Biggest changeAllowance for Credit Losses (dollars in thousands) Years Ended December 31, 2022 2021 2020 2019 2018 Balance of Allowance for Possible Losses at Beginning of Period $ 37,017 $ 46,859 $ 16,278 $ 15,823 $ 15,694 Impact of adopting ASC 326 — — 8,767 — — Impact of adopting ASC 326 - PCD loans — — 6,886 — — Loans Charged-off: Commercial and Industrial Loans and Leases 1,149 2,777 2,119 3,810 1,500 Commercial Real Estate Loans 79 10 36 320 49 Agricultural Loans — — — — — Home Equity and Consumer Loans 1,598 1,003 942 1,155 922 Residential Mortgage Loans 24 45 39 117 75 Total Loans Charged-off 2,850 3,835 3,136 5,402 2,546 Recoveries of Previously Charged-off Loans: Commercial and Industrial Loans and Leases 26 61 23 56 141 Commercial Real Estate Loans 24 40 129 29 20 Agricultural Loans — — — — 20 Home Equity and Consumer Loans 479 359 358 440 387 Residential Mortgage Loans 5 33 4 7 37 Total Recoveries 534 493 514 532 605 Net Loans Recovered (Charged-off) (2,316) (3,342) (2,622) (4,870) (1,941) Acquisition of Citizens Union Bank of Shelbyville, KY - PCD Loans 3,117 — — — — Additions to Allowance Charged to Expense 6,350 (6,500) 17,550 5,325 2,070 Balance at End of Period $ 44,168 $ 37,017 $ 46,859 $ 16,278 $ 15,823 Net Charge-offs (Recoveries) to Average Loans Outstanding 0.06 % 0.11 % 0.08 % 0.17 % 0.08 % Provision for Credit Losses to Average Loans Outstanding 0.17 % (0.21) % 0.55 % 0.18 % 0.09 % Allowance for Credit Losses to Total Loans at Year-end 1.17 % 1.23 % 1.52 % 0.53 % 0.58 % The following table indicates the breakdown of the allowance for credit losses for the periods indicated (dollars in thousands): Years Ended December 31, 2022 2021 2020 2019 2018 Commercial and Industrial Loans and Leases $ 13,958 $ 9,754 $ 6,645 $ 4,799 $ 2,953 Commercial Real Estate Loans 21,598 19,245 29,878 4,692 5,291 Agricultural Loans 4,188 4,505 6,756 5,315 5,776 Home Equity and Consumer Loans 2,196 1,808 1,636 634 649 Residential Mortgage Loans 2,228 1,705 1,944 333 472 Unallocated — — — 505 682 Total Allowance for Credit Losses $ 44,168 $ 37,017 $ 46,859 $ 16,278 $ 15,823 44 The Company’s allowance for credit losses totaled $44.2 million at December 31, 2022 compared to $37.0 million at December 31, 2021.
Biggest changeThe need for specific reserves are considered for credits when: (a) the customer’s cash flow or net worth appears insufficient to repay the loan; (b) the loan has been criticized in a regulatory examination; (c) the loan is on non-accrual; or, (d) other reasons where the ultimate collectability of the loan is in question, or the loan characteristics require special monitoring. 44 Allowance for Credit Losses (dollars in thousands) Years Ended December 31, 2023 2022 2021 2020 2019 Balance of Allowance for Expected Credit Losses at Beginning of Period $ 44,168 $ 37,017 $ 46,859 $ 16,278 $ 15,823 Impact of adopting ASC 326 — — — 8,767 — Impact of adopting ASC 326 - PCD loans — — — 6,886 — Loans Charged-off: Commercial and Industrial Loans and Leases 1,792 1,149 2,777 2,119 3,810 Commercial Real Estate Loans 56 79 10 36 320 Agricultural Loans 27 — — — — Home Equity and Consumer Loans 1,858 1,598 1,003 942 1,155 Residential Mortgage Loans 58 24 45 39 117 Total Loans Charged-off 3,791 2,850 3,835 3,136 5,402 Recoveries of Previously Charged-off Loans: Commercial and Industrial Loans and Leases 154 26 61 23 56 Commercial Real Estate Loans 76 24 40 129 29 Agricultural Loans — — — — — Home Equity and Consumer Loans 605 479 359 358 440 Residential Mortgage Loans 3 5 33 4 7 Total Recoveries 838 534 493 514 532 Net Loans Recovered (Charged-off) (2,953) (2,316) (3,342) (2,622) (4,870) Acquisition of Citizens Union Bank of Shelbyville, KY - PCD Loans — 3,117 — — — Additions to Allowance Charged to Expense 2,550 6,350 (6,500) 17,550 5,325 Balance at End of Period $ 43,765 $ 44,168 $ 37,017 $ 46,859 $ 16,278 Net Charge-offs (Recoveries) to Average Loans Outstanding 0.08 % 0.06 % 0.11 % 0.08 % 0.17 % Provision for Credit Losses to Average Loans Outstanding 0.07 % 0.17 % (0.21) % 0.55 % 0.18 % Allowance for Credit Losses to Total Loans at Year-end 1.10 % 1.17 % 1.23 % 1.52 % 0.53 % The following table indicates the breakdown of the allowance for credit losses for the periods indicated (dollars in thousands): Years Ended December 31, 2023 2022 2021 2020 2019 Commercial and Industrial Loans and Leases $ 8,267 $ 13,958 $ 9,754 $ 6,645 $ 4,799 Commercial Real Estate Loans 25,923 21,598 19,245 29,878 4,692 Agricultural Loans 3,837 4,188 4,505 6,756 5,315 Home Equity and Consumer Loans 2,976 2,196 1,808 1,636 634 Residential Mortgage Loans 2,762 2,228 1,705 1,944 333 Unallocated — — — — 505 Total Allowance for Credit Losses $ 43,765 $ 44,168 $ 37,017 $ 46,859 $ 16,278 The Company’s allowance for credit losses totaled $43.8 million at December 31, 2023 compared to $44.2 million at December 31, 2022.
Actual results may differ materially from the expectations of the Company that is expressed or implied by any forward-looking statement.
Actual results may differ materially from the expectations of the Company that is expressed or implied by any forward-looking statement.
This Item 7, as well as the discussions in Item 1 (“Business”) entitled “Forward-Looking Statements and Associated Risks” and in Item 1A (“Risk Factors”) (which discussions are incorporated in this Item 7 by reference) list some of the factors that could cause the Company’s actual results to vary materially from those expressed or implied by any such forward-looking statements.
This Item 7, as well as the discussions in Item 1 (“Business”) entitled “Forward-Looking Statements and Associated Risks” and in Item 1A (“Risk Factors”) (which discussions are incorporated in this Item 7 by reference) list some of the factors that could cause the Company’s actual results to vary materially from those expressed or implied by any such forward-looking statements.
The change in net income during 2022, compared with 2021, was largely impacted by acquisition-related expenses for the CUB transaction that closed on January 1, 2022.
The change in net income during 2022, compared with 2021, was largely impacted by acquisition-related expenses for the CUB transaction that closed on January 1, 2022.
The 2022 results of operations included acquisition-related expenses of $12,323,000 ($9,372,000 or $0.32 per share, on an after tax basis) and also included Day 1 provision for credit losses under the CECL model of $6,300,000 ($4,725,000 or $1.16 per share, on an after tax basis).
The 2022 results of operations included acquisition-related expenses of $12,323,000 ($9,372,000 or $0.32 per share, on an after tax basis) and also included Day 1 provision for credit losses under the CECL model of $6,300,000 ($4,725,000 or $1.16 per share, on an after tax basis).
The decline in per share net income for the year ended December 31, 2022, as compared to 2021, was also impacted by the Company's January 1, 2022 issuance of approximately 2.9 million shares of common stock as part of the merger consideration in the CUB transaction.
The decline in per share net income for the year ended December 31, 2022, as compared to 2021, was also impacted by the Company’s January 1, 2022 issuance of approximately 2.9 million shares of common stock as part of the merger consideration in the CUB transaction.
Economic factors include evaluating changes in international, national, regional and local economic and business conditions that affect the collectability of the loan portfolio. Internal factors include evaluating changes in lending policies and procedures; changes in the nature and volume of the loan portfolio; and changes in experience, ability and depth of lending management and staff.
