2021 and 2020 are not included in this Form10-K but can be found in “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form10-K for the year ended December 31, 2021.
Discussions of comparisons between 2022 and 2021 are not included in this Form10-K but can be found in “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our restated Annual Report on Form10-K/A for the year ended December 31, 2022 as filed with the SEC on October 4, 2024.
Modeling changes in EVE and NII sensitivity requires the making of certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates.
Certain shortcomings are inherent in the methodology used in the above interest rate risk measurements. Modeling changes in EVE and NII sensitivity requires the making of certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates.
Accordingly, although the EVE tables and NII tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on our net worth and NII.
Accordingly, although the EVE tables and NII tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on our net worth and NII. 64 Table of Contents Liquidity and Funds Management The objective of our liquidity management is to ensure the ability to meet our financial obligations.
Appropriate credit evaluation must be performed prior to purchasing municipal bonds. 48 Table of Contents Primis’ corporate bonds consist of senior and/or subordinated notes issued by banks. Bank subordinated debt, if rated, must be of investment grade and non-rated bonds are permissible if the credit-worthiness of the issuer has been properly analyzed.
Corporate bonds consist of senior and/or subordinated notes issued by banks. Bank subordinated debt, if rated, must be of investment grade and non-rated bonds are permissible if the credit-worthiness of the issuer has been properly analyzed.
Primis Bank actively pursues business relationships by utilizing the business contacts of its senior management, other bank officers and its directors, thereby capitalizing on its knowledge of its local market areas. FINANCIAL HIGHLIGHTS ● Net income for the year ended December 31, 2022 totaled $17.7 million, or $0.72 per basic and per diluted share, compared to $31.2 million, or $1.28 per basic and $1.27 per diluted share for the year ended December 31, 2021 . ● Total assets as of December 31, 2022 were $3.57 billion, an increase of 4.8% compared to December 31, 2021. ● Total loans, excluding Paycheck Protection Program ( PPP) balances as of December 31, 2022, were $2.94 billion, an increase of $681.6 million, or 30.1%, from December 31, 2021. 38 Table of Contents ● Total deposits were $2.72 billion at December 31, 2022, a decrease of 1.5% compared to December 31, 2021 . ● Non-time deposits decreased to $2.26 billion at December 31, 2022, a decrease of $145.3 million compared to December 31, 2021 . ● Non-interest bearing demand deposits increased to $582.6 million, or 21.4% of total deposits, at December 31, 2022.
Primis Bank actively pursues business relationships by utilizing the business contacts of its senior management, other bank officers and its directors, thereby capitalizing on its knowledge of its local market areas. FINANCIAL HIGHLIGHTS ● Net loss attributable to common shareholders for the year ended December 31, 2023 totaled $7.8 million, or $0.32 per basic and per diluted share, compared to net income of $14.1 million, or $0.57 per basic and diluted share for the year ended December 31, 2022 . ● Total assets as of December 31, 2023 were $3.9 billion, an increase of 8.1% compared to December 31, 2022. ● Total loans, excluding Paycheck Protection Program ( PPP) balances as of December 31, 2023, were $3.2 billion, an increase of $269.7 million, or 9.2%, from December 31, 2022. ● Total deposits were $3.3 billion at December 31, 2023, an increase of 20.1% compared to December 31, 2022 . ● Non-time deposits increased to $2.8 billion at December 31, 2023, an increase of $566.9 million compared to December 31, 2022 . ● Non-interest bearing demand deposits decreased to $472.9 million, or 14.5% of total deposits, at December 31, 2023.
Whether losses and delinquencies in our portfolio will increase significantly depends upon the value of the real estate securing the loans and economic factors, such as the overall economy in our market area, rising interest rates, historically high inflation, global supply chain issues and potential recession.
Whether losses and delinquencies in our portfolio will increase significantly depends upon the value of the real estate securing the loans and economic factors, such as the overall economy, rising or elevated interest rates, historically high or persistent inflation, and recessionary concerns.
We are required to collateralize our borrowings from the FHLB with our FHLB stock and other collateral acceptable to the FHLB. At December 31, 2022 and 2021, total FHLB borrowings were $325.0 million and $100.0 million, respectively. At December 31, 2022, we had $437.7 million of unused and available FHLB lines of credit.
We are required to collateralize our borrowings from the FHLB with purchases of FHLB stock and other collateral acceptable to the FHLB. At December 31, 2023 and 2022, total FHLB borrowings were $30.0 million and $325.0 million, respectively.
Capital Resources Capital management consists of providing equity to support both current and future operations. Primis Financial Corp. and its subsidiary bank are subject to various regulatory capital requirements administered by the federal banking agencies.
As of December 31, 2023, Primis has no material commitments or long-term debt for capital expenditures. Capital Resources Capital management consists of providing equity to support both current and future operations. Primis Financial Corp. and its subsidiary, Primis Bank, are subject to various regulatory capital requirements administered by the federal banking agencies.
While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors.
While historical credit loss experience provides the basis for the estimation of expected credit losses, adjustments to historical loss information may be made for differences in current portfolio-specific risk characteristics, environmental conditions or other relevant factors. Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain.
The following table sets forth the maturities of certificates of deposit of $100 thousand and over as of December 31, 2022 (in thousands): Within 3 to 6 6 to 12 Over 12 3 Months Months Months Months Total $ 41,151 $ 44,163 $ 80,824 $ 83,736 $ 249,874 We use borrowed funds to support our liquidity needs and to temporarily satisfy our funding needs from increased loan demand and for other shorter term purposes.
The following table sets forth the maturities of certificates of deposit of $100 thousand and over as of December 31, 2023 (in thousands): Within 3 to 6 6 to 12 Over 12 3 Months Months Months Months Total $ 86,150 $ 65,848 $ 81,485 $ 24,122 $ 257,605 61 Table of Contents Other Borrowings We use other borrowed funds to support our liquidity needs and to temporarily satisfy our funding needs from increased loan demand and for other shorter term purposes.
The following table sets forth the average balance and average rate paid on each of the deposit categories for the years ended December 31, 2022 and 2021: 2022 2021 Average Average Average Average Balance Rate Balance Rate (in thousands) Noninterest-bearing demand deposits $ 614,285 $ 522,683 Interest-bearing deposits: Savings accounts 224,682 0.33 % 208,202 0.30 % Money market accounts 807,330 0.79 % 726,059 0.58 % NOW and other demand accounts 698,907 0.33 % 860,482 0.47 % Time deposits 350,720 1.11 % 405,670 1.04 % Total interest-bearing deposits 2,081,639 0.64 % 2,200,413 0.60 % Total deposits $ 2,695,924 $ 2,723,096 The variety of deposit accounts we offer allows us to be competitive in obtaining funds and in responding to the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct investment vehicles such as government and corporate securities).
