Biggest changeDecember 31, 2023 2022 Net interest income, GAAP $ 37,283 $ 47,026 FTE adjustment 890 919 Net interest income, FTE $ 38,173 $ 47,945 Analysis of Changes in Interest Income and Interest Expense The following table sets forth a summary of the changes in interest income and interest expense resulting from changes in average asset and liability balances (volume) and changes in average interest rates (rate), when the year ended December 31, 2023 is compared with the year ended December 31, 2022, and the year ended December 31, 2022 is compared with the year ended December 31, 2021. 2023 Over 2022 2022 Over 2021 Increase (Decrease) Due to Changes in: Increase (Decrease) Due to Changes in: Rates (2) Volume (2) Net Dollar Change Rates (2) Volume (2) Net Dollar Change Interest income: (1) Loans $ 3,981 $ 760 $ 4,741 $ (2,631 ) $ 1,969 $ (662 ) Taxable securities 4,081 (333 ) 3,748 2,340 2,488 4,828 Nontaxable securities (124 ) (299 ) (423 ) (126 ) (143 ) (269 ) Interest-bearing deposits 1,773 (1,144 ) 629 1,257 (74 ) 1,183 Interest income on interest-earning assets $ 9,711 $ (1,016 ) $ 8,695 $ 840 $ 4,240 $ 5,080 Interest expense: Interest-bearing demand deposits $ 13,005 $ (284 ) $ 12,721 $ (175 ) $ 312 $ 137 Savings deposits 613 (15 ) 598 (47 ) 21 (26 ) Time deposits 4,599 249 4,848 (102 ) (24 ) (126 ) Short-term borrowings - 300 300 - - - Interest expense on interest-bearing liabilities $ 18,217 $ 250 $ 18,467 $ (324 ) $ 309 $ (15 ) Net interest income $ (8,506 ) $ (1,266 ) $ (9,772 ) $ 1,164 $ 3,931 $ 5,095 (1) FTE basis using a Federal income tax rate of 21%.
Biggest changeDecember 31, 2024 2023 Net interest income, GAAP $ 36,397 $ 37,283 FTE adjustment 968 890 Net interest income, FTE (non-GAAP) $ 37,365 $ 38,173 Analysis of Changes in Interest Income and Interest Expense The following table summarizes changes in interest income and interest expense resulting from changes in average asset and liability balances (volume) and changes in average interest rates (rate), when the year ended December 31, 2024 is compared with the year ended December 31, 2023. 2024 Over 2023 Increase (Decrease) due to Changes in: Net Dollar Rates (2) Volume (2) Change Interest income: (1) Loans $ 4,801 $ 4,248 $ 9,049 Taxable securities 904 (643 ) 261 Nontaxable securities (7 ) (50 ) (57 ) Federal Funds Sold - 26 26 Interest-bearing deposits 29 2,059 2,088 Interest income $ 5,727 $ 5,640 $ 11,367 Interest expense: Interest-bearing demand deposits $ 4,694 $ 236 $ 4,930 Savings deposits 232 (81 ) 151 Time deposits 2,108 5,284 7,392 Short-term borrowings (65 ) (233 ) (298 ) Interest expense $ 6,969 $ 5,206 $ 12,175 Net interest income $ (1,242 ) $ 434 $ (808 ) (1) FTE basis using a Federal income tax rate of 21%.
The Company evaluates its critical accounting estimates and assumptions on an ongoing basis and updates them as needed. Please refer to Note 1 of Notes to Consolidated Financial Statements for information on these and other accounting policies. Non-GAAP Financial Measures This report refers to certain financial measures that are computed under a basis other than GAAP (“non-GAAP”).
The Company evaluates its critical accounting estimates and assumptions on an ongoing basis and updates them as needed. Please refer to Note 1 of Notes to Consolidated Financial Statements for information on these and other accounting policies. Non-GAAP Financial Measures This report refers to certain financial measures that are computed on a basis other than GAAP (“non-GAAP”).
Treasury, the OCC, the Federal Reserve, the CFPB and the FDIC, and the impact of any policies or programs implemented pursuant to financial reform legislation, ● unanticipated increases in the level of unemployment in the Company’s market, ● the quality or composition of the loan and/or investment portfolios, ● demand for loan products, ● deposit flows, ● competition, ● demand for financial services in the Company’s market, ● the real estate market in the Company’s market, ● laws, regulations and policies impacting financial institutions, ● technological risks and developments, and cyber-threats, attacks or events, ● the Company’s technology initiatives, ● geopolitical conditions, including acts or threats of terrorism and/or military conflicts, or actions taken by the U.S. or other governments in response to acts or threats of terrorism and/or military conflicts, ● the occurrence of significant natural disasters, including severe weather conditions, floods, health related issues, and other catastrophic events, ● the Company's ability to identify, attract, and retain experienced management, relationship managers, and support personnel, particularly in a competitive labor environment, ● performance by the Company’s counterparties or vendors, ● applicable accounting principles, policies and guidelines, and ● risks associated with mergers, acquisitions, and other expansion activities.
Treasury, the OCC, the Federal Reserve, the CFPB and the FDIC, and the impact of any policies or programs implemented pursuant to financial reform legislation, • unanticipated increases in the level of unemployment in the Company’s market, • the quality or composition of the loan and/or investment portfolios, • demand for loan products, • deposit flows, • competition, • demand for financial services in the Company’s market, • the real estate market in the Company’s market, • laws, regulations and policies impacting financial institutions, • technological risks and developments, and cyber-threats, attacks or events, • the Company’s technology initiatives, • geopolitical conditions, including trade restrictions and tariffs, and acts or threats of terrorism and/or military conflicts, or actions taken by the U.S. or other governments in response to trade restrictions and tariffs, and acts or threats of terrorism and/or military conflicts, • the occurrence of significant natural disasters, including severe weather conditions, floods, health related issues, and other catastrophic events, • the Company's ability to identify, attract, and retain experienced management, relationship managers, and support personnel, particularly in a competitive labor environment, • performance by the Company’s counterparties or vendors, • applicable accounting principles, policies and guidelines, and • risks associated with mergers, acquisitions, and other expansion activities.
To monitor and estimate liquidity levels, the Company performs stress testing under varying assumptions on credit sensitive liabilities and the sources and amounts of balance sheet and external liquidity available to replace outflows. The Company’s Contingency Funding Plan sets forth avenues for rectifying liquidity shortfalls. As of December 31, 2023, the analysis indicated adequate liquidity under the tested scenarios.
To monitor and estimate liquidity levels, the Company performs stress testing under varying assumptions on credit sensitive liabilities and the sources and amounts of balance sheet and external liquidity available to replace outflows. The Company’s Contingency Funding Plan sets forth avenues for rectifying liquidity shortfalls. As of December 31, 2024, the analysis indicated adequate liquidity under the tested scenarios.
Some of these factors include deposit trends, large depositor activity, maturing deposit promotions, interest rate sensitivity, maturity and repricing timing gaps between assets and liabilities, the level of unfunded loan commitments and loan growth. As of December 31, 2023, the Company’s liquidity is sufficient to meet projected trends.
