Biggest changeTable 1 below presents Republic’s financial performance for the years ended December 31, 2022, 2021, and 2020: Table 1 — Summary Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands, except per share data) 2022 2021 2020 2022/2021 2021/2020 Income before income tax expense $ 116,845 $ 111,442 $ 102,633 5 % 9 % Net income 91,106 87,611 83,246 4 5 Diluted EPS of Class A Common Stock 4.59 4.28 3.99 7 7 ROA 1.48 % 1.39 % 1.38 % 6 1 ROE 10.68 10.37 10.37 3 — The increase in net income for the Total Company primarily reflected the following: ● The benefit of an $13 million pre-tax legal settlement; ● The benefit of a $5 million pre-tax contract termination fee; ● A $32.9 million increase in non-PPP related interest income; ● A $18.6 million decrease in PPP income within interest income; and ● An $13.8 million decrease in Mortgage Banking income. Additional discussion follows in this section of the filing under “Results of Operations.” General highlights by reportable segment for the year ended December 31, 2022 consisted of the following: Traditional Banking segment ● Net income increased $5.3 million, or 15%, from 2021. ● Net interest income increased $14.3 million, or 9%, compared to 2021. ● Provision was a net charge of $1.4 million for 2022 compared to a net credit of $38,000 for 2021. ● Noninterest income increased $156,000, or less than 1%, over 2021. ● Noninterest expense increased $4.3 million, or 3%, over 2021. ● Total Traditional Bank non-PPP related loans increased $404 million, or 12%, during 2022, driven primarily by strong CRE loan growth. ● Total nonperforming loans to total loans for the Traditional Banking segment was 0.40% as of December 31, 2022 compared to 0.59% as of December 31, 2021. ● Delinquent loans to total loans for the Traditional Banking segment was 0.16% as of December 31, 2022 compared to 0.21% as of December 31, 2021. 47 Table of Contents Warehouse Lending segment ● Net income decreased $7.6 million, or 47%, from 2021. ● Net interest income decreased $11.5 million, or 46%, from 2021. ● The Warehouse Provision was a net credit of $1.1 million for 2022 compared to a net credit of $281,000 for 2021. ● Average committed Warehouse lines decreased to $1.3 billion during 2022 from $1.4 billion during 2021. ● Average Warehouse line usage was 44% during 2022 compared to 53% during 2021. Mortgage Banking segment ● Within the Mortgage Banking segment, mortgage banking income decreased $13.8 million, or 69%, from 2021 to 2022. ● Overall, Republic’s proceeds from sale of secondary market loans totaled $238 million during 2022 compared to $718 million during 2021, with the Company’s cash-gain-as-a-percent-of-loans-sold decreasing to 3.01% from 3.22% from period to period. Tax Refund Solutions segment ● Net income increased $14.1 million, or 111%, from 2021 to 2022. ● Net interest income increased $5.9 million, or 37%, from 2021 to 2022. ● Total RA originations were $311 million during the first quarter of 2022 compared to $250 million for the first quarter of 2021. ● TRS originated $98 million of ERAs during the fourth quarter of 2022 related to the anticipated filing of tax returns for the upcoming first quarter 2023 tax season. ● The TRS Provision was $10.0 million for 2022, compared to $6.7 million for 2021. ● Noninterest income was $38.5 million for 2022 compared to $23.8 million for 2021.
Biggest changeTable 1 below presents Republic’s financial performance for the years ended December 31, 2023, 2022, and 2021: Table 1 — Summary Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands, except per share data) 2023 2022 2021 2023/2022 2022/2021 Income before income tax expense $ 113,213 $ 116,845 $ 111,442 (3) % 5 % Net income 90,374 91,106 87,611 (1) 4 Diluted EPS of Class A Common Stock 4.62 4.59 4.28 1 7 ROA 1.44 % 1.48 % 1.39 % (3) 6 ROE 10.10 10.68 10.37 (5) 3 The decrease in net income during 2023 for the Total Company primarily resulted from the nonrecurrence of the following income items recorded during 2022: ● The benefit of a $ 13 million pre-tax legal settlement. ● The benefit of a $5 million pre-tax contract termination fee. General highlights by reportable segment for the year ended December 31, 2023 consisted of the following: Traditional Banking segment ● Net income increased $9.0 million , or 22%, from 2022. ● Net interest income increased $23.0 million , or 13%, compared to 2022. ● Provision was a net charge of $8.7 million for 2023 compared to a net charge of $1.4 million for 2022. ● Noninterest income increased $4.2 million , or 13%, over 2022. ● Noninterest expense increased $10.4 million , or 7%, over 2022. ● Total Traditional Bank loans increased $763 million, or 20 %, during 2023. ● Total nonperforming loans to total loans for the Traditional Banking segment was 0.41% as of December 31, 2023 compared to 0.40 % as of December 31, 2022. ● Delinquent loans to total loans for the Traditional Banking segment was 0.18 % as of December 31, 2023 compared to 0.16% as of December 31, 2022. ● On March 15, 2023, the Company completed its acquisition of CBank, and its wholly owned bank subsidiary Commercial Industrial Finance, for approximately $51 million in cash.