The following table sets forth the average balance and average rate paid on each of the deposit categories for the years ended December 31, 2023 and 2022 (in thousands): 2023 2022 Average Average Average Average Balance Rate Balance Rate Noninterest-bearing demand deposits $ 495,107 $ 614,285 Interest-bearing deposits: Savings accounts 777,143 3.83 % 224,755 0.33 % Money market accounts 831,196 2.85 % 807,330 0.79 % NOW and other demand accounts 784,680 1.96 % 698,907 0.33 % Time deposits 474,178 3.12 % 350,720 1.11 % Total interest-bearing deposits 2,867,197 2.92 % 2,081,712 0.64 % Total deposits $ 3,362,304 $ 2,695,997 The variety of deposit accounts we offer allows us to be competitive in obtaining funds and in responding to the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct investment vehicles such as government and corporate securities).
For our assessment of goodwill as of September 30, 2022, our annual test date, we performed a step one quantitative assessment to determine if the fair value of all our Bank reporting unit was less than its carrying amount.
For our assessment of goodwill as of September 30, 2023, we performed a step one quantitative assessment to determine if the fair value of the Primis Bank and the Primis Mortgage reporting units were less than their carrying amount.
Available-for-sale investment securities are reported at fair value, and held-to-maturity investment securities are reported at amortized cost (in thousands). December 31, December 31, 2022 2021 Available-for-sale investment securities: Residential government-sponsored mortgage-backed securities $ 102,881 $ 122,610 Obligations of states and political subdivisions 29,178 31,231 Corporate securities 14,828 13,685 Collateralized loan obligations 4,876 5,010 Residential government-sponsored collateralized mortgage obligations 26,595 19,807 Government-sponsored agency securities 14,616 17,488 Agency commercial mortgage-backed securities 37,417 52,667 SBA pool securities 5,924 8,834 Total $ 236,315 $ 271,332 Held-to-maturity investment securities: Residential government-sponsored mortgage-backed securities $ 10,522 $ 13,616 Obligations of states and political subdivisions 2,721 3,805 Residential government-sponsored collateralized mortgage obligations 277 519 Government-sponsored agency securities — 5,000 Total $ 13,520 $ 22,940 50 Table of Contents The following table sets forth the amortized cost, fair value, and weighted average yield of our investment securities by contractual maturity at December 31, 2022.
Available-for-sale investment securities are reported at fair value, and held-to-maturity investment securities are reported at amortized cost (in thousands). December 31, December 31, 2023 2022 Available-for-sale investment securities: Residential government-sponsored mortgage-backed securities $ 96,808 $ 102,881 Obligations of states and political subdivisions 30,080 29,178 Corporate securities 14,048 14,828 Collateralized loan obligations 4,982 4,876 Residential government-sponsored collateralized mortgage obligations 34,471 26,595 Government-sponsored agency securities 13,711 14,616 Agency commercial mortgage-backed securities 30,110 37,417 SBA pool securities 4,210 5,924 Total $ 228,420 $ 236,315 Held-to-maturity investment securities: Residential government-sponsored mortgage-backed securities $ 9,040 $ 10,522 Obligations of states and political subdivisions 2,391 2,721 Residential government-sponsored collateralized mortgage obligations 219 277 Total $ 11,650 $ 13,520 59 Table of Contents The following table sets forth the amortized cost, fair value, and weighted average yield of our investment securities by contractual maturity at December 31, 2023.
(2) Calculations include non-accruing loans in average loan amounts outstanding. 40 Table of Contents The following table summarizes changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities compared to changes in interest rates.
The following table summarizes changes in net interest income attributable to changes in the volume of interest-earning assets and interest-bearing liabilities compared to changes in interest rates.
Excluding PPP loans, loans outstanding increased $681.6 million, or 30.1%, since December 31, 2021. As of December 31, 2022 and 2021, majority of our loans were to customers located in Virginia and Maryland.
PPP loans totaled $2.0 million and $4.6 million at December 31, 2023 and 2022, respectively. Excluding PPP loans, loans outstanding increased $269.7 million, or 9.2%, since December 31, 2022. As of December 31, 2023 and 2022, a majority of our loans were to customers located in Virginia and Maryland.
Seasonality and Cycles We do not consider our commercial banking business to be seasonal. Off-Balance Sheet Arrangements Primis is a party to 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 commitments to extend credit, standby letters of credit and guarantees of credit card accounts.
The Asset/Liability Committee makes reports to the board of directors on a quarterly basis. 66 Table of Contents Seasonality and Cycles We do not consider our commercial banking business to be seasonal. Off-Balance Sheet Arrangements Primis is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers.
Primis Financial Corp. and Primis Bank are required to meet minimum capital requirements set forth by regulatory authorities. Bank regulatory agencies have approved regulatory capital guidelines (“Basel III”) aimed at strengthening existing capital requirements for banking organizations.
Bank regulatory agencies have approved regulatory capital guidelines (“Basel III”) aimed at strengthening existing capital requirements for banking organizations.
Impact of Inflation and Changing Prices The financial statements and related financial data presented in this Annual Report on Form 10-K concerning Primis Financial Corp. have been prepared in accordance with U.S.
Primis Bank had a capital conservation buffer of 4.12% at December 31, 2023, which exceeded the 2.50% minimum requirement below which the regulators may impose limits on distributions. Impact of Inflation and Changing Prices The financial statements and related financial data presented in this Annual Report on Form 10-K concerning Primis Financial Corp. have been prepared in accordance with U.S.
All changes are within our Asset/Liability Risk Management Policy guidelines. Sensitivity of Economic Value of Equity As of December 31, 2022 Economic Value of Economic Value of Equity Equity as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value (dollar amounts in thousands) Up 400 $ 481,135 $ (63,410) (11.64) % 14.12 % 116.81 % Up 300 496,136 (48,409) (8.89) % 14.56 % 120.46 % Up 200 510,807 (33,738) (6.20) % 14.99 % 124.02 % Up 100 534,163 (10,382) (1.91) % 15.68 % 129.69 % Base 544,545 — — % 15.98 % 132.21 % Down 100 539,297 (5,248) (0.96) % 15.83 % 130.94 % Down 200 513,948 (30,597) (5.62) % 15.08 % 124.78 % Sensitivity of Economic Value of Equity As of December 31, 2021 Economic Value of Economic Value of Equity Equity as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value (dollar amounts in thousands) Up 400 $ 419,520 $ 10,937 2.68 % 12.31 % 101.85 % Up 300 419,238 10,655 2.61 % 12.30 % 101.79 % Up 200 417,156 8,573 2.10 % 12.24 % 101.28 % Up 100 418,107 9,524 2.33 % 12.27 % 101.51 % Base 408,583 — — % 11.99 % 99.20 % Down 100 341,573 (67,010) (16.40) % 10.02 % 82.93 % 54 Table of Contents Our interest rate sensitivity is also monitored by management through the use of a model that generates estimates of the change in the net interest income (“NII”) over a range of interest rate scenarios.
