Biggest changeOther We have not received, nor are aware of, any notices of regulatory actions as of March 6, 2024. 14 Table of Contents Results of Operations (Dollars in thousands except per share amounts) The following table outlines the results of operations and provides certain key performance measures as of, and for the years ended, December 31: 2023 2022 2021 INCOME STATEMENT DATA Interest income $ 79,631 $ 65,798 $ 60,113 Interest expense 21,687 5,317 7,412 Net interest income 57,944 60,481 52,701 Provision for credit losses 629 483 (518) Noninterest income 13,827 13,666 13,822 Noninterest expenses 49,310 46,820 43,694 Federal income tax expense 3,665 4,606 3,848 Net income $ 18,167 $ 22,238 $ 19,499 PER SHARE Basic earnings $ 2.42 $ 2.95 $ 2.48 Diluted earnings $ 2.40 $ 2.91 $ 2.45 Dividends $ 1.12 $ 1.09 $ 1.08 Tangible book value (1) $ 20.59 $ 18.25 $ 21.61 Quoted market value High $ 26.00 $ 26.25 $ 29.00 Low $ 19.13 $ 21.00 $ 19.45 Close (1) $ 21.50 $ 23.50 $ 25.50 Common shares outstanding (1) 7,485,889 7,559,421 7,532,641 PERFORMANCE RATIOS Return on average total assets 0.89 % 1.08 % 0.96 % Return on average shareholders' equity 9.52 % 11.41 % 8.83 % Return on average tangible shareholders' equity 12.75 % 15.17 % 11.31 % Net interest margin yield (FTE) 3.05 % 3.18 % 2.87 % BALANCE SHEET DATA (1) Gross loans $ 1,349,463 $ 1,264,173 $ 1,301,037 AFS securities $ 528,148 $ 580,481 $ 490,601 Total assets $ 2,058,968 $ 2,030,267 $ 2,032,158 Deposits $ 1,723,695 $ 1,744,275 $ 1,710,339 Borrowed funds $ 116,136 $ 87,016 $ 99,320 Shareholders' equity $ 202,402 $ 186,210 $ 211,048 Gross loans to deposits 78.29 % 72.48 % 76.07 % ASSETS UNDER MANAGEMENT (1) Loans sold with servicing retained $ 248,756 $ 264,206 $ 278,844 Assets managed by Isabella Wealth $ 641,027 $ 513,918 $ 516,243 Total assets under management $ 2,948,751 $ 2,808,391 $ 2,827,245 ASSET QUALITY (1) Nonperforming loans to gross loans 0.08 % 0.04 % 0.10 % Nonperforming assets to total assets 0.07 % 0.05 % 0.08 % ACL to gross loans 0.97 % 0.78 % 0.70 % CAPITAL RATIOS (1) Shareholders' equity to assets 9.83 % 9.17 % 10.39 % Tier 1 leverage 8.76 % 8.61 % 7.97 % Common equity tier 1 capital 12.54 % 12.91 % 12.07 % Tier 1 risk-based capital 12.54 % 12.91 % 12.07 % Total risk-based capital 15.52 % 15.79 % 14.94 % (1) At end of year 15 Table of Contents The following table outlines our interim results of operations and key performance measures as of, and for the unaudited periods ended: Quarter to Date December 31 2023 September 30 2023 June 30 2023 March 31 2023 INCOME STATEMENT DATA Total interest income $ 21,056 $ 20,485 $ 19,495 $ 18,595 Total interest expense 7,444 6,183 4,816 3,244 Net interest income 13,612 14,302 14,679 15,351 Provision for loan losses 684 (292) 196 41 Noninterest income 3,516 3,414 3,604 3,293 Noninterest expenses 11,915 12,658 12,539 12,198 Federal income tax expense 726 937 918 1,084 Net income $ 3,803 $ 4,413 $ 4,630 $ 5,321 PER SHARE Basic earnings $ 0.51 $ 0.59 $ 0.62 $ 0.70 Diluted earnings $ 0.51 $ 0.58 $ 0.61 $ 0.70 Dividends $ 0.28 $ 0.28 $ 0.28 $ 0.28 Quoted market value (1) $ 21.50 $ 21.05 $ 20.50 $ 24.80 Tangible book value (1) $ 20.59 $ 18.27 $ 18.69 $ 19.24 Quarter to Date December 31 2022 September 30 2022 June 30 2022 March 31 2022 INCOME STATEMENT DATA Total interest income $ 17,915 $ 17,019 $ 16,102 $ 14,762 Total interest expense 1,643 1,216 1,175 1,283 Net interest income 16,272 15,803 14,927 13,479 Provision for loan losses (57) 18 485 37 Noninterest income 3,272 3,252 3,595 3,547 Noninterest expenses 11,922 11,917 11,661 11,320 Federal income tax expense 1,357 1,233 1,081 935 Net income $ 6,322 $ 5,887 $ 5,295 $ 4,734 PER SHARE Basic earnings $ 0.84 $ 0.78 $ 0.70 $ 0.63 Diluted earnings $ 0.83 $ 0.77 $ 0.69 $ 0.62 Dividends $ 0.28 $ 0.27 $ 0.27 $ 0.27 Quoted market value (1) $ 23.50 $ 21.40 $ 24.80 $ 25.85 Tangible book value (1) $ 18.25 $ 16.96 $ 18.85 $ 19.56 (1) At end of period 16 Table of Contents CRITICAL ACCOUNTING POLICIES Our significant accounting policies are set forth in “Note 1 – Significant Accounting Policies” of “Notes to Consolidated Financial Statements” in Item 8.