Forward-looking statements are assumptions based on information known to management only as of the date the statements are made and management undertakes no obligation to update forward-looking statements, except as required by applicable law. Broadly speaking, forward-looking statements include: ● the potential impact of inflation on Company operations; ● projections of revenue, income, expenses, losses, earnings per share, capital expenditures, dividends, capital structure, loan volume, loan growth, deposit growth, or other financial items; ● descriptions of plans or objectives for future operations, products, or services; ● descriptions and projections related to management strategies for loans, deposits, investments, and borrowings; ● forecasts of future economic performance; and ● descriptions of assumptions underlying or relating to any of the foregoing. Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results, performance, or achievements to be materially different from future results, performance, or achievements expressed or implied by the forward-looking statements.
Forward-looking statements are assumptions based on information known to management only as of the date the statements are made and management undertakes no obligation to update forward-looking statements, except as required by applicable law. Broadly speaking, forward-looking statements include: ● the potential impact of inflation on Company operations; ● p rojections of revenue, income, expenses, losses, earnings per share, capital expenditures, dividends, capital structure, loan volume, loan growth, deposit growth, or other financial items; ● descriptions of plans or objectives for future operations, products, or services; ● descriptions and projections related to management strategies for loans, deposits, investments, and borrowings; ● forecasts of future economic performance; and ● descriptions of assumptions underlying or relating to any of the foregoing. Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results, performance, or achievements to be materially different from future results, performance, or achievements expressed or implied by the forward-looking statements.
Loans from Republic Processing Group are generally small dollar homogenous consumer loans. Number of Nonperforming Loans and Recorded Investment Balance December 31, 2021 Balance > $100 & Balance Total (dollars in thousands) No. No. No. > $500 No. Balance Traditional Banking: Residential real estate: Owner occupied 146 $ 5,042 27 $ 4,857 2 $ 2,140 175 $ 12,039 Nonowner occupied 3 95 — — — — 3 95 Commercial real estate — — 4 872 3 5,685 7 6,557 Construction & land development — — — — — — — — Commercial & industrial 1 13 — — — — 1 13 Paycheck Protection Program — — — — — — — — Lease financing receivables — — — — — — — — Aircraft — — — — — — — — Home equity 25 695 5 1,005 — — 30 1,700 Consumer: Credit cards — — — — — — — — Overdrafts NM 1 — — — — NM 1 Automobile loans 13 97 — — — — 13 97 Other consumer 4 3 — — — — 4 3 Total Traditional Banking 192 5,946 36 6,734 5 7,825 233 20,505 Warehouse lines of credit — — — — — — — — Total Core Banking 192 5,946 36 6,734 5 7,825 233 20,505 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — — — Other TRS commercial & industrial loans — — — — — — — — Republic Credit Solutions NM 47 — — — — NM 47 Total Republic Processing Group NM 47 — — — — NM 47 Total 192 $ 5,993 36 $ 6,734 5 $ 7,825 233 $ 20,552 NM – Not meaningful.