All changes are within our Asset/Liability Risk Management Policy guidelines (amounts in thousands). Sensitivity of EVE As of December 31, 2023 EVE EVE as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value Up 400 $ 428,175 $ (54,019) (11.20) % 11.10 % 107.69 % Up 300 438,298 (43,896) (9.10) % 11.37 % 110.24 % Up 200 447,711 (34,483) (7.15) % 11.61 % 112.61 % Up 100 471,457 (10,737) (2.23) % 12.22 % 118.58 % Base 482,194 — — % 12.50 % 121.28 % Down 100 486,399 4,205 0.87 % 12.61 % 122.34 % Down 200 477,430 (4,764) (0.99) % 12.38 % 120.08 % Down 300 456,987 (25,207) (5.23) % 11.85 % 114.94 % Down 400 417,079 (65,115) (13.50) % 10.81 % 104.90 % 63 Table of Contents Sensitivity of EVE As of December 31, 2022 EVE EVE as a % of Change in Interest Rates $ Change % Change Total Equity in Basis Points (Rate Shock) Amount From Base From Base Assets Book Value Up 400 $ 481,135 $ (63,410) (11.64) % 13.49 % 123.70 % Up 300 496,136 (48,409) (8.89) % 13.91 % 127.55 % Up 200 510,807 (33,738) (6.20) % 14.32 % 131.32 % Up 100 534,163 (10,382) (1.91) % 14.98 % 137.33 % Base 544,545 — — % 15.27 % 140.00 % Down 100 539,297 (5,248) (0.96) % 15.12 % 138.65 % Down 200 513,948 (30,597) (5.62) % 14.41 % 132.13 % Down 300 475,536 (69,009) (12.67) % 13.33 % 122.26 % Down 400 406,524 (138,021) (25.35) % 11.40 % 104.51 % Our interest rate sensitivity is also monitored by management through the use of a model that generates estimates of the change in net interest income (“NII”) over a range of interest rate scenarios.
The following table provides a comparison of the leverage and risk-weighted capital ratios of Primis Financial Corp. and Primis Bank at the periods indicated to the minimum and well-capitalized required regulatory standards: Minimum Required for Capital To Be Actual Ratio at Adequacy Categorized as December 31, December 31, Purposes Well Capitalized (1) 2022 2021 Primis Financial Corp. Leverage ratio 4.00 % n/a 9.68 % 9.41 % Common equity tier 1 capital ratio 4.50 % n/a 10.30 % 13.09 % Tier 1 risk-based capital ratio 6.00 % n/a 10.63 % 13.52 % Total risk-based capital ratio 8.00 % n/a 14.57 % 18.52 % Primis Bank Leverage ratio 4.00 % 5.00 % 11.39 % 11.14 % Common equity tier 1 capital ratio 7.00 % 6.50 % 12.64 % 16.18 % Tier 1 risk-based capital ratio 8.50 % 8.00 % 12.64 % 16.18 % Total risk-based capital ratio 10.50 % 10.00 % 13.84 % 17.43 % (1) Prompt corrective action provisions are not applicable at the bank holding company level.
These ratios were not impacted by the goodwill impairment charge incurred during 2023 because goodwill is not a component of the calculations: Minimum Required for Capital To Be Actual Ratio at Adequacy Categorized as December 31, December 31, Purposes Well Capitalized (1) 2023 2022 Primis Financial Corp. Leverage ratio 4.00 % n/a 8.37 % 9.52 % Common equity tier 1 capital ratio 4.50 % n/a 8.96 % 10.07 % Tier 1 risk-based capital ratio 6.00 % n/a 9.25 % 10.40 % Total risk-based capital ratio 8.00 % n/a 13.44 % 14.33 % Primis Bank Leverage ratio 4.00 % 5.00 % 9.80 % 11.24 % Common equity tier 1 capital ratio 7.00 % 6.50 % 10.88 % 12.40 % Tier 1 risk-based capital ratio 8.50 % 8.00 % 10.88 % 12.40 % Total risk-based capital ratio 10.50 % 10.00 % 12.12 % 13.59 % (1) Prompt corrective action provisions are not applicable at the bank holding company level.
Investment Securities Our investment securities portfolio provides us with required liquidity and investment securities to pledge as collateral to secure public deposits, certain other deposits, advances from the FHLB of Atlanta, and repurchase agreements. Our investment securities portfolio is managed by our Treasurer, who has significant experience in this area, with the concurrence of our Asset/Liability Committee.
See additional discussion of the credit enhancement in Critical Accounting Estimates and Policies in this MD&A. Investment Securities Our investment securities portfolio provides us with required liquidity and collateral to pledge to secure public deposits, certain other deposits, advances from the FHLB of Atlanta, and repurchase agreements.
We offer a line of traditional deposit products that currently include noninterest-bearing and interest-bearing checking (or NOW accounts), commercial checking, money market accounts, savings accounts and certificates of deposit. We compete for deposits through our banking branches with competitive pricing, advertising and online banking.
Financial Statements and Supplementary Data, Note 3-Investment Securities.” 60 Table of Contents Deposits and Other Borrowings Deposits The market for deposits is competitive. We offer a line of traditional deposit products that currently include noninterest-bearing and interest-bearing checking (or NOW accounts), commercial checking, money market accounts, savings accounts and certificates of deposit.
The 29.2% increase in noninterest expenses was primarily attributable to a $12.3 million increase in employee compensation driven by increased head count at the Bank, Primis Mortgage and Panacea and higher benefits expense mainly related to branch closures and consolidations in 2022.
The 34.1% increase in noninterest expenses was primarily attributable to $11.2 million of goodwill impairment recognized in the third quarter of 2023 and a $9.8 million increase in employee compensation and benefits expense mainly related to increased head count at the Bank that was driven by the Panacea Financial division and Primis Mortgage during the year ended December 31, 2023 compared to 2022.