Economic factors include evaluating changes in international, national, regional and local economic and business conditions that affect the collectability of the loan portfolio. Internal factors include evaluating changes in lending policies and procedures; changes in the nature and volume of the loan portfolio; and changes in experience, ability and depth of lending management and staff.
The allowance consists of two components of allocations, specific and general. These two components represent the total allowance for credit losses deemed adequate to cover expected credit losses over the expected life of the loan portfolio. 29 Commercial and agricultural loans are subject to a standardized grading process administered by an internal loan review function.
The allowance consists of two components of allocations, specific and general. These two components represent the total allowance for credit losses deemed adequate to cover expected credit losses over the expected life of the loan portfolio. Commercial and agricultural loans are subject to a standardized grading process administered by an internal loan review function.
The actual timing, number and share price of shares purchased under the repurchase plan will be determined by the Company at its discretion and will depend upon such factors as the market price of the stock, general market and economic conditions and applicable legal requirements. The Company has not repurchased any shares of common stock under the 2022 repurchase plan.
The actual timing, number and share price of shares purchased under the repurchase plan will be determined by the Company at its discretion and will depend upon such factors as the market price of the stock, general market and economic conditions and applicable legal requirements. The Company has not repurchased any shares of common stock under the repurchase plan.
For further information about such commitments, see Note 14 (Commitments and Off-balance Sheet Items) in Notes to the Consolidated Financial Statements included in Item 8 of this Report. SOURCES OF FUNDS The Company’s primary source of funding is its base of core customer deposits.
For further information about such commitments, see Note 14 (Commitments and Off-balance Sheet Items) in Notes to the Consolidated Financial Statements included in Item 8 of this Report. 41 SOURCES OF FUNDS The Company’s primary source of funding is its base of core customer deposits.
Management estimates the required level of allowance for credit losses using past loan loss experience, information about specific borrower situations and estimated collateral values, along with reasonable and supportable forecasts, judgmentally adjusted for economic, external and internal quantitative and qualitative factors and 43 portfolio trends.
Management estimates the required level of allowance for credit losses using past loan loss experience, information about specific borrower situations and estimated collateral values, along with reasonable and supportable forecasts, judgmentally adjusted for economic, external and internal quantitative and qualitative factors and portfolio trends.
Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions and reasonable and supportable forecasts along with other qualitative and quantitative factors.
Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions and reasonable and supportable forecasts along with other 34 qualitative and quantitative factors.
Interest is payable quarterly at a floating rate based upon term SOFR rate plus a margin payable in respect of any principal amounts advanced under the revolving line of credit. There was no outstanding balance as of December 31, 2022. RISK MANAGEMENT The Company is exposed to various types of business risk on an on-going basis.
Interest is payable quarterly at a floating rate based upon term SOFR rate plus a margin payable in respect of any principal amounts advanced under the revolving line of credit. There was no outstanding balance as of December 31, 2023. RISK MANAGEMENT The Company is exposed to various types of business risk on an on-going basis.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. INTRODUCTION German American Bancorp, Inc. is a Nasdaq-traded (symbol: GABC) financial holding company based in Jasper, Indiana. German American, through its banking subsidiary German American Bank, operates 77 banking offices in 20 contiguous southern Indiana counties and 14 counties in Kentucky.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. INTRODUCTION German American Bancorp, Inc. is a Nasdaq-traded (symbol: GABC) financial holding company based in Jasper, Indiana. German American, through its banking subsidiary German American Bank, operates 76 banking offices in 20 contiguous southern Indiana counties and 14 counties in Kentucky.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale debt securities was needed at December 31, 2022. Accrued interest receivable on available-for-sale debt securities is excluded from the estimate of credit losses.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale debt securities was needed at December 31, 2023. Accrued interest receivable on available-for-sale debt securities is excluded from the estimate of credit losses.
Deferred taxes arise from temporary differences, which are items recorded for financial statement purposes in a different period than for income tax returns. The Company’s effective tax rate was 17.5%, 18.1%, and 17.1%, respectively, in 2022, 2021, and 2020. The effective tax rate in all periods is lower than the blended statutory rate.
Deferred taxes arise from temporary differences, which are items recorded for financial statement purposes in a different period than for income tax returns. The Company’s effective tax rate was 17.1%, 17.5%, and 18.1%, respectively, in 2023, 2022, and 2021. The effective tax rate in all periods is lower than the blended statutory rate.
The sensitivity and related range of impact is a hypothetical analysis and is not intended to represent management's judgements or assumptions of qualitative loss factors that were utilized at December 31, 2022 in estimation of the allowance for credit losses on loans recognized on the Consolidated Balance Sheets.
The sensitivity and related range of impact is a hypothetical analysis and is not intended to represent management’s judgements or assumptions of qualitative loss factors that were utilized at December 31, 2023 in estimation of the allowance for credit losses on loans recognized on the Consolidated Balance Sheets.
The following table indicates the amounts of loans (excluding residential mortgages on 1-4 family residences and consumer loans) outstanding as of December 31, 2022, which, based on remaining scheduled repayments of principal, are due in the periods indicated (dollars in thousands).
The following table indicates the amounts of loans (excluding residential mortgages on 1-4 family residences and consumer loans) outstanding as of December 31, 2023, which, based on remaining scheduled repayments of principal, are due in the periods indicated (dollars in thousands).
Financial Overview Net income for the year ended December 31, 2022 totaled $81,825,000, or $2.78 per share, a decline of $2,312,000, or approximately 12% on a per share basis, from the year ended December 31, 2021 net income of $84,137,000, or $3.17 per share.
Net income for the year ended December 31, 2022 totaled $81,825,000, or $2.78 per share, a decline of $2,312,000, or approximately 12% on a per share basis, from the year ended December 31, 2021 net income of $84,137,000, or $3.17 per share.
RESULTS OF OPERATIONS NET INCOME Net income for the year ended December 31, 2022 totaled $81,825,000, or $2.78 per share, a decline of $2,312,000, or approximately 12% on a per share basis, from the year ended December 31, 2021 net income of $84,137,000, or $3.17 per share.
Net income for the year ended December 31, 2022 totaled $81,825,000, or $2.78 per share, a decline of $2,312,000, or approximately 12% on a per share basis, from the year ended December 31, 2021 net income of $84,137,000, or $3.17 per share.
The Company’s Asset/Liability Committee monitors compliance within established guidelines of the Funds Management Policy. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk section for further discussion regarding interest rate risk. 46
The Company’s Asset/Liability Committee monitors compliance within established guidelines of the Funds Management Policy. See Item 7A. Quantitative and Qualitative Disclosures About Market Risk section for further discussion regarding interest rate risk. 47
This Management’s Discussion and Analysis includes an analysis of the major components of the Company’s operations for the years 2020 through 2022 and its financial condition as of December 31, 2021 and 2022.
This Management’s Discussion and Analysis includes an analysis of the major components of the Company’s operations for the years 2021 through 2023 and its financial condition as of December 31, 2022 and 2023.
The net interest margin represents tax-equivalent net interest income expressed as a percentage of average earning assets. The net interest margin for the year ended December 31, 2022 was 3.45% compared to 3.31% in 2021 and 3.63% in 2020.
The net interest margin represents tax-equivalent net interest income expressed as a percentage of average earning assets. The net interest margin for the year ended December 31, 2023 was 3.58% compared to 3.45% in 2022 and 3.31% in 2021.
Accretion of discounts on acquired loans totaled $4,341,000 during 2022, $3,476,000 during 2021, and $5,769,000 during 2020. 32 The following table summarizes net interest income (on a tax-equivalent basis) for each of the past three years. For tax-equivalent adjustments, an effective tax rate of 21% was used for all periods presented (1) .
Accretion of discounts on acquired loans totaled $2,814,000 during 2023, $4,341,000 during 2022, and $3,476,000 during 2021. 32 The following table summarizes net interest income (on a tax-equivalent basis) for each of the past three years. For tax-equivalent adjustments, an effective tax rate of 21% was used for all periods presented (1) .
The fees recognized related to the PPP contributed approximately 1 basis point to the net interest margin in 2022 and 24 basis points to the net interest margin in 2021. Accretion of discounts on acquired loans contributed approximately 7 basis points to the net interest margin during both 2022 and 2021, and 13 basis points during 2020.
