Biggest changeTreasury Constant Maturity Rates and have provisions to reset five years after their origination dates. 46 Table of Contents The following table summarizes our commercial real estate loan portfolio by the geographic location in which the property is located as of December 31, 2023 and 2022: (Dollars in Thousands) December 31, 2023 December 31, 2022 Commercial real estate loans by geographic location (County) Amount % of Commercial Real Estate Loans Amount % of Commercial Real Estate Loans Stanislaus $ 209,505 23.4 % $ 202,239 25.5 % San Joaquin 180,408 20.2 % 177,455 22.4 % Sacramento 107,270 12.0 % 83,116 10.5 % Fresno 64,578 7.2 % 54,747 6.9 % Tuolumne 32,950 3.7 % 33,563 4.2 % Shasta 27,979 3.1 % 19,547 2.5 % Merced 26,620 3.0 % 29,211 3.7 % Marin 20,703 2.3 % 11,175 1.4 % Yolo 19,091 2.1 % 11,911 1.5 % Solano 17,942 2.0 % 12,217 1.5 % Sonoma 14,102 1.6 % 12,792 1.6 % Contra Costa 13,941 1.6 % 12,044 1.5 % Alameda 13,675 1.5 % 13,307 1.7 % Sutter 12,758 1.4 % 8,537 1.1 % Placer 11,804 1.3 % 9,979 1.3 % Tulare 10,037 1.1 % 3,394 0.4 % San Diego 9,180 1.0 % 9,905 1.3 % Santa Clara 8,833 1.0 % 5,642 0.7 % Other 92,376 10.5 % 81,845 10.3 % Total $ 893,752 100.0 % $ 792,626 100.0 % 47 Table of Contents Construction and land loans are classified as commercial real estate loans and increased $18.6 million in 2023 as compared to 2022.
Biggest changeThe following table summarizes our commercial real estate loan portfolio by the geographic location in which the property is located as of December 31, 2024 and 2023: (Dollars in Thousands) December 31, 2024 December 31, 2023 Commercial real estate loans by geographic location (County) Amount % of Commercial Real Estate Loans Amount % of Commercial Real Estate Loans Stanislaus $ 209,459 21.8 % $ 209,505 23.4 % San Joaquin 174,615 18.2 % 180,408 20.2 % Sacramento 130,976 13.6 % 107,270 12.0 % Fresno 73,123 7.6 % 64,578 7.2 % Tuolumne 34,852 3.6 % 32,950 3.7 % Merced 28,349 3.0 % 26,620 3.0 % Shasta 28,066 2.9 % 27,979 3.1 % Contra Costa 23,019 2.4 % 13,941 1.6 % Yolo 21,752 2.3 % 19,091 2.1 % Marin 20,454 2.1 % 20,703 2.3 % Solano 18,515 1.9 % 17,942 2.0 % Placer 17,066 1.8 % 11,804 1.3 % Alameda 15,130 1.6 % 13,675 1.5 % Sutter 15,109 1.6 % 12,758 1.4 % Santa Clara 13,961 1.5 % 8,833 1.0 % Sonoma 13,506 1.4 % 14,102 1.6 % Tulare 12,732 1.3 % 10,037 1.1 % Inyo 8,443 0.9 % 5,218 0.6 % San Diego 8,427 0.9 % 9,180 1.0 % Other 92,104 9.6 % 87,158 9.8 % Total $ 959,658 100.0 % $ 893,752 100.0 % 49 Table of Contents Construction and land loans are classified as commercial real estate loans and decreased $45.2 million in 2024 as compared to 2023, mainly due to the completion of construction on existing projects that converted to permanent financing during 2024.
Those factors are, in turn, affected by general economic conditions and other factors beyond our control, such as federal economic policies, the general supply of money in the economy, legislative tax policies, governmental budgetary matters, and the actions of the Federal Reserve Board. 39 Table of Contents For a detailed analysis of interest income and interest expense, see the “Average Balance Sheets” and the “Rate/Volume Analysis” below.
Those factors are, in turn, affected by general economic conditions and other factors beyond our control, such as federal economic policies, the general supply of money in the economy, legislative tax policies, governmental budgetary matters, and the actions of the Federal Reserve Board. 41 Table of Contents For a detailed analysis of interest income and interest expense, see the “Average Balance Sheets” and the “Rate/Volume Analysis” below.
We currently maintain eighteen full-service offices. We intend to continue our growth strategy in future years through the opening of additional branches and loan production offices as our needs and resources permit. 2024 Outlook As we begin our strategic business plan for 2024, we remained focused on relationship-based expansion throughout our market area.
We currently maintain eighteen full-service offices. We intend to continue our growth strategy in future years through the opening of additional branches and loan production offices as our needs and resources permit. 2025 Outlook As we begin our strategic business plan for 2025, we remained focused on relationship-based expansion throughout our market area.
Additional sources of liquidity may include institutional deposits, advances from the FHLB and other short-term borrowings, such as federal funds purchased. Since our deposit growth strategy emphasizes core deposit growth, we have avoided relying on brokered deposits as a consistent source of funds. The Company had no brokered deposits as of December 31, 2023 and 2022.
Additional sources of liquidity may include institutional deposits, advances from the FHLB and other short-term borrowings, such as federal funds purchased. Since our deposit growth strategy emphasizes core deposit growth, we have avoided relying on brokered deposits as a consistent source of funds. The Company had no brokered deposits as of December 31, 2024 and 2023.
FHLB Borrowings Although deposits are the primary source of funds for our lending and investment activities and for general business purposes, we may obtain advances from the FHLB as an alternative to retail deposit funds. We had no outstanding balances as of December 31, 2023 and 2022. The average balance of FHLB advances outstanding in 2023 and 2022 was $0.
FHLB Borrowings Although deposits are the primary source of funds for our lending and investment activities and for general business purposes, we may obtain advances from the FHLB as an alternative to retail deposit funds. We had no outstanding balances as of December 31, 2024 and 2023. The average balance of FHLB advances outstanding in 2024 and 2023 was $0.
In addition, the Company had lines of credit with its correspondent banks to purchase overnight federal funds totaling $70 million at December 31, 2023 and 2022. No advances were made on these lines of credit as of December 31, 2023 and 2022. The Company’s liquidity depends primarily on dividends paid to it as the sole shareholder of the Bank.
In addition, the Company had lines of credit with its correspondent banks to purchase overnight federal funds totaling $70 million at December 31, 2024 and 2023. No advances were made on these lines of credit as of December 31, 2024 and 2023. The Company’s liquidity depends primarily on dividends paid to it as the sole shareholder of the Bank.
LGD utilized in the DCF is derived from the application of models that correlate LGD and PD based on historical peer data. 50 Table of Contents Management recognizes that there are additional factors impacting risk of loss in the loan portfolio beyond what is captured in the quantitative portion of collectively evaluated reserves.
LGD utilized in the DCF is derived from the application of models that correlate LGD and PD based on historical peer data. 52 Table of Contents Management recognizes that there are additional factors impacting risk of loss in the loan portfolio beyond what is captured in the quantitative portion of collectively evaluated reserves.
MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion of financial condition as of December 31, 2023 and 2022 and results of operations for each of the years in the two-year period ended December 31, 2022 should be read in conjunction with our consolidated financial statements and related notes thereto, included in this report.
MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion of financial condition as of December 31, 2024 and 2023 and results of operations for each of the years in the two-year period ended December 31, 2024 should be read in conjunction with our consolidated financial statements and related notes thereto, included in this report.
Management recognizes that assessments could increase further depending on deposit growth throughout the remainder of 2024, as the FDIC assessment rates are applied to average quarterly total liabilities as the primary basis, and based on FDIC’s discretion to increase the base assessment rate as needed to replenish the Deposit Insurance Fund.
Management recognizes that assessments could increase further depending on deposit growth throughout the remainder of 2025, as the FDIC assessment rates are applied to average quarterly total liabilities as the primary basis, and based on FDIC’s discretion to increase the base assessment rate as needed to replenish the Deposit Insurance Fund.
For LIHTC investments, we receive the return in the form of tax credits and tax deductions over a period of approximately 15 years. In 2017, we made a $1 million commitment as a limited partner, to a small business private equity partnership to promote our participation in CRA activities.