In accordance with Credit Policy, the Bank’s Loan Review Program will utilize and incorporate both internal and 3rd party external resources in a complementary fashion to achieve the objectives of the Program. 46 Table of Contents The following table sets forth the allowance for credit losses allocated by loan category and the percent of loans in each category to total loans at the dates indicated (in thousands): As of December 31, 2022 2021 Percent of Percent of Allowance Loans by Allowance Loans by for Credit Category to for Loan Category to Losses Total Loans Losses Total Loans Commercial real estate - owner occupied $ 5,558 15.6 % $ 4,562 16.6 % Commercial real estate - non-owner occupied 7,147 19.7 % 9,028 25.1 % Secured by farmland 25 0.2 % 56 0.4 % Construction and land development 1,373 5.0 % 998 5.2 % Residential 1-4 family 4,091 20.7 % 3,588 23.4 % Multi- family residential 2,201 4.8 % 3,280 7.0 % Home equity lines of credit 329 2.2 % 437 3.2 % Commercial loans 7,853 17.7 % 4,088 12.9 % Paycheck Protection Program loans — 0.2 % — 3.3 % Consumer loans 3,895 13.7 % 787 2.6 % PCD loans 2,072 0.2 % 2,281 0.4 % Total 34,544 100.0 % 29,105 100.0 % Allowance for acquired loans — — Total allocated allowance 34,544 29,105 Unallocated allowance — — Total $ 34,544 $ 29,105 The following table presents an analysis of the allowance for credit losses for the periods indicated (in thousands): For the Years Ended December 31, 2022 2021 Balance, beginning of period $ 29,105 $ 36,345 Provision charged to operations: Adoption of ASC 326 — — Total provisions (recovery) 11,271 (5,801) Recoveries credited to allowance: Commercial real estate - non-owner occupied 502 — Residential 1-4 family 59 11 Home equity lines of credit 3 2 Commercial loans 1,638 1,005 Consumer loans 35 39 Total recoveries 2,237 1,057 Loans charged off: Commercial real estate - owner occupied 14 176 Commercial real estate - non-owner occupied 5,027 — Residential 1-4 family — 469 Home equity lines of credit 14 — Commercial loans 1,040 1,706 Consumer loans 1,974 145 Total loans charged-off 8,069 2,496 Net charge-offs 5,832 1,439 Balance, end of period $ 34,544 $ 29,105 Net charge-offs to average loans, net of unearned income 0.22 % 0.07 % We believe that the allowance for credit losses at December 31, 2022 is sufficient to absorb probable incurred credit losses in our loan portfolio based on our assessment of all known factors affecting the collectability of our loan portfolio. 47 Table of Contents Our assessment involves uncertainty and judgment; therefore, the adequacy of the allowance for credit losses cannot be determined with precision and may be subject to change in future periods.
Excluding the allowances each period on this portfolio, the allowance for credit losses would have declined $3.3 million, due to lower allowances on individually evaluated loans, lower default expectations observed in the models which resulted from our annual review and refinements to model, and improved economic forecasts, specifically in the House Price Index and Gross State Product factors, partially offset by the overall loan growth experienced in 2023. 55 Table of Contents The following table sets forth the allowance for credit losses allocated by loan category and the percent of loans in each category to total loans at the dates indicated (in thousands): As of December 31, 2023 2022 Percent of Percent of Allowance Loans by Allowance Loans by for Credit Category to for Loan Category to Losses Total Loans Losses Total Loans Commercial real estate - owner occupied $ 4,255 14.1 % $ 5,558 15.6 % Commercial real estate - non-owner occupied 5,822 18.0 % 7,147 19.7 % Secured by farmland 31 0.2 % 25 0.2 % Construction and land development 1,129 5.1 % 1,373 5.0 % Residential 1-4 family 4,938 18.8 % 4,091 20.7 % Multi- family residential 1,590 4.0 % 2,201 4.8 % Home equity lines of credit 364 1.9 % 329 2.2 % Commercial loans 6,320 18.7 % 7,853 17.7 % Paycheck Protection Program loans — 0.1 % — 0.2 % Consumer loans 26,088 19.0 % 3,895 13.7 % PCD loans 1,672 0.2 % 2,072 0.2 % Total 52,209 100.0 % 34,544 100.0 % The following table presents an analysis of the allowance for credit losses for the periods indicated (in thousands): For the Years Ended December 31, 2023 2022 Balance, beginning of period $ 34,544 $ 29,105 Provision charged to operations: Total provisions 32,540 11,271 Recoveries credited to allowance: Commercial real estate - non-owner occupied 110 502 Construction and land development 112 — Residential 1-4 family 164 59 Home equity lines of credit 5 3 Commercial loans 948 1,638 Consumer loans 480 35 Total recoveries 1,819 2,237 Loans charged off: Commercial real estate - owner occupied — 14 Commercial real estate - non-owner occupied 1,170 5,027 Construction and land development 2 — Residential 1-4 family 770 — Home equity lines of credit 32 14 Commercial loans 2,854 1,040 Consumer loans 11,866 1,974 Total loans charged-off 16,694 8,069 Net charge-offs 14,875 5,832 Balance, end of period $ 52,209 $ 34,544 Net charge-offs to average loans, net of unearned income 0.45 % 0.22 % We believe that the allowance for credit losses at December 31, 2023 is sufficient to absorb future expected credit losses in our loan portfolio based on our assessment of all known factors affecting the collectability of our loan portfolio.
The Company is headquartered in McLean, Virginia and has administrative offices in Tysons Corner, Virginia and Glen Allen, Virginia and an operations center in Atlee, Virginia.
The Company is headquartered in McLean, Virginia and has an administrative office in Glen Allen, Virginia and an operations center in Atlee, Virginia. Primis Mortgage Company, a residential mortgage lender headquartered in Wilmington, North Carolina, is a consolidated subsidiary of Primis Bank.
Net charge-offs were $5.8 million for the year ended December 31, 2022, up from $1.4 million for the year ended December 31, 2021. Increase in net charge-offs were primarily related to an impaired relationship in the fourth quarter of 2022.
Net charge-offs were $14.9 million for the year ended December 31, 2023, up from $5.8 million for the year ended December 31, 2022. Included in net charge-offs is $8.4 million and $1.5 million for the years ended December 31, 2023 and 2022, respectively, related to the Consumer Program loan portfolio.
At December 31, 2022, all of these notes qualified as Tier 2 capital. 53 Table of Contents Interest Rate Sensitivity and Market Risk We are engaged primarily in the business of investing funds obtained from deposits and borrowings into interest-earning loans and investments.
Financial Statements and Supplementary Data, Note 12 – Junior Subordinated Debt and Senior Subordinated Notes.” Interest Rate Sensitivity and Market Risk We are engaged primarily in the business of investing funds obtained from deposits and borrowings into interest-earning loans and investments.
At December 31, 2022 and 2021, the most recent regulatory notifications categorized the Bank as well capitalized under regulatory framework for PCA. Quantitative measures established by regulation to ensure capital adequacy require Primis to maintain minimum amounts and ratios of Total and Tier I capital (as defined in the regulations) to average assets (as defined).