Biggest changeOther We have not received, nor are aware of, any notices of regulatory actions as of March 11, 2025. 19 Ta ble of Contents Selected Financial Data The following table outlines our results of operations and provides certain key performance measures as of, and for the years ended December 31: 2024 2023 2022 PER SHARE Basic earnings $ 1.86 $ 2.42 $ 2.95 Diluted earnings 1.86 2.40 2.91 Adjusted diluted earnings (1) 2.01 2.37 2.91 Dividends 1.12 1.12 1.09 Book value (2) 28.32 27.04 24.63 Tangible book value (2) 21.82 20.59 18.25 Market price (2) 25.99 21.50 23.50 PERFORMANCE RATIOS Return on average total assets 0.67 % 0.89 % 1.08 % Adjusted return on average total assets (1) 0.72 % 0.88 % 1.08 % Return on average shareholders' equity 6.73 % 9.52 % 11.41 % Adjusted return on average shareholders' equity (1) 7.28 % 9.43 % 11.40 % Return on average tangible shareholders' equity 8.78 % 12.75 % 15.17 % Adjusted return on average tangible shareholders' equity (1) 9.50 % 12.63 % 15.16 % Net interest margin yield (FTE) (1) 2.90 % 3.05 % 3.18 % Efficiency ratio (1) 73.01 % 67.76 % 62.10 % Gross loan to deposit ratio (2) 81.48 % 78.29 % 72.48 % Shareholders' equity to total assets (2) 10.08 % 9.83 % 9.17 % Tangible shareholders' equity to tangible assets (2) 7.95 % 7.66 % 7.78 % FINANCIAL DATA (in millions) Total assets (2) 2,086 2,059 2,030 AFS securities (2) 489 528 580 Gross loans (2) 1,424 1,349 1,264 ACL (2) 13 13 10 Deposits (2) 1,747 1,724 1,744 Borrowed funds (2) 113 116 87 Shareholders' equity (2) 210 202 186 Wealth assets under management (2) 658 641 514 Net income 14 18 22 Interest income 90 80 66 Interest expense 34 22 5 Net interest income 56 58 60 Provision for credit losses 2 1 — Noninterest income 15 14 14 Noninterest expenses 52 49 47 (1) Non-GAAP financial measure; refer to the "Recconcilation of Non-GAAP Financial Measures" section (2) At end of period 20 Ta ble of Contents CRITICAL ACCOUNTING POLICIES Our significant accounting policies are set forth in “Note 1 – Significant Accounting Policies” of “Notes to Consolidated Financial Statements” in Item 8.
The balance provided above are estimates and reflect the methodologies and assumptions used for regulatory reporting of uninsured deposits. The remaining maturity of estimated uninsured certificates of deposit, by account, as of December 31, 2023 is presented in the table below. Estimated uninsured certificates of deposit is based on individual accounts and does not reflect uninsured balances by account owner.
The balance provided above are estimates and reflect the methodologies and assumptions used for regulatory reporting of uninsured deposits. The remaining maturity of estimated uninsured certificates of deposit, by account, as of December 31, 2024 is presented in the table below. Estimated uninsured certificates of deposit is based on individual accounts and does not reflect uninsured balances by account owner.
We closely monitor overall credit quality indicators and our policies and procedures related to the analysis of the ACL to ensure that the ACL remains at an appropriate level. For further discussion of the allocation of the ACL, see “Note 4 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8.
We closely monitor overall credit quality indicators and our policies and procedures related to the analysis of the ACL to ensure that the ACL remains at an appropriate level. For further discussion of the allocation of the ACL, see “Note 3 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8.
The amount of prepayments is dependent upon many factors, including the interest rate of a given loan in comparison to the current offering rates, the level of home sales, and the overall availability of credit in the market place. Generally, a decrease in interest rates will result in an increase in cash flows from these assets.
The amount of prepayments is dependent upon many factors, including the interest rate of a given loan in comparison to the current offering rates, the level of home sales, and the overall availability of credit in the marketplace. Generally, a decrease in interest rates will result in an increase in cash flows from these assets.
If these conditions are not met, the security is evaluated to determine whether the decline in fair value has resulted from credit losses or other factors. 17 Table of Contents Average Balances, Interest Rates, and Net Interest Income The following schedules present the daily average amount outstanding for each major category of interest earning assets, non-earning assets, interest bearing liabilities, and noninterest bearing liabilities for the last three years.
If these conditions are not met, the security is evaluated to determine whether the decline in fair value has resulted from credit losses or other factors. 21 Ta ble of Contents Average Balances, Interest Rates, and Net Interest Income The following schedules present the daily average amount outstanding for each major category of interest earning assets, non-earning assets, interest bearing liabilities, and noninterest bearing liabilities for the last three years.
As of December 31, 2023, we were authorized to repurchase up to an additional 270,806 shares of common stock. The FRB has established minimum risk-based capital guidelines. Pursuant to these guidelines, a framework has been established that assigns risk weights to each category of on and off-balance-sheet items to arrive at risk adjusted total assets.
As of December 31, 2024, we were authorized to repurchase up to an additional 118,229 shares of common stock. The FRB has established minimum risk-based capital guidelines. Pursuant to these guidelines, a framework has been established that assigns risk weights to each category of on and off-balance-sheet items to arrive at risk adjusted total assets.
No subsequent events require financial statement recognition or disclosure between December 31, 2023 and the date our condensed consolidated financial statements were issued.
No subsequent events require financial statement recognition or disclosure between December 31, 2024 and the date our consolidated financial statements were issued.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. ISABELLA BANK CORPORATION FINANCIAL REVIEW (Dollars in thousands except per share amounts) The following is management’s discussion and analysis of our financial condition and results of operations.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. (Dollars in thousands except per share amounts) The following is management’s discussion and analysis of our financial condition and results of operations.
FRB and FHLB restricted equity holdings are included in other interest earning assets.
FRB restricted equity holdings are included in other interest earning assets.
Liquidity is important for financial institutions because of their need to meet loan funding commitments, depositor withdrawal requests, and various other commitments including expansion of operations, investment opportunities, and payment of cash dividends. Based on these same factors, daily liquidity could vary significantly. Deposit accounts are our primary source of funds.
Liquidity is important for financial institutions because of their need to meet loan funding commitments, depositor withdrawal requests, and various other commitments including expansion of operations, investment opportunities, and payment of cash dividends. Based on these same factors, daily liquidity could vary significantly.