Some of these factors include deposit trends, large depositor activity, maturing deposit promotions, interest rate sensitivity, maturity and repricing timing gaps between assets and liabilities, the level of unfunded loan commitments and loan growth. As of December 31, 2024, the Company’s liquidity is sufficient to meet projected trends.
As of December 31, 2023, the Company is considered well capitalized and does not have any restrictions on purchased deposits or borrowing ability at the Federal Reserve discount window. The Company monitors factors that may increase its liquidity needs.
As of December 31, 2024, the Company is considered well capitalized and does not have any restrictions on purchased deposits or borrowing ability at the Federal Reserve discount window. The Company monitors factors that may increase its liquidity needs.
Details on non-GAAP measures follow. Net Interest Margin The Company uses the net interest margin to measure profit on interest generating activities, as a percentage of total interest-earning assets. The Company’s net interest margin is calculated on a fully taxable equivalent (“FTE”) basis.
Details on non-GAAP measures follow. Net Interest Margin The Company uses the net interest margin (non-GAAP) to measure profitability of interest generating activities, as a percentage of total interest-earning assets. The Company’s net interest margin is calculated on a fully taxable equivalent (“FTE”) basis.
Allocation of the Allowance for Credit Losses on Loans The allowance for credit losses on loans has been allocated according to the amount deemed necessary to provide for anticipated losses within the categories of loans as of the dates indicated. Loans are presented net of unearned income and net deferred fees and costs.
Allocation of the Allowance for Credit Losses on Loans The allowance for credit losses on loans has been allocated according to the amount deemed necessary to provide for anticipated losses within the categories of loans as of the dates indicated. Loans are presented net of deferred fees and costs.
Analysis of Net Interest Earnings The following table shows the major categories of interest‑earning assets and interest‑bearing liabilities, the interest earned or paid, the average yield or rate on the daily average balance outstanding, net interest income and net yield on average interest‑earning assets for the years indicated.
Analysis of Net Interest Earnings The following table presents the major categories of interest‑earning assets and interest‑bearing liabilities, the interest earned or paid, the average yield or rate on the daily average balance outstanding, net interest income and net yield on average interest‑earning assets for the years indicated.
As of December 31, 2023, the Company was not aware of any other known trends, events or uncertainties that have or are reasonably likely to have a material impact on our liquidity.
As of December 31, 2024, the Company was not aware of any other known trends, events or uncertainties that have or are reasonably likely to have a material impact on our liquidity.
The Company determined that 12 months represents a reasonable and supportable forecast period as of December 31, 2023, and set a period of 12 months to revert to historical losses on a straight-line basis.
The Company determined that 12 months represents a reasonable and supportable forecast period as of December 31, 2024, and set a period of 12 months to revert to historical losses on a straight-line basis.
When delinquency status or other information indicates that the borrower will not repay the loan, the Company considers collateral value based upon a current appraisal or internal evaluation. Any loan amount in excess of collateral value is charged off and the collateral is taken into OREO. E.
When delinquency status or other information indicates that the borrower will not repay the loan, the Company considers collateral value based upon a current appraisal or internal evaluation. Any loan amount in excess of collateral value is charged off and the collateral is taken into OREO. 32 Table of Contents E.
The Company estimates a potential loss reserve for recourse provisions. The amount is not material as of December 31, 2023. To date, no recourse provisions have been invoked. Operating leases are for buildings used in the Company’s day-to-day operations. Recent Accounting Pronouncements See Note 1 of Notes to Consolidated Financial Statements for information relating to recent accounting pronouncements.
The Company estimates a potential loss reserve for recourse provisions. The amount is not material as of December 31, 2024. To date, no recourse provisions have been invoked. Operating leases are for buildings used in the Company’s day-to-day operations. Recent Accounting Pronouncements See Note 1 of Notes to Consolidated Financial Statements for information relating to recent accounting pronouncements. Item 7A.
Periodically during 2023, the Company accessed FHLB and Federal Reserve discount window borrowings to reinforce liquidity. The advances were fully repaid, due to the success of the Company’s deposit strategy. As of December 31, 2023, the Company did not have purchased deposits, discount window borrowings or short-term borrowings.
Periodically during 2023, the Company accessed FHLB and Federal 36 Table of Contents Reserve discount window borrowings to reinforce liquidity. The advances were fully repaid, due to the success of the Company’s deposit strategy. As of December 31, 2024, the Company did not have purchased deposits, discount window borrowings or short-term borrowings.
More information about nonaccrual and past due loans is provided in Note 1 and Note 5 of Notes to Consolidated Financial Statements. The Company continues to carefully monitor risk levels within the loan portfolio. Income Statement The following provides information on the results of operations for the years ended December 31, 2023 and December 31, 2022.
More information about nonaccrual and past due loans is provided in Note 1 and Note 5 of Notes to Consolidated Financial Statements. The Company continues to carefully monitor risk levels within the loan portfolio. 25 Table of Contents Income Statement The following provides information on the results of operations for the years ended December 31, 2024 and December 31, 2023.
The Bank also issues two types of standby letters of credit to customers: financial standby letters of credit that guarantee payment to facilitate customer purchases and performance letters of credit that guarantee payment if the customer fails to perform a specific obligation. Associated revenue from letters of credit was $51 in 2023.
The Bank also issues two types of standby letters of credit to customers: financial standby letters of credit that guarantee payment to facilitate customer purchases and performance letters of credit that guarantee payment if the customer fails to perform a specific obligation. Associated revenue from letters of credit was $31 in 2024.
The Company recognized tax-free income of $1,044 for the settlement of a bank owned life insurance policy (“BOLI”) policy in 2023, and incurred expense in 2023 of $786 to respond to a threatened proxy contest from an activist investor. Summary information on results of operations, changes in key balances and asset quality is presented below.
The Company recognized tax-free income of $1,044 for the settlement of a bank owned life insurance (“BOLI”) policy in 2023, and incurred expense in 2023 of $786 to respond to a proxy contest from an activist investor. Summary information on results of operations, changes in key balances and asset quality is presented below. Expanded discussion is provided in subsequent sections.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations $ in thousands, except per share data. The purpose of this discussion and analysis is to provide information about the results of operations, financial condition, liquidity and capital resources of the Company.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations $ in thousands, except per share data. The purpose of this discussion and analysis is to provide information about the results of operations, financial condition, liquidity and capital resources of the Company.
Analysis of Net Charge-Offs The following tables show net charge-offs, average loan balance and the percentage of charge-offs to average loan balance for each of the Company’s loan segments at the end of each period. Average loans are presented net of unearned income and net deferred fees.
D. Analysis of Net Charge-Offs The following tables show net charge-offs, average loan balance and the percentage of charge-offs to average loan balance for each of the Company’s loan segments at the end of each period. Average loans are presented net of deferred fees and costs.
Qualitative Factors: Asset Quality Indicators Accruing past due loans are analyzed at the class level and compared with previous levels. Increases in past due loans indicate heightened credit risk. Accruing loans past due 30-89 days were 0.19% of total loans at December 31, 2023, an increase from 0.16% at December 31, 2022.