Quantitative measures established by regulation to ensure capital adequacy require Primis to maintain minimum amounts and ratios of Total and Tier I capital (as defined in the regulations) to average assets (as defined). Management believes, as of December 31, 2023, that Primis meets all capital adequacy requirements to which it is subject. See “Item 1.
Investment securities available-for-sale are carried at fair value, with unrealized gains or losses net of deferred taxes, included in accumulated other comprehensive income (loss) in stockholders’ equity. Investment securities totaling $13.5 million were in the held-to-maturity portfolio at December 31, 2022, compared to $22.9 million at December 31, 2021.
Investment securities available-for-sale are carried at fair value, with unrealized gains or losses net of deferred taxes, included in accumulated other comprehensive income (loss) in stockholders’ equity. Our portfolio of available-for-sale securities currently contains a material amount of unrealized mark-to-market adjustments due to increases in market interest rates since the original purchase of many of these securities.
The Program’s annual goal is to have an overall review penetration rate of at least 50% of the Commercial Loan Portfolio outstanding as of December 31, 2022. The Program incorporates a robust risk-based approach review of the Bank’s Loan Portfolio that will include process, targeted portfolio and full-scope loan reviews.
The Program incorporates a robust risk-based approach review of the Bank’s loan portfolio that will include the loan origination process and targeted portfolio and full-scope loan reviews. The Program’s review goal remains well within regulatory standards and industry best practices.
In 2022, the Loan Review Program performed reviews on loan balances totaling $894.8 million or 56.0% of the commercial loan portfolio outstanding as of December 31, 2021.
In 2023, the loan review program resulted in reviews on loan balances totaling $936.1 million or 47.5% of the commercial loan portfolio outstanding as of December 31, 2022. Overall, the loan review program resulted in loan reviews performed on 30.0% of the commercial portfolio by our internal loan review function and 17.5% by an independent third party consultant.
All changes are within our ALM Policy guidelines at December 31, 2022 and 2021. Sensitivity of Net Interest Income As of December 31, 2022 Adjusted Net Interest Income Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base (dollar amounts in thousands) Up 400 $ 108,514 $ (12,447) Up 300 111,127 (9,834) Up 200 113,730 (7,231) Up 100 117,811 (3,150) Base 120,961 — Down 100 122,070 1,109 Down 200 120,687 (1,383) Sensitivity of Net Interest Income As of December 31, 2021 Adjusted Net Interest Income Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base (dollar amounts in thousands) Up 400 $ 88,531 $ 2,341 Up 300 87,863 1,673 Up 200 87,127 937 Up 100 86,713 523 Base 86,190 — Down 100 82,670 (3,520) Certain shortcomings are inherent in the methodology used in the above interest rate risk measurements.
All changes are within our ALM Policy guidelines at December 31, 2023 and 2022 (amounts in thousands). Sensitivity of NII As of December 31, 2023 Adjusted NII Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base Up 400 $ 98,539 $ (16,112) Up 300 101,939 (12,712) Up 200 105,326 (9,325) Up 100 110,513 (4,138) Base 114,651 — Down 100 117,230 2,579 Down 200 118,099 3,448 Down 300 118,114 3,463 Down 400 119,065 4,414 Sensitivity of NII As of December 31, 2022 Adjusted NII Change in Interest Rates $ Change in Basis Points (Rate Shock) Amount From Base Up 400 $ 108,514 $ (12,447) Up 300 111,127 (9,834) Up 200 113,730 (7,231) Up 100 117,811 (3,150) Base 120,961 — Down 100 122,070 1,109 Down 200 120,687 (274) Down 300 117,272 (3,689) Down 400 113,648 (7,313) Sensitivity of EVE and NII are modeled using different assumptions and approaches.
As of December 31, 2022, Primis was not aware of any known trends, events or uncertainties that have or are reasonably likely to have a material impact on our liquidity. As of December 31, 2022, Primis has no material commitments or long-term debt for capital expenditures.
These projections incorporate expected cash flows on loans, investment securities, and deposits based on data used to prepare our interest rate risk analyses. As of December 31, 2023, Primis was not aware of any known trends, events or uncertainties that have or are reasonably likely to have a material impact on our liquidity.
The yield on average interest-earning assets was 4.09% and 3.62% for the years ended December 31, 2022 and 2021, respectively. The increase was primarily driven by market conditions.
Total income on interest-earning assets was $192.6 million and $123.3 million for the year ended December 31, 2023 and 2022, respectively, driven by average interest-earning asset growth of $607.5 million. The yield on average interest-earning assets was 5.22% and 4.00% for the year ended December 31, 2023 and 2022, respectively.
Net interest income was $104.5 million for the year ended December 31, 2022, compared to $94.2 million for the year ended December 31, 2021. Primis’ net interest margin for the year ended December 31, 2022 was 3.39%, compared to 3.01% for the year ended December 31, 2021.
(2) Calculations include non-accruing loans in average loan amounts outstanding. Net interest income was $98.7 million for the year ended December 31, 2023, compared to $101.7 million for the year ended December 31, 2022. Primis’ net interest margin for the year ended December 31, 2023 was 2.68%, compared to 3.30% for the year ended December 31, 2022.
The change in interest, due to both rate and volume, has been proportionately allocated between rate and volume. Year Ended Year Ended December 31, 2022 vs. 2021 December 31, 2021 vs. 2020 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Net Net Volume Rate Change Volume Rate Change (in thousands) Interest-earning assets: Loans held for sale $ 705 $ — $ 705 $ — $ — $ — Loans, net of deferred fees 11,298 (1,157) 10,141 (2,725) (1,901) (4,626) Investment securities 1,186 338 1,524 105 (395) (290) Other earning assets (150) 611 461 471 (91) 380 Total interest-earning assets 13,039 (208) 12,831 (2,149) (2,387) (4,536) Interest-bearing liabilities: NOW and other demand accounts (641) (1,066) (1,707) 943 (438) 505 Money market accounts 456 1,655 2,111 152 (94) 58 Savings accounts 54 65 119 111 17 128 Time deposits (676) 322 (354) (3,591) (4,320) (7,911) Total interest-bearing deposits (807) 976 169 (2,385) (4,835) (7,220) Borrowings (587) 2,965 2,378 (193) 314 121 Total interest-bearing liabilities (1,394) 3,941 2,547 (2,578) (4,521) (7,099) Change in net interest income $ 14,433 $ (4,149) $ 10,284 $ 429 $ 2,134 $ 2,563 Provision for Credit Losses The provision for credit losses is a current charge to earnings made in order to adjust the allowance for credit losses to an appropriate level for current expected losses in the loan portfolio based on an evaluation of the loan portfolio, current economic conditions, changes in the nature and volume of lending, historical loan experience and other known internal and external factors affecting loan collectability.