Significant assumptions are required in this process because of the embedded repricing options contained in assets and liabilities. Residential real estate and consumer loans allow the borrower to repay the balance prior to maturity without penalty, while commercial and agricultural loans may have prepayment penalties.
This analysis is useful for measuring trends in the repricing characteristics of the balance sheet. Significant assumptions are required in this process because of the embedded repricing options contained in assets and liabilities. Residential real estate and consumer loans allow the borrower to repay the balance prior to maturity without penalty, while commercial and agricultural loans may have prepayment penalties.
We offer the Directors Plan in which participants purchase stock units through deferred fees, in lieu of cash payments. Pursuant to this plan, we increased shareholders’ equity by $529 and $463 during 2023 and 2022, respectively. We also grant restricted stock awards pursuant to the RSP, effective June 24, 2020.
We offer the Directors Plan in which participants purchase stock units through deferred fees, in lieu of cash payments. Pursuant to this plan, we increased shareholders’ equity by $381 and $529 during 2024 and 2023, respectively. We also grant restricted stock awards pursuant to the RSP.
We are authorized to raise capital through dividend reinvestment, employee and director stock purchases, and shareholder stock purchases. Pursuant to these authorizations, we issued 75,488 shares or $1,617 of common stock during 2023, and 74,445 shares or $1,762 of common stock in 2022.
We are authorized to raise capital through dividend reinvestment, employee and director stock purchases, and shareholder stock purchases. Pursuant to these authorizations, we issued 75,341 shares or $1,523 of common stock during 2024, and 75,488 shares or $1,617 of common stock in 2023.
Because of their lack of contractual maturities, auction rate money market preferred stocks are not reported by a specific maturity group. Mortgage-backed securities and collateralized mortgage obligations are not reported by a specific maturity group due to their variable monthly payments. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations.
The issuers of auction rate securities generally have the right to redeem or refinance the debt. Because of their lack of contractual maturities, auction rate money market preferred stocks are not reported by a specific maturity group. Mortgage-backed securities and collateralized mortgage obligations are not reported by a specific maturity group due to their variable monthly payments.
Rate—change in the FTE rate multiplied by the previous period's volume. All interest income presented in the table below is reported on a FTE basis using a federal income tax rate of 21%.
All interest income presented in the table below is reported on a FTE basis using a federal income tax rate of 21%.
The committee reviews projected cash flows, key ratios, and liquidity available from both primary and secondary sources. Our primary sources of liquidity are cash and cash equivalents and unencumbered AFS securities. These categories totaled $381,417 or 18.52% of assets as of December 31, 2023, compared to $488,981 or 24.08% as of December 31, 2022.
The committee reviews projected cash flows, key ratios, and liquidity available from both primary and secondary sources. Our primary sources of liquidity are retail deposits, cash and cash equivalents, and unencumbered AFS securities. These categories totaled $330,876 or 15.86% of assets as of December 31, 2024, compared to $381,417 or 18.52% as of December 31, 2023.
Certificates of deposit have penalties that discourage early withdrawals. 32 Table of Contents We do not believe there has been a material change in the nature or categories of our primary market risk exposure, or the particular markets that present the primary risk of loss.
We do not believe there has been a material change in the nature or categories of our primary market risk exposure, or the particular markets that present the primary risk of loss.
Interest rate sensitivity is determined by the amount of earning assets and interest bearing liabilities repricing within a specific time period, and their relative sensitivity to a change in interest rates. We strive to achieve reasonable stability in the net interest margin through periods of changing interest rates.
Interest rate sensitivity is determined by the amount of earning assets and interest bearing liabilities repricing within a specific time period, and their relative sensitivity to a change in interest rates.
Pursuant to this plan, we increased shareholders’ equity by $253 and $147 during 2023 and 2022. We have publicly announced a common stock repurchase plan. Pursuant to this plan, we repurchased 149,020 shares or $3,415 of common stock during 2023 and 47,665 shares or $1,124 during 2022.
Pursuant to this plan, we increased shareholders’ equity by $95 and $253 during 2024 and 2023. We have publicly announced a common stock repurchase plan. Pursuant to this plan, we repurchased 152,577 shares or $3,076 of common stock during 2024 and 149,020 shares or $3,415 during 2023.
Simulation analysis forecasts the effects on the balance sheet structure and net interest income under a variety of scenarios that incorporate changes in interest rates, the shape of the yield curve, interest rate relationships, loan prepayments, and funding sources. These forecasts are compared against net interest income projected in a stable interest rate environment.
The primary technique to measure IRR is simulation analysis. Simulation analysis forecasts the effects on the balance sheet structure and net interest income under a variety of scenarios that incorporate changes in interest rates, the shape of the yield curve, interest rate relationships, loan prepayments, and funding sources.
While many assets and liabilities reprice either at maturity or in accordance with their contractual terms, several balance sheet components demonstrate characteristics that require an evaluation to more accurately reflect their repricing behavior.
These forecasts are compared against net interest income projected in a stable interest rate environment. While many assets and liabilities reprice either at maturity or in accordance with their contractual terms, several balance sheet components demonstrate characteristics that require an evaluation to more accurately reflect their repricing behavior.
Municipal securities for which no readily determinable market values are available are priced using fair value curves which most closely match the securities' characteristics. AFS securities are reviewed quarterly for possible credit impairment.
The market values for most AFS investment securities are typically obtained from outside sources and applied to individual securities within the portfolio. Municipal securities for which no readily determinable market values are available are priced using fair value curves which most closely match the securities' characteristics. AFS securities are reviewed quarterly for possible credit impairment.
Some borrowed funds, including FHLB advances, FRB Discount Window advances, and repurchase agreements, require us to pledge assets, typically in the form of AFS securities or loans, as collateral. As of December 31, 2023, we had available lines of credit of $338,080.
Some borrowed funds, including FHLB advances, FRB Discount Window advances, and repurchase agreements, require us to pledge assets, typically in the form of AFS securities or loans, as collateral. As of December 31, 2024, we had available lines of credit of $342,130. We monitor our daily liquidity position to meet our cash flow needs.