Loans from Republic Processing Group are generally small dollar homogenous consumer loans. 75 Table of Contents Number of Nonperforming Loans and Recorded Investment Balance December 31, 2021 Balance > $100 & Balance Total (dollars in thousands) No. No. No. > $500 No. Balance Traditional Banking: Residential real estate: Owner occupied 146 $ 5,042 27 $ 4,857 2 $ 2,140 175 $ 12,039 Nonowner occupied 3 95 — — — — 3 95 Commercial real estate — — 4 872 3 5,685 7 6,557 Construction & land development — — — — — — — — Commercial & industrial 1 13 — — — — 1 13 Paycheck Protection Program — — — — — — — — Lease financing receivables — — — — — — — — Aircraft — — — — — — — — Home equity 25 695 5 1,005 — — 30 1,700 Consumer: Credit cards — — — — — — — — Overdrafts NM 1 — — — — NM 1 Automobile loans 13 97 — — — — 13 97 Other consumer 4 3 — — — — 4 3 Total Traditional Banking 192 5,946 36 6,734 5 7,825 233 20,505 Warehouse lines of credit — — — — — — — — Total Core Banking 192 5,946 36 6,734 5 7,825 233 20,505 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — — — Other TRS commercial & industrial loans — — — — — — — — Republic Credit Solutions NM 47 — — — — NM 47 Total Republic Processing Group NM 47 — — — — NM 47 Total 192 $ 5,993 36 $ 6,734 5 $ 7,825 233 $ 20,552 NM – Not meaningful.
Due to the volatility and seasonality of the mortgage market, it is difficult to project future outstanding balances of Warehouse lines of credit. The growth of the Bank’s Warehouse Lending business greatly depends on the overall mortgage market and typically follows industry trends.
Due to the volatility and seasonality of the mortgage market, it is difficult to project future outstanding balances of Warehouse lines of credit. The growth of the Bank’s Warehouse business greatly depends on the overall mortgage market and typically follows industry trends.
Net interest income is impacted by both changes in the amount and composition of interest-earning assets and interest-bearing liabilities, as well as market interest rates. See the section titled “Asset/Liability Management and Market Risk” in this section of the filing regarding the Bank’s interest rate sensitivity. A large amount of the Company’s financial instruments tracks closely with, or are primarily indexed to, either the FFTR, Prime, or LIBOR.
Net interest income is impacted by both changes in the amount and composition of interest-earning assets and interest-bearing liabilities, as well as market interest rates. See the section titled “Asset/Liability Management and Market Risk” in this section of the filing regarding the Bank’s interest rate sensitivity. A large amount of the Company’s financial instruments tracks closely with, or are primarily indexed to, either the FFTR, Prime, or SOFR.
Management has discussed each critical accounting policy and the methodology for the identification and determination of critical accounting policies with the Company’s Audit Committee. Republic believes its critical accounting policies and estimates relate to the following: ACLL and Provision — As of December 31, 2022, the Bank maintained an ACLL for expected credit losses inherent in the Bank’s loan portfolio, which includes overdrawn deposit accounts.
Management has discussed each critical accounting policy and the methodology for the identification and determination of critical accounting policies with the Company’s Audit Committee. Republic believes its critical accounting policies and estimates relate to the following: ACLL and Provision — As of December 31, 2023, the Bank maintained an ACLL for expected credit losses inherent in the Bank’s loan portfolio, which includes overdrawn deposit accounts.
Such internal policies are informed by regulatory standards. Loans rated “Loss,” “Doubtful,” “Substandard,” and PCD-Substandard are considered “Classified.” Loans rated “Special Mention” or PCD-Special Mention are considered Special Mention.
Such internal policies are informed by regulatory standards. Loans rated “Loss,” “Doubtful,” “Substandard,” and PCD-Substandard are considered “Classified.” Loans rated “Special Mention,” or PCD-Special Mention are considered Special Mention.
Further changes in RA and ERA product parameters do not ensure positive results and could have an overall material negative impact on the performance of the RA an ERA and therefore on the Company’s financial condition and results of operations. See additional discussion regarding the RA product under the sections titled: ● Part I Item 1A “Risk Factors” ● Part II Item 8 “Financial Statements and Supplementary Data,” Footnote 4 “Loans and Allowance for Credit Losses” RPG recorded a net charge of $22.0 million, $15.1 million, and $14.4 million to the Provision during 2022, 2021, and 2020, with the Provision for each year primarily due to net losses on RAs and growth in short-term, consumer loans originated through the RCS segment.
Further changes in RA and ERA product parameters do not ensure positive results and could have an overall material negative impact on the performance of the RA and ERA and therefore on the Company’s financial condition and results of operations. See additional discussion regarding the RA product under the sections titled: ● Part I Item 1A “Risk Factors” ● Part II Item 8 “Financial Statements and Supplementary Data,” Footnote 4 “Loans and Allowance for Credit Losses” RPG recorded a net charge of $39.1 million, $22.0 million, and $15.1 million to the Provision during 2023, 2022, and 2021, with the Provision for each year primarily due to net losses on RAs and growth in short-term, consumer loans originated through the RCS segment.