For LIHTC investments, we receive the return in the form of tax credits and tax deductions over a period of approximately 15 years. In 2017, we made a $1,000,000 commitment as a limited partner, to a small business private equity partnership to promote our participation in CRA activities.
The disparity between the effective tax rates for 2023 as compared to 2022 is primarily due to tax credits from low-income housing projects as well as tax-free income on municipal securities and loans that comprised a larger proportion of pre-tax income in 2022 as compared to 2023.
The disparity between the effective tax rates for 2024 as compared to 2023 is primarily due to tax credits from low-income housing projects as well as tax-free income on municipal securities and loans that comprised a larger proportion of pre-tax income in 2024 as compared to 2023.
(See “Description of Business-Regulation and Supervision-Capital Adequacy Requirements” in this report for exact definitions and regulatory capital requirements.) As of December 31, 2023, we were qualified as a “well capitalized institution” under the regulatory framework for prompt corrective action.
(See “Description of Business-Regulation and Supervision-Capital Adequacy Requirements” in this report for exact definitions and regulatory capital requirements.) As of December 31, 2024, we were qualified as a “well capitalized institution” under the regulatory framework for prompt corrective action.
If FOMC were to cut rates in 2024 or thereafter, we expect this would have a negative impact on our net interest income, due to repricing of interest-bearing cash balances, existing loans and investment securities. 41 Table of Contents Rate/Volume Analysis The following table below sets forth certain information regarding changes in interest income and interest expense of the Company for the periods indicated.
If FOMC were to cut rates in 2025 or thereafter, we expect this would have a negative impact on our net interest income, due to repricing of interest-bearing cash balances, existing loans and investment securities. 43 Table of Contents Rate/Volume Analysis The following table below sets forth certain information regarding changes in interest income and interest expense of the Company for the periods indicated.
For more information on our capital resources and capital adequacy requirements, see Note 19 to the Consolidated Financial Statements in Item 8 of this report. 56 Table of Contents
For more information on our capital resources and capital adequacy requirements, see Note 19 to the Consolidated Financial Statements in Item 8 of this report. 58 Table of Contents
For 2024, management remains focused on the above challenges and opportunities and other factors affecting the business similar to the factors driving the 2023 results as discussed in this section.
For 2025, management remains focused on the above challenges and opportunities and other factors affecting the business similar to the factors driving the 2024 results as discussed in this section.
The carrying values of available-for-sale investment securities are adjusted for unrealized gains or losses as a valuation allowance and any gain or loss is reported on an after-tax basis as a component of other comprehensive income. Total investment securities as a percentage of total assets increased to 28.3% as of December 31, 2023 compared to 26.9% at December 31, 2022.
The carrying values of available-for-sale investment securities are adjusted for unrealized gains or losses as a valuation allowance and any gain or loss is reported on an after-tax basis as a component of other comprehensive income. Total investment securities as a percentage of total assets increased to 27.9% as of December 31, 2024 compared to 28.3% at December 31, 2023.
The FHLB determines limitations on the amounts of advances by assigning a percentage to each eligible loan category that will count towards the borrowing capacity. As of December 31, 2023 and 2022, the Company had no FHLB advances outstanding and had sufficient collateral to borrow an additional $333.1 million and $322.4 million, respectively.
The FHLB determines limitations on the amounts of advances by assigning a percentage to each eligible loan category that will count towards the borrowing capacity. As of December 31, 2024 and 2023, the Company had no FHLB advances outstanding and had sufficient collateral to borrow an additional $364.4 million and $333.1 million, respectively.
Cash Equivalents and Interest-bearing Deposits in other Financial Institutions The Company holds federal funds sold, unpledged available-for-sale securities and salable government guaranteed loans to help meet liquidity requirements and provide temporary holdings until the funds can be otherwise deployed or invested. As of December 31, 2023, and 2022, we had $36,500,000 and $13,830,000, respectively, in federal funds sold.
Cash Equivalents and Interest-bearing Deposits in other Financial Institutions The Company holds federal funds sold, unpledged available-for-sale securities and salable government guaranteed loans to help meet liquidity requirements and provide temporary holdings until the funds can be otherwise deployed or invested. As of December 31, 2024, and 2023, we had $30,270,000 and $36,500,000, respectively, in federal funds sold.
During 2018 and 2022, we committed to invest $5 million and $10.5 million, respectively, in low-income housing tax credit funds (“LIHTC”) to promote our participation in CRA activities, which had unfunded commitments of $9,782,000 and $10,154,000 as of December 31, 2023 and 2022, respectively.
During 2018 and 2022, we committed to invest $5,000,000 and $10,500,000, respectively, in low-income housing tax credit funds (“LIHTC”) to promote our participation in CRA activities, which had unfunded commitments of $5,664,000 and $9,782,000 as of December 31, 2024 and 2023, respectively.
The effective income tax rate on income from continuing operations was 23.5% for the year ended December 31, 2023, compared to 22.9% for the year 2022.
The effective income tax rate on income from continuing operations was 22.5% for the year ended December 31, 2024, compared to 23.5% for the year 2023.
Based on the current conditions of the loan portfolio, management believes that the $10,896,000 allowance for credit losses at December 31, 2023 is adequate to absorb losses inherent in our loan portfolio. No assurance can be given, however, that adverse economic conditions or other circumstances will not result in increased losses in the portfolio.
Based on the current conditions of the loan portfolio, management believes that the $11,460,000 allowance for credit losses at December 31, 2024 is adequate to absorb losses inherent in our loan portfolio. No assurance can be given, however, that adverse economic conditions or other circumstances will not result in increased losses in the portfolio.
Although management has allocated a portion of the allowance to specific loan categories, the adequacy of the allowance is considered in its entirety. As required by ASU 2016-13, on January 1, 2023 the Company implemented CECL and increased our ACL, previously the allowance for loan losses, with a $346,000 cumulative adjustment.
Although management has allocated a portion of the allowance to specific loan categories, the adequacy of the allowance is considered in its entirety. As required by ASC Topic 326, on January 1, 2023 the Company implemented CECL and increased our ACL, previously the allowance for loan losses, with a $346,000 cumulative adjustment.
Five of our clients carry deposit balances of more than 1% of our total deposits, one of which had a deposit balance of more than 3% of total deposits at December 31, 2023. The Company had no brokered deposits as of December 31, 2023 and 2022.
Four of our clients carry deposit balances of more than 1% of our total deposits, one of which had a deposit balance of more than 3% of total deposits at December 31, 2024. The Company had no brokered deposits as of December 31, 2024 and 2023.
Federal Deposit Insurance Corporation (“FDIC”) and California Department of Financial Protection and Innovation (“DFPI”) regulatory assessments increased by $93,000 in 2023 over 2022, mainly due to the FDIC increasing the base rate to 0.05%, on an annual basis, for all member banks in order to build up the Deposit Insurance Fund.
Federal Deposit Insurance Corporation (“FDIC”) and California Department of Financial Protection and Innovation (“DFPI”) regulatory assessments increased by $70,000 in 2024 over 2023, mainly due to the increase in deposit balances. FDIC increased the base rate to 0.05%, on an annual basis, for all member banks in order to build up the Deposit Insurance Fund.
Also, retained earnings was reduced by the common stock dividend payments totaling $2.6 million during 2023. As of December 31, 2023, we had no material commitments for capital expenditures. We are subject to various regulatory capital requirements administered by federal banking agencies.
Also, retained earnings was reduced by the common stock dividend payments totaling $3.7 million during 2024. As of December 31, 2024, we had no material commitments for capital expenditures. We are subject to various regulatory capital requirements administered by federal banking agencies.
As of December 31, 2023 and 2022, our aggregate payment obligations under this plan totaled $11.4 million and $11.3 million, respectively 54 Table of Contents Liquidity and Asset/Liability Management Management seeks to ascertain optimum and stable utilization of available assets and liabilities as a vehicle to attain our overall business plans and objectives.
As of December 31, 2024 and 2023, our aggregate payment obligations under this plan totaled $14.1 million and $11.4 million, respectively. 56 Table of Contents Liquidity and Asset/Liability Management Management seeks to ascertain optimum and stable utilization of available assets and liabilities as a vehicle to attain our overall business plans and objectives.
For this purpose, we maintain a portion of our funds in cash and cash equivalents, loans and securities available for sale. Our liquid assets at December 31, 2023 and 2022 totaled approximately $489.0 million and $754.9 million, respectively.