Specifically, our ALCO policy and procedures include defining acceptable types and terms of investments and funding sources, liquidity requirements, limits on investments in long-term assets, limiting the mismatch in repricing opportunities of assets and liabilities, and the frequency of measuring and reporting to our Board of Directors. The primary technique to measure IRR is simulation analysis.
We have policies, procedures, and internal controls for measuring and managing these risks. Specifically, our ALCO policy and procedures include defining acceptable types and terms of investments and funding sources, liquidity requirements, limits on investments in long-term assets, limiting the mismatch in repricing opportunities of assets and liabilities, and the frequency of measuring and reporting to our Board of Directors.
Volume and Rate Variance Analysis The following table sets forth the effect of volume and rate changes on interest income and expense for the periods indicated. For the purpose of this table, changes in interest due to volume and rate were determined as follows: Volume—change in volume multiplied by the previous period's FTE rate.
For the purpose of this table, changes in interest due to volume and rate were determined as follows: Volume—change in volume multiplied by the previous period's FTE rate. Rate—change in the FTE rate multiplied by the previous period's volume.
The following table sets forth these requirements and our ratios as of December 31: 2023 2022 Actual Minimum Required - BASEL III Required to be Considered Well Capitalized Actual Minimum Required - BASEL III Required to be Considered Well Capitalized Common equity tier 1 capital 12.54 % 7.00 % 6.50 % 12.91 % 7.00 % 6.50 % Tier 1 capital 12.54 % 8.50 % 8.00 % 12.91 % 8.50 % 8.00 % Total capital 15.52 % 10.50 % 10.00 % 15.79 % 10.50 % 10.00 % Tier 1 leverage 8.76 % 4.00 % 5.00 % 8.61 % 4.00 % 5.00 % Total capital includes Tier 1 capital and Tier 2 capital.
The following table sets forth these requirements and our ratios as of December 31: 2024 2023 Actual Minimum Required - BASEL III Required to be Considered Well Capitalized Actual Minimum Required - BASEL III Required to be Considered Well Capitalized Common equity tier 1 capital 12.21 % 7.00 % 6.50 % 12.54 % 7.00 % 6.50 % Tier 1 capital 12.21 % 8.50 % 8.00 % 12.54 % 8.50 % 8.00 % Total capital 15.06 % 10.50 % 10.00 % 15.52 % 10.50 % 10.00 % Tier 1 leverage 8.86 % 4.00 % 5.00 % 8.76 % 4.00 % 5.00 % Liquidity Liquidity is monitored regularly by our ALCO, which consists of members of senior management.
Regulatory capital is divided by the risk adjusted assets with the resulting ratio compared to the minimum standard to determine whether a corporation has adequate capital. 30 Table of Contents The common equity tier 1 capital ratio has a minimum requirement of 4.50%.
Regulatory capital is divided by the risk adjusted assets with the resulting ratio compared to the minimum standard to determine whether a corporation has adequate capital.
Market Risk Our primary market risks are interest rate risk and liquidity risk. IRR is the exposure of our net interest income to changes in interest rates. IRR results from the difference in the maturity or repricing frequency of a financial institution's interest earning assets and its interest bearing liabilities.
IRR is the exposure of our net interest income to changes in interest rates. IRR results from the difference in the maturity or repricing frequency of a financial institution's interest earning assets and its interest bearing liabilities. Managing IRR is the fundamental method by which financial institutions earn income and create shareholder value.
Managing IRR is the fundamental method by which financial institutions earn income and create shareholder value. Excessive exposure to IRR could pose a significant risk to our earnings and capital. The FRB has adopted a policy requiring banks to effectively manage the various risks that can have a material impact on safety and soundness.
Excessive exposure to IRR could pose a significant risk to our earnings and capital. The FRB has adopted a policy requiring banks to effectively manage the various risks that can have a material impact on safety and soundness. The risks include credit, interest rate, liquidity, operational, and reputational.
For additional discussion concerning our ACL and related matters, see “ACL - Loans” and “Note 4 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data.
This stress scenario resulted in an ACL that is approximately $4,500 higher than the recorded ACL as of December 31, 2024. For additional discussion concerning our ACL and related matters, see “ACL - Loans” and “Note 3 – Loans and ACL” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data.
The proper management of credit and market risk inherent in the loan portfolio is critical to our financial stability. To control these risks, we have adopted strict underwriting standards, lending limits to a single borrower, loan to collateral value limits, and a defined market area. We also monitor and limit loan concentrations to specific industries.
To control these risks, we maintain strict underwriting standards, lending limits to a single borrower, loan to collateral value limits, and a defined market area. We also monitor and limit loan concentrations to specific industries.
Acquisition intangibles and goodwill are qualitatively evaluated to determine if it is more likely than not that the carrying balance is impaired on at least an annual basis. AFS securities are carried at fair value with changes in the fair value included as a component of other comprehensive income.
Acquisition intangibles and goodwill are qualitatively and quantitatively evaluated annually to determine if it is more likely than not that the carrying balance is impaired on at least an annual basis.
This discussion and analysis is intended to provide a better understanding of the consolidated financial statements and statistical data included elsewhere in this Annual Report on Form 10-K. Executive Summary We reported net income of $18,167 and earnings per common share of $2.42 for the year ended December 31, 2023.
This discussion and analysis is intended to provide a better understanding of the consolidated financial statements and statistical data included elsewhere in this Annual Report on Form 10-K.
Reclassifications Certain amounts reported in management's discussion and analysis of financial condition and results of operations for 2022 and 2021 have been reclassified to conform with the 2023 presentation.
Reclassifications Certain amounts reported in management's discussion and analysis of financial condition and results of operations for 2023 and 2022 have been reclassified to conform with the 2024 presentation. Subsequent Events We evaluated subsequent events after December 31, 2024 through the date our consolidated financial statements were issued for potential recognition and disclosure.