All significant intercompany balances and transactions are eliminated in consolidation. Republic is a financial holding company headquartered in Louisville, Kentucky. The Bank is a Kentucky-based, state-chartered non-member financial institution that provides both traditional and non-traditional banking products through five reportable segments using a multitude of delivery channels.
All significant intercompany balances and transactions are eliminated in consolidation. Republic is a financial holding company headquartered in Louisville, Kentucky. The Bank is a Kentucky-based, state-chartered non-member financial institution that provides both traditional and non-traditional banking products through six reportable segments using a multitude of delivery channels.
Because much of the loan volume occurs each year before that year’s tax refund funding patterns can be analyzed and subsequent underwriting changes made, credit losses during a current year could be higher than management’s predictions if tax refund funding patterns change materially between years. In response to changes in the legal, regulatory, and competitive environment, management annually reviews and revises the RA and ERA product parameters.
Because much of the loan volume occurs each year before that year’s tax refund funding patterns can be analyzed and subsequent underwriting changes made, credit losses during a current year could be higher than management’s predictions if tax refund funding patterns change materially between years. 47 Table of Contents In response to changes in the legal, regulatory, and competitive environment, management annually reviews and revises the RA and ERA product parameters.
Values of less than 50 basis points are rounded down to zero. Management believes, based on information presently available, that it has adequately provided for loan and lease credit losses as of December 31, 2022. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the filing. 70 Table of Contents Asset Quality Classified and Special Mention Loans The Bank applies credit quality indicators, or ratings, to individual loans based on internal Bank policies.
Values of less than 50 basis points are rounded down to zero. Management believes, based on information presently available, that it has adequately provided for loan and lease credit losses as of December 31, 2023. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the filing. 71 Table of Contents Asset Quality Classified and Special Mention Loans The Bank applies credit quality indicators, or ratings, to individual loans based on internal Bank policies.
These rates trended lower beginning in the first quarter of 2020 with the onset of the COVID pandemic, as the FOMC reduced the FFTR to approximately 25 basis points. During 2022 inflation rose to levels not seen in approximately 40 years.
These indices trended lower beginning in the first quarter of 2020 with the onset of the COVID pandemic, as the FOMC reduced the FFTR to approximately 25 basis points. During 2022 inflation rose to levels not seen in approximately 40 years.
An ACLL for losses on RAs and ERAs is estimated during the limited, short-term period the product is offered. RAs originated during the first two months of 2022, were repaid, on average, within 32 days of origination.
An ACLL for losses on RAs and ERAs is estimated during the limited, short-term period the product is offered. RAs originated during the first two months of 2023, were repaid, on average, within 32 days of origination.
Since its entrance into this business during 2011, the Bank has experienced volatility in the Warehouse portfolio consistent with overall demand for mortgage products. Weighted-average quarterly usage rates on the Bank’s Warehouse lines have ranged from a low of 31% during the fourth quarter of 2013 to a high of 71% during the fourth quarter of 2019.
Since its entrance into this business during 2011, the Bank has experienced volatility in the Warehouse portfolio consistent with overall demand for mortgage products. Weighted average quarterly usage rates on the Bank’s Warehouse lines have ranged from a low of 31% during the first quarter of 2023 to a high of 71% during the fourth quarter of 2019.
Actual results may differ materially from those expressed or implied as a result of certain risks and uncertainties, including, but not limited to the following: ● the impact of inflation on the Company’s operations and credit losses; ● litigation liabilities, including related costs, expenses, settlements and judgments, or the outcome of matters before regulatory agencies, whether pending or commencing in the future; ● natural disasters impacting the Company’s operations; ● changes in political and economic conditions; ● the discontinuation of LIBOR; 41 Table of Contents ● the magnitude and frequency of changes to the FFTR implemented by the FOMC of the FRB; ● long-term and short-term interest rate fluctuations and the overall steepness of the U.S.
Actual results may differ materially from those expressed or implied as a result of certain risks and uncertainties, including, but not limited to the following: ● the impact of inflation on the Company’s operations and credit losses; ● litigation liabilities, including related costs, expenses, settlements and judgments, or the outcome of matters before regulatory agencies, whether pending or commencing in the future; ● natural disasters impacting the Company’s operations; ● changes in political and economic conditions; ● the magnitude and frequency of changes to the FFTR implemented by the FOMC of the FRB; ● long-term and short-term interest rate fluctuations and the overall steepness of the U.S.