The fees recognized related to the PPP contributed approximately 1 basis point to the net interest margin in 2022 and 24 basis points to the net interest margin in 2021. Accretion of discounts on acquired loans contributed approximately 5 basis points to the net interest margin in 2023 and 7 basis points during both 2022 and 2021.
The composition of the year-end balances in the investment portfolio is presented in Note 2 (Securities) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report and in the table below: Investment Portfolio, at Amortized Cost December 31, (dollars in thousands) 2022 % 2021 % 2020 % Federal Funds Sold and Other Short-term Investments $ 41,905 2 % $ 349,717 16 % $ 287,776 20 % U.S.
The composition of the year-end balances in the investment portfolio is presented in Note 2 (Securities) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report and in the table below: Investment Portfolio, at Amortized Cost December 31, (dollars in thousands) 2023 % 2022 % 2021 % Federal Funds Sold and Other Short-term Investments $ 36,525 2 % $ 41,905 2 % $ 349,717 16 % U.S.
The increase in salaries and benefits during 2022 compared with 2021 was largely attributable to the CUB acquisition, including approximately $1,480,000 of acquisition-related salary and benefit costs of a non-recurring nature, with the remainder of the increase due primarily to the salaries and benefits costs for the CUB employee base.
The increase in salaries and benefits during 2022 compared with 2021 was largely attributable to the CUB acquisition, including the aforementioned acquisition-related salary and benefit costs of a non-recurring nature, with the remainder of the increase due primarily to the salaries and benefits costs for the CUB employee base.
The increase in net interest income during 2022 compared with 2021 was primarily attributable to a higher level of earning assets, driven in large part by the CUB acquisition, and an expansion of the Company’s net interest margin. The increase in net interest income was partially offset by a lower level of PPP loan fee recognition.
The increase in net interest income 31 during 2022 compared with 2021 was primarily attributable to a higher level of earning assets, driven in large part by the CUB acquisition, and an expansion of the Company’s net interest margin. The increase in net interest income was partially offset by a lower level of Paycheck Protection Program (“PPP”) loan fee recognition.
The impact of the changes in the unemployment and gross domestic product forecast range between December 31, 2022, and December 31, 2021, resulted in a decrease in the allowance for credit losses of approximately $600,000.
The impact of the changes in the unemployment and gross domestic product forecast range between December 31, 2023, and December 31, 2022, resulted in a decrease in the allowance for credit losses of approximately $400,000.
The increase in total loans at December 31, 2022 compared with year-end 2021 was largely due to the acquisition of CUB and organic loan growth from throughout the Company’s existing market areas, partially offset by a decrease in PPP loans.
December 31, 2022 total loans increased $780.7 million, or 26%, compared with December 31, 2021. The increase in total loans at December 31, 2022 compared with year-end 2021 was largely due to the acquisition of CUB and organic loan growth from throughout the Company’s existing market areas, partially offset by a decrease in PPP loans.
During 2022, the Company recorded a provision for credit losses of $6,350,000 compared with a negative provision for credit losses of $6,500,000 during 2021 and a provision for credit losses of $17,550,000 during 2020. During 2022, the provision for credit losses represented approximately 17 basis points of average loans.
During 2023, the Company recorded a provision for credit losses of $2,550,000 compared with $6,350,000 during 2022 and a negative provision for credit losses of $6,500,000 during 2021. During 2023, the provision for credit losses represented approximately 7 basis points of average loans.
The allowance for credit losses represented 1.17% of period-end loans at December 31, 2022 compared with 1.23% of period-end loans year-end 2021. The Company adopted ASU No. 2016-13, Financial instruments - Credit Losses (Topic 326) (“CECL”) on January 1, 2020.
The allowance for credit losses represented 1.10% of period-end loans at December 31, 2023 compared with 1.17% of period-end loans at December 31, 2022. The Company adopted ASU No. 2016-13, Financial instruments - Credit Losses (Topic 326) on January 1, 2020.
During 2021, the negative provision for credit losses represented approximately 21 basis points of average loans. The negative provision for credit losses in 2021 was largely due to declines in certain adversely criticized assets and improvement in certain pandemic-related stressed sectors for which the Company had provided significant levels of allowance for credit losses during 2020.
The negative provision for credit losses in 2021 was largely due to declines in certain adversely criticized assets and improvement in certain pandemic-related stressed sectors for which the Company had provided significant levels of allowance for credit losses during 2020.
Refer also to the sections entitled “CRITICAL ACCOUNTING POLICIES AND ESTIMATES” and “RISK MANAGEMENT - Lending and Loan Administration” for further discussion of the provision and allowance for credit losses. 34 NON-INTEREST INCOME During the year ended December 31, 2022, non-interest income declined $329,000 or 1% from the year ended December 31, 2021.
Refer also to the sections entitled “CRITICAL ACCOUNTING POLICIES AND ESTIMATES” and “RISK MANAGEMENT - Lending and Loan Administration” for further discussion of the provision and allowance for credit losses. NON-INTEREST INCOME During the year ended December 31, 2023, non-interest income increased $1,128,000 or 2% from the year ended December 31, 2022.
The Company’s banking subsidiary is subject to statutory restrictions on its ability to pay dividends to the parent company. See Note 8 (Shareholders’ Equity) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report, which is incorporated herein by reference. The parent company has, from time-to-time, supplemented the dividends received from its subsidiaries with borrowings.
The Company’s banking subsidiary is subject to statutory restrictions on its ability to pay dividends to the parent company. See Note 8 (Shareholders’ Equity) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report, which is incorporated herein by reference.
Interest income recognized on non-performing loans for 2022 was $141,000. The gross interest income that would have been recognized in 2022 on non-performing loans if the loans had been current in accordance with their original terms was $1,227,000.
Interest income recognized on non-performing loans for 2023 was $231,000. The gross interest income that would have been recognized in 2023 on non-performing loans if the loans had been current in accordance with their original terms was $1,313,000.
In addition, the Company, as a separate and distinct corporation from its bank and other subsidiaries, also has the ability to borrow funds from other financial institutions and to raise debt or equity capital from the capital markets and other sources.
In addition, the Company, as a separate and distinct corporation from its bank and other subsidiaries, also has the ability to borrow funds from other financial institutions and to raise debt or equity capital from the capital markets and other sources. The following pages contain a discussion of changes in funding sources.
In 2021 and 2020, the Company's net interest margin was also impacted by fees recognized as a part of the PPP. Fees recognized on PPP loans through net interest income totaled $873,000 during 2022 and $12,196,000 during 2021.
The Company’s net interest margin for all periods presented was impacted by the accretion of discounts on acquired loans. In 2022 and 2021, the Company’s net interest margin was also impacted by fees recognized as a part of the PPP. Fees recognized on PPP loans through net interest income totaled $873,000 during 2022 and $12,196,000 during 2021.
Although management has the ability to sell these securities if the need arises, their designation as available-for-sale should not necessarily be interpreted as an indication that management anticipates such sales. 40 The amortized cost of available-for-sale debt securities at December 31, 2022 is shown in the following table by contractual maturity.
Although management has the ability to sell these securities if the need arises, their designation as available-for-sale should not necessarily be interpreted as an indication that management anticipates such sales. The amortized cost of available-for-sale debt securities at December 31, 2023 is shown in the following table by contractual maturity. MBS/CMO - Residential securities are based on estimated average lives.
Loan Portfolio December 31, (dollars in thousands) 2022 2021 2020 2019 2018 Commercial and Industrial Loans and Leases $ 676,502 $ 548,350 $ 694,437 $ 589,758 $ 543,761 Commercial Real Estate Loans 1,966,884 1,530,677 1,467,397 1,495,862 1,208,646 Agricultural Loans 417,413 358,150 376,186 384,526 365,208 Home Equity and Consumer Loans 377,164 307,184 297,702 306,972 285,534 Residential Mortgage Loans 350,682 263,565 256,276 304,855 328,592 Total Loans 3,788,645 3,007,926 3,091,998 3,081,973 2,731,741 Less: Unearned Income (3,711) (3,662) (3,926) (4,882) (3,682) Subtotal 3,784,934 3,004,264 3,088,072 3,077,091 2,728,059 Less: Allowance for Loan Losses (44,168) (37,017) (46,859) (16,278) (15,823) Loans, Net $ 3,740,766 $ 2,967,247 $ 3,041,213 $ 3,060,813 $ 2,712,236 Net PPP Loans (Included in Commercial and Industrial above) — 19,450 181,984 — — Ratio of Loans to Total Loans Commercial and Industrial Loans and Leases 18 % 18 % 23 % 19 % 20 % Commercial Real Estate Loans 52 % 51 % 47 % 49 % 44 % Agricultural Loans 11 % 12 % 12 % 12 % 13 % Home Equity and Consumer Loans 10 % 10 % 10 % 10 % 11 % Residential Mortgage Loans 9 % 9 % 8 % 10 % 12 % Total Loans 100 % 100 % 100 % 100 % 100 % The Company’s policy is generally to extend credit to consumer and commercial borrowers in its primary geographic market area in southern Indiana and central and western Kentucky.