For this purpose, we maintain a portion of our funds in cash and cash equivalents, loans and securities available for sale. Our liquid assets at December 31, 2024 and 2023 totaled approximately $431.8 million and $489.0 million, respectively.
Currently, all of our investment securities are classified as available-for-sale, except for one mutual fund classified as an equity security. 45 Table of Contents The fair value of the equity security was $3,132,000 and $2,990,000 at December 31, 2023 and December 31, 2022, respectively.
Currently, all of our investment securities are classified as available-for-sale, except for one mutual fund classified as an equity security. 47 Table of Contents The fair value of the equity security was $3,169,000 and $3,132,000 at December 31, 2024 and December 31, 2023, respectively.
Consistent with ASU 2016-01, equity securities are carried at fair value with the changes in fair value recognized in the consolidated statement of income. Accordingly, the Company recognized an unrealized gain of $41,000 during the year ended December 31, 2023, and an unrealized loss of $475,000 during the year ended December 31, 2022.
Consistent with ASU 2016-01, equity securities are carried at fair value with the changes in fair value recognized in the consolidated statement of income. Accordingly, the Company recognized an unrealized loss of $74,000 and an unrealized gain of $41,000 during the years ended December 31, 2024 and 2023, respectively.
During 2023, the Company recognized net loan recoveries of $112,000 as compared to $80,000 in 2022. Management reviews these conditions with our senior credit officers.
During 2024, the Company recognized net loan recoveries of $2,184,000 as compared to $112,000 in 2023. Management reviews these conditions with our senior credit officers.
These items, as well as other factors, contributed to the increase in net income for 2023 to $30.8 million from $22.9 million in 2022, which translates into $3.75 per diluted share in 2023 as compared to $2.79 per diluted share in 2022. Over the past several years, our network of branches and loan production offices have expanded geographically.
These items, as well as other factors, contributed to the decrease in net income for 2024 to $24.9 million from $30.8 million in 2023, which translates into $3.02 per diluted share in 2024 as compared to $3.75 per diluted share in 2023. Over the past several years, our network of branches and loan production offices have expanded geographically.
The net interest margin expansion the Company recognized in 2023, is due to the factors discussed above but could reverse and result in interest margin compression if rate indexes on assets were to fall, and/or: 1) deposit interest rates continue to increase due to customer demand, or competitive pressure from peer banks, 2) competition in the lending market restrict significant increases in new loan rates, and 3) deposit growth out-paces loan growth as recognized in recent years, resulting in higher interest-bearing cash balances, which would offer lower yields than loans and investments depending if the FOMC were to cut the Federal Funds rate.
The net interest margin compression in 2024, is due to the factors discussed above and could worsen if rate indexes on assets were to fall, and/or: 1) deposit interest rates continue to increase due to customer demand, or competitive pressure from peer banks, 2) competition in the lending market restrict significant increases in new loan rates, and 3) deposit growth out-paces loan growth, resulting in higher interest-bearing cash balances, which would offer lower yields than loans and investments depending on the Federal Funds rate as determined by the FOMC.
However, management remains committed to cost-control and efficiency, and we expect to keep these increases to a minimum relative to growth. 44 Table of Contents Provision for Income Taxes We reported a provision for income taxes of $9,458,000 and $6,787,000 for the years 2023 and 2022, respectively.
However, management remains committed to cost-control and efficiency, and we expect to keep these increases to a minimum relative to growth. 46 Table of Contents Provision for Income Taxes We reported a provision for income taxes of $7,244,000 and $9,458,000 for the years 2024 and 2023, respectively.
The table below shows an analysis of construction and land loans by type and location. Non-owner-occupied land loans of $12.5 million as of December 31, 2023 included loans for lands specified for commercial development of $10.7 million and for residential development of $1.8 million, the majority of which are located in Stanislaus County.
The table below shows an analysis of construction and land loans by type and location. Non-owner-occupied land loans of $5.6 million as of December 31, 2024 included loans for land specified for commercial development of $3.9 million and for residential development of $1.7 million, the majority of which are located in Stanislaus County.
As a result of management’s analysis, a range of the potential amount of the allowance for credit losses is determined. 42 Table of Contents The Company recorded provision for credit loss of $970,000 and a reversal totaling $1,350,000 during the years ended December 31, 2023 and 2022, respectively.
As a result of management’s analysis, a range of the potential amount of the allowance for credit losses is determined. The Company recorded a reversal of provision for credit loss of $1,620,000 and a credit loss provision of $970,000 during the years ended December 31, 2024 and 2023, respectively.
The primary other earning assets held by the Company as of December 31, 2023 and 2022, includes the cash surrender value of the BOLI policies, Federal Home Loan Bank stock and Federal Reserve Bank stock. During 2023, we purchased one new life insurance policy on a director for a total investment of $500,000.
The primary other earning assets held by the Company as of December 31, 2024 and 2023, includes the cash surrender value of the BOLI policies, Federal Home Loan Bank stock and Federal Reserve Bank stock. During 2024, we purchased three new life insurance policies on executive officers for a total investment of $5,000,000.
Data processing costs increased in 2023 over 2022 by $386,000, primarily due to servicing costs on the growing number of loan and deposit accounts, as well as upgrades to our online banking platform.
Data processing fees increased in 2024 over 2023 by $85,000, primarily due to servicing costs on the growing number of loan and deposit accounts, as well as upgrades to our online banking and mobile banking platforms.
Under ASU 2016-13, the allowance for credit losses is deducted from the amortized cost basis to present the net amount expected to be collected on the loans.
Under ASC Topic 326, the allowance for credit losses is deducted from the amortized cost basis to present the net amount expected to be collected on the loans.
The majority of the Company's noninterest expenses are operating costs that relate to providing a full range of banking services to our customers. Overview We recorded net income for the year ended December 31, 2023 of $30,848,000 or $3.75 per diluted share compared to $22,902,000 or $2.79 per diluted share for the year ended December 31, 2022.
The majority of the Company's noninterest expenses are operating costs that relate to providing a full range of banking services to our customers. 40 Table of Contents Overview We recorded net income for the year ended December 31, 2024 of $24,948,000 or $3.02 per diluted share compared to $30,848,000 or $3.75 per diluted share for the year ended December 31, 2023.
Our liquidity level measured as the percentage of liquid assets to total assets was 26.5% and 38.4% as of December 31, 2023, and 2022, respectively.
Our liquidity level measured as the percentage of liquid assets to total assets was 22.7% and 26.5% as of December 31, 2024, and 2023, respectively.
The total unrealized loss on debt securities that were in a loss position for greater than 12 continuous months was $29,679,000 with an aggregate fair value of $336,756,000.
The total unrealized loss on debt securities that were in a loss position for greater than 12 continuous months was $31,377,000 with an aggregate fair value of $292,476,000.
Our earning asset yield increased 122 basis points in 2023 compared to 2022. The FOMC increased the federal funds target rate from a range of 0% to 0.25% at the beginning of 2022, to 4.25% to 4.50% by the end of the year. The FOMC approved additional rate hikes in 2023 to a range of 5.25% to 5.50%.
Our earning asset yield increased 20 basis points in 2024 compared to 2023 despite the FOMC cutting the federal funds target rate from a range of 5.25% to 5.50% at the beginning of 2024, to a range of 4.25% to 4.50% by the end of the year.