Qualitative Factors: Asset Quality Indicators Accruing past due loans are analyzed at the class level and compared with previous levels. Increases in past due loans indicate heightened credit risk. On a portfolio level, accruing loans past due 30-89 days were 0.30% of total loans at December 31, 2024, an increase from 0.19% at December 31, 2023.
Please refer to Note 5 of Notes to Consolidated Financial Statements for further information on collectively evaluated loans, individually evaluated impaired loans and the unallocated portion of the allowance for credit losses on loans. 32 Table of Contents G.
Please refer to Note 5 of Notes to Consolidated Financial Statements for further information on collectively evaluated loans, individually evaluated impaired loans and the unallocated portion of the allowance for credit losses on loans.
Compared with data available at December 31, 2022, business bankruptcy filings decreased slightly while personal bankruptcy filings increased slightly. Residential vacancy rates and housing inventory impact the Company’s residential construction customers and the consumer real estate market. Higher levels increase credit risk.
Compared with data available at December 31, 2023, business bankruptcy filings and personal bankruptcy filings increased. Residential vacancy rates and housing inventory impact the Company’s residential construction customers and the consumer real estate market. Higher levels increase credit risk.
These factors include, but are not limited to, effects of or changes in: ● interest rates, ● the ability to maintain adequate liquidity by retaining deposit customers and secondary funding sources, especially if the Company’s or banking industry’s reputation becomes damaged, ● the adequacy of the level of the Company’s allowance for credit losses, the amount of credit loss provisions required in future periods, and the failure of assumptions underlying the allowance for credit losses, ● general and local economic conditions, ● monetary and fiscal policies of the U.S.
These factors include, but are not limited to, effects of or changes in: • inflation and changes in interest rates that may reduce our margins or reduce the fair value of financial instruments, • the ability to maintain adequate liquidity by retaining deposit customers and secondary funding sources, especially if the Company’s or banking industry’s reputation becomes damaged, • the adequacy of the level of the Company’s allowance for credit losses, the amount of credit loss provisions required in future periods, and the failure of assumptions underlying the allowance for credit losses, • general and local economic conditions, • monetary and fiscal policies of the U.S.
See Note 5 of Notes to Consolidated Financial Statements for information relating to the allowance for credit losses on loans.
See Note 5 of Notes to Consolidated Financial Statements for information relating to the allowance for credit losses on loans. See Note 14 of Notes to Consolidated Financial Statements for information relating to concentrations of credit risk.
The Company has diverse liquidity sources, including customer and purchased deposits, customer repayments of loan principal and interest, sales, calls and maturities of securities, Federal Reserve discount window borrowing, short-term borrowing, and Federal Home Loan Bank of Atlanta (“FHLB”) advances.
The Company has diverse liquidity sources, including customer and purchased deposits, customer repayments of loan principal and interest, sales, calls and maturities of securities, Federal Reserve discount window borrowing, short-term borrowing, and FHLB advances.
The risk in financial markets, including interest rate risk and credit risk, affects the Company in the same way that it affects other institutional and individual investors. The fair value of available for sale securities is reflected on the Company's balance sheet.
The risk in financial markets, including interest rate risk and credit risk, affects the Company in the same way that it affects other institutional and individual investors. The fair value of available for sale securities is reflected on the Company's balance sheet. The unrealized loss in the Company’s investment portfolio is due to interest rate risk.
An asset sensitive position will produce relatively more net interest income when interest rates rise and less net interest income when rates decline. Conversely, when interest-bearing liabilities mature or re-price more quickly than interest-earning assets in a given period, the balance sheet is considered “liability sensitive”.
Conversely, when interest-bearing liabilities mature or re-price more quickly than interest-earning assets in a given period, the balance sheet is considered “liability sensitive”. A liability sensitive position will produce relatively more net interest income when interest rates fall and less net interest income when rates increase.
The residential vacancy rate available at December 31, 2023 improved from the data incorporated into the December 31, 2022 calculation, resulting in a lower allocation. Housing data available as of December 31, 2023 showed higher inventory than at December 31, 2022, resulting in a higher allocation.
The residential vacancy rate available at December 31, 2024 increased from the data incorporated into the December 31, 2023 calculation, resulting in a higher allocation. Housing data available as of December 31, 2024 showed higher inventory than at December 31, 2023, resulting in a higher allocation.
Ratios at December 31, 2023 Ratios at December 31, 2022 Regulatory Capital Minimum Ratios Regulatory Capital Minimum Ratios with Capital Conservation Buffer Total Capital Ratio 18.09 % 17.57 % 8.00 % 10.50 % Tier I Capital Ratio 17.23 % 16.81 % 6.00 % 8.50 % Common Equity Tier I Capital Ratio 17.23 % 16.81 % 4.50 % 7.00 % Leverage Ratio 11.05 % 10.50 % 4.00 % 4.00 % Off-Balance Sheet Arrangements The Company’s off-balance sheet arrangements as of December 31, 2023 are detailed in the table below.
December 31, 2024 December 31, 2023 Regulatory Capital Minimum Ratios Regulatory Capital Minimum Ratios with Capital Conservation Buffer Common Equity Tier I Capital Ratio 15.28 % 17.23 % 4.50 % 7.00 % Tier I Capital Ratio 15.28 % 17.23 % 6.00 % 8.50 % Total Capital Ratio 16.14 % 18.09 % 8.00 % 10.50 % Leverage Ratio 10.25 % 11.05 % 4.00 % 4.00 % Off-Balance Sheet Arrangements The Company’s off-balance sheet arrangements as of December 31, 2024 are detailed in the table below.
The Company utilizes several other strategies to maintain sufficient liquidity. Loan and deposit growth are managed to keep the loan to deposit ratio within the Company’s internally-set target range. As of December 31, 2023, the loan to deposit ratio was 56.96%.
The Company utilizes several other strategies to maintain sufficient liquidity. Loan and deposit growth are managed to keep the loan to deposit ratio within the Company’s internally-set target range. As of December 31, 2024, the loan to deposit ratio was 60.07%.
Expanded discussion is provided in subsequent sections. Summary Results of Operations The following tables present summary income, expenses and key performance indicators for the years indicated. Key performance indicators provide a summary of the Company’s results and allow comparison with results from prior years.
Summary Results of Operations The following tables present summary income, expenses and key performance indicators for the years indicated. Key performance indicators provide a summary of the Company’s results and allow comparison with results from prior years.
Uninsured Deposits FDIC insurance covers deposits of up to $250 per depositor. As of December 31, 2023, $672,063 of the Bank’s deposits were uninsured. Municipal deposits, which account for 25.43% of the Company’s deposits, have additional security from bonds pledged as collateral, in accordance with state regulation. Of the Company’s non-municipal deposits, 19.65% are uninsured.
Uninsured Deposits FDIC insurance covers deposits of up to $250 per depositor. As of December 31, 2024, $741,063 of the Bank’s deposits were uninsured. Municipal deposits, which account for 23.58% of the Company’s deposits, have additional security from bonds pledged as collateral, in accordance with state regulation. Of the Company’s non-municipal deposits, 22.38% are uninsured.