Loan Portfolio December 31, (dollars in thousands) 2023 2022 2021 2020 2019 Commercial and Industrial Loans and Leases $ 661,529 $ 676,502 $ 548,350 $ 694,437 $ 589,758 Commercial Real Estate Loans 2,121,835 1,966,884 1,530,677 1,467,397 1,495,862 Agricultural Loans 423,803 417,413 358,150 376,186 384,526 Home Equity and Consumer Loans 407,889 377,164 307,184 297,702 306,972 Residential Mortgage Loans 362,844 350,682 263,565 256,276 304,855 Total Loans 3,977,900 3,788,645 3,007,926 3,091,998 3,081,973 Less: Unearned Income (6,818) (3,711) (3,662) (3,926) (4,882) Subtotal 3,971,082 3,784,934 3,004,264 3,088,072 3,077,091 Less: Allowance for Credit Losses (43,765) (44,168) (37,017) (46,859) (16,278) Loans, Net $ 3,927,317 $ 3,740,766 $ 2,967,247 $ 3,041,213 $ 3,060,813 Net PPP Loans (Included in Commercial and Industrial Loans above) — — 19,450 181,984 — Ratio of Loans to Total Loans Commercial and Industrial Loans and Leases 17 % 18 % 18 % 23 % 19 % Commercial Real Estate Loans 53 % 52 % 51 % 47 % 49 % Agricultural Loans 11 % 11 % 12 % 12 % 12 % Home Equity and Consumer Loans 10 % 10 % 10 % 10 % 10 % Residential Mortgage Loans 9 % 9 % 9 % 8 % 10 % Total Loans 100 % 100 % 100 % 100 % 100 % The Company’s policy is generally to extend credit to consumer and commercial borrowers in its primary geographic market area in southern Indiana and central and western Kentucky.
Average demand, savings, and money market deposits totaled $5.226 billion or 95% of core deposits (89% of total funding sources) in 2022 compared with $4.080 billion or 95% of core deposits (87% of total funding sources) in 2021 and $3.292 billion or 92% of core deposits (81% of total funding sources) in 2020.
Average demand, savings, and money market deposits totaled $4.608 billion or 95% of core deposits (85% of total funding sources) in 2023 compared with $5.226 billion or 95% of core deposits (89% of total funding sources) in 2022 and $4.080 billion or 95% of core deposits (87% of total funding sources) in 2021.
See Note 10 to the Company’s consolidated financial statements included in Item 8 of this Report for additional details relative to the Company’s income tax provision. CAPITAL RESOURCES As of December 31, 2022, shareholders’ equity declined by $110.1 million to $558.4 million compared with $668.5 million at year-end 2021.
See Note 10 to the Company’s consolidated financial statements included in Item 8 of this Report for additional details relative to the Company’s income tax provision. CAPITAL RESOURCES As of December 31, 2023, shareholders’ equity increased by $105.2 million to $663.6 million compared with $558.4 million at year-end 2022.
The Company elected to adopt the five-year transition option and, as a result, began the required three-year phase-in by reflecting 25% of the previously deferred estimated capital impact of CECL in its regulatory capital effective January 1, 2022.
As a result, on January 1, 2022, the Company began the required three-year phase-in by reflecting 25% of the previously deferred estimated capital impact of CECL in its regulatory capital.
General allocations are made for commercial and agricultural loans that are graded as substandard and special mention, but are not individually analyzed for specific reserves as well as other pools of loans, including non-classified loans, homogeneous portfolios of consumer and residential real estate loans, and loans within certain industry categories believed to present unique risk of loss.
Such allocations are based on past loss experience, reasonable and supportable forecasts and information about specific borrower situations and estimated collateral values. 29 General allocations are made for commercial and agricultural loans that are graded as substandard and special mention, but are not individually analyzed for specific reserves as well as other pools of loans, including non-classified loans, homogeneous portfolios of consumer and residential real estate loans, and loans within certain industry categories believed to present unique risk of loss.
Treasury 64,097 3 — — — — Obligations of State and Political Subdivisions 939,193 44 896,048 40 548,273 37 MBS/CMO - Residential 846,519 40 797,693 36 535,526 37 US Gov't Sponsored Entities & Agencies 245,017 11 175,457 8 88,376 6 Equity Securities 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ Total Securities Portfolio $ 2,137,084 100 % $ 2,219,268 100 % $ 1,460,304 100 % (1) n/m = not meaningful The amortized cost of investment securities, including federal funds sold and short-term investments, decreased $82.2 million, or 4%, at year-end 2022 compared to year-end 2021 and increased $759.0 million, or 52%, at year-end 2021 compared with year-end 2020.
Treasury — — 64,097 3 — — Obligations of State and Political Subdivisions 889,940 47 939,193 44 896,048 40 MBS/CMO 761,025 40 846,519 40 797,693 36 US Gov’t Sponsored Entities & Agencies 220,295 11 245,017 11 175,457 8 Equity Securities 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ 353 n/m ⁽¹⁾ Total Securities Portfolio $ 1,908,138 100 % $ 2,137,084 100 % $ 2,219,268 100 % (1) n/m = not meaningful The amortized cost of investment securities, including federal funds sold and short-term investments, decreased $229.0 million, or 11%, at year-end 2023 compared to year-end 2022 and decreased $82.2 million, or 4%, at year-end 2022 compared to year-end 2021.
Non-interest Expense (dollars in thousands) Years Ended December 31, % Change From Prior Year 2022 2021 2020 2021 2020 Salaries and Employee Benefits $ 84,145 $ 68,570 $ 68,112 23 % 1 % Occupancy, Furniture and Equipment Expense 14,921 14,831 14,024 1 6 FDIC Premiums 1,860 1,419 740 31 92 Data Processing Fees 15,406 7,611 6,889 102 10 Professional Fees 6,295 5,009 3,998 26 25 Advertising and Promotion 4,416 4,197 3,589 5 17 Intangible Amortization 3,711 2,731 3,539 36 (23) Other Operating Expenses 23,437 19,639 16,232 19 21 TOTAL NON-INTEREST EXPENSE $ 154,191 $ 124,007 $ 117,123 24 6 Salaries and benefits increased $15,575,000, or 23%, during 2022 compared with 2021.
Non-interest Expense (dollars in thousands) Years Ended December 31, % Change From Prior Year 2023 2022 2021 2022 2021 Salaries and Employee Benefits $ 83,244 $ 84,145 $ 68,570 (1) % 23 % Occupancy, Furniture and Equipment Expense 14,467 14,921 14,831 (3) 1 FDIC Premiums 2,829 1,860 1,419 52 31 Data Processing Fees 11,112 15,406 7,611 (28) 102 Professional Fees 5,575 6,295 5,009 (11) 26 Advertising and Promotion 4,857 4,416 4,197 10 5 Intangible Amortization 2,840 3,711 2,731 (23) 36 Other Operating Expenses 19,573 23,437 19,639 (16) 19 TOTAL NON-INTEREST EXPENSE $ 144,497 $ 154,191 $ 124,007 (6) 24 Salaries and benefits declined $901,000, or 1%, during the year ended December 31, 2023 compared with 2022.
Data processing fees increased $7,795,000, or 102%, during the year ended December 31, 2022 compared with 2021. The increase during 2022 compared with 2021 was largely driven by acquisition-related costs, which totaled approximately $4,982,000 during 2022, along with the CUB operating costs and costs related to continued data system enhancements.
The decline during 2023 compared with 2022 was largely driven by acquisition-related costs associated with the CUB transaction, which totaled approximately $4,982,000 during 2022. Data processing fees increased $7,795,000, or 102%, during the year ended December 31, 2022 compared with 2021.