Furthermore, consumer loan accounts are charged-off automatically based on regulatory requirements. 51 Table of Contents The table below summarizes, for the periods indicated, loan balances at the end of each period, the daily averages during the period, changes in the allowance for credit losses arising from loans charged off, recoveries on loans previously charged off, additions to the allowance and certain ratios related to the allowance for credit losses: Allowance for Credit Losses December 31, December 31, (Dollars in thousands) 2023 2022 Balances: Average total loans outstanding during period $ 949,429 $ 888,135 Total loans outstanding at end of period $ 1,016,579 $ 915,758 Net loan recoveries $ 112 $ 80 Provision for (Reversal of) credit losses $ 970 $ (1,350 ) Allowance for credit losses at end of period $ 10,896 $ 9,468 Ratios: Net loan recoveries to average total loans 0.01 % 0.01 % Allowance for credit losses to total loans at end of period 1.07 % 1.03 % Nonperforming loans as a percentage of total loans 0.00 % 0.00 % Allowance for credit losses as a percentage of nonperforming loans NA NA The table below summarizes the allowance for credit loss balance by type of loan balance at the end of each period (See “Loan Portfolio” above for a description of each type of loan balance): Allocation of the Allowance for Credit Losses (Dollars in thousands) December 31, 2023 December 31, 2022 Amount % of Allowance for Loan Losses Amount % of Allowance for Loan Losses Applicable to: Commercial real estate Construction & land $ 1,227 11.3 % $ 1,055 11.1 % Multi-family 667 6.1 % 479 5.1 % Owner occupied 1,805 16.6 % 1,798 19.0 % Non-owner occupied 4,805 44.0 % 4,211 44.4 % Farmland 1,468 13.5 % 830 8.8 % Commercial and Industrial 650 6.0 % 612 6.5 % Consumer 227 2.1 % 311 3.3 % Agriculture 47 0.4 % 172 1.8 % Total Allowance $ 10,896 100.0 % $ 9,468 100.0 % 52 Table of Contents Other Earning Assets For various business purposes, we make investments in earning assets other than the interest-earning securities and loans discussed above.
Furthermore, consumer loan accounts are charged-off automatically based on regulatory requirements. 53 Table of Contents The table below summarizes, for the periods indicated, loan balances at the end of each period, the daily averages during the period, changes in the allowance for credit losses arising from loans charged off, recoveries on loans previously charged off, additions to the allowance and certain ratios related to the allowance for credit losses: Allowance for Credit Losses December 31, December 31, (Dollars in thousands) 2024 2023 Balances: Average total loans outstanding during period $ 1,058,294 $ 949,429 Total loans outstanding at end of period $ 1,106,535 $ 1,016,579 Net loan recoveries $ 2,184 $ 112 (Reversal of) provision for credit losses $ (1,620 ) $ 970 Allowance for credit losses at end of period $ 11,460 $ 10,896 Ratios: Net loan recoveries to average total loans 0.21 % 0.01 % Allowance for loan losses to total loans at end of period 1.04 % 1.07 % Net loan recoveries to allowance for loan losses at end of period 19.06 % 1.03 % Net loan recoveries to (reversal of) provision for loan losses (134.81% ) 11.55 % Nonperforming loans as a percentage of total loans 0.00 % 0.00 % Allowance for loan losses as a percentage of nonperforming loans NA NA The table below summarizes the allowance for credit loss balance by type of loan balance at the end of each period (See “Loan Portfolio” above for a description of each type of loan balance): Allocation of the Allowance for Credit Losses (Dollars in thousands) December 31, 2024 December 31, 2023 Amount % of Allowance for Loan Losses Amount % of Allowance for Loan Losses Applicable to: Commercial real estate Construction & land $ 258 2.3 % $ 1,227 11.3 % Multi-family 737 6.4 % 667 6.1 % Owner occupied 1,503 13.1 % 1,805 16.6 % Non-owner occupied 6,401 55.9 % 4,805 44.0 % Farmland 1,665 14.5 % 1,468 13.5 % Commercial and Industrial 645 5.6 % 650 6.0 % Consumer 175 1.5 % 227 2.1 % Agriculture 76 0.7 % 47 0.4 % Total Allowance $ 11,460 100.0 % $ 10,896 100.0 % 54 Table of Contents Other Earning Assets For various business purposes, we make investments in earning assets other than the interest-earning securities and loans discussed above.
As of December 31, 2023, $288,199,000 of the investment securities were pledged to secure public deposits. As of December 31, 2023, the total unrealized loss on debt securities that were in a loss position for less than 12 continuous months was $465,000 with an aggregate fair value of $52,079,000.
As of December 31, 2024, $305,513,000 of the investment securities were pledged to secure public deposits. As of December 31, 2024, the total unrealized loss on debt securities that were in a loss position for less than 12 continuous months was $3,262,000 with an aggregate fair value of $177,185,000.
In 2023, the FOMC raised the Federal funds rate four times by 0.25% resulting in a range of 5.25% to 5.50%.
In 2023, the FOMC raised the Federal funds rate four times by 0.25% resulting in a range of 5.25% to 5.50%. In 2024, the FOMC cut the Federal funds rate three times by an aggregate of 1.00%, resulting in a range of 4.25% to 4.50%.
Loans Our residential loan portfolio includes no sub-prime loans, nor is it our normal practice to underwrite loans commonly referred to as "Alt-A mortgages", the characteristics of which are loans lacking full documentation, borrowers having low FICO scores or collateral compositions reflecting high loan-to-value ratios. Substantially all of our residential loans are indexed to U.S.
Securities are reported at the earliest possible call, repricing or maturity date. 48 Table of Contents Loans Our residential loan portfolio includes no sub-prime loans, nor is it our normal practice to underwrite loans commonly referred to as "Alt-A mortgages", the characteristics of which are loans lacking full documentation, borrowers having low FICO scores or collateral compositions reflecting high loan-to-value ratios.
Potentially, the most volatile deposits in a financial institution are jumbo certificates of deposit, meaning time deposits with balances that equal or exceed $250,000, as customers with balances of that magnitude are typically more rate-sensitive than customers with smaller balances. 53 Table of Contents The following tables summarize the distribution of average daily deposits and the average daily rates paid for the periods indicated: Distribution of Average Daily Deposits Average Deposits 2023 2022 Average Average Average Average (Dollars in Thousands) Balance Rate Balance Rate Demand $ 1,146,198 0.12 % $ 1,190,665 0.04 % Money market 374,828 0.72 % 417,896 0.12 % Savings 147,181 0.13 % 167,582 0.05 % Time deposits $250,000 and under 24,172 1.55 % 23,365 0.25 % Time deposits over $250,000 16,443 1.35 % 17,339 0.27 % Total deposits $ 1,708,822 0.28 % $ 1,816,847 0.06 % The scheduled maturities of our time deposits in denominations of more than $250,000 at December 31, 2023 are as follows: Maturities of Time Deposits over $250,000 (Dollars in Thousands) Three months or less $ 5,443 Over three months through six months 3,835 Over six months through twelve months 10,450 Over twelve months 2,395 Total $ 22,123 Because our client base is comprised primarily of commercial and industrial accounts, individual account balances are generally higher than those of consumer-oriented banks.
Potentially, the most volatile deposits in a financial institution are jumbo certificates of deposit, meaning time deposits with balances that equal or exceed $250,000, as customers with balances of that magnitude are typically more rate-sensitive than customers with smaller balances. 55 Table of Contents The following tables summarize the distribution of average daily deposits and the average daily rates paid for the periods indicated: Distribution of Average Daily Deposits Average Deposits 2024 2023 Average Average Average Average (Dollars in Thousands) Balance Rate Balance Rate Demand $ 1,068,523 0.23 % $ 1,146,198 0.12 % Money market 383,171 1.99 % 374,828 0.72 % Savings 128,203 0.14 % 147,181 0.13 % Time deposits $250,000 and under 47,311 3.57 % 24,172 1.55 % Time deposits over $250,000 28,837 3.35 % 16,443 1.35 % Total deposits $ 1,656,045 0.78 % $ 1,708,822 0.28 % The scheduled maturities of our time deposits in denominations of more than $250,000 at December 31, 2024 are as follows: Maturities of Time Deposits over $250,000 (Dollars in Thousands) Three months or less $ 17,752 Over three months through six months 10,692 Over six months through twelve months 8,858 Over twelve months 290 Total $ 37,592 Because our client base is comprised primarily of commercial and industrial accounts, individual account balances are generally higher than those of consumer-oriented banks.
We believe the following were key indicators of our performance during 2023: ● Total assets decreased to $1.84 billion at the end of 2023, a decrease of 6.4%, from $1.97 billion at the end of 2022. ● Total deposits decreased to $1.65 billion at the end of 2023, a decrease of 9.0%, from $1.81 billion at the end of 2022. ● Total net loans increased to $1.00 billion at the end of 2023, an increase of 11.0%, from $905 million at the end of 2022. ● Net interest income increased to $75.8 million in 2023, an increase of $15.7 million or 26.2%, compared to $60.1 million in 2022, mainly as a result of rising interest rates and growth of our loan portfolio. ● Provisions for credit losses of $970,000 and a reversal of credit loss provisions totaling $1,350,000 were recorded in 2023 and 2022, respectively.