This trend began to change in 2022, however, as a significant rise in long-term, fixed-rate mortgages caused portfolio level ARM loans to become generally more attractive than secondary market loans.
This trend began to change in mid to late 2022, however, as a significant rise in long-term, fixed-rate mortgages caused portfolio level ARM loans to become generally more attractive than secondary market loans.
If the number of future charge-offs on RAs and RCS loans differ significantly from assumptions used by management in making its determination, an adjustment to the RPG ACLL and the resulting effect on the income statement could be material. Cancelled TRS Sale Transaction On June 3, 2022, the Bank and Green Dot entered into the Settlement Agreement to fully resolve the Lawsuit that the Bank filed against Green Dot in the Delaware Court of Chancery on October 5, 2021. As previously disclosed in the Company’s prior SEC filings, the Lawsuit arose from Green Dot’s inability to consummate the Sale Transaction contemplated in the TRS Purchase Agreement through which Green Dot would purchase all of the assets and operations of the Bank’s Tax Refund Solutions business. In accordance with the Settlement Agreement, on June 6, 2022, Green Dot paid $13 million to the Bank, which was in addition to a $5 million termination fee that Green Dot paid to the Bank during the first quarter of 2022 under the terms of the TRS Purchase Agreement.
If the number of future charge-offs on RAs and RCS loans differ significantly from assumptions used by management in making its determination, an adjustment to the RPG ACLL and the resulting effect on the income statement could be material. Cancelled TRS Sale Transaction On June 3, 2022, the Bank and Green Dot entered into a settlement agreement (“Settlement Agreement”) to fully resolve the lawsuit that the Bank filed against Green Dot in the Delaware Court of Chancery on October 5, 2021 (the “Lawsuit”). As previously disclosed in the Company’s prior SEC filings, the Lawsuit arose from Green Dot’s inability to consummate a sale transaction contemplated in a purchase agreement through which Green Dot would purchase all of the assets and operations of the Bank’s TRS business (“TRS Purchase Agreement”). In accordance with the Settlement Agreement, on June 6, 2022, Green Dot paid $13 million to the Bank, which was in addition to a $5 million termination fee that Green Dot paid to the Bank during the first quarter of 2022 under the terms of the TRS Purchase Agreement.
Formal measurements of the capital ratios for Republic and the Bank are performed by the Company at each quarter end. Contractual Obligations and Commitments The Company or the Bank has required future payments under various contractual obligations and other commitments. See the following footnotes within Part II Item 8 “Financial Statements and Supplementary Data” for additional detail regarding contractual obligations and other commitments of the Company or Bank: ● Footnote 6 “Right-of-Use Assets and Operating Lease Liabilities” ● Footnote 9 “Deposits” ● Footnote 10 “Securities Sold Under Agreements to Repurchase” ● Footnote 13 “Off Balance Sheet Risks, Commitments, and Contingent Liabilities” ● Footnote 18 “Benefit Plans” In addition, the Bank maintains contractual obligations for its technological needs, including its enterprise risk management application, customer relationship management application, internet banking platform, and its core accounting application.
Formal measurements of the capital ratios for Republic and the Bank are performed by the Company at each quarter end. 85 Table of Contents Contractual Obligations and Commitments The Company or the Bank has required future payments under various contractual obligations and other commitments. See the following footnotes within Part II Item 8 “Financial Statements and Supplementary Data” for additional detail regarding contractual obligations and other commitments of the Company or Bank : ● Footnote 6 “Right-of-Use Assets and Operating Lease Liabilities” ● Footnote 9 “Deposits” ● Footnote 10 “Securities Sold Under Agreements to Repurchase” ● Footnote 12 “Off Balance Sheet Risks, Commitments, and Contingent Liabilities” ● Footnote 17 “Benefit Plans” In addition, the Bank maintains contractual obligations for its technological needs, including its enterprise risk management application, customer relationship management application, internet banking platform, and its core accounting application.
The total contractual commitment for these applications is approximately $13 million through May 2025. 84 Table of Contents Asset/Liability Management and Market Risk Asset/liability management is designed to ensure safety and soundness, maintain liquidity, meet regulatory capital standards, and achieve acceptable net interest income based on the Bank’s risk tolerance.