ALCO reviews periodic reports of the Company's interest rate risk position, including results of simulation analysis. Simulation analysis applies interest rate shocks, hypothetical immediate shifts in interest rates, to the Company’s financial instruments and determines the impact to projected one-year net interest income and other key measures.
Simulation analysis applies interest rate shocks, hypothetical immediate shifts in interest rates, to the Company’s financial instruments and determines the impact to projected one-year net interest income and other key measures.
More information about the ACLL is provided in Notes 1 and 5 of Notes to Consolidated Financial Statements. 26 Table of Contents Noninterest Income The following table presents the Company’s noninterest income for the years indicated.
More information about the ACLL is provided in “Balance Sheet – Loans – Allowance for Credit Losses” below and in Notes 1 and 5 of Notes to Consolidated Financial Statements. Noninterest Income The following table presents the Company’s noninterest income for the years indicated.
When December 31, 2023 is compared with December 31, 2022, nonaccrual loans and other real estate owned (“OREO”) improved, the net charge-off ratio remained the same, and accruing loans past due 90 days or more increased. The Company believes that sufficient resources have been dedicated to resolving problem assets, and exposure to loss is somewhat mitigated by sufficient collateralization.
When December 31, 2024 is compared with December 31, 2023, nonaccrual loans improved. The net charge-off ratio and accruing loans past due 90 days or more increased, though remain at historically low levels. The Company believes that sufficient resources have been dedicated to resolving problem assets, and exposure to loss is somewhat mitigated by sufficient collateralization.
The forecast applied at December 31, 2023 projects that unemployment will rise over the next 12 months, but to a smaller extent than the forecast applied as of December 31, 2022. The lower unemployment forecast reduced the required level of the ACLL when December 31, 2023 is compared with December 31, 2022.
The forecast applied as of December 31, 2024 projects that unemployment will rise over the next 12 months to a higher level than the forecast applied as of December 31, 2023. The higher unemployment forecast increased the required level of the ACLL when December 31, 2024 is compared with December 31, 2023.
All are due in less than one year. Payments Due by Period Total Less Than 1 Year Commitments to extend credit $ 220,656 $ 220,656 Standby letters of credit 20,711 20,711 Mortgage loans with potential recourse 7,325 7,325 Total $ 248,692 $ 248,692 In the normal course of business the Company’s banking affiliate extends lines of credit to its customers.
All are due in less than one year. Payments Due by Period Total Less Than 1 Year Commitments to extend credit $ 248,661 $ 248,661 Standby letters of credit 21,081 21,081 Mortgage loans with potential recourse 10,303 10,303 Total $ 280,045 $ 280,045 In the normal course of business the Company’s banking affiliate extends lines of credit to its customers.
Stockholders’ equity increased from December 31, 2022 to December 31, 2023 due to improvements in accumulated other comprehensive loss related to the market value of securities.
Stockholders’ equity increased from December 31, 2023 to December 31, 2024 due to the acquisition of FCB and improvements in accumulated other comprehensive loss related to the market value of securities and the Company's pension plan.
If conditions occur that differ from our assumptions, depending upon the severity of such differences, the Company’s financial condition or results of operations may be materially impacted. The Company has designated three policies as critical, including those governing the allowance for credit losses, goodwill and the pension plan.
If conditions occur that differ from our assumptions, depending upon the severity of such differences, the Company’s financial condition or results of operations may be materially impacted. The Company designates the following policies as critical: those governing the allowance for credit losses, goodwill, the pension plan, core deposit intangibles and loans acquired in a business combination.
BOLI income increased when 2023 is compared with 2022, due to a gain of $1,044 for settlement of a policy during 2023. During 2023, the Company sold its VISA Class B securities, recognizing a gain of $2,971.
BOLI income decreased when 2024 is compared with 2023, due to a gain of $1,044 recorded in 2023 for settlement of a policy. During 2023, the Company sold its VISA Class B securities, recognizing a gain of $2,971. The gain on sale of mortgage loans increased from 2023 to 2024 as volume improved.
Based on analysis of historical indicators, asset quality and economic factors, management believes the level of ACLL is reasonable for the credit risk in the loan portfolio as of December 31, 2023.
Conclusion The calculation of the appropriate level for the ACLL incorporates analysis of multiple factors and requires management’s prudent and informed judgment. Based on analysis of historical indicators, asset quality and economic factors, management believes the level of ACLL is reasonable for the credit risk in the loan portfolio as of December 31, 2024.
Loan pools are allocated additional loss estimates based upon the Company’s analysis of qualitative factors including economic measures, asset quality indicators, loan characteristics, and changes to internal Company policies and management. 31 Table of Contents Reasonable and Supportable Forecast To estimate cash flows, the Company adjusted its historical loss information with a forecast of the national unemployment rate.
Loan classes are allocated additional loss estimates based upon the Company’s analysis of qualitative factors including economic measures, asset quality indicators, loan characteristics, and changes to internal Company policies and management. Reasonable and Supportable Forecast The Company applies national unemployment forecasts to project cash flows.
Commercial non-real estate loans include agricultural loans, operating capital lines and loans secured by capital assets. Public sector and industrial development authority (“IDA”) loans are extended to municipalities. Consumer non-real estate loans include automobile loans, personal loans, credit cards and consumer overdrafts. 28 Table of Contents A.
Commercial real estate loans are comprised of owner-occupied and leased nonfarm, nonresidential properties, multi-family residence loans and farmland. Commercial non-real estate loans include agricultural loans, operating capital lines and loans secured by capital assets. Public sector and industrial development authority (“IDA”) loans are extended to municipalities. Consumer non-real estate loans include automobile loans, personal loans, credit cards and consumer overdrafts.
Other service charges and fees also include charges for official checks, income from the sale of checks to customers, safe deposit box rent, and income from commissions on the sale of credit life, accident and health insurance.
Other service charges and fees also include charges for official checks, income from the sale of checks to customers, safe deposit box rent, and income from commissions on the sale of credit life, accident and health insurance. Credit and debit card fees, net, decreased when 2024 is compared with 2023 due to higher processing costs.
Summary of Loan Loss Experience The following table provides information about the allowance for credit losses on loans, nonperforming assets and accruing loans past due 90 days or more as of the dates indicated: December 31, 2023 2022 ACLL $ 9,094 $ 8,225 Total loans, net of unearned income and deferred fees 856,646 852,744 ACLL to loans, net of unearned income and deferred fees and costs 1.06 % 0.96 % Nonaccrual loans $ 2,629 $ 2,847 Other real estate owned, net - 662 Total nonperforming assets $ 2,629 $ 3,509 Nonperforming loans to total loans, net of unearned income and deferred fees and costs 0.31 % 0.33 % ACLL to nonperforming loans 345.91 % 288.90 % Nonperforming assets to loans, net of unearned income and deferred fees and costs, plus other real estate owned 0.31 % 0.41 % ACLL to nonperforming assets 345.91 % 234.40 % Accruing loans past due 90 days or more $ 188 $ 8 More information about the level and calculation methodology of the allowance for credit losses on loans is provided in the sections “Allowance for Credit Losses on Loans” as well as Notes 1 and 5 of Notes to Consolidated Financial Statements. 30 Table of Contents D.