We believe the following were key indicators of our performance during 2024: ● Total assets increased to $1.90 billion at the end of 2024, an increase of 3.2%, from $1.84 billion at the end of 2023. ● Total deposits increased to $1.70 billion at the end of 2024, an increase of 2.7%, from $1.65 billion at the end of 2023. ● Total net loans increased to $1.09 billion at the end of 2024, an increase of 8.9%, from $1.0 billion at the end of 2023. ● Net interest income decreased to $70.0 million in 2024, a decrease of $5.7 million or 7.6%, compared to $75.8 million in 2023, mainly as a result of rising interest rates on deposit accounts. ● A reversal of credit losses provisions totaling $1,620,000 and a provision for credit losses of $970,000 were recorded in 2024 and 2023, respectively.
Changes in volume resulted in an increase in net interest income (on a FTE basis) of $2,186,000 for the year of 2023 compared to the year 2022, and changes in interest rates and the mix resulted in an increase in net interest income (on a FTE basis) of $13,848,000 for the year 2023 versus the year 2022.
Changes in volume resulted in decrease in net interest income (on a FTE basis) of $2,641,000 for the year of 2024 compared to the year 2023, and changes in interest rates and the mix resulted in a decrease in net interest income (on a FTE basis) of $3,637,000 for the year 2024 versus the year 2023.
The first is net interest income, which is interest income generated by earning assets less interest expense on interest-bearing liabilities. The second is noninterest income, which primarily consists of deposit service charges and fees, the increase in cash surrender value of life insurance, investment advisory service fee income and mortgage commissions.
The second is noninterest income, which primarily consists of deposit service charges and fees, the increase in cash surrender value of life insurance, investment advisory service fee income and mortgage commissions.
Some of these included audit expenses, software license fees and ATM processing expenses. Management anticipates that noninterest expense should continue to increase as we continue to grow, and management believes the Company’s administration as currently set up is scalable to handle future deposit growth.
Management anticipates that noninterest expense should continue to increase as we continue to grow, and management believes the Company’s administration as currently set up is scalable to handle future loan and deposit growth.
The value is recorded at fair market value with market gains or losses recorded to other income in the consolidate financial statements. As of December 31, 2023, we have remaining commitments to fund an additional $200,000 on this investment.
The value is recorded at fair market value with market gains or losses recorded to other income in the consolidate financial statements. As of December 31, 2024, we have no remaining undisbursed commitments.
The Company continues to evaluate its deposit product offerings with the intention of continuing to expand its offerings to the consumer and business depositors. 43 Table of Contents Noninterest Expense The following table sets forth a summary of noninterest expenses for the periods indicated: (in thousands) For the Year Ended December 31, 2023 2022 Year-Over-Year Amount % Amount % $ Change % Change Salaries and employee benefits $ 26,109 63.4 % $ 23,045 61.8 % $ 3,064 13.3 % Occupancy expenses 4,541 11.0 % 4,151 11.1 % 390 9.4 % Data processing fees 2,729 6.6 % 2,343 6.3 % 386 16.5 % Regulatory assessments (FDIC & DFPI) 1,020 2.5 % 927 2.5 % 93 10.0 % Other operating expenses 6,758 16.5 % 6,842 18.3 % (84 ) -1.2 % Total non-interest expense $ 41,157 100.0 % $ 37,308 100.0 % $ 3,849 10.3 % Average assets $ 1,879,465 $ 1,962,622 Noninterest expenses as a % of average assets 2.2 % 1.9 % Noninterest expense was $41,157,000 for the year ended December 31, 2023, an increase of $3,849,000 or 10.3% compared to $37,308,000 for the year ended 2022.
The Company continues to evaluate its deposit product offerings with the intention of continuing to expand its offerings to the consumer and business depositors. 45 Table of Contents Noninterest Expense The following table sets forth a summary of noninterest expenses for the periods indicated: (in thousands) For the Year Ended December 31, 2024 2023 Year-Over-Year Amount % Amount % $ Change % Change Salaries and employee benefits $ 28,640 62.2 % $ 26,109 63.4 % $ 2,531 9.7 % Occupancy expenses 4,610 10.0 % 4,541 11.0 % 69 1.5 % Data processing fees 2,814 6.1 % 2,729 6.6 % 85 3.1 % Regulatory assessments (FDIC & DFPI) 1,090 2.4 % 1,020 2.5 % 70 6.9 % Other operating expenses 8,863 19.3 % 6,758 16.5 % 2,105 31.1 % Total non-interest expense $ 46,017 100.0 % $ 41,157 100.0 % $ 4,860 11.8 % Average assets $ 1,853,315 $ 1,879,465 Noninterest expenses as a % of average assets 2.5 % 2.2 % Noninterest expense was $46,017,000 for the year ended December 31, 2024, an increase of $4,860,000 or 11.8% compared to $41,157,000 for the year ended 2023.
Construction and Land Loans Outstanding by Type and Geographic Location (Dollars in Thousands) December 31, 2023 December 31, 2022 Construction and land loans by type Amount % of Construction and Land Loans Amount % of Construction and Land Loans Single family non-owner-occupied $ 2,707 3.8 % $ 1,679 3.8 % Single family owner-occupied 533 0.8 % 275 0.6 % Commercial non-owner-occupied 40,092 56.4 % 21,984 49.5 % Commercial owner-occupied 7,181 8.8 % 7,946 17.9 % Land non-owner-occupied 12,547 30.2 % 12,539 28.2 % Total $ 63,060 100.0 % $ 44,423 100.0 % Construction and land loans by geographic location (County) Amount % of Construction and Land Loans Amount % of Construction and Land Loans Stanislaus $ 10,665 16.9 % $ 4,818 10.8 % San Joaquin 9,621 15.3 % 11,771 26.5 % Fresno 7,804 12.4 % 7,215 16.2 % Shasta 7,606 12.1 % 4,854 10.9 % Yolo 6,860 10.9 % 1,306 2.9 % Tulare 6,125 9.7 % 962 2.2 % Solano 4,109 6.5 % 49 0.1 % Placer 2,360 3.7 % 1,860 4.2 % Sacramento 2,028 3.2 % 3,929 8.8 % Merced 1,626 2.6 % 4,474 10.1 % Mono 1,469 2.3 % 762 1.7 % Other 2,787 4.4 % 2,423 5.6 % Total $ 63,060 100.0 % $ 44,423 100.0 % 48 Table of Contents Loan Maturities The following table shows the contractual maturity distribution and repricing intervals of the outstanding loans in our portfolio, as of December 31, 2023.
Construction and Land Loans Outstanding by Type and Geographic Location (Dollars in Thousands) December 31, 2024 December 31, 2023 Construction and land loans by type Amount % of Construction and Land Loans Amount % of Construction and Land Loans Single family non-owner-occupied $ 1,613 9.1 % $ 2,707 3.8 % Single family owner-occupied 0 0.0 % 533 0.8 % Commercial non-owner-occupied 9,656 54.2 % 40,092 56.4 % Commercial owner-occupied 923 5.2 % 7,181 8.8 % Land non-owner-occupied 5,620 31.5 % 12,547 30.2 % Total $ 17,812 100.0 % $ 63,060 100.0 % Construction and land loans by geographic location (County) Amount % of Construction and Land Loans Amount % of Construction and Land Loans Stanislaus $ 3,116 17.5 % $ 10,665 16.9 % Santa Clara 2,547 14.3 % 0 0.0 % Placer 2,435 13.7 % 2,360 3.7 % Fresno 2,180 12.2 % 7,804 12.4 % Shasta 2,150 12.1 % 7,606 12.1 % San Joaquin 1,734 9.7 % 9,621 15.3 % Merced 1,478 8.3 % 1,626 2.6 % Contra Costa 989 5.6 % 0 0.0 % Yolo 0 0.0 % 6,860 10.9 % Tulare 0 0.0 % 6,125 9.7 % Solano 0 0.0 % 4,109 6.5 % Sacramento 0 0.0 % 2,028 3.2 % Mono 0 0.0 % 1,469 2.3 % Other 1,183 6.6 % 2,787 4.4 % Total $ 17,812 100.0 % $ 63,060 100.0 % 50 Table of Contents Loan Maturities The following table shows the contractual maturity distribution and repricing intervals of the outstanding loans in our portfolio, as of December 31, 2024.