The change in interest, due to both rate and volume, has been proportionately allocated between rate and volume. Year Ended December 31, 2023 vs. 2022 Increase (Decrease) Due to Change in: Net Volume Rate Change (in thousands) Interest-earning assets: Loans held for sale $ 2,006 $ 95 $ 2,101 Loans, net of deferred fees 29,434 26,173 55,607 Investment securities (1,626) 2,035 409 Other earning assets 1,225 9,989 11,214 Total interest-earning assets 31,039 38,292 69,331 Interest-bearing liabilities: NOW and other demand accounts 320 12,781 13,101 Money market accounts 215 17,145 17,360 Savings accounts 5,467 23,570 29,037 Time deposits 1,783 9,128 10,911 Total interest-bearing deposits 7,785 62,624 70,409 Borrowings (1,060) 2,971 1,911 Total interest-bearing liabilities 6,726 65,594 72,320 Change in net interest income $ 24,314 $ (27,303) $ (2,989) Provision for Credit Losses The provision for credit losses is a current charge to earnings made in order to adjust the allowance for credit losses for current expected losses in the loan portfolio based on an evaluation of the loan portfolio characteristics, current economic conditions, changes in the nature and volume of lending, historical loan experience and other known internal and external factors affecting loan collectability, and assessment of reasonable and supportable forecasts of future economic conditions that would impact collectability of the loans.
The balance in repo accounts at December 31, 2022 and 2021 was $6.4 million and $10.0 million, respectively. 52 Table of Contents Other borrowings consist of the following (in thousands): December 31, 2022 2021 FHLB convertible advances maturing 3/1/2030 $ — $ 100,000 Short-term FHLB advances maturing 6/27/2019 50,000 — Short-term FHLB advances maturing 6/18/2019 100,000 — Short-term FHLB advances maturing 6/12/2019 50,000 — Short-term FHLB advances maturing 6/11/2019 125,000 — Total FHLB advances 325,000 100,000 Securities sold under agreements to repurchase 6,445 9,962 Total $ 331,445 $ 109,962 Weighted average interest rate at year end 4.19 % 0.36 % For the periods ended December 31, 2022 and 2021: Average outstanding balance $ 97,795 $ 114,580 Average interest rate during the year 2.72 % 0.39 % Maximum month-end outstanding balance $ 331,445 $ 116,445 Junior Subordinated Debt and Senior Subordinated Notes In 2017, the Company assumed $10.3 million of trust preferred securities that were issued on September 17, 2003 and placed through a trust in a pooled underwriting totaling approximately $650.0 million.
Other borrowings consist of the following (in thousands): December 31, 2023 2022 FHLB convertible advances maturing 3/1/2030 $ 30,000 $ — Short-term FHLB advances maturing 1/03/2023 — 50,000 Short-term FHLB advances maturing 1/13/2023 — 100,000 Short-term FHLB advances maturing 1/23/2023 — 50,000 Short-term FHLB advances maturing 1/27/2023 — 125,000 Total FHLB advances 30,000 325,000 Securities sold under agreements to repurchase 3,044 6,445 Total $ 33,044 $ 331,445 Weighted average interest rate at year end 5.57 % 4.19 % For the periods ended December 31, 2023 and 2022: Average outstanding balance $ 49,792 $ 97,795 Average interest rate during the year 4.32 % 2.72 % Maximum month-end outstanding balance $ 33,044 $ 331,445 We had secured borrowings as of December 31, 2023 of $20.4 million related to loan transfers to another financial institution during 2023 that did not meet the criteria to be treated as a sale under relevant accounting guidance.
The cost of average interest-bearing deposits increased 4 basis points to 0.64% for the year ended December 31, 2022, compared to 0.60% cost on average interest-bearing deposits for the year ended December 31, 2021. Interest and fees on loans totaled $117.9 million and $107.0 million for the years ended December 31, 2022 and 2021, respectively.
The cost of average interest-bearing deposits increased 228 basis points to 2.92% for the year ended December 31, 2023, 47 Table of Contents compared to 0.64% for the year ended December 31, 2022 as average interest-bearing liabilities grew approximately $751.9 million and the rates paid on these liabilities grew significantly due to the consistent increases in benchmark interest rates during the year.
The Company expects to hold these securities until maturity or recovery of the value and does not anticipate realizing any losses on the investments. Loans Total loans were $2.95 billion and $2.34 billion at December 31, 2022 and 2021, respectively. PPP loans totaled $4.6 million and $77.0 million at December 31, 2022 and 2021, respectively.
We intend to hold these securities until maturity or recovery of the value and do not anticipate realizing any losses on the investments.
Time deposits also increased to 17.1% of total deposits at December 31, 2022. ● Cost of deposits increased to 0.49% for the year ended December 31, 2022, compared to 0.48% for the year ended December 31, 2021. ● Return on average assets from continuing operations totaled 0.53% for the year ended December 31, 2022, compared to 0.93% for the year ended December 31, 2021. ● Net interest margin increased to 3.39% for the year ended December 31, 2022, compared to 3.01% for the year ended December 31, 2021. ● Provision for credit losses were $11.3 million for the year ended December 31, 2022, compared to recovery of credit losses of $5.8 million for the year ended December 31, 2021. ● Allowance for credit losses to total loans (excluding PPP balances) were 1.17% at December 31, 2022, compared to 1.29% at December 31, 2021. ● Book value per share of $15.98 at December 31, 2022, representing a decrease of $0.78 from December 31, 2021 after $0.40 in dividends paid over the last twelve months. RESULTS OF OPERATIONS Net Income Net income from continuing operations for the year ended December 31, 2022 was $17.7 million, or $0.72 per basic and per diluted share, compared to $31.0 million, or $1.27 basic and $1.26 diluted earnings per share, for the year ended December 31, 2021.
Time deposits also decreased to 13.6% of total deposits at December 31, 2023 compared to 17.1% of total deposits at December 31, 2022. ● The ratio of gross loans to deposits declined to 98.3% at December 31, 2023, from 108.2% at December 31, 2022. ● Cost of deposits increased to 2.49% for the year ended December 31, 2023, compared to 0.49% for the year ended December 31, 2022. ● Return on average assets from continuing operations totaled (0.2%) for the year ended December 31, 2023, compared to 0.43% for the year ended December 31, 2022. ● Net interest margin decreased to 2.68% for the year ended December 31, 2023, compared to 3.30% for the year ended December 31, 2022. ● Provision for credit losses were $32.5 million for the year ended December 31, 2023, compared to $11.3 million for the year ended December 31, 2022. $20.9 million of the provision for the year ended December 31, 2023, was related to the Consumer Program loan portfolio. ● Allowance for credit losses to total loans were 1.62% at December 31, 2023, compared to 1.17% at December 31, 2022.