Summary of Loan Loss Experience The following table provides information about the allowance for credit losses on loans, nonperforming assets and accruing loans past due 90 days or more as of the dates indicated: December 31, 2024 2023 ACLL $ 10,262 $ 9,094 Total loans, net of deferred fees 987,950 856,646 ACLL to loans, net of deferred fees and costs 1.04 % 1.06 % Nonaccrual loans $ 2,222 $ 2,629 Nonperforming loans to total loans, net of deferred fees and costs 0.22 % 0.31 % ACLL to nonperforming loans 461.84 % 345.91 % Accruing loans past due 90 days or more $ 548 $ 188 More information about the level and calculation methodology of the allowance for credit losses on loans is provided in the sections “Allowance for Credit Losses on Loans” as well as Notes 1 and 5 of Notes to Consolidated Financial Statements.
Year Ended December 31, Net Interest Income, FTE 2023 2022 Interest income (GAAP) $ 58,833 $ 50,109 Add: FTE adjustment 890 919 Interest income, FTE (non-GAAP) 59,723 51,028 Interest expense (GAAP) 21,550 3,083 Net interest income, FTE (non-GAAP) $ 38,173 $ 47,945 Average balance of interest-earning assets $ 1,606,667 $ 1,667,191 Net interest margin 2.38 % 2.88 % Efficiency Ratio The efficiency ratio is computed by dividing noninterest expense by the sum of FTE net interest income and noninterest income, excluding certain items the Company’s management deems unusual or non-recurring.
Year Ended December 31, Net Interest Margin, FTE 2024 2023 Interest income (GAAP) $ 70,122 $ 58,833 Add: FTE adjustment 968 890 Interest income, FTE (non-GAAP) 71,090 59,723 Interest expense (GAAP) 33,725 21,550 Net interest income, FTE (non-GAAP) $ 37,365 $ 38,173 Average balance of interest-earning assets $ 1,706,479 $ 1,606,667 Net interest margin (non-GAAP) 2.19 % 2.38 % 22 Table of Contents Efficiency Ratio The efficiency ratio (non-GAAP) is computed by dividing noninterest expense by the sum of FTE net interest income and noninterest income, excluding certain items the Company’s management deems unusual or non-recurring.
Decreased transaction volume lowered credit and debit card fees when the year ended December 31, 2023 is compared with the year ended December 31, 2022. Credit and debit card fees are presented net of certain processing expenses and are dependent on the volume of transactions.
Credit and debit card fees are presented net of certain processing expenses and are dependent on the volume of transactions. 28 Table of Contents Trust income increased when the year ended December 31, 2024 is compared with the year ended December 31, 2023 due to higher volume.
December 31, 2023 3 Months or Less Over 3 Months Through 6 Months Over 6 Months Through 12 Months Over 12 Months Total Total time deposits exceeding $250 $ 37,206 $ 12,306 $ 8,464 $ 3,551 $ 61,527 Derivatives and Market Risk Exposures The Company engages in derivative financial instruments associated with its secondary market operation, recorded within other assets and other liabilities.
December 31, 2024 3 Months or Less Over 3 Months Through 6 Months Over 6 Months Through 12 Months Over 12 Months Total Total time deposits exceeding $250 $ 45,414 $ 22,295 $ 11,316 $ 5,614 $ 84,639 Derivatives and Market Risk Exposures The Company engages in derivative financial instruments associated with its secondary market operation, recorded within other assets and other liabilities.
Summary Asset Quality Key indicators of the Company’s asset quality are presented in the following table as of the dates indicated: December 31, 2023 2022 Nonaccrual loans $ 2,629 $ 2,847 Loans past due 90 days or more and accruing 188 8 Other real estate owned - 662 ACLL as a percentage of loans, net of unearned income and deferred fees and costs 1.06 % 0.96 % Net charge-off ratio, net of unearned income and deferred fees and costs 0.02 % 0.02 % 23 Table of Contents The Company monitors asset quality indicators in managing credit risk and in determining the ACLL and provision for credit losses.
Summary Asset Quality Key indicators of the Company’s asset quality are presented in the following table as of the dates indicated: December 31, 2024 2023 Nonaccrual loans $ 2,222 $ 2,629 Loans past due 90 days or more, and still accruing 548 188 ACLL to loans net of deferred fees and costs 1.04 % 1.06 % Net charge-off ratio 0.03 % 0.02 % Ratio of nonperforming assets to loans, net of deferred fees and costs 0.22 % 0.31 % Ratio of ACLL to nonperforming loans 461.84 % 345.91 % The Company monitors asset quality indicators in managing credit risk and in determining the ACLL and provision for credit losses.
The Company qualifies as a small bank holding company under the Federal Reserve’s Small Bank Holding Company Policy Statement, which exempts bank holding companies with less than $3 billion in assets from reporting consolidated regulatory capital ratios and from minimum regulatory capital requirements.
While earnings were lower in 2024 when compared to 2023, the Company maintained its regular semiannual dividend. 37 Table of Contents The Company qualifies as a small bank holding company under the Federal Reserve’s Small Bank Holding Company Policy Statement, which exempts bank holding companies with less than $3 billion in assets from reporting consolidated regulatory capital ratios and from minimum regulatory capital requirements.
In making investment decisions, management follows internal policy guidelines that help to limit risk by specifying parameters for both security quality and industry and geographic concentrations. Management regularly monitors the quality of the investment portfolio as part of its risk management function. An allowance for credit risk will be recorded if analysis indicates the presence of credit risk.
As of December 31, 2024, there are no credit risk concerns with any of the Company’s securities. In making investment decisions, management follows internal policy guidelines that help to limit risk by specifying parameters for both security quality and industry and geographic concentrations. Management regularly monitors the quality of the investment portfolio as part of its risk management function.
The Company is positioned to continue to make every loan that meets its underwriting standards. Securities available for sale are reported at fair value, which moves inversely to interest rate changes.
The higher interest rate environment continues to restrain loan demand. The Company is positioned to continue to make every loan that meets its underwriting standards. Securities available for sale are presented at fair value as of each reporting date. The fair value of bonds moves inversely to interest rate changes and expectations of interest rate changes.
We caution readers not to place undue reliance on those statements, which speak only as of the date of this report. This discussion and analysis should be read in conjunction with the description of our “Risk Factors” in Item 1A. of this Form 10-K. Critical Accounting Policies The Company’s consolidated financial statements are prepared in accordance with GAAP.
This discussion and analysis should be read in conjunction with the description of our “Risk Factors” in Item 1A. of this Form 10-K. 21 Table of Contents Critical Accounting Policies The Company’s consolidated financial statements are prepared in accordance with GAAP.
The following table presents information on the ACLL as of the dates indicated: December 31, 2023 December 31, 2022 Allowance Amount Percent of Loans to Total Loans Percent of Allowance to Loans Allowance Amount Percent of Loans to Total Loans Percent of Allowance to Loans Real estate construction $ 408 6.45 % 0.74 % $ 450 6.40 % 0.82 % Consumer real estate 3,162 28.20 % 1.31 % 2,199 25.93 % 0.99 % Commercial real estate 3,576 48.92 % 0.85 % 3,642 51.33 % 0.83 % Commercial non-real estate 682 4.85 % 1.64 % 930 6.76 % 1.61 % Public sector and IDA 333 7.07 % 0.55 % 319 5.64 % 0.66 % Consumer non-real estate 583 4.51 % 1.51 % 506 3.94 % 1.50 % Unallocated 350 - - 179 - - $ 9,094 100.00 % 1.06 % $ 8,225 100.00 % 0.96 % Securities The Company’s securities are designated as available for sale and as such, are reported at fair value.