As of December 31, 2023, we had approximately $1.84 billion in total assets, $1.02 billion in total gross loans, and $1.65 billion in total deposits.
As of December 31, 2024, we had approximately $1.90 billion in total assets, $1.11 billion in total gross loans, and $1.70 billion in total deposits.
We are currently not aware of any trends or demands, commitments, events or uncertainties that will result in or that are reasonably likely to result in our liquidity increasing or decreasing in any material way that will impact our capital needs during or beyond the next 12 months. 55 Table of Contents The following tables summarizes short- and long-term material cash requirements as of December 31, 2023, which we believe that we will be able to fund these obligations through cash generated from our operations and available alternative sources of funds (dollars in thousands): Less than 1 year 1-3 years 3-5 years More than 5 years Total Operating lease obligations $ 1,400 $ 2,279 $ 1,692 $ 2,892 $ 8,263 Supplemental retirement plans 62 220 502 10,665 11,449 Time deposit maturities 49,275 5,967 279 0 55,521 Total $ 50,737 $ 8,466 $ 2,473 $ 13,557 $ 75,233 Capital Resources and Capital Adequacy Requirements In the past two years, our primary source of capital has been internally generated operating income through retained earnings.
We are currently not aware of any trends or demands, commitments, events or uncertainties that will result in or that are reasonably likely to result in our liquidity increasing or decreasing in any material way that will impact our capital needs during or beyond the next 12 months. 57 Table of Contents The following tables summarizes short- and long-term material cash requirements as of December 31, 2024, which we believe that we will be able to fund these obligations through cash generated from our operations and available alternative sources of funds (dollars in thousands): (in thousands) Less than 1 year 1-3 years 3-5 years More than 5 years Total Operating lease obligations $ 1,490 $ 2,380 $ 2,015 $ 2,110 $ 7,995 Supplemental retirement plans 135 366 527 13,048 14,076 Time deposit maturities 88,814 2,467 114 0 91,395 Total $ 90,439 $ 5,213 $ 2,656 $ 15,158 $ 113,466 Capital Resources and Capital Adequacy Requirements In the past two years, our primary source of capital has been internally generated operating income through retained earnings.
(4) Represents net interest income as a percentage of average interest-earning assets. 40 Table of Contents Net interest income, on a fully tax equivalent basis (“FTE”), increased $16,034,000 or 25.7% to $78,342,000 for the year ended December 31, 2023, compared to $62,308,000 in 2022.
(4) Represents net interest income as a percentage of average interest-earning assets. 42 Table of Contents Net interest income, on a fully tax equivalent basis (“FTE”), decreased $6,278,000 or 8.0% to $72,064,000 for the year ended December 31, 2024, compared to $78,342,000 in 2023.
Nonperforming assets consist of loans on non-accrual status, loans 90 days or more past due and still accruing interest, loans restructured, where the terms of repayment have been renegotiated resulting in a reduction or deferral of interest or principal and OREO.
Nonperforming assets consist of loans on non-accrual status, loans 90 days or more past due and still accruing interest, loans restructured, where the terms of repayment have been renegotiated resulting in a reduction or deferral of interest or principal and OREO. 51 Table of Contents Loans are generally placed on non-accrual status when they become 90 days past due, unless management believes the loan is adequately collateralized and in the process of collection.
The composition remained relatively unchanged as a percentage of total loans, with commercial real estate comprising 88% and 85% of the loan portfolio at December 31, 2023 and 2022, respectively. Deposits decreased $163,763,000 or 9.0% to $1,650,534,000 as of December 31, 2023 compared to $1,814,297,000 at December 31, 2022.
The composition remained relatively unchanged as a percentage of total loans, with commercial real estate comprising 87% and 88% of the loan portfolio at December 31, 2024 and 2023, respectively. Deposits increased $45,156,000 or 2.7% to $1,695,690,000 as of December 31, 2024 compared to $1,650,534,000 at December 31, 2023.
Loans gross of the allowance for credit losses and deferred fees were $1,016,579,000 as of December 31, 2023, compared to $915,758,000 as of December 31, 2022, an increase of $100,821,000 or 11.0%.
Loans gross of the allowance for credit losses and deferred fees were $1,106,535,000 as of December 31, 2024, compared to $1,016,579,000 as of December 31, 2023, an increase of $89,956,000 or 8.9%.
Demand, Money Market, and Savings decreased by $102,491,000, $42,411,000 and $34,198,000, respectively, while Time Deposits increased by $15,337,000, as of December 31, 2023 as compared to December 31, 2022. There were no short-term borrowing or long-term debt outstanding balances at December 31, 2023 and 2022.
Demand, Money Market, and Time Deposits increased by $1,925,000, $17,619,000 and $35,873,000, respectively, while Savings decreased by $10,261,000, as of December 31, 2024 as compared to December 31, 2023. There were no short-term borrowing or long-term debt outstanding balances at December 31, 2024 and 2023.
Investment Activities Investments are a key source of interest income. Management of our investment portfolio is set in accordance with strategies developed and overseen by our Investment Committee. Investment balances, including cash equivalents and interest-bearing deposits in other financial institutions, are subject to change over time based on our asset/liability funding needs and interest rate risk management objectives.
Investment balances, including cash equivalents and interest-bearing deposits in other financial institutions, are subject to change over time based on our asset/liability funding needs and interest rate risk management objectives.
Our available-for-sale investment securities holdings decreased by $9,360,000 or 1.8% to $518,078,000 at December 31, 2023, compared to holdings of $527,438,000 at December 31, 2022.
Our available-for-sale investment securities holdings increased by $8,418,000 or 1.6% to $526,496,000 at December 31, 2024, compared to holdings of $518,078,000 at December 31, 2023.
Allowance for credit losses In anticipation of credit risk inherent in our lending business, we set aside allowances through charges to earnings. Such charges are not only made for the outstanding loan portfolio, but also for off-balance sheet items, such as commitments to extend credits or letters of credit.
Such charges are not only made for the outstanding loan portfolio, but also for off-balance sheet items, such as commitments to extend credits or letters of credit.
Because of uncertainties inherent in estimating the appropriate level of the allowance for credit losses, actual results may differ from management’s estimate of credit losses and the related allowance.
The Company will continue to monitor the adequacy of the allowance for credit losses and make additions to the allowance in accordance with the analysis referred to above. Because of uncertainties inherent in estimating the appropriate level of the allowance for credit losses, actual results may differ from management’s estimate of credit losses and the related allowance.
At December 31, 2023, total shareholders’ equity increased to $166.1 million, representing an increase of $39.5 million from December 31, 2022.
At December 31, 2024, total shareholders’ equity increased to $183.4 million, representing an increase of $17.4 million from December 31, 2023.
Non-interest expense increased by $3,849,000 associated with staffing and general operating overhead increases to support the growth of our loan and deposit portfolios. 38 Table of Contents Highlights of the financial results are presented in the following table: As of and for the years ended December 31, (Dollars in thousands, except per share data) 2023 2022 For the period: Net income available to common shareholders $ 30,848 $ 22,902 Net income per common share: Basic $ 3.76 $ 2.80 Diluted $ 3.75 $ 2.79 Return on average common equity 21.87 % 18.21 % Return on average assets 1.64 % 1.17 % Common stock dividend payout ratio of earnings during the period 8.53 % 10.75 % Efficiency ratio 48.81 % 54.29 % At period end: Book value per common share $ 20.03 $ 15.33 Total assets $ 1,842,422 $ 1,968,346 Total gross loans $ 1,016,579 $ 915,758 Total deposits $ 1,650,534 $ 1,814,297 Net loan-to-deposit ratio 60.85 % 49.88 % Net Interest Income and Net Interest Margin Our primary source of revenue is net interest income, which is the difference between interest and fees derived from earning assets and interest paid on liabilities obtained to fund those assets.