The decline in 2022 compared with 2021 was generally attributable to a lower volume of loans sold and lower pricing levels. Net gains on sales of loans declined $1,641,000, or 17%, during 2021 compared with the 2020.
Net gains on sales of loans declined $4,449,000, or 54%, during the year ended December 31, 2022 compared with 2021. The decline in 2022 compared with 2021 was generally attributable to a lower volume of loans sold and lower pricing levels.
These sources consist of overnight federal funds purchased from other financial institutions, secured repurchase agreements that generally mature within one day of the transaction date, and secured overnight variable rate borrowings from the FHLB. These borrowings represent an important source of short-term liquidity for the Company’s bank subsidiary.
The bank subsidiary of the Company also utilizes short-term funding sources from time to time. These sources consist of overnight federal funds purchased from other financial institutions, secured repurchase agreements that generally mature within one day of the transaction date, and secured overnight variable rate borrowings from the FHLB.
This decline was primarily attributable to the net gain of $1.4 million related to the sale of the two branch office locations in Lexington, Kentucky during the third quarter of 2021 and to a lower level of interest rate swap transaction fees with loan customers. Other operating income increased $3,603,000, or 106%, during 2021 compared with 2020.
This decline was primarily attributable to the net gain of $1.4 million related to the sale of the two branch office locations during the third quarter of 2021 and to a lower level of interest rate swap transaction fees with loan customers.
Non-interest Income (dollars in thousands) Years Ended December 31, % Change From Prior Year 2022 2021 2020 2021 2020 Wealth Management Fees $ 10,076 $ 10,321 $ 8,005 (2) % 29 % Service Charges on Deposit Accounts 11,457 7,723 7,334 48 5 Insurance Revenues 10,020 9,268 8,922 8 4 Company Owned Life Insurance 2,264 1,529 2,307 48 (34) Interchange Fee Income 15,820 13,116 10,529 21 25 Other Operating Income 5,116 6,991 3,388 (27) 106 Subtotal 54,753 48,948 40,485 12 21 Net Gains on Sales of Loans 3,818 8,267 9,908 (54) (17) Net Gains on Securities 562 2,247 4,081 (75) (45) TOTAL NON-INTEREST INCOME $ 59,133 $ 59,462 $ 54,474 (1) 9 Wealth management fees declined $245,000, or 2%, during 2022 compared with 2021.
Non-interest Income (dollars in thousands) Years Ended December 31, % Change From Prior Year 2023 2022 2021 2022 2021 Wealth Management Fees $ 11,711 $ 10,076 $ 10,321 16 % (2) % Service Charges on Deposit Accounts 11,538 11,457 7,723 1 48 Insurance Revenues 9,596 10,020 9,268 (4) 8 Company Owned Life Insurance 1,731 2,264 1,529 (24) 48 Interchange Fee Income 17,452 15,820 13,116 10 21 Other Operating Income 5,830 5,116 6,991 14 (27) Subtotal 57,858 54,753 48,948 6 12 Net Gains on Sales of Loans 2,363 3,818 8,267 (38) (54) Net Gains on Securities 40 562 2,247 (93) (75) TOTAL NON-INTEREST INCOME $ 60,261 $ 59,133 $ 59,462 2 (1) Wealth management fees increased $1,635,000, or 16%, during 2023 compared with 2022.
In evaluating the realization of deferred tax assets, management considers the likelihood that sufficient taxable income of appropriate character will be generated within carry-back and carry-forward periods, including consideration of available tax planning strategies.
A valuation allowance reduces deferred tax assets to the amount management believes is more likely than not to be realized. In evaluating the realization of deferred tax assets, management considers the likelihood that sufficient taxable income of appropriate character will be generated within carry-back and carry-forward periods, including consideration of available tax 30 planning strategies.
Non-performing Assets December 31, (dollars in thousands) 2022 2021 2020 2019 2018 Non-accrual Loans $ 12,888 $ 14,602 $ 21,507 $ 13,802 $ 12,579 Past Due Loans (90 days or more and accruing) 1,427 156 — 190 633 Total Non-performing Loans 14,315 14,758 21,507 13,992 13,212 Other Real Estate — — 325 425 286 Total Non-performing Assets $ 14,315 $ 14,758 $ 21,832 $ 14,417 $ 13,498 Restructured Loans $ — $ 104 $ 111 $ 116 $ 121 Non-performing Loans to Total Loans 0.38 % 0.49 % 0.70 % 0.45 % 0.48 % Allowance for Credit Losses to Non-performing Loans 308.54 % 250.83 % 217.88 % 116.34 % 119.76 % Non-performing assets totaled $14.3 million, or 0.23% of total assets at December 31, 2022 compared to $14.8 million, or 0.26% of total assets at December 31, 2021 and compared to $21.8 million, or 0.44% of total assets at December 31, 2020.
Non-performing Assets December 31, (dollars in thousands) 2023 2022 2021 2020 2019 Non-accrual Loans $ 9,136 $ 12,888 $ 14,602 $ 21,507 $ 13,802 Past Due Loans (90 days or more and accruing) 55 1,427 156 — 190 Total Non-performing Loans 9,191 14,315 14,758 21,507 13,992 Other Real Estate — — — 325 425 Total Non-performing Assets $ 9,191 $ 14,315 $ 14,758 $ 21,832 $ 14,417 Restructured Loans $ — $ — $ 104 $ 111 $ 116 Non-performing Loans to Total Loans 0.23 % 0.38 % 0.49 % 0.70 % 0.45 % Allowance for Credit Losses to Non-performing Loans 476.17 % 308.54 % 250.83 % 217.88 % 116.34 % The following tables present an analysis of the Company’s non-accrual loans and loans past due 90 days or more and still accruing.
Long-term debt at the Company’s bank subsidiary is in the form of FHLB advances, which are secured by the pledge of certain investment securities, residential and housing-related mortgage loans, and certain other commercial real estate loans.
The Company’s Asset/Liability Committee closely monitors the availability of these sources as part of its overall oversight and management of the bank subsidiary’s liquidity. Long-term debt at the Company’s bank subsidiary is in the form of FHLB advances, which are secured by the pledge of certain investment securities, residential and housing-related mortgage loans, and certain other commercial real estate loans.
The Company also acquired $29.9 million in PCD loans (at time of acquisition) for which the company recorded a credit adjustment of $3.1 million which was included in the allowance for credit losses. Under the CECL model, certain acquired loans continue to carry a fair value discount as well as an allowance for credit losses.
The Company also acquired $29.9 million in PCD loans (at time of acquisition) for which the company recorded a credit adjustment of $3.1 million which was included in the allowance for credit losses.
Allocations are also applied to categories of loans not individually analyzed but for which the rate of loss is expected to be greater than other similar type loans, including non-performing consumer or residential real estate loans. Such allocations are based on past loss experience, reasonable and supportable forecasts and information about specific borrower situations and estimated collateral values.
Allocations are also applied to categories of loans not individually analyzed but for which the rate of loss is expected to be greater than other similar type loans, including non-performing consumer or residential real estate loans.
The increase in 2022 compared to 2021 was primarily attributable to acquisition-related costs that totaled approximately $3,862,000 during 2022 and operating costs associated with CUB. The acquisition-related costs were primarily vendor contract termination costs. Other operating expenses increased $3,407,000, or 21%, during 2021 compared with 2020.
The decline during 2023 compared with 2022 was attributable to acquisition-related costs that totaled approximately $3,862,000 in 2022. The acquisition-related costs were primarily vendor contract termination costs. Other operating expenses increased $3,798,000, or 19%, during the year ended December 31, 2022 compared with 2021.
The table below presents the Company’s consolidated and the subsidiary bank’s capital ratios under regulatory guidelines: 12/31/2022 Ratio 12/31/2021 Ratio Minimum for Capital Adequacy Purposes ⁽¹⁾ Well-Capitalized Guidelines Total Capital (to Risk Weighted Assets) Consolidated 15.45 % 16.20 % 8.00 % N/A Bank 14.07 13.36 8.00 10.00 % Tier 1 (Core) Capital (to Risk Weighted Assets) Consolidated 13.97 % 14.61 % 6.00 % N/A Bank 13.42 12.83 6.00 8.00 % Common Tier 1 (CET 1) Capital Ratio (to Risk Weighted Assets) Consolidated 13.26 % 14.18 % 4.50 % N/A Bank 13.42 12.83 4.50 6.50 % Tier 1 Capital (to Average Assets) Consolidated 10.50 % 10.10 % 4.00 % N/A Bank 10.09 8.88 4.00 5.00 % (1) Excludes capital conservation buffer.