The following table presents information on the ACLL as of the dates indicated: December 31, 2024 December 31, 2023 Allowance Amount Percent of Loans to Total Gross Loans Percent of Allowance to Gross Loans Allowance Amount Percent of Loans to Total Gross Loans Percent of Allowance to Gross Loans Real estate construction $ 348 5.14 % 0.69 % $ 408 6.45 % 0.74 % Consumer real estate 3,926 31.14 % 1.28 % 3,162 28.20 % 1.31 % Commercial real estate 4,299 48.36 % 0.90 % 3,576 48.92 % 0.85 % Commercial non-real estate 655 5.24 % 1.26 % 682 4.85 % 1.64 % Public sector and IDA 336 5.78 % 0.59 % 333 7.07 % 0.55 % Consumer non-real estate 648 4.34 % 1.51 % 583 4.51 % 1.51 % Unallocated 50 - - 350 - - $ 10,262 100.00 % 1.04 % $ 9,094 100.00 % 1.06 % 34 Table of Contents Securities The Company’s securities are designated as available for sale and as such, are reported at fair value.
Also in 2023, the Company sold its VISA Class B shares and recognized a pre-tax gain of $2,971, and strategically sold securities, recording a pre-tax loss of $3,332.
Related to the 2022 gain on the sale of a private equity investment, the Company recorded in 2023 pre-tax income of $232 upon receipt of a contract contingency payment. Also in 2023, the Company sold its VISA Class B shares and recognized a pre-tax gain of $2,971, and strategically sold securities, recording a pre-tax loss of $3,332.
This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency.
This is a non-GAAP financial measure that the Company believes provides investors with important information regarding operational efficiency. The components of the efficiency ratio calculation for the periods indicated are summarized in the following table.
December 31, 2023 Net Charge-Offs (Recoveries) Average Loans Percentage of Net Charge-Offs (Recoveries) to Average Loans Real estate construction $ - $ 58,214 - Consumer real estate (86 ) 226,555 (0.04 )% Commercial real estate (45 ) 428,757 (0.01 )% Commercial non-real estate 208 50,529 0.41 % Public Sector and IDA - 51,278 - Consumer non-real estate 118 35,754 0.33 % Total $ 195 $ 851,087 0.02 % December 31, 2022 Net Charge-Offs (Recoveries) Average Loans Percentage of Net Charge-Offs (Recoveries) to Average Loans Real estate construction $ - $ 62,197 - Consumer real estate (16 ) 213,578 (0.01 )% Commercial real estate (49 ) 422,259 (0.01 )% Commercial non-real estate (9 ) 53,742 (0.02 )% Public Sector and IDA - 48,112 - Consumer non-real estate 229 33,183 0.69 % Total $ 155 $ 833,071 0.02 % The Company charges off commercial real estate loans at the time that a loss is confirmed.
December 31, 2024 Net Charge-Offs (Recoveries) Average Loans, net of deferred fees and costs Percentage of Net Charge-Offs (Recoveries) to Average Loans Real estate construction $ - $ 66,654 0.00 % Consumer real estate - 278,351 0.00 % Commercial real estate (53 ) 445,212 (0.01 )% Commercial non-real estate 87 48,175 0.18 % Public Sector and IDA - 58,953 0.00 % Consumer non-real estate 215 41,003 0.52 % Total $ 249 $ 938,348 0.03 % December 31, 2023 Net Charge-Offs (Recoveries) Average Loans, net of deferred fees and costs Percentage of Net Charge-Offs (Recoveries) to Average Loans Real estate construction $ - $ 58,214 0.00 % Consumer real estate (86 ) 226,555 (0.04 )% Commercial real estate (45 ) 428,757 (0.01 )% Commercial non-real estate 208 50,529 0.41 % Public Sector and IDA - 51,278 0.00 % Consumer non-real estate 118 35,754 0.33 % Total $ 195 $ 851,087 0.02 % The Company charges off commercial real estate loans at the time that a loss is confirmed.
Levels of high risk loans are considered in the determination of the level of the ACLL. A decrease in the level of high risk loans within a class decreases the required allocation for the loan class, and an increase in the level of high risk loans within a class increases the required allocation for the loan class.
A decrease in the level of high risk loans within a class decreases the required allocation for the loan class, and an increase in the level of high risk loans within a class increases the required allocation for the loan class. Total high risk loans increased from the level at December 31, 2023, resulting in an increased allocation.
When interest-earning assets and interest-bearing liabilities reprice at different times or in different degrees or when call options are exercised, in response to change in market interest rates, future net interest income is impacted. When interest-earning assets mature or re-price more quickly than interest-bearing liabilities, the balance sheet is considered “asset sensitive”.
Interest Rate Sensitivity Interest rate risk is the risk to earnings or capital arising from movements in market interest rates. When interest-earning assets and interest-bearing liabilities reprice at different times or in different degrees or when call options are exercised, in response to change in market interest rates, future net interest income is impacted.
Average Amounts of Deposits and Average Rates Paid Average amounts and average rates paid on deposit categories during the periods indicated are presented below: Year Ended December 31, 2023 2022 Average Amounts Average Rates Paid Average Amounts Average Rates Paid Noninterest-bearing demand deposits $ 299,748 - $ 338,269 - Interest-bearing demand deposits 826,112 1.88 % 910,989 0.31 % Savings deposits 195,592 0.38 % 216,414 0.07 % Time deposits 150,395 3.32 % 77,686 0.18 % Average total deposits $ 1,471,847 1.44 % $ 1,543,358 0.20 % B.
Average Amounts of Deposits and Average Rates Paid Average amounts and average rates paid on deposit categories during the periods indicated are presented below: Years Ended December 31, 2024 2023 Average Amounts Average Rates Paid Average Amounts Average Rates Paid Noninterest-bearing demand deposits $ 290,038 - $ 299,748 - Interest-bearing demand deposits 838,526 2.44 % 826,112 1.88 % Savings deposits 176,014 0.51 % 195,592 0.38 % Time deposits 278,535 4.45 % 150,395 3.32 % Average total deposits $ 1,583,113 2.13 % $ 1,471,847 1.44 % B.
As part of its interest rate risk management, the Company periodically evaluates its position in financial assets. During the first half of 2023, the Company strategically selected and sold securities with an amortized cost of $46,850, realizing a loss of $3,332. The strategy for the sales prioritized enhancement of long-term earnings.
During the first half of 2023, the Company strategically selected and sold securities with an amortized cost of $46,850, realizing a loss of $3,332. The strategy for the sales prioritized enhancement of long-term earnings. Credit risk in the Company’s investment portfolio is evaluated on an individual security basis. The Company’s investment portfolio includes corporate bonds.