AFS securities, cash flow hedge derivative instruments and certain liabilities are recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other assets on a nonrecurring basis, such as mortgage loans AFS, impaired loans, goodwill, foreclosed assets, OMSR, and certain other assets and liabilities.
Additionally, from time to time, we may be required to record at fair value other assets on a nonrecurring basis, such as mortgage loans AFS, impaired loans, goodwill, foreclosed assets, OMSR, and certain other assets and liabilities. These nonrecurring fair value adjustments typically involve the application of lower of cost or market accounting or write downs of individual assets.
These nonrecurring fair value adjustments typically involve the application of lower of cost or market accounting or write downs of individual assets. For further information regarding fair value measurements, see “Note 1 – Significant Accounting Policies” and “Note 17 – Fair Value” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data .
For further information regarding fair value measurements, see “Note 1 – Significant Accounting Policies” and “Note 13 – Fair Value” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data. Market Risk Our primary market risks are interest rate risk and liquidity risk.
Weighted average yields have been computed on an FTE basis using a tax rate of 21%. Our auction rate money market preferred investments are long-term floating rate instruments. The issuers of auction rate securities generally have the right to redeem or refinance the debt.
Financial Statements and Supplementary Data. 25 Ta ble of Contents AFS Securities The following is a schedule of maturities of AFS securities and their weighted average yields as of December 31, 2024. Weighted average yields have been computed on an FTE basis using a tax rate of 21%. Our auction rate money market preferred investments are long-term floating rate instruments.
Contractual Obligations and Loan Commitments We have various financial obligations, including contractual obligations and commitments related to deposits and borrowings, which may require future cash payments. We also have loan related commitments that may impact liquidity. The commitments include unused lines of credit, commercial and standby letters of credit, and commitments to grant loans.
We also have loan related commitments that may impact liquidity. The commitments include unused lines of credit, commercial and standby letters of credit, and commitments to grant loans. These commitments to grant loans include residential mortgage loans with the majority committed to be sold to the secondary market.
A significant portion of our securities are callable or have prepayment options. The call and prepayment options are more likely to be exercised in a period of decreasing interest rates. Savings and demand accounts may generally be withdrawn on request without prior notice. The timing of cash flows from these deposits is estimated based on historical experience.
Savings and demand accounts may generally be withdrawn on request without prior notice. The timing of cash flows from these deposits is estimated based on historical experience. Certificates of deposit have penalties that discourage early withdrawals.
Year Ended December 31 2023 2022 2021 Average Balance Tax Equivalent Interest Average Yield / Rate Average Balance Tax Equivalent Interest Average Yield / Rate Average Balance Tax Equivalent Interest Average Yield / Rate INTEREST EARNING ASSETS Loans (1) $ 1,308,891 $ 65,670 5.02 % $ 1,249,634 $ 53,283 4.26 % $ 1,208,141 $ 51,410 4.26 % Taxable investment securities 485,718 9,399 1.94 % 477,159 8,294 1.74 % 297,357 4,920 1.65 % Nontaxable investment securities 96,845 3,780 3.90 % 107,158 3,933 3.67 % 117,997 4,235 3.59 % Fed funds sold 12 1 5.04 % 10 — 2.42 % 5 — 0.02 % Other 41,965 1,804 4.30 % 99,301 1,344 1.35 % 255,246 706 0.28 % Total earning assets 1,933,431 80,654 4.17 % 1,933,262 66,854 3.46 % 1,878,746 61,271 3.26 % NONEARNING ASSETS Allowance for credit losses (12,784) (9,477) (9,396) Cash and demand deposits due from banks 24,592 24,708 29,139 Premises and equipment 26,589 24,648 24,760 Accrued income and other assets 74,319 81,823 109,625 Total assets $ 2,046,147 $ 2,054,964 $ 2,032,874 INTEREST BEARING LIABILITIES Interest bearing demand deposits $ 346,875 1,086 0.31 % $ 374,623 274 0.07 % $ 345,015 216 0.06 % Savings deposits 626,027 8,290 1.32 % 630,574 1,135 0.18 % 558,102 616 0.11 % Time deposits 308,699 8,976 2.91 % 270,296 2,612 0.97 % 336,094 4,610 1.37 % Federal funds purchased and repurchase agreements 43,061 961 2.23 % 49,974 79 0.16 % 57,453 53 0.09 % FHLB advances 23,699 1,309 5.52 % 7,863 152 1.93 % 69,342 1,302 1.88 % Subordinated debt, net of unamortized issuance costs 29,287 1,065 3.64 % 29,200 1,065 3.65 % 17,000 615 3.62 % Total interest bearing liabilities 1,377,648 21,687 1.57 % 1,362,530 5,317 0.39 % 1,383,006 7,412 0.54 % NONINTEREST BEARING LIABILITIES Demand deposits 461,689 482,781 416,247 Other 16,043 14,695 12,858 Shareholders’ equity 190,767 194,958 220,763 Total liabilities and shareholders’ equity $ 2,046,147 $ 2,054,964 $ 2,032,874 Net interest income (FTE) $ 58,967 $ 61,537 $ 53,859 Net yield on interest earning assets (FTE) 3.05 % 3.18 % 2.87 % (1) Includes loans and mortgage loans AFS 18 Table of Contents Net interest income is the amount by which interest income on earning assets exceeds the interest expense on interest bearing liabilities.