At December 31, 2023, the capital levels for the Company and its subsidiary bank remained well in excess of the minimum amounts needed for capital adequacy purposes and the Bank’s capital levels met the necessary requirements to be considered well-capitalized. 37 The table below presents the Company’s consolidated and the subsidiary bank’s capital ratios under regulatory guidelines: 12/31/2023 Ratio 12/31/2022 Ratio Minimum for Capital Adequacy Purposes ⁽¹⁾ Well-Capitalized Guidelines Total Capital (to Risk Weighted Assets) Consolidated 16.50 % 15.45 % 8.00 % N/A Bank 14.76 14.07 8.00 10.00 % Tier 1 (Core) Capital (to Risk Weighted Assets) Consolidated 14.97 % 13.97 % 6.00 % N/A Bank 14.04 13.42 6.00 8.00 % Common Tier 1 (CET 1) Capital Ratio (to Risk Weighted Assets) Consolidated 14.26 % 13.26 % 4.50 % N/A Bank 14.04 13.42 4.50 6.50 % Tier 1 Capital (to Average Assets) Consolidated 11.75 % 10.50 % 4.00 % N/A Bank 11.03 10.09 4.00 5.00 % (1) Excludes capital conservation buffer.
Wealth management fees increased $2,316,000, or 29%, during 2021 compared with 2020. The increase in 2021 compared to 2020 was largely attributable to increased assets under management in the Company’s wealth management group. Service charges on deposit accounts increased $3,734,000, or 48%, during 2022 compared to 2021.
The increase during 2023 was largely attributable to increased assets under management within the Company’s wealth management group as compared with 2022. Wealth management fees declined $245,000, or 2%, during 2022 compared with 2021. Service charges on deposit accounts increased $81,000, or 1%, during 2023 compared to 2022.
Average Balance Sheet (Tax-equivalent basis, dollars in thousands) Twelve Months Ended December 31, 2022 Twelve Months Ended December 31, 2021 Twelve Months Ended December 31, 2020 Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate ASSETS Federal Funds Sold and Other Short-term Investments $ 458,230 $ 5,765 1.26 % $ 390,362 $ 488 0.12 % $ 209,012 $ 382 0.18 % Securities: Taxable 1,015,958 20,453 2.01 % 824,204 12,962 1.57 % 555,961 10,447 1.88 % Non-taxable 844,772 29,810 3.53 % 728,765 22,504 3.09 % 420,294 15,040 3.58 % Total Loans and Leases ⁽²⁾ 3,680,708 169,593 4.61 % 3,072,302 139,378 4.54 % 3,185,542 151,946 4.77 % TOTAL INTEREST EARNING ASSETS 5,999,668 225,621 3.76 % 5,015,633 175,332 3.50 % 4,370,809 177,815 4.07 % Other Assets 559,949 397,147 398,102 Less: Allowance for Credit Losses (45,587) (43,073) (39,905) TOTAL ASSETS $ 6,514,030 $ 5,369,707 $ 4,729,006 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing Demand Deposits $ 2,013,969 $ 8,583 0.43 % $ 1,595,579 $ 1,789 0.11 % $ 1,309,998 $ 4,089 0.31 % Savings Deposits and Money Market Accounts 1,473,772 2,879 0.20 % 1,106,692 885 0.08 % 912,183 1,885 0.21 % Time Deposits 474,409 2,052 0.43 % 412,935 2,281 0.55 % 567,932 7,722 1.36 % FHLB Advances and Other Borrowings 159,029 4,828 3.04 % 186,750 4,594 2.46 % 221,832 5,430 2.45 % TOTAL INTEREST-BEARING LIABILITIES 4,121,179 18,342 0.45 % 3,301,956 9,549 0.29 % 3,011,945 19,126 0.63 % Demand Deposit Accounts 1,738,349 1,378,647 1,070,284 Other Liabilities 44,436 46,170 51,996 TOTAL LIABILITIES 5,903,964 4,726,773 4,134,225 Shareholders’ Equity 610,066 642,934 594,781 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 6,514,030 $ 5,369,707 $ 4,729,006 COST OF FUNDS 0.31 % 0.19 % 0.44 % NET INTEREST INCOME $ 207,279 $ 165,783 $ 158,689 NET INTEREST MARGIN 3.45 % 3.31 % 3.63 % (1) Effective tax rates were determined as though interest earned on the Company's investments in municipal bonds and loans was fully taxable.
Average Balance Sheet (Tax-equivalent basis, dollars in thousands) Twelve Months Ended December 31, 2023 Twelve Months Ended December 31, 2022 Twelve Months Ended December 31, 2021 Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate Principal Balance Income / Expense Yield / Rate ASSETS Federal Funds Sold and Other Short-term Investments $ 39,452 $ 1,677 4.25 % $ 458,230 $ 5,765 1.26 % $ 390,362 $ 488 0.12 % Securities: Taxable 890,841 20,614 2.31 % 1,015,958 20,453 2.01 % 824,204 12,962 1.57 % Non-taxable 738,769 27,656 3.74 % 844,772 29,810 3.53 % 728,765 22,504 3.09 % Total Loans and Leases ⁽²⁾ 3,835,157 213,195 5.56 % 3,680,708 169,593 4.61 % 3,072,302 139,378 4.54 % TOTAL INTEREST EARNING ASSETS 5,504,219 263,142 4.78 % 5,999,668 225,621 3.76 % 5,015,633 175,332 3.50 % Other Assets 578,399 559,949 397,147 Less: Allowance for Credit Losses (44,744) (45,587) (43,073) TOTAL ASSETS $ 6,037,874 $ 6,514,030 $ 5,369,707 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing Demand Deposits $ 1,826,232 $ 28,378 1.55 % $ 2,013,969 $ 8,583 0.43 % $ 1,595,579 $ 1,789 0.11 % Savings Deposits and Money Market Accounts 1,229,019 12,106 0.99 % 1,473,772 2,879 0.20 % 1,106,692 885 0.08 % Time Deposits 588,142 16,432 2.79 % 474,409 2,052 0.43 % 412,935 2,281 0.55 % FHLB Advances and Other Borrowings 210,837 9,307 4.41 % 159,029 4,828 3.04 % 186,750 4,594 2.46 % TOTAL INTEREST-BEARING LIABILITIES 3,854,230 66,223 1.72 % 4,121,179 18,342 0.45 % 3,301,956 9,549 0.29 % Demand Deposit Accounts 1,553,082 1,738,349 1,378,647 Other Liabilities 46,456 44,436 46,170 TOTAL LIABILITIES 5,453,768 5,903,964 4,726,773 Shareholders’ Equity 584,106 610,066 642,934 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 6,037,874 $ 6,514,030 $ 5,369,707 COST OF FUNDS 1.20 % 0.31 % 0.19 % NET INTEREST INCOME $ 196,919 $ 207,279 $ 165,783 NET INTEREST MARGIN 3.58 % 3.45 % 3.31 % (1) Effective tax rates were determined as though interest earned on the Company’s investments in municipal bonds and loans was fully taxable.
The Company is required to maintain minimum levels of capital in proportion to total risk-weighted assets and off-balance sheet exposures. 37 The current risk-based capital rules, as adopted by federal banking regulators, are based upon guidelines developed by the Basel Committee on Banking Supervision and reflect various requirements of the Dodd-Frank Act (the “Basel III Rules”).
The current risk-based capital rules, as adopted by federal banking regulators, are based upon guidelines developed by the Basel Committee on Banking Supervision and reflect various requirements of the Dodd-Frank Act (the “Basel III Rules”).
Interchange fees increased $2,704,000, or 21%, during 2022 compared with 2021. The increased level of fees during 2022 compared with 2021 was related to the CUB acquisition as well as increased card utilization by customers. Interchange fees increased $2,587,000, or 25%, during 2021 compared to 2020.
The increased level of fees during 2022 compared with 2021 was related to the CUB acquisition as well as increased card utilization by customers. Other operating income increased by $714,000, or 14%, during 2023 compared with 2022.