The total contractual commitment for these applications is approximately $13 million through May 2025. Asset/Liability Management and Market Risk Asset/liability management is designed to ensure safety and soundness, maintain liquidity, meet regulatory capital standards, and achieve acceptable net interest income based on the Bank’s risk tolerance.
Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net profits, combined with the retained net profits of the preceding two years. As of January 1, 2023, the Bank could, without prior approval, declare dividends of approximately $92 million.
Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net profits, combined with the retained net profits of the preceding two years. As of January 1, 2024, the Bank could, without prior approval, declare dividends of approximately $133 million.
Provision for both periods reflected changes in general reserves consistent with changes in outstanding period-end balances. Outstanding Warehouse period-end balances decreased $447 million during 2022 compared to a decrease of $112 million during 2021. As a percentage of total Warehouse outstanding balances, the Warehouse ACLL was 0.25% as of December 31, 2022, and December 31, 2021.
Provision for both periods reflected changes in general reserves consistent with changes in outstanding period-end balances. Outstanding Warehouse period-end balances decreased $64 million during 2023 compared to a decrease of $447 million during 2022. As a percentage of total Warehouse outstanding balances, the Warehouse ACLL was 0.25% as of December 31, 2023, and December 31, 2022.
This compares to an ACLL of $52 million and $50 million as of December 31, 2021 and December 31, 2020 with Provisions of a net credit of $319,000 for 2021 and net charge of $16.9 million for 2020. If the mix and amount of future charge-off percentages differ significantly from those assumptions used by management in making its determination, an adjustment to the Core Bank ACLL and the resulting effect on the income statement could be material. The RPG ACLL as of December 31, 2022 primarily related to loans originated and held for investment through the RCS segment.
This compares to an ACLL of $52 million as of both December 31, 2022 and December 31, 2021 with Provisions of a net charge of $312,000 for 2022 and net credit of $319,000 for 2021. If the mix and amount of future charge-off percentages differ significantly from those assumptions used by management in making its determination, an adjustment to the Core Bank ACLL and the resulting effect on the income statement could be material. The RPG ACLL as of December 31, 2023 primarily related to loans originated and held for investment through the RCS segment.
The overall cost of gathering these types of deposits, however, could be substantially higher than the Traditional Bank deposits they replace, potentially decreasing the Bank’s earnings. The Bank’s liquidity is also impacted by its ability to sell certain investment securities, which could be limited due to the level of investment securities that are needed to secure public deposits, SSUARs, FHLB borrowings, and for other purposes, as required by law.
The overall cost of gathering these types of deposits, however, could be substantially higher than the Traditional Bank deposits they replace, potentially decreasing the Bank’s earnings. The Bank’s liquidity is impacted by its ability to sell certain investment securities, which is limited due to the level of investment securities that are needed to secure public deposits, securities sold under agreements to repurchase, FHLB borrowings, and for other purposes, as required by law.
Class A Common shares have one vote per share and Class B Common shares have ten votes per share. 83 Table of Contents Class B Common shares may be converted, at the option of the holder, to Class A Common shares on a share for share basis.
Class A Common shares have one vote per share and Class B Common shares have ten votes per share. Class B Common shares may be converted, at the option of the holder, to Class A Common shares on a share for share basis.
If the Bank were to lose a significant funding source, such as a few major depositors, or if any of its lines of credit were cancelled, or if the Bank cannot obtain brokered deposits, the Bank would be compelled to offer market leading deposit interest rates to meet its funding and liquidity needs. 82 Table of Contents As noted in the sections above titled “Deposits” and “Securities Sold Under Agreements to Repurchase and Other Short-term Borrowings”, the Bank implemented a general strategy during 2022 to maintain a low beta for its client-related interest-bearing liabilities as part of its overall strategy to increase its net interest margin and net interest income.
If the Bank were to lose a significant funding source, such as a few major depositors, or if any of its lines of credit were cancelled, or if the Bank cannot obtain brokered deposits, the Bank would be compelled to offer market leading deposit interest rates to meet its funding and liquidity needs. 83 Table of Contents As noted in the sections above titled “Deposits” and “Securities Sold Under Agreements to Repurchase and Other Short-term Borrowings,” the Bank implemented a general strategy during 2022 and most of the first quarter of 2023 to maintain a low beta for its client-related interest-bearing liabilities as part of its overall strategy to increase its net interest margin and net interest income.