Highlights of the financial results are presented in the following table: As of and for the years ended December 31, (Dollars in thousands, except per share data) 2024 2023 For the period: Net income available to common shareholders $ 24,948 $ 30,848 Net income per common share: Basic $ 3.04 $ 3.76 Diluted $ 3.02 $ 3.75 Return on average common equity 14.39 % 21.87 % Return on average assets 1.35 % 1.64 % Common stock dividend payout ratio of earnings during the period 14.90 % 8.53 % Efficiency ratio 60.08 % 49.93 % At period end: Book value per common share $ 21.95 $ 20.03 Total assets $ 1,900,604 $ 1,842,422 Total gross loans $ 1,106,535 $ 1,016,579 Total deposits $ 1,695,690 $ 1,650,534 Net loan-to-deposit ratio 64.49 % 60.85 % Net Interest Income and Net Interest Margin Our primary source of revenue is net interest income, which is the difference between interest and fees derived from earning assets and interest paid on liabilities obtained to fund those assets.
Noninterest Income The following table sets forth a summary of noninterest income for the periods indicated: (in thousands) For the Year Ended December 31, 2023 2022 Year-Over-Year Amount % Amount % $ Change % Change Service charges on deposits $ 1,813 27.3 % $ 1,596 28.6 % $ 217 13.6 % Debit card transaction fee income 1,773 26.7 % 1,734 31.1 % 39 2.2 % Earnings on cash surrender value of life insurance 788 11.9 % 749 13.4 % 39 5.2 % Mortgage commissions 20 0.3 % 73 1.3 % (53 ) -72.6 % Gain on sales and calls of available-for-sale securities 156 2.4 % 0 0.0 % 156 0.0 % Other income 2,081 31.4 % 1,419 25.6 % 662 46.7 % Total non-interest income $ 6,631 100.0 % $ 5,571 100.0 % $ 1,060 19.0 % Average assets $ 1,879,465 1,962,622 Noninterest expenses as a % of average assets 0.4 % 0.3 % Noninterest income was $6,631,000 for the year ended December 31, 2023, compared to $5,571,000 for the year 2022.
Noninterest Income The following table sets forth a summary of noninterest income for the periods indicated: (in thousands) For the Year Ended December 31, 2024 2023 Year-Over-Year Amount % Amount % $ Change % Change Service charges on deposits $ 1,682 25.7 % $ 1,813 27.3 % $ (131 ) -7.2 % Debit card transaction fee income 1,738 26.5 % 1,773 26.7 % (35 ) -2.0 % Earnings on cash surrender value of life insurance 1,052 16.0 % 788 11.9 % 264 33.5 % Mortgage commissions 31 0.5 % 20 0.3 % 11 55.0 % Gain on sale of other real estate owned 114 1.7 % 156 2.4 % (42 ) -26.9 % Other income 1,938 29.6 % 2,081 31.4 % (143 ) -6.9 % Total non-interest income $ 6,555 100.0 % $ 6,631 100.0 % $ (76 ) -1.1 % Average assets $ 1,853,315 1,879,465 Noninterest expenses as a % of average assets 0.4 % 0.4 % Noninterest income was $6,555,000 for the year ended December 31, 2024, compared to $6,631,000 for the year 2023.
Rate/Volume Analysis of Net Interest Income For the Year Ended December 31, For the Year Ended December 31, (Dollars in Thousands) 2023 vs. 2022 2022 vs. 2021 Increases (Decreases) Increases (Decreases) Due to Change In Due to Change In Volume Rate Total Volume Rate Total Interest income: Net loans (1) $ 2,690 $ 3,192 $ 5,882 $ (2,616 ) $ (2,264 ) $ (4,880 ) Securities - tax exempt 1,290 830 2,120 5,135 630 5,765 Securities - taxable 1,507 3,108 4,615 1,839 2,343 4,182 Federal funds sold 94 905 999 (12 ) 391 379 Interest-earning deposits (3,444 ) 9,607 6,163 80 7,057 7,137 Total interest income 2,137 17,642 19,779 4,426 8,157 12,583 Interest expense: Interest-Earning DDA $ 11 $ 895 $ 906 $ 110 $ (69 ) $ 41 Money market deposits (50 ) 2,280 2,230 63 41 104 Savings deposits (10 ) 125 115 13 0 13 Time deposits $250,000 and under 2 315 317 4 (7 ) (3 ) Time deposits over $250,000 (2 ) 178 176 1 (8 ) (7 ) Borrowed funds 0 1 1 0 0 0 Total interest expense (49 ) 3,794 3,745 191 (43 ) 148 Change in net interest income $ 2,186 $ 13,848 $ 16,034 $ 4,235 $ 8,200 $ 12,435 (1) Loan fees have been included in the calculation of interest income.
For the Year Ended December 31, For the Year Ended December 31, (Dollars in Thousands) 2024 vs. 2023 2023 vs. 2022 Increases (Decreases) Increases (Decreases) Due to Change In Due to Change In Volume Rate Total Volume Rate Total Interest income: Net loans (1) $ 5,143 $ 3,486 $ 8,629 $ 2,690 $ 3,192 $ 5,882 Securities - tax exempt (865 ) (332 ) (1,197 ) 1,290 830 2,120 Securities - taxable 360 447 807 1,507 3,108 4,615 Federal funds sold 110 23 133 94 905 999 Interest-earning deposits (6,854 ) 201 (6,653 ) (3,444 ) 9,607 6,163 Total interest income (2,106 ) 3,825 1,719 2,137 17,642 19,779 Interest expense: Interest-earning DDA $ (25 ) $ 1,081 $ 1,056 $ 11 $ 895 $ 906 Money market deposits 60 4,845 4,905 (50 ) 2,280 2,230 Savings deposits (25 ) 3 (22 ) (10 ) 125 115 Time deposits $250,000 and under 359 956 1,315 2 315 317 Time deposits over $250,000 167 577 744 (2 ) 178 176 Borrowed funds (1 ) 0 (1 ) 0 1 1 Total interest expense 535 7,462 7,997 (49 ) 3,794 3,745 Change in net interest income $ (2,641 ) $ (3,637 ) $ (6,278 ) $ 2,186 $ 13,848 $ 16,034 (1) Loan fees have been included in the calculation of interest income.
Loans may be restructured by management when a borrower has experienced some changes in financial status, causing an inability to meet the original repayment terms, and where we believe the borrower will eventually overcome those circumstances and repay the loan in full. OREO consists of properties acquired by foreclosure or similar means and which management intends to offer for sale.
The past due loans may or may not be adequately collateralized, but collection efforts are continuously pursued. Loans may be restructured by management when a borrower has experienced some changes in financial status, causing an inability to meet the original repayment terms, and where we believe the borrower will eventually overcome those circumstances and repay the loan in full.
The average deposits for the year ended December 31, 2023 decreased $108,026,000 or 5.9% to $1,708,821,000 compared to $1,816,847,000 at December 31, 2022. Deposit data analysis has resulted in an estimate of $768,103,000 in uninsured deposits, representing the balance that is not covered by FDIC insurance limits as of December 31, 2023. Deposits are the Company’s primary source of funds.
The average deposits for the year ended December 31, 2024 decreased $52,777,000 or 3.1% to $1,656,045,000 compared to $1,708,822,000 at for the year ended December 31, 2023. Deposit data analysis has resulted in an estimate of $811,351,000 in uninsured deposits, representing the balance that is not covered by FDIC insurance limits as of December 31, 2024.
The yields are calculated using a weighted average method based on the investment security balances as of December 31, 2023. Securities are reported at the earliest possible call, repricing or maturity date.
The yields are calculated using a weighted average method based on the investment security balances as of December 31, 2024.
The provision in 2023 was mainly due to macro-economic conditions and loan growth. ● The ratio of total non-performing loans to total loans remained at 0.00% as of December 31, 2023 and 2022. ● Total noninterest income increased to $6.6 million in 2023, an increase of 19.0%, from $5.6 million in 2022, which is mainly due to positive changes in the fair value of equity securities and increases in service charges on deposit accounts. ● Total noninterest expense increased from $37.3 million in 2022 to $41.2 million in 2023, primarily due to staffing increases and general operating costs necessary to support the growing loan and deposit portfolios. ● Provision from income taxes increased by $2.7 million to $9.5 million in 2023, due to higher pre-tax income.
The reversal in 2024 was mainly due to loan recoveries of $2.2 million. ● The ratio of total non-performing loans to total loans remained at 0.00% as of December 31, 2024 and 2023. ● Total noninterest income decreased to $6.56 million in 2024, a decrease of 1.1%, from $6.63 million in 2023, which is mainly due to negative changes in the fair value of equity securities and decreases in NSF fee income resulting from changes in the NSF fee structure charged to deposit customers. ● Total noninterest expense increased from $41.2 million in 2023 to $46.0 million in 2024, primarily due to staffing increases and general operating costs necessary to support the growing loan and deposit portfolios. ● Provision from income taxes decreased by $2.2 million to $7.2 million in 2024, due to lower pre-tax income.