The provision for credit losses in 2022 included $6,300,000 for the Day 1 CECL addition to the allocation for credit loss related to the CUB acquisition for the non-PCD loans. The Company realized net charge-offs of $2,316,000 or 6 basis points of average loans during 2022.
During 2022, the provision for credit losses represented approximately 17 basis points of average loans. The provision for credit losses in 2022 included $6,300,000 for the Day 1 CECL addition to the allocation for credit loss related to the CUB acquisition for the non-purchased with credit deterioration (“PCD”) loans.
Interest income on loans includes loan fees of $6,972, $15,761, and $15,003 for 2022, 2021 and 2020, respectively . 33 The following table sets forth for the periods indicated a summary of the changes in interest income and interest expense resulting from changes in volume and changes in rates: Net Interest Income – Rate / Volume Analysis (Tax-Equivalent basis, dollars in thousands) 2022 compared to 2021 Increase / (Decrease) Due to ⁽¹⁾ 2021 compared to 2020 Increase / (Decrease) Due to ⁽¹⁾ Volume Rate Net Volume Rate Net Interest Income: Federal Funds Sold and Other Short-term Investments $ 99 $ 5,178 $ 5,277 $ 254 $ (148) $ 106 Taxable Securities 3,399 4,093 7,492 4,426 (1,911) 2,515 Non-taxable Securities 3,852 3,453 7,305 9,764 (2,300) 7,464 Loans and Leases 28,001 2,214 30,215 (5,290) (7,278) (12,568) Total Interest Income 35,351 14,938 50,289 9,154 (11,637) (2,483) Interest Expense: Savings and Interest-bearing Demand 978 7,810 8,788 1,083 (4,383) (3,300) Time Deposits 310 (539) (229) (1,714) (3,727) (5,441) FHLB Advances and Other Borrowings (744) 978 234 (863) 27 (836) Total Interest Expense 544 8,249 8,793 (1,494) (8,083) (9,577) Net Interest Income $ 34,807 $ 6,689 $ 41,496 $ 10,648 $ (3,554) $ 7,094 (1) The change in interest due to both rate and volume has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
Interest income on loans includes loan fees of $4,316, $6,972, and $15,761 for 2023, 2022 and 2021, respectively. 33 The following table sets forth for the periods indicated a summary of the changes in interest income and interest expense resulting from changes in volume and changes in rates: Net Interest Income – Rate / Volume Analysis (Tax-Equivalent basis, dollars in thousands) 2023 compared to 2022 Increase / (Decrease) Due to ⁽¹⁾ 2022 compared to 2021 Increase / (Decrease) Due to ⁽¹⁾ Volume Rate Net Volume Rate Net Interest Income: Federal Funds Sold and Other Short-term Investments $ (8,748) $ 4,660 $ (4,088) $ 99 $ 5,178 $ 5,277 Taxable Securities (2,689) 2,849 160 3,399 4,093 7,492 Non-taxable Securities (3,894) 1,741 (2,153) 3,852 3,453 7,305 Loans and Leases 7,365 36,237 43,602 28,001 2,214 30,215 Total Interest Income (7,966) 45,487 37,521 35,351 14,938 50,289 Interest Expense: Savings and Interest-bearing Demand (1,590) 30,612 29,022 978 7,810 8,788 Time Deposits 605 13,775 14,380 310 (539) (229) FHLB Advances and Other Borrowings 1,871 2,608 4,479 (744) 978 234 Total Interest Expense 886 46,995 47,881 544 8,249 8,793 Net Interest Income $ (8,852) $ (1,508) $ (10,360) $ 34,807 $ 6,689 $ 41,496 (1) The change in interest due to both rate and volume has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
The membership of the Company’s affiliate bank in the Federal Home Loan Bank System provides a significant additional source for both long and short-term collateralized borrowings.
Other funding sources include overnight borrowings from other financial institutions and securities sold under agreement to repurchase. The membership of the Company’s affiliate bank in the Federal Home Loan Bank System provides a significant additional source for both long and short-term collateralized borrowings.
A detailed evaluation of the adequacy of the allowance for credit losses is completed quarterly by management, the results of which are used to determine provision for credit losses.
The provision for credit losses made during 2023 was made at a level deemed necessary by management to absorb expected losses in the loan portfolio. A detailed evaluation of the adequacy of the allowance for credit losses is completed quarterly by management, the results of which are used to determine provision for credit losses.
The increase during 2022 compared with 2021 was largely related to death benefits received from life insurance policies during 2022 and to the CUB acquisition. Company owned life insurance revenue declined $778,000, or 34%, during 2021 compared with 2020. The decline during 2021 compared with 2020 was largely related to death benefits received from life insurance policies during 2020.
The decline in 2023 was primarily the result of a decrease in the death benefit claims received compared with 2022. Company owned life insurance revenue increased $735,000, or 48%, during 2022 compared with 2021. The increase during 2022 compared with 2021 was largely related to death benefits received from life insurance policies during 2022 and to the CUB acquisition.
Contractual and Other Obligations Payments Due In (dollars in thousands) One Year or Less Over One Year Total Deposits without Stated Maturities $ 4,921,582 $ — $ 4,921,582 Time Deposits 317,454 111,015 428,469 Federal Home Loan Bank Advances 25,000 25,000 50,000 Other Borrowings (Subordinated Notes and Debentures) — 74,788 74,788 Federal Funds Purchased 11,200 — 11,200 Securities Sold under Repurchase Agreements 64,961 — 64,961 Lease Obligations 1,895 9,857 11,752 Total Contractual and Other Obligations $ 5,342,092 $ 220,660 $ 5,562,752 In the normal course of business, the Company makes commitments to extend credit and commitments to sell loans, which are not reflected in its consolidated financial statements.
Contractual and Other Obligations Payments Due In (dollars in thousands) One Year or Less Over One Year Total Deposits without Stated Maturities $ 4,485,921 $ — $ 4,485,921 Time Deposits 707,978 59,064 767,042 Federal Home Loan Bank Advances 25,000 25,000 50,000 Other Borrowings (Subordinated Notes and Debentures) — 81,220 81,220 Federal Funds Purchased 25,000 — 25,000 Securities Sold under Repurchase Agreements 40,968 — 40,968 Lease Obligations 1,775 8,133 9,908 Total Contractual and Other Obligations $ 5,286,642 $ 173,417 $ 5,460,059 In the normal course of business, the Company makes commitments to extend credit and commitments to sell loans, which are not reflected in its consolidated financial statements.
During the year ended December 31, 2021, net interest income totaled $160,830,000, representing an increase of $5,587,000, or 4%, from the year ended December 31, 2020 net interest income of $155,243,000.
During the year ended December 31, 2022, net interest income totaled $200,584,000, representing an increase of $39,754,000, or 25%, from the year ended December 31, 2021 net interest income of $160,830,000.
The decline in the level of non-performing commercial and industrial loans and leases during 2022 was primarily attributable to certain credits that were either charged-off or paid off, which were in non-accrual status.
The decline in the level of non-performing commercial and industrial loans and leases during 2022 was primarily attributable to certain credits that were either charged-off or paid off, which were in non-accrual status. For additional detail on individually analyzed loans, see Note 4 (Loans) of the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
The increase during 2022 was primarily due to professional fees associated with the CUB acquisition. Merger and acquisition-related professional fees totaled approximately $1,802,000 during 2022 compared with $678,000 during 2021. Professional fees increased $1,011,000, or 25%, during 2021 compared with 2020.
The increase during 2022 was primarily due to professional fees associated with the CUB acquisition. Merger and acquisition-related professional fees totaled approximately $1,802,000 during 2022 compared with $678,000 during 2021. Other operating expenses declined $3,864,000, or 16%, during the year ended December 31, 2023 compared to the year ended December 31, 2022.