(7) Average balances for loans include the principal balance of nonaccrual loans and loans held for sale, and are inclusive of all loan premiums, discounts, fees, and costs. 54 Table of Contents Table 5 illustrates the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities impacted Republic’s interest income and interest expense during the periods indicated.
(f) Average balances for loans include the principal balance of nonaccrual loans and loans held for sale and are inclusive of all loan premiums, discounts, fees, and costs. 55 Table of Contents Table 4 illustrates the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities impacted Republic’s interest income and interest expense during the periods indicated.
Many assumptions based on growth expectations and on the historical behavior of the Bank’s deposit and loan rates and their related balances in relation to changes in interest rates are incorporated into this dynamic model.
Many assumptions based on growth expectations and on the historical behavior of the Bank’s loans and deposits and their related balances in relation to changes in interest rates are incorporated into this dynamic model.
The decline in the Warehouse net interest margin occurred as its funding costs, as charged through the Company’s internal FTP methodology, generally rose in tandem with the increase in short-term interest rates during the year, while its yield increases were delayed until the adjustable rates on its clients’ lines of credit surpassed their contractual interest rate floors.
The decline in the Warehouse net interest margin occurred as its funding costs, as charged through the Company’s internal FTP methodology, generally rose in tandem with the increase in short-term interest rates since rates began rising in March 2022, while its yield increases were delayed until the adjustable rates on its clients’ lines of credit surpassed their contractual interest rate floors.
The Bank’s policy is to charge-off all or that portion of its recorded investment in collateral-dependent loans upon a determination that it expects the full amount of contractual principal and interest will not be collected. A TDR is a situation where, due to a borrower’s financial difficulties, the Bank grants a concession to the borrower that the Bank would not otherwise have considered.
The Bank’s policy is to charge-off all or that portion of its recorded investment in collateral-dependent loans upon a determination that it expects the full amount of contractual principal and interest will not be collected. A loan modification (formerly a TDR prior to the adoption of ASU 2022-02) is a situation where, due to a borrower’s financial difficulties, the Bank grants a concession to the borrower that the Bank would not otherwise have considered.
These nonrecurring payments included the following: ● A contract termination fee of $5.0 million in January 2022 after RB&T provided Green Dot a notice of termination of the May 2021 TRS Purchase Agreement for the sale of substantially all of RB&T’s TRS assets and operations to Green Dot. ● A legal settlement of $13.0 million in June 2022 regarding RB&T’s lawsuit against Green Dot. Regarding TRS’s RT product, net RT revenue decreased 16% from $20.2 million during 2021 to $17.1 million during 2022.
These nonrecurring payments included the following: ● A contract termination fee of $5.0 million in January 2022 after RB&T provided Green Dot a notice of termination of the May 2021 TRS Purchase Agreement for the sale of substantially all of RB&T’s TRS assets and operations to Green Dot. ● A legal settlement of $13.0 million in June 2022 regarding RB&T’s lawsuit against Green Dot. Regarding the noninterest income from TRS’s RT product, net RT revenue decreased $1.3 million from $17.0 million during 2022 to $15.7 million during 2023.
The Company believes, based on information presently available, that it has adequately provided for Warehouse loan losses as of December 31, 2022. 56 Table of Contents Tax Refund Solutions segment TRS recorded a net charge to the Provision of $10.0 million during 2022 compared to a net charge of $6.7 million for in 2021.
The Company believes, based on information presently available, that it has adequately provided for Warehouse loan losses as of December 31, 2023. Tax Refund Solutions segment TRS recorded a net charge to the Provision of $22.6 million during 2023 compared to a net charge of $10.0 million for in 2022.
Provisions for RA and ERA losses are estimated when advances are made and adjusted to actual net charge-offs as of June 30 th of each year. The ACLL for ERAs as of December 31, 2022 was $3.8 million for $98 million of ERAs originated during December 2022.
Provisions for RA and ERA losses are estimated when advances are made and adjusted to actual net charge-offs as of June 30 th of each year. The ACLL for ERAs as of December 31, 2023 was $3.9 million for $103 million of ERAs originated during December 2023.
While the Bank operates primarily in its market footprint, its non-brick-and-mortar delivery channels allow it to reach clients across the U.S. The Captive is a Nevada-based, wholly owned insurance subsidiary of the Company.
While the Bank operates primarily in its market footprint, its non-brick-and-mortar delivery channels allow it to reach clients across the U.S. During the last quarter of 2023, the Company dissolved its Captive, a Nevada-based, wholly owned insurance subsidiary of the Company.