Year Ended December 31 2024 2023 2022 Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate INTEREST EARNING ASSETS Loans (1) $ 1,385,287 $ 77,295 5.58 % $ 1,308,891 $ 65,670 5.02 % $ 1,249,634 $ 53,283 4.26 % AFS securities (2) 540,433 12,023 2.22 % 582,563 13,179 2.26 % 584,317 12,227 2.09 % FHLB stock 12,762 640 5.01 % 12,762 355 2.78 % 13,100 174 1.33 % Fed funds sold 7 — 4.91 % 12 1 5.04 % 10 — 2.42 % Other (3) 17,430 950 5.45 % 29,203 1,449 4.96 % 86,201 1,170 1.36 % Total interest earning assets 1,955,919 90,908 4.65 % 1,933,431 80,654 4.17 % 1,933,262 66,854 3.46 % NONEARNING ASSETS Allowance for credit losses (13,061) (12,784) (9,477) Cash and demand deposits due from banks 24,165 24,592 24,708 Premises and equipment 27,915 26,589 24,648 Other assets 86,073 74,319 81,823 Total assets $ 2,081,011 $ 2,046,147 $ 2,054,964 INTEREST BEARING LIABILITIES Interest bearing demand deposits $ 348,192 1,398 0.40 % $ 346,875 1,086 0.31 % $ 374,623 274 0.07 % Savings 611,689 13,363 2.18 % 626,027 8,290 1.32 % 630,574 1,135 0.18 % Certificates of deposit 371,750 14,929 4.02 % 308,699 8,976 2.91 % 270,296 2,612 0.97 % Short-term borrowings 45,124 1,439 3.19 % 43,061 961 2.23 % 49,974 79 0.16 % FHLB advances 35,464 1,949 5.50 % 23,699 1,309 5.52 % 7,863 152 1.93 % Subordinated debt, net of unamortized issuance costs 29,376 1,065 3.63 % 29,287 1,065 3.64 % 29,200 1,065 3.65 % Total interest bearing liabilities 1,441,595 34,143 2.37 % 1,377,648 21,687 1.57 % 1,362,530 5,317 0.39 % NONINTEREST BEARING LIABILITIES Demand deposits 416,927 461,689 482,781 Other liabilities 16,088 16,043 14,695 Shareholders’ equity 206,401 190,767 194,958 Total liabilities and shareholders’ equity $ 2,081,011 $ 2,046,147 $ 2,054,964 Net interest income (FTE) $ 56,765 $ 58,967 $ 61,537 Net yield on interest earning assets (FTE) (4) 2.90 % 3.05 % 3.18 % (1) Includes loans HFS and nonaccrual loans (2) Average balances for AFS securities are based on amortized cost (3) Includes average interest-bearing deposits with other banks, net of Federal Reserve daily cash letter (4) Non-GAAP financial measure; refer to the "Non-GAAP Financial Measures" section 22 Ta ble of Contents Volume and Rate Variance Analysis The following table sets forth the effect of volume and rate changes on interest income and expense for the periods indicated.
The following table summarizes our charge-offs, recoveries, provision for credit losses, and ACL balances as of, and for the unaudited three month periods ended: December 31 2023 September 30 2023 June 30 2023 March 31 2023 December 31 2022 Total charge-offs $ 452 $ 179 $ 92 $ 101 $ 249 Total recoveries 71 433 95 110 479 Net loan charge-offs (recoveries) 381 (254) (3) (9) (230) Net loan charge-offs (recoveries) to average loans outstanding 0.03 % (0.02) % 0.00 % 0.00 % (0.02) % Provision for credit losses - loans $ 684 $ (320) $ 190 $ 37 $ (57) Provision for credit losses to average loans outstanding 0.05 % (0.02) % 0.01 % 0.00 % 0.00 % ACL $ 13,108 $ 12,767 $ 12,833 $ 12,640 $ 9,850 ACL as a % of loans at end of period 0.97 % 0.96 % 0.96 % 0.99 % 0.78 % 21 Table of Contents The following table summarizes charge-off and recovery activity by loan segment for the year ended December 31, 2023: Commercial and Industrial Commercial Real Estate Agricultural Residential Real Estate Consumer Total Charge-offs $ 276 $ — $ 4 $ 2 $ 542 $ 824 Recoveries 79 26 12 329 263 709 Net loan charge-offs (recoveries) $ 197 $ (26) $ (8) $ (327) $ 279 $ 115 Average loans outstanding $ 203,390 $ 547,166 $ 96,967 $ 345,630 $ 97,485 $ 1,290,638 Net loan charge-offs (recoveries) to average loans outstanding 0.10 % — % (0.01) % (0.09) % 0.29 % 0.01 % The following table summarizes charge-offs, recoveries, and provision for credit loss activity for the years ended December 31: 2023 2022 2021 2020 2019 Allowance at beginning of period $ 9,850 $ 9,103 $ 9,744 $ 7,939 $ 8,375 Adoption of ASC 326 2,744 — — — — Charge-offs 824 619 607 381 948 Recoveries 709 883 484 521 482 Provision for credit losses - loans 629 483 (518) 1,665 30 Allowance at end of period $ 13,108 $ 9,850 $ 9,103 $ 9,744 $ 7,939 Net loan charge-offs (recoveries) $ 115 $ (264) $ 123 $ (140) $ 466 Net loan charge-offs (recoveries) to average loans outstanding 0.01 % (0.02) % 0.01 % (0.01) % 0.04 % ACL as a % of loans at end of period 0.97 % 0.78 % 0.70 % 0.79 % 0.67 % ACL as a % of nonaccrual loans 1334.83 % 2155.36 % 731.16 % 183.40 % 121.48 % The following table illustrates the two main components of the ACL as of: December 31 2023 September 30 2023 June 30 2023 March 31 2023 December 31 2022 ACL Individually evaluated $ 84 $ — $ — $ — $ 451 Collectively evaluated 13,024 12,767 12,833 12,640 9,399 Total $ 13,108 $ 12,767 $ 12,833 $ 12,640 $ 9,850 ACL to gross loans Individually evaluated 0.01 % 0.00 % 0.00 % 0.00 % 0.04 % Collectively evaluated 0.96 % 0.96 % 0.96 % 0.99 % 0.74 % Total 0.97 % 0.96 % 0.96 % 0.99 % 0.78 % 22 Table of Contents The following table illustrates the amounts of the ACL and ALLL allocated to each loan segment and the percentage of these loan segments to gross loans as of December 31: 2023 2022 2021 2020 2019 ACL Allocation % of Gross Loans ALLL Allocation % of Gross Loans ALLL Allocation % of Gross Loans ALLL Allocation % of Gross Loans ALLL Allocation % of Gross Loans Commercial and industrial $ 968 15.54 $ 860 14.11 $ 680 13.91 $ 704 17.37 $ 644 14.25 Commercial real estate 5,878 41.82 461 44.78 1,060 42.89 1,458 39.99 1,270 42.22 Advances to mortgage brokers — 1.37 — — — 5.53 — 4.06 — 2.99 Agricultural 270 7.41 577 8.30 289 7.27 311 8.12 634 9.87 Residential real estate 4,336 26.41 617 26.64 747 24.77 1,363 24.51 2,047 24.76 Consumer 1,656 7.45 961 6.17 908 5.63 798 5.95 922 5.91 Total Allocated 13,108 100.00 3,476 100.00 3,684 100.00 4,634 100.00 5,517 100.00 Unallocated — — 6,374 — 5,419 — 5,110 — 2,422 — Total $ 13,108 100.00 $ 9,850 100.00 $ 9,103 100.00 $ 9,744 100.00 $ 7,939 100.00 While we utilize our best judgment and information available, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond our control, including the performance of our borrowers, the economy, and changes in interest rates.