Net loans increased by $99,242,000, investments decreased $9,218,000, bank premises and equipment increased $565,000, interest receivable and other assets decreased $4,651,000 while cash and cash equivalents decreased $213,065,000 for the year ended December 31, 2023 as compared to December 31, 2022.
Net loans increased by $89,237,000, investments increased $8,455,000, net bank premises and equipment increased $454,000, interest receivable and other assets decreased $370,000, while cash and cash equivalents decreased $47,817,000 for the year ended December 31, 2024 as compared to December 31, 2023.
The balances of other earning assets as of December 31, 2023 and December 31, 2022 were as follows: (Dollars in Thousands) December 31, 2023 December 31, 2022 BOLI $ 31,506 $ 30,218 LIHTCs $ 12,655 $ 13,627 Small business private equity partnership $ 1,029 $ 955 Federal Reserve Bank Stock $ 755 $ 755 Federal Home Loan Bank Stock $ 5,202 $ 4,482 Deposits and Other Sources of Funds Deposits Total deposits at December 31, 2023 and 2022 were $1,650,534 and $1,814,297,000, respectively, representing a decrease of $163,763,000 or 9.0% in 2023.
The balances of other earning assets as of December 31, 2024 and December 31, 2023 were as follows: (in thousands) December 31, 2024 December 31, 2023 BOLI $ 37,558 $ 31,506 LIHTCs $ 11,354 $ 12,655 Small business private equity partnership $ 1,063 $ 1,029 Federal Reserve Bank Stock $ 755 $ 755 Federal Home Loan Bank Stock $ 5,531 $ 5,202 Deposits and Other Sources of Funds Deposits Total deposits at December 31, 2024 and 2023 were $1,695,690,000 and $1,650,534,000, respectively, representing an increase of $45,156,000 or 2.7% in 2024.
Accounting for our allowance for credit losses involves significant judgment and assumptions by management and is based on historical data as well as reasonable and supportable forecasts of future events.
Management has determined the following accounting estimates and related policies to be critical: Allowance for credit losses Credit risk is inherent in the business of lending and making commercial loans. Accounting for our allowance for credit losses involves significant judgment and assumptions by management and is based on historical data as well as reasonable and supportable forecasts of future events.
The average rate paid on time deposits in denominations of over $250,000 was 1.35% and 0.27% for the years ended December 31, 2023 and 2022, respectively.
The percentage of core deposits to total deposits decreased slightly to 97.6% at December 31, 2024 as compared to 98.3% at December 31, 2023. The average rate paid on time deposits in denominations of over $250,000 was 3.35% and 1.35% for the years ended December 31, 2024 and 2023, respectively.
Distribution, Yield and Rate Analysis of Net Income For the Years Ended December 31, (Dollars in Thousands) 2023 2022 Average Balance Interest Income/ Expense Avg Rate/ Yield Average Balance Interest Income/ Expense Avg Rate/ Yield Assets: Earning assets: Gross loans (1) (2) $ 949,429 $ 44,854 4.72 % $ 888,135 $ 38,972 4.39 % Securities - tax-exempt (2) 313,559 12,487 3.98 % 278,859 10,367 3.72 % Securities - taxable 243,300 10,550 4.34 % 194,034 5,935 3.06 % Federal funds sold 27,197 1,414 5.20 % 22,164 415 1.87 % Interest-earning deposits 275,160 13,901 5.05 % 495,854 7,738 1.56 % Total interest-earning assets 1,808,645 83,206 4.60 % 1,879,046 63,427 3.38 % Total noninterest earning assets 70,820 83,576 Total Assets $ 1,879,465 $ 1,962,622 Liabilities and Shareholders' Equity: Interest-bearing liabilities: Demand 493,164 1,358 0.28 % 481,515 452 0.09 % Money market 374,828 2,711 0.72 % 417,896 481 0.12 % Savings 147,180 197 0.13 % 167,582 82 0.05 % Time deposits $250,000 and under 24,172 375 1.55 % 23,365 58 0.25 % Time deposits over $250,000 16,443 222 1.35 % 17,339 46 0.27 % Borrowed funds 20 1 5.00 % 0 0 0.00 % Total interest-bearing liabilities 1,055,807 4,864 0.46 % 1,107,697 1,119 0.10 % Noninterest-bearing liabilities: Noninterest-bearing demand deposits 653,034 709,150 Other liabilities 29,585 20,004 Total noninterest-bearing liabilities 682,619 729,154 Shareholders' equity 141,039 125,771 Total liabilities and shareholders' equity $ 1,879,465 $ 1,962,622 Net interest income $ 78,342 $ 62,308 Net interest spread (3) 4.14 % 3.27 % Net interest margin (4) 4.33 % 3.32 % (1) Loan fees have been included in the calculation of interest income.
Distribution, Yield and Rate Analysis of Net Income For the Years Ended December 31, (Dollars in Thousands) 2024 2023 Average Balance Interest Income/ Expense Avg Rate/ Yield Average Balance Interest Income/ Expense Avg Rate/ Yield Assets: Earning assets: Gross loans (1) (2) $ 1,058,294 $ 53,483 5.05 % $ 949,429 $ 44,854 4.72 % Securities - tax-exempt (2) 291,826 11,290 3.87 % 313,559 12,487 3.98 % Securities - taxable 251,610 11,357 4.51 % 243,300 10,550 4.34 % Federal funds sold 29,317 1,547 5.28 % 27,197 1,414 5.20 % Interest-earning deposits 139,489 7,248 5.20 % 275,160 13,901 5.05 % Total interest-earning assets 1,770,536 84,925 4.80 % 1,808,645 83,206 4.60 % Total noninterest earning assets 82,779 70,820 Total Assets $ 1,853,315 $ 1,879,465 Liabilities and Shareholders' Equity: Interest-bearing liabilities: Demand 484,046 2,414 0.50 % 493,164 1,358 0.28 % Money market 383,171 7,616 1.99 % 374,828 2,711 0.72 % Savings 128,203 175 0.14 % 147,180 197 0.13 % Time deposits $250,000 and under 47,311 1,690 3.57 % 24,172 375 1.55 % Time deposits over $250,000 28,837 966 3.35 % 16,443 222 1.35 % Borrowed funds 0 0 0.00 % 20 1 5.00 % Total interest-bearing liabilities 1,071,568 12,861 1.20 % 1,055,807 4,864 0.46 % Noninterest-bearing liabilities: Noninterest-bearing demand deposits 584,477 653,034 Other liabilities 23,935 29,585 Total noninterest-bearing liabilities 608,412 682,619 Shareholders' equity 173,335 141,039 Total liabilities and shareholders' equity $ 1,853,315 $ 1,879,465 Net interest income $ 72,064 $ 78,342 Net interest spread (3) 3.60 % 4.14 % Net interest margin (4) 4.07 % 4.33 % (1) Loan fees have been included in the calculation of interest income.
The Company did not have any nonperforming loans as of December 31, 2023 and 2022. The allowance for credit losses was $10,896,000 and $9,468,000 as of December 31, 2023 and 2022, or 1.07% and 1.03%, respectively, of total loans. The increase as a percentage of total loans is due to the previously mentioned loan growth and macro-economic conditions.
The Company did not have any nonperforming loans as of December 31, 2024 and 2023. The allowance for credit losses was $11,460,000 and $10,896,000 as of December 31, 2024 and 2023, or 1.04% and 1.07%, respectively, of total loans.
Deposit interest rates are determined based on customer demand, market surveys of offerings from competitive institutions, and overall liquidity position. 36 Table of Contents The Fed Funds rate is forecasted to decrease towards the end of 2024, which could potentially compress net interest income and net interest margin further, given that our balance sheet is slightly asset sensitive to interest rate changes primarily due to the variable rate loans and interest-earning cash balances.
The Fed Funds rate is forecasted to decrease moderately during 2025, which could potentially compress net interest income and net interest margin further, given that our balance sheet is slightly asset sensitive to interest rate changes primarily due to the variable rate loans and interest-earning cash balances.