Rate Shift (basis points) Change in Projected Net Interest Income as of December 31, 2023 2022 300 -10.6 % -10.7 % 200 -6.8 % -7.0 % 100 -3.2 % -3.4 % (-)100 8.4 % 1.3 % (-)200 15.7 % 0.6 % (-)300 22.1 % -1.78 % Results of the net interest income simulation indicate that the Company is liability sensitive as of December 31, 2023 and December 31, 2022.
The following table shows the results of rate shocks on net interest income projected for one year from the reporting date. 27 Table of Contents Rate Shift (basis points) Change in Projected Net Interest Income as of December 31, 2024 2023 300 -8.60 % -10.60 % 200 -4.70 % -6.80 % 100 -1.90 % -3.20 % (-)100 7.00 % 8.40 % (-)200 12.80 % 15.70 % (-)300 18.00 % 22.10 % Results of the net interest income simulation indicate that the Company is liability sensitive as of December 31, 2024 and December 31, 2023.
Trust income increased when the year ended December 31, 2023 is compared with the year ended December 31, 2022. Trust fees are generated from a number of different types of accounts, including estates, personal trusts, employee benefit trusts, investment management accounts, attorney-in-fact accounts and guardianships.
Trust fees are generated from a number of different types of accounts, including estates, personal trusts, employee benefit trusts, investment management accounts, attorney-in-fact accounts and guardianships. Trust income varies depending on the number and type of accounts under management and financial market conditions.
(2) Variances caused by the change in rate multiplied by the change in volume have been allocated to rate and volume changes proportional to the relationship of the absolute dollar amounts of the change in each. 2023 over 2022 The rising rate environment increased total interest income and, to a greater extent, total interest expense when 2023 is compared with 2022.
(2) Variances caused by the change in rate multiplied by the change in volume have been allocated to rate and volume changes proportional to the relationship of the absolute dollar amounts of the change in each. The acquisition of FCB increased the volume of both loans and deposits, contributing to higher interest income and interest expense.
See Interest Rate Sensitivity for further details on asset liability management and Note 15 of Notes to Consolidated Financial Statements for information relating to fair value of financial instruments. Liquidity Liquidity measures the Company’s ability to meet its financial commitments at a reasonable cost. Demands on the Company’s liquidity include funding additional loan demand and accepting withdrawals of existing deposits.
Liquidity Liquidity measures the Company’s ability to meet its financial commitments at a reasonable cost. Demands on the Company’s liquidity include funding additional loan demand and accepting withdrawals of existing deposits.
A liability sensitive position will produce relatively more net interest income when interest rates fall and less net interest income when rates increase. The Company considers interest rate risk to be a significant risk and manages its exposure through policies approved by its Asset Liability Committee ("ALCO") and Board of Directors.
The Company considers interest rate risk to be a significant risk and manages its exposure through policies approved by its Asset Liability Committee ("ALCO") and Board of Directors. ALCO reviews periodic reports of the Company's interest rate risk position, including results of simulation analysis.
Modifications for Borrowers Who Were Not Experiencing Financial Difficulty During the years ended December 31, 2023 and 2022, the Company modified loans in the normal course of business for borrowers who were not experiencing financial difficulty. During the 2023, the Company modified 757 loans totaling $89,006. During 2022, the Company provided modifications for competitive purposes to 840 loans totaling $120,241.
Please refer to Note 5 of Notes to Financial Statements for information on modifications to loans for borrowers experience financial difficulty during the years ended December 31, 2024 and December 31, 2023. During the years ended December 31, 2024 and 2023, the Company modified loans in the normal course of business for borrowers who were not experiencing financial difficulty.
Adjustments for asset and liability management are made when securities are called or mature and funds are subsequently reinvested. Securities may be sold for reasons related to credit quality, to maintain compliance with regulatory limitations or for interest rate risk management. No trading activity is planned in the foreseeable future.
Securities may be sold for reasons related to credit quality, to maintain compliance with regulatory limitations or for interest rate risk management. No trading activity is planned in the foreseeable future. See Interest Rate Sensitivity for further details on asset liability management and Note 15 of Notes to Consolidated Financial Statements for information relating to fair value of financial instruments.
A portion of the Company’s taxable securities portfolio is subject to monthly repricing, while many of the Company’s loans are adjustable with repricing dates in the future. Increases to interest income from rates were partially offset by lower volume of securities from sales and maturities, and lower volume of interest-bearing deposits due to lower customer deposits.
The elevated rate environment increased interest income and while interest expense continued to rise, the increase moderated when compared with 2023. A portion of the Company’s taxable securities portfolio is subject to monthly repricing, while many of the Company’s loans are adjustable with repricing dates in the future. The volume of interest-bearing deposit assets increased due to higher customer deposits.
Please refer to Note 1 of Notes to Consolidated Financial Statements for information on the Company’s identification of individually evaluated loans. As of December 31, 2023, three individually evaluated loans were collateral dependent but were adequately collateralized and did not result in an individual allocation.
Individually Evaluated Loans Individually evaluated loans were $10,521 as of December 31, 2024, a decrease from $10,544 as of December 31, 2023. Please refer to Note 1 of Notes to Consolidated Financial Statements for information on the Company’s identification of individually evaluated loans.
The competitive, legal and regulatory environments were evaluated for changes that would affect credit risk. Higher competition for loans increases credit risk, while lower competition decreases credit risk. Competition remained at similar levels to those at December 31, 2022. The legal and regulatory environments also remain in a similar posture to December 31, 2022.
As of December 31, 2024, the Company reduced its allocation from December 31, 2023. The competitive, legal and regulatory environments were evaluated for changes that would affect credit risk. Higher competition for loans increases credit risk, while lower competition decreases credit risk.
See Note 9 of Notes to Consolidated Financial Statements for information relating to income taxes. Balance Sheet The following provides information on the Company’s financial position as of December 31, 2023 and December 31, 2022. Loans The Company’s loan categorization reflects its approach to loan portfolio management and includes six groups.
During 2023, the Company recognized a gain on the settlement of a BOLI policy that was not taxable. See Note 9 of Notes to Consolidated Financial Statements for information relating to income taxes. Balance Sheet The following provides information on the Company’s financial position as of December 31, 2024 and December 31, 2023.
Year Ended December 31, Summary Income and Expenses 2023 2022 Interest income $ 58,833 $ 50,109 Interest expense 21,550 3,083 Net interest income 37,283 47,026 (Recovery of) provision for credit losses (1,261 ) 706 Net interest income after (recovery of) provision for credit losses 38,544 46,320 Noninterest income 9,359 12,401 Noninterest expense 29,228 26,958 Income before income taxes 18,675 31,763 Income tax expense 2,984 5,831 Net income $ 15,691 $ 25,932 22 Table of Contents Year Ended December 31, Key Performance Indicators 2023 2022 Return on average assets 0.97 % 1.52 % Return on average equity (1)(2) 12.59 % 17.81 % Basic and fully diluted net earnings per common share $ 2.66 $ 4.33 Net interest margin (3) 2.38 % 2.88 % Efficiency ratio (4) 61.01 % 47.69 % (1) During the year ended December 31, 2022, the Company repurchased 174,250 shares under its publicly announced stock repurchase plan.