Our practices also include appropriate loan reviews, and monitoring of past due levels, concentrations, industry trends, and other qualitative factors. 24 Ta ble of Contents The following table illustrates the amounts of the ACL and ALLL allocated to each loan segments to gross loans as of December 31: 2024 2023 2022 2021 2020 ACL Allocation % of Gross Loans ACL Allocation % of Gross Loans ALLL Allocation % of Gross Loans ALLL Allocation % of Gross Loans ALLL Allocation % of Gross Loans Commercial and industrial $ 1,316 17.20 $ 968 15.54 $ 860 14.11 $ 680 13.91 $ 704 17.37 Commercial real estate 5,171 38.46 5,878 41.82 461 44.78 1,060 42.89 1,458 39.99 Advances to mortgage brokers — 4.43 — 1.37 — — — 5.53 — 4.06 Agricultural 287 7.01 270 7.41 577 8.30 289 7.27 311 8.12 Residential real estate 4,521 26.75 4,336 26.41 617 26.64 747 24.77 1,363 24.51 Consumer 1,600 6.15 1,656 7.45 961 6.17 908 5.63 798 5.95 Total allocated 12,895 100.00 13,108 100.00 3,476 100.00 3,684 100.00 4,634 100.00 Unallocated — — — — 6,374 — 5,419 — 5,110 — Total $ 12,895 100.00 $ 13,108 100.00 $ 9,850 100.00 $ 9,103 100.00 $ 9,744 100.00 While we utilize our best judgment and information available, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond our control, including the performance of our borrowers, the economy, and changes in interest rates.
For additional disclosure related to Contractual Obligations and Loan Commitments, see “Note 9 – Off-Balance-Sheet Activities, Commitments and Other Matters” of “Notes to Consolidated Financial Statements” in Item 8. Financial Statements and Supplementary Data. Capital Capital consists solely of common stock, retained earnings, and accumulated other comprehensive income (loss).
Many of these commitments historically have expired without being drawn upon and do not necessarily represent our future cash requirements. For additional disclosure related to Contractual Obligations and Loan Commitments, see “Note 14 – Off-Balance-Sheet Activities, Commitments and Other Matters” of “Notes to Consolidated Financial Statements” in Item 8.
The following table presents the composition of the deposit portfolio as of December 31: 2023 2022 2021 Noninterest bearing demand deposits $ 428,505 $ 494,346 $ 448,352 Interest bearing demand deposits 320,737 372,155 364,563 Savings deposits 628,079 625,734 596,662 Certificates of deposit 346,125 251,541 297,696 Internet certificates of deposit 249 499 3,066 Total $ 1,723,695 $ 1,744,275 $ 1,710,339 The following table presents the change in the deposit categories for the years ended December 31: 2023 2022 $ Change % Change $ Change % Change Noninterest bearing demand deposits $ (65,841) (13.32) % $ 45,994 10.26 % Interest bearing demand deposits (51,418) (13.82) % 7,592 2.08 % Savings deposits 2,345 0.37 % 29,072 4.87 % Certificates of deposit 94,584 37.60 % (46,155) (15.50) % Internet certificates of deposit (250) (50.10) % (2,567) (83.72) % Total $ (20,580) (1.18) % $ 33,936 1.98 % Total deposits have decreased over the past 12 months driven by a decline in demand deposits.
Treasury $ 29,504 1.02 $ 191,067 0.97 $ — — $ — — $ — — States and political subdivisions 14,378 3.37 20,826 3.18 17,019 3.02 24,345 3.65 — — Mortgage-backed securities — — — — — — — — 26,886 2.38 Collateralized mortgage obligations — — — — — — — — 154,674 2.94 Auction rate money market preferred — — — — — — — — 3,044 6.74 Corporate — — — — 7,286 378.00 — — Total $ 43,882 0.76 $ 211,893 0.24 $ 24,305 3.25 $ 24,345 3.65 $ 184,604 2.92 Deposits The following table displays deposit balances as of December 31: 2024 2023 2022 2021 2020 Noninterest bearing demand deposits $ 416,373 $ 428,505 $ 494,346 $ 448,352 $ 375,395 Interest bearing demand deposits 341,366 320,737 372,155 364,563 302,444 Savings 601,730 628,079 625,734 596,662 505,497 Certificates of deposit 387,591 346,374 252,040 300,762 382,981 Total $ 1,747,060 $ 1,723,695 $ 1,744,275 $ 1,710,339 $ 1,566,317 The following table displays the change in deposit balances for the years ended December 31: 2024 2023 2022 $ Change % Change $ Change % Change $ Change % Change Noninterest bearing demand deposits $ (12,132) (2.83) % $ (65,841) (13.32) % $ 45,994 10.26 % Interest bearing demand deposits 20,629 6.43 % (51,418) (13.82) % 7,592 2.08 % Savings (26,349) (4.20) % 2,345 0.37 % 29,072 4.87 % Certificates of deposit 41,217 11.90 % 94,334 37.43 % (48,722) (16.20) % Total $ 23,365 1.36 % $ (20,580) (1.18) % $ 33,936 1.98 % 26 Ta ble of Contents The following table presents estimated balances of uninsured deposits as of December 31: 2024 2023 2022 2021 2020 Uninsured deposits $ 645,764 $ 600,381 $ 585,901 $ 548,213 $ 461,859 Uninsured deposits are the portion of deposit accounts in U.S. offices that exceed the FDIC insurance limits.