Non-Accrual Loans December 31, (dollars in thousands) 2022 2021 2020 2019 2018 Commercial and Industrial Loans and Leases $ 7,936 $ 10,530 $ 8,133 $ 4,940 $ 2,430 Commercial Real Estate Loans 1,950 2,243 10,188 3,433 6,833 Agricultural Loans 1,062 1,136 1,915 2,739 1,449 Home Equity Loans 310 24 271 79 88 Consumer Loans 400 82 170 115 162 Residential Mortgage Loans 1,230 587 830 2,496 1,617 Total $ 12,888 $ 14,602 $ 21,507 $ 13,802 $ 12,579 Loans Past Due 90 Days or More & Still Accruing December 31, (dollars in thousands) 2022 2021 2020 2019 2018 Commercial and Industrial Loans and Leases $ 1,427 $ — $ — $ 190 $ — Commercial Real Estate Loans — 156 — — 364 Agricultural Loans — — — — 269 Home Equity Loans — — — — — Consumer Loans — — — — — Residential Mortgage Loans — — — — — Total $ 1,427 $ 156 $ — $ 190 $ 633 For additional detail on individually analyzed loans, see Note 4 in the Notes to the Consolidated Financial Statements included in Item 8 of this Report.
Non-Accrual Loans December 31, (dollars in thousands) 2023 2022 2021 2020 2019 Commercial and Industrial Loans and Leases $ 3,707 $ 7,936 $ 10,530 $ 8,133 $ 4,940 Commercial Real Estate Loans 1,889 1,950 2,243 10,188 3,433 Agricultural Loans 879 1,062 1,136 1,915 2,739 Home Equity Loans 1,033 310 24 271 79 Consumer Loans 253 400 82 170 115 Residential Mortgage Loans 1,375 1,230 587 830 2,496 Total $ 9,136 $ 12,888 $ 14,602 $ 21,507 $ 13,802 Loans Past Due 90 Days or More & Still Accruing December 31, (dollars in thousands) 2023 2022 2021 2020 2019 Commercial and Industrial Loans and Leases $ — $ 1,427 $ — $ — $ 190 Commercial Real Estate Loans 55 — 156 — — Agricultural Loans — — — — — Home Equity Loans — — — — — Consumer Loans — — — — — Residential Mortgage Loans — — — — — Total $ 55 $ 1,427 $ 156 $ — $ 190 Non-performing assets totaled $9.2 million, or 0.15% of total assets, at December 31, 2023 compared to $14.3 million, or 0.23% of total assets, at December 31, 2022 and compared to $14.8 million, or 0.26% of total assets, at December 31, 2021.
The investment portfolio continues to be relatively balanced with agency issued mortgage related securities and collateralized and uncollateralized federal agency securities, totaling $1.092 billion, or 51% of the total securities portfolio at December 31, 2022. The Company’s level of obligations of state and political subdivisions increased to $939.2 million or 44% of the portfolio at December 31, 2022.
The investment portfolio continues to be relatively balanced with agency issued mortgage related securities and collateralized and uncollateralized federal agency securities totaling $981.3 million, or 51% of the total securities portfolio at December 31, 2023.
Within One Year One to Five Years After Five Years Total Commercial and Agricultural $ 849,395 $ 1,540,495 $ 668,472 $ 3,058,362 Interest Sensitivity Fixed Rate Variable Rate Loans Maturing After One Year $ 717,107 $ 1,491,860 39 INVESTMENTS The investment portfolio is a principal source for funding the Company’s loan growth and other liquidity needs of its subsidiaries.
Within One Year One to Five Years After Five Years Total Commercial and Agricultural $ 845,677 $ 1,601,441 $ 771,576 $ 3,218,694 Interest Sensitivity Fixed Rate Variable Rate Loans Maturing After One Year $ 824,511 $ 1,548,506 INVESTMENTS The investment portfolio is a principal source for funding the Company’s loan growth and other liquidity needs of its subsidiaries.
The following pages contain a discussion of changes in these areas. 41 The table below illustrates changes between years in the average balances of all funding sources: Funding Sources - Average Balances (dollars in thousands) December 31, % Change From Prior Year 2022 2021 2020 2022 2021 Demand Deposits Non-interest-bearing $ 1,738,349 $ 1,378,647 $ 1,070,284 26 % 29 % Interest-bearing 2,013,969 1,595,579 1,309,998 26 22 Savings Deposits 640,653 460,945 358,389 39 29 Money Market Accounts 833,119 645,747 553,794 29 17 Other Time Deposits 262,764 226,419 288,762 16 (22) Total Core Deposits 5,488,854 4,307,337 3,581,227 27 20 Certificates of Deposits of $100,000 or more and Brokered Deposits 211,645 186,516 279,170 13 (33) FHLB Advances and Other Borrowings 159,029 186,750 221,832 (15) (16) Total Funding Sources $ 5,859,528 $ 4,680,603 $ 4,082,229 25 15 Maturities of certificates of deposit of $100,000 or more and brokered deposits are summarized as follows: (dollars in thousands) 3 Months Or Less 3 - 6 Months 6 - 12 Months Over 12 Months Total December 31, 2022 $ 44,420 $ 31,600 $ 77,286 $ 39,944 $ 193,250 CORE DEPOSITS The Company’s overall level of average core deposits increased approximately $1.2 billion, or 27%, during 2022 compared with 2021, largely as a result of the CUB acquisition.
The table below illustrates changes between years in the average balances of all funding sources: Funding Sources - Average Balances (dollars in thousands) December 31, % Change From Prior Year 2023 2022 2021 2023 2022 Demand Deposits Non-interest-bearing $ 1,553,082 $ 1,738,349 $ 1,378,647 (11) % 26 % Interest-bearing 1,826,232 2,013,969 1,595,579 (9) 26 Savings Deposits 572,623 640,653 460,945 (11) 39 Money Market Accounts 656,396 833,119 645,747 (21) 29 Other Time Deposits 257,736 262,764 226,419 (2) 16 Total Core Deposits 4,866,069 5,488,854 4,307,337 (11) 27 Certificates of Deposits of $100,000 or more 330,406 211,645 186,516 56 13 FHLB Advances and Other Borrowings 210,837 159,029 186,750 33 (15) Total Funding Sources $ 5,407,312 $ 5,859,528 $ 4,680,603 (8) 25 Maturities of certificates of deposit of $100,000 or more are summarized as follows: (dollars in thousands) 3 Months Or Less 3 - 6 Months 6 - 12 Months Over 12 Months Total December 31, 2023 $ 119,055 $ 117,165 $ 222,396 $ 19,349 $ 477,965 CORE DEPOSITS The Company’s overall level of average core deposits declined approximately $622.8 million, or 11%, during 2023 compared with 2022.
CUB, headquartered in Shelbyville, Kentucky operated 15 retail banking offices located in Shelby, Jefferson, Spencer, Bullitt, Oldham, Owen, Gallatin and Hardin counties in Kentucky through Citizens Union Bank of Shelbyville, Inc. in Kentucky.
CUB, headquartered in Shelbyville, Kentucky, operated 15 retail banking offices located in Shelby, Jefferson, Spencer, Bullitt, Oldham, Owen, Gallatin and Hardin counties in Kentucky through Citizens Union Bank of Shelbyville, Inc. As of the closing of the transaction, CUB had total assets of approximately $1.109 billion, total loans of approximately $683.8 million, and total deposits of approximately $930.5 million.
The improvement in the Company’s net interest margin during 2022 compared to 2021 was largely attributable to improved yields on earning assets driven by increased market rates. Historically low market interest rates impacted the Company’s net interest margin in both 2021 and 2020 by reducing earning asset yields, with those declines being partially mitigated by a lower cost of funds.
The improvement in the Company’s net interest margin during 2022 compared to 2021 was largely attributable to improved yields on earning assets driven by increased market rates, which were partially mitigated by an increase in the overall cost of funds of the Company.
During the year ended December 31, 2021, non-interest income increased $4,988,000, or 9%, from the year ended December 31, 2020.
During the year ended December 31, 2022, non-interest income declined $329,000, or 1%, from the year ended December 31, 2021.
These guidelines provide for a more narrow definition of core capital and assign a measure of risk to the various categories of assets.
These guidelines provide for a more narrow definition of core capital and assign a measure of risk to the various categories of assets. The Company is required to maintain minimum levels of capital in proportion to total risk-weighted assets and off-balance sheet exposures.
Other time deposits consist of certificates of deposits in denominations of less than $100,000. These average deposits increased by 16% during 2022 following a decline of 22% during 2021. Other time deposits comprised 5% of core deposits in 2022, 5% in 2021 and 8% in 2020.
Other time deposits consist of certificates of deposits in denominations of less than $100,000. These average deposits declined by 2% during 2023 following an increase of 16% during 2022. Other time deposits comprised 5% of core deposits in all periods presented.