Year Ended December 31, Summary Income and Expenses 2024 2023 Interest income $ 70,122 $ 58,833 Interest expense 33,725 21,550 Net interest income 36,397 37,283 Provision for (recovery of) credit losses 1,227 (1,261 ) Net interest income after provision for (recovery of) credit losses 35,170 38,544 Noninterest income 8,960 9,359 Noninterest expense 35,008 29,228 Income before income taxes 9,122 18,675 Income tax expense 1,499 2,984 Net income $ 7,623 $ 15,691 Year Ended December 31, Summary Key Performance Indicators 2024 2023 Return on average assets 0.44 % 0.97 % Return on average equity 5.17 % 12.59 % Basic net income per common share $ 1.24 $ 2.66 Fully diluted net income per common share $ 1.24 $ 2.66 Net interest margin (1) 2.19 % 2.38 % Efficiency ratio (1) 68.90 % 61.01 % (1) See "Non-GAAP Financial Measures" above.
(4) Nonaccrual loans are included in average balances for yield computations. (5) Includes restricted stock. 24 Table of Contents The following table reconciles net interest income on an FTE basis to net interest income on a GAAP basis for the years indicated.
(5) Interest on nontaxable loans and securities is computed on an FTE basis using a Federal income tax rate of 21%. (6) Includes restricted stock. 26 Table of Contents The following table reconciles net interest income on an FTE basis (non-GAAP) to net interest income on a GAAP basis for the years indicated.
The unrealized loss in the Company’s investment portfolio is due to interest rate risk, the result of increases in the Federal Reserve’s target interest rate during 2022 and 2023. The Company’s Asset Liability Management Committee is closely monitoring all of the Company’s financial assets and liabilities in order to manage interest rate risk.
The majority of the securities portfolio was purchased prior to the Federal Reserve’s rate increases during 2022 and 2023. The Company’s Asset Liability Management Committee closely monitors all of the Company’s financial assets and liabilities in managing interest rate risk. During 2024, the Company did not purchase securities to replace matured securities.
The Company increased its base compensation during 2022 in order to attract and retain talent, which is reflected in 2023 results. When the year ended December 31, 2023 is compared with the year ended December 31, 2022, occupancy, furniture and fixtures expense and data processing and ATM expense increased due to ATM upgrades and higher maintenance costs.
When the year ended December 31, 2024 is compared with the year ended December 31, 2023, occupancy, furniture and fixtures expense and data processing and ATM expense increased due to ATM upgrades, higher maintenance costs, and additional assets acquired from FCB. FDIC assessment expense increased from 2023 to 2024, due to an expanded assessment base after the FCB acquisition.
December 31, 2023 December 31, 2022 Average Balance Interest Average Yield/ Rate Average Balance Interest Average Yield/ Rate Interest-earning assets: Loans (1)(2)(3)(4) $ 851,221 $ 39,320 4.62 % $ 833,226 $ 34,579 4.15 % Taxable securities, at amortized cost (5) 652,477 16,536 2.53 % 669,515 12,788 1.91 % Nontaxable securities, at amortized cost (2) 65,309 1,885 2.89 % 75,487 2,308 3.06 % Interest-bearing deposits 37,660 1,982 5.26 % 88,963 1,353 1.52 % Total interest-earning assets $ 1,606,667 $ 59,723 3.72 % $ 1,667,191 $ 51,028 3.06 % Interest-bearing liabilities: Interest-bearing demand deposits $ 826,112 $ 15,515 1.88 % $ 910,989 $ 2,794 0.31 % Savings deposits 195,592 746 0.38 % 216,414 148 0.07 % Time deposits 150,395 4,989 3.32 % 77,686 141 0.18 % Borrowings 6,198 300 4.84 % - - - Total interest-bearing liabilities $ 1,178,297 $ 21,550 1.83 % $ 1,205,089 $ 3,083 0.26 % Net interest income (2) and interest rate spread $ 38,173 1.89 % $ 47,945 2.80 % Net yield on average interest‑earning assets 2.38 % 2.88 % (1) Loans are net of unearned income and deferred fees and costs.
Year Ended December 31, 2024 2023 Average Balance Interest Average Yield/Rate Average Balance Interest Average Yield/Rate Interest-earning assets: Loans (1)(2)(3)(4)(5) $ 938,446 $ 48,369 5.15 % $ 851,221 $ 39,320 4.62 % Taxable securities (4)(6) 627,656 16,797 2.68 % 652,477 16,536 2.53 % Nontaxable securities (4)(5) 63,566 1,828 2.88 % 65,309 1,885 2.89 % Federal funds sold 600 26 4.33 % - - - Interest-bearing deposits 76,211 4,070 5.34 % 37,660 1,982 5.26 % Total interest-earning assets $ 1,706,479 $ 71,090 4.17 % $ 1,606,667 $ 59,723 3.72 % Interest-bearing liabilities: Interest-bearing demand deposits $ 838,526 $ 20,445 2.44 % $ 826,112 $ 15,515 1.88 % Savings deposits 176,014 897 0.51 % 195,592 746 0.38 % Time deposits 278,535 12,381 4.45 % 150,395 4,989 3.32 % Borrowings 57 2 3.51 % 6,198 300 4.84 % Total interest-bearing liabilities $ 1,293,132 $ 33,725 2.61 % $ 1,178,297 $ 21,550 1.83 % Net interest income and interest rate spread $ 37,365 1.56 % $ 38,173 1.89 % Net interest margin 2.19 % 2.38 % (1) Loans are net of deferred fees and costs.
The Federal Reserve’s interest rate increases during 2022 and 2023 reduced the fair value of the Company’s securities portfolio, though the percentage of unrealized loss improved when December 31, 2023 is compared with December 31, 2022. The portfolio decreased during 2023 due to sales and maturities. Further detail is provided in the “Balance Sheet” section below.
Most of the Company’s securities were purchased during periods prior to the Federal Reserve’s interest rate increases that began in March of 2022. The portfolio decreased during 2024 due to maturities and pay downs. Further detail is provided in the “Balance Sheet” section below.
After the rate increase has been in effect for one year, the allocation may be removed under the assumption that the impact of the change has become integrated to the portfolio. For the calculation as of December 31, 2023, the Company removed allocations for interest rate increases that occurred between March and December 2022.
The Company allocates additional reserve each time the Federal Reserve increases rates, under the expectation that higher payments may increase credit risk. After the rate increase has been in effect for one year, the allocation may be removed if management deems that the impact of the change has become integrated to the portfolio.
Franchise taxes are levied by the states in which NBB operates and are based upon NBB’s total equity at the prior year-end, adjusted for real estate taxes and certain other items. Professional services include legal and other expenses for the Company’s response to a threatened proxy contest from an activist shareholder during 2023, which totaled $786.
Upon acquisition of FCB in 2024, the Company recognized a core deposit intangible asset that is amortized over 10 years. Franchise tax expense increased from 2023 to 2024. Franchise taxes are levied by the states in which NBB operates and are based upon NBB’s total equity at the prior year-end, adjusted for real estate taxes and certain other items.