The allowance is also subject to regulatory examinations and determination by the regulatory agencies as to the appropriate level of the allowance. Loan Review Our loan review program is administrated by the Chief Risk Officer and the Loan Review Manager who reports the results directly to the Audit Committee of the Board of Directors.
The newer production represented approximately 19% of the portfolio at December 31, 2023 and is expected to improve the quality mix of the portfolio and result in lower realized net charge-offs in future periods. Loan Review Our loan review program is administrated by the Chief Risk Officer and the Loan Review Manager who reports the results directly to the Audit Committee of the Board of Directors.
We define our potential problem loans as our substandard loans less total nonperforming loans noted above. At December 31, 2022, our potential problem loans totaled $2.2 million. Allowance for Credit Losses We are very focused on the asset quality of our loan portfolio, both before and after a loan is made.
We define our potential problem loans as internally rated as substandard loans less total nonperforming assets noted above. At December 31, 2023, our potential problem loans totaled $6.4 million. As of December 31, 2023, our total substandard loans were $17.2 million, compared to $41.0 million at December 31, 2022, a 58% decline.
The increase in noninterest expense during the year ended December 31, 2022 was also driven by a $2.2 million increase in data processing expense in 2022 driven by higher technology expenses in the current year.
The increase in noninterest expense during the year ended December 31, 2023 compared to 2022 was also due to a $3.5 million increase in data processing expense in 2023 driven by substantially higher application volume on the digital deposit platform as a result of a savings account rate promotion offered during 2023 that brought in approximately $1.0 billion of deposits.
The Financial Condition Section of Management’s Discussion and Analysis provides information on our loan portfolio, past due loans, nonperforming assets and the allowance for credit losses. 41 Table of Contents Noninterest Income The following tables present the major categories of noninterest income for the years ended December 31, 2022 and 2021 (in thousands): For the Year Ended December 31, (dollars in thousands) 2022 2021 Change Account maintenance and deposit service fees $ 5,745 $ 7,309 $ (1,564) Income from bank-owned life insurance 1,994 1,687 307 Mortgage banking income 5,054 — 5,054 Gain on debt extinguishment — 573 (573) Gain on sale of other investments 4,144 — 4,144 Credit enhancement income 3,042 — 3,042 Other noninterest income 1,349 1,566 (217) Total noninterest income $ 21,328 $ 11,135 $ 10,193 Noninterest income increased 91.5% to $21.3 million for the year ended December 31, 2022, compared to $11.1 million for the year ended December 31, 2021.
Noninterest Income The following table presents the categories of noninterest income for the years ended December 31, 2023 and 2022 (in thousands): For the Year Ended December 31, (dollars in thousands) 2023 2022 Change Account maintenance and deposit service fees $ 5,733 $ 5,745 $ (12) Income from bank-owned life insurance 2,021 1,994 27 Mortgage banking income 17,645 5,054 12,591 Gain on other investments 184 4,709 (4,525) Consumer Program derivative 18,120 65 18,055 Other noninterest income 1,547 785 762 Total noninterest income $ 45,250 $ 18,352 $ 26,898 Noninterest income increased 147% to $45.3 million for the year ended December 31, 2023, compared to $18.4 million for the year ended December 31, 2022.
Noninterest Expense The following tables present the major categories of noninterest expense for the years ended December 31, 2022 and 2021 (in thousands): For the Year Ended December 31, (dollars in thousands) 2022 2021 Change Salaries and benefits $ 49,005 $ 36,741 $ 12,264 Occupancy expenses 5,628 5,956 (328) Furniture and equipment expenses 5,231 3,622 1,609 Amortization of core deposit intangible 1,325 1,364 (39) Virginia franchise tax expense 3,254 2,899 355 Data processing expense 6,013 3,850 2,163 Marketing expense 3,067 1,726 1,341 Telephone and communication expense 1,433 1,790 (357) Net (gain) loss on other real estate owned 72 87 (15) Net loss on bank premises and equipment 684 — 684 Professional fees 4,787 5,467 (680) Credit enhancement costs 1,369 — 1,369 Other operating expenses 10,400 7,898 2,502 Total noninterest expenses $ 92,268 $ 71,400 $ 20,868 Noninterest expenses were $92.3 million during the year ended December 31, 2022, compared to $71.4 million during the year ended December 31, 2021.
The increase in noninterest income was partially offset by gains on the sale of an other equity investment in the prior year that did not reoccur in the current year. 49 Table of Contents Noninterest Expense The following table present the major categories of noninterest expense for the years ended December 31, 2023 and 2022 (in thousands): For the Year Ended December 31, (dollars in thousands) 2023 2022 Change Salaries and benefits $ 58,765 $ 49,005 $ 9,760 Occupancy expenses 6,239 5,628 611 Furniture and equipment expenses 6,381 5,231 1,150 Amortization of core deposit intangible 1,269 1,325 (56) Virginia franchise tax expense 3,395 3,254 141 FDIC insurance assessment 2,929 890 2,039 Data processing expense 9,545 6,013 3,532 Marketing expense 1,819 3,067 (1,248) Telephone and communication expense 1,507 1,433 74 Loss on bank premises and equipment and assets held for sale 476 684 (208) Professional fees 4,641 4,787 (146) Miscellaneous lending expenses 3,006 1,710 1,296 Goodwill impairment 11,150 — 11,150 Fraud losses 3,311 108 3,203 Other operating expenses 8,167 8,313 (146) Total noninterest expenses $ 122,600 $ 91,448 $ 31,152 Noninterest expenses were $122.6 million during the year ended December 31, 2023, compared to $91.4 million during the year ended December 31, 2022.
Average loans during the year ended December 31, 2022 were $2.61 billion compared to $2.34 billion during the year ended December 31, 2021.
Average loans during the year ended December 31, 2023 were $3.1 billion, compared to $2.6 billion during the year ended December 31, 2022. The $0.5 billion increase in average loans combined with the 103 basis point increase in yield on the loan portfolio drove the $55.6 million increase in income on loans.
Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties (in thousands). Investment Securities Available-for-Sale Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due after one year through five years $ 3,152 $ 3,038 2.98 % Due after five years through ten years 15,200 12,809 2.16 % Due after ten years 15,751 13,331 2.12 % 34,103 29,178 2.21 % Collateralized loan obligations Due after ten years 5,022 4,876 5.87 % Corporate securities Due after five years through ten years 14,000 13,100 4.50 % Due after ten years 2,000 1,728 4.50 % 16,000 14,828 4.50 % Government-sponsored agency securities Due less than one year 1,500 1,484 0.02 % Due after one year through five years 6,865 6,062 1.31 % Due after five years through ten years 4,866 3,743 1.80 % Due after ten years 4,488 3,327 2.09 % 17,719 14,616 1.70 % Residential government-sponsored mortgage-backed securities Due after one year through five years 4,138 3,966 2.49 % Due after five years through ten years 20,117 17,236 1.56 % Due after ten years 95,116 81,679 1.86 % 119,371 102,881 1.84 % Residential government-sponsored collateralized mortgage obligations Due after one year through five years 435 418 0.03 % Due after five years through ten years 3,626 3,481 2.76 % Due after ten years 24,582 22,696 2.99 % 28,643 26,595 2.96 % Agency commercial mortgage-backed securities Due less than one year 6,357 6,308 1.97 % Due after one year through five years 7,045 6,723 2.46 % Due after five years through ten years 21,846 18,431 1.49 % Due after ten years 6,932 5,955 1.46 % 42,180 37,417 1.72 % SBA pool securities Due after one year through five years 618 580 2.68 % Due after five years through ten years 1,422 1,426 5.38 % Due after ten years 3,958 3,918 5.20 % 5,998 5,924 4.99 % $ 269,036 $ 236,315 2.28 % Investment Securities Held-to-Maturity Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due after one year through five years $ 867 $ 865 2.62 % Due after five years through ten years 1,519 1,477 2.63 % Due after ten years 335 336 6.70 % 2,721 2,678 3.13 % Residential government-sponsored mortgage-backed securities Due after one year through five years 639 611 2.12 % Due after five years through ten years 686 649 2.83 % Due after ten years 9,197 8,255 2.39 % 10,522 9,515 2.40 % Residential government-sponsored collateralized mortgage obligations Due after ten years 277 256 2.22 % 277 256 2.22 % $ 13,520 $ 12,449 2.54 % 51 Table of Contents Deposits and Other Borrowings The market for deposits is competitive.
Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties (in thousands). Investment Securities Available-for-Sale Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due after one year through five years $ 3,132 $ 3,056 2.99 % Due after five years through ten years 17,859 15,502 2.18 % Due after ten years 12,810 11,522 2.13 % 33,801 30,080 2.23 % Collateralized loan obligations Due after ten years 5,018 4,982 6.77 % Corporate securities Due after five years through ten years 14,000 12,672 4.50 % Due after ten years 2,000 1,376 4.50 % 16,000 14,048 4.50 % Government-sponsored agency securities Due less than one year — — — % Due after one year through five years 6,898 6,305 1.31 % Due after five years through ten years 4,879 3,924 1.80 % Due after ten years 4,490 3,482 2.09 % 16,267 13,711 1.67 % Residential government-sponsored mortgage-backed securities Due after one year through five years 2,009 1,947 2.40 % Due after five years through ten years 20,618 18,287 1.97 % Due after ten years 85,678 74,363 1.90 % 110,562 96,808 1.96 % Residential government-sponsored collateralized mortgage obligations Due after one year through five years 1,368 1,305 0.03 % Due after five years through ten years 5,580 5,508 4.49 % Due after ten years 28,979 27,658 3.77 % 35,927 34,471 3.85 % Agency commercial mortgage-backed securities Due less than one year 4,973 4,860 2.40 % Due after one year through five years 2,003 1,928 2.58 % Due after five years through ten years 20,402 17,501 1.49 % Due after ten years 6,681 5,821 1.46 % 34,059 30,110 1.68 % SBA pool securities Due after one year through five years 655 638 4.79 % Due after five years through ten years 709 707 7.75 % Due after ten years 2,893 2,865 7.37 % 4,257 4,210 7.04 % $ 255,891 $ 228,420 2.28 % Investment Securities Held-to-Maturity Weighted Amortized Average Cost Fair Value Yield Obligations of states and political subdivisions Due after one year through five years $ 580 $ 580 2.98 % Due after five years through ten years 939 899 2.40 % 2,391 2,349 2.74 % Residential government-sponsored mortgage-backed securities Due after one year through five years 417 402 2.18 % Due after five years through ten years 950 896 2.80 % Due after ten years 7,673 6,988 2.46 % 9,040 8,286 2.48 % Residential government-sponsored collateralized mortgage obligations Due after ten years 219 204 2.56 % $ 11,650 $ 10,839 2.54 % For additional information regarding investment securities refer to “Item 8.
We had charge-offs totaling $8.1 million during 2022, $2.5 million during 2021 and $2.3 million during 2020. There were recoveries totaling $2.2 million during 2022, $1.1 million during 2021 and $0.69 million during 2020.
We had charge-offs totaling $16.7 million and $8.1 million during the year ended December 31, 2023 and 2022, respectively.
Financial Statements and Supplementary Data, Note 3-Investment Securities.” 49 Table of Contents The following table sets forth a summary of the investment securities portfolio as of the dates indicated.
We recognized an immaterial amount of credit impairment charges related to credit losses on our held-to-maturity investment securities during 2023 and no credit losses during 2022. 58 Table of Contents The following table sets forth a summary of the investment securities portfolio as of the dates indicated.
We concluded that the fair value of all our Bank reporting unit exceeded their carrying amounts and no impairment was present based on management’s assessment. No impairment was indicated in 2022, 2021 or 2020. We determined that for Primis Mortgage, we did not need a quantitative assessment and performed a qualitative assessment.
The results of the quantitative assessment of the Primis Mortgage reporting unit indicated that its fair value was in excess of its carrying value, thus no goodwill impairment was necessary.
We use deposits as a principal source of funding for our lending, purchasing of investment securities and for other business purposes. Total deposits decreased 1.5% to $2.72 billion at December 31, 2022 from $2.76 billion at December 31, 2021. Noninterest-bearing demand deposits increased from $530.3 million as of December 31, 2021 to $582.6 million as of December 31, 2022.
We compete for deposits through our banking branches with competitive pricing, as well as nationally through advertising and online banking. We use deposits as a principal source of funding for our lending, purchasing of investment securities and for other business purposes.
For the year ended December 31, 2022, the Company recorded a provision for credit losses of $11.3 million, compared to a recovery for credit losses for the year ended December 31, 2021 of $5.8 million, primarily as a result of robust loan growth. The provision for credit losses for the year ended December 31, 2020 was $19.5 million.
The 155.3% decrease in the net income attributable to common shareholders during the year ended December 31, 2023 compared to the year ended December 31, 2022 was primarily related to a $11.2 million goodwill impairment charge taken in the third quarter of 2023 and $20.9 million of provision for credit losses on the Consumer Program loan portfolio.