The following table presents the composition of the loan portfolio for the years ended December 31: 2023 2022 2021 2020 2019 Commercial and industrial $ 209,738 $ 178,428 $ 180,975 $ 215,101 $ 169,116 Commercial real estate 564,244 566,012 557,905 495,232 500,876 Advances to mortgage brokers 18,541 — 72,001 50,258 35,523 Agricultural 99,994 104,985 94,634 100,600 117,136 Residential real estate 356,418 336,694 322,239 303,500 293,779 Consumer 100,528 78,054 73,283 73,620 70,140 Total $ 1,349,463 $ 1,264,173 $ 1,301,037 $ 1,238,311 $ 1,186,570 The following table presents the change in the loan portfolio categories for the years ended December 31: 2023 2022 2021 $ Change % Change $ Change % Change $ Change % Change Commercial and industrial $ 31,310 17.55 % $ (2,547) (1.41) % $ (34,126) (15.87) % Commercial real estate (1,768) (0.31) % 8,107 1.45 % 62,673 12.66 % Advances to mortgage brokers 18,541 100.00 % (72,001) (100.00) % 21,743 43.26 % Agricultural (4,991) (4.75) % 10,351 10.94 % (5,966) (5.93) % Residential real estate 19,724 5.86 % 14,455 4.49 % 18,739 6.17 % Consumer 22,474 28.79 % 4,771 6.51 % (337) (0.46) % Total $ 85,290 6.75 % $ (36,864) (2.83) % $ 62,726 5.07 % We've experienced an increase in the commercial loan portfolio in recent periods as demand has increased.
The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each. 2024 Compared to 2023 Increase (Decrease) Due to 2023 Compared to 2022 Increase (Decrease) Due to Volume Rate Net Volume Rate Net Changes in interest income Loans $ 3,980 $ 7,645 $ 11,625 $ 2,621 $ 9,766 $ 12,387 AFS securities (940) (216) (1,156) (37) 989 952 FHLB stock — 285 285 (5) 186 181 Fed funds sold — (1) (1) — 1 1 Other (630) 131 (499) (1,183) 1,462 279 Total changes in interest income 2,410 7,844 10,254 1,396 12,404 13,800 Changes in interest expense Interest bearing demand deposits 4 308 312 (22) 834 812 Savings (194) 5,267 5,073 (8) 7,163 7,155 Certificates of deposit 2,078 3,875 5,953 420 5,944 6,364 Short-term borrowings 48 430 478 (12) 894 882 FHLB advances 647 (7) 640 602 555 1,157 Subordinated debt, net of unamortized issuance costs 3 (3) — 3 (3) — Total changes in interest expense 2,586 9,870 12,456 983 15,387 16,370 Net change in interest margin (FTE) $ (176) $ (2,026) $ (2,202) $ 413 $ (2,983) $ (2,570) 23 Ta ble of Contents Loans The following table displays loan balances for the years ended December 31: 2024 2023 2022 2021 2020 Commercial and industrial $ 244,894 $ 209,738 $ 178,428 $ 180,975 $ 215,101 Commercial real estate 547,447 564,244 566,012 557,905 495,232 Advances to mortgage brokers 63,080 18,541 — 72,001 50,258 Agricultural 99,694 99,994 104,985 94,634 100,600 Residential real estate 380,872 356,418 336,694 322,239 303,500 Consumer 87,584 100,528 78,054 73,283 73,620 Total $ 1,423,571 $ 1,349,463 $ 1,264,173 $ 1,301,037 $ 1,238,311 The following table presents the change in the loan portfolio categories for the years ended December 31: 2024 2023 2022 $ Change % Change $ Change % Change $ Change % Change Commercial and industrial $ 35,156 16.76 % $ 31,310 17.55 % $ (2,547) (1.41) % Commercial real estate (16,797) (2.98) % (1,768) (0.31) % 8,107 1.45 % Advances to mortgage brokers 44,539 N/M 18,541 100.00 % (72,001) (100.00) % Agricultural (300) (0.30) % (4,991) (4.75) % 10,351 10.94 % Residential real estate 24,454 6.86 % 19,724 5.86 % 14,455 4.49 % Consumer (12,944) (12.88) % 22,474 28.79 % 4,771 6.51 % Total $ 74,108 5.49 % $ 85,290 6.75 % $ (36,864) (2.83) % The following table presents the composition of our commercial real estate portfolio by industry as of December 31: 2024 2023 Balance Percent of Total Balance Percent of Total Real estate Non-owner occupied $ 122,280 22.34 % $ 129,016 22.87 % 1-4 family investor 92,497 16.90 % 89,208 15.81 % Multifamily 68,456 12.50 % 78,108 13.84 % Owner occupied 25,286 4.62 % 27,758 4.92 % Hotels 83,318 15.22 % 82,650 14.65 % Health care 36,493 6.67 % 40,249 7.13 % Retail trade 33,508 6.12 % 34,622 6.14 % Manufacturing 12,238 2.24 % 12,341 2.19 % Accommodation services 11,436 2.09 % 11,277 2.00 % Educational services 11,160 2.04 % 11,589 2.05 % Wholesale trade 10,918 1.99 % 10,308 1.83 % Construction 8,422 1.54 % 5,079 0.90 % Other 31,435 5.73 % 32,039 5.67 % Total commercial real estate $ 547,447 100.00 % $ 564,244 100.00 % Commercial real estate loans are subject to a varying degree of risk from changes in interest rates and economic conditions.