Delinquent status may be determined by either the number of days past due or number of payments past due. 76 Table of Contents Table 26 — Rollforward of Delinquent Loans Years Ended December 31, (in thousands) 2022 2021 2020 Delinquent loans at the beginning of the period $ 13,465 $ 19,947 $ 20,804 Loans added to delinquency status during the period and remained in delinquency status at the end of the period 5,507 1,459 6,681 Loans removed from delinquency status during the period that were in delinquency status at the beginning of the period (see table below) (6,847) (3,559) (8,617) Principal balance paydowns of loans delinquent at both period ends (50) (158) (146) Net change in principal balance of other loans delinquent at both period ends* 3,185 (4,224) 1,225 Delinquent loans at the end of period $ 15,260 $ 13,465 $ 19,947 *Includes small consumer portfolios, e.g., RCS loans. Table 27 — Detail of Loans Removed from Delinquent Status Years Ended December 31, (in thousands) 2022 2021 2020 Loans charged off $ (1) $ (58) $ (115) Refund Advances paid off or charged off Loans transferred to OREO — — (2,254) Loan payoffs and paydowns (6,243) (2,016) (4,052) Loans paid current (603) (1,485) (2,196) Total loans removed from delinquency status during the period that were in delinquency status at the beginning of the period $ (6,847) $ (3,559) $ (8,617) Collateral-Dependent Loans and Troubled Debt Restructurings When management determines that a loan is collateral dependent and foreclosure is probable, expected credit losses are based on the fair value of the collateral at the reporting date and adjusted for selling costs if appropriate.
Delinquent status may be determined by either the number of days past due or number of payments past due. 77 Table of Contents Table 25 — Rollforward of Delinquent Loans Years Ended December 31, (in thousands) 2023 2022 2021 Delinquent loans at the beginning of the period $ 15,260 $ 13,465 $ 19,947 Loans added to delinquency status during the period and remained in delinquency status at the end of the period 6,625 5,507 1,459 Loans removed from delinquency status during the period that were in delinquency status at the beginning of the period (see table below) (4,371) (6,847) (3,559) Principal balance paydowns of loans delinquent at both period ends (106) (50) (158) Net change in principal balance of other delinquent loans* 4,684 3,185 (4,224) Delinquent loans at the end of period $ 22,092 $ 15,260 $ 13,465 *Includes small consumer portfolios, e.g., RCS loans. Table 26 — Detail of Loans Removed from Delinquent Status Years Ended December 31, (in thousands) 2023 2022 2021 Loans charged off $ (1) $ (1) $ (58) Refund Advances paid off or charged off Loans transferred to OREO — — — Loan payoffs and paydowns (1,915) (6,243) (2,016) Loans paid current (2,455) (603) (1,485) Total loans removed from delinquency status during the period that were in delinquency status at the beginning of the period $ (4,371) $ (6,847) $ (3,559) Collateral-Dependent Loans and Troubled Debt Restructurings When management determines that a loan is collateral dependent and foreclosure is probable, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs, if appropriate.
All securities underlying the agreements are under the Bank’s control. SSUARs decreased $74 million, or 25%, during 2022 to $217 million as of December 31, 2022. SSUARs generally represent large customer relationships deposited into the Bank that require security collateral above the $250,000 FDIC insurance limit of the Bank.
All securities underlying the agreements are under the Bank’s control. SSUARs decreased $119 million, or 55%, during 2023 to $98 million as of December 31, 2023. SSUARs generally represent large customer relationships deposited into the Bank that require security collateral above the $250,000 FDIC insurance limit of the Bank.
Additional variables which may also impact the Traditional Bank’s net interest income and net interest margin in the future include, but are not limited to, the actual steepness and shape of the yield curve, future demand for the Traditional Bank’s financial products, and the Traditional Bank’s overall future liquidity needs. Warehouse Lending segment Net interest income within the Warehouse segment decreased $11.5 million, or 46%, from 2021, driven by decreases in both average outstanding balances and net interest margin.
Additional variables which may also impact the Traditional Bank’s net interest income and net interest margin in the future include, but are not limited to, the actual steepness and shape of the yield curve, future demand for the Traditional Bank’s financial products, and the Traditional Bank’s overall future liquidity needs. Warehouse Net interest income within Warehouse decreased $4.3 million, or 31%, from 2022 to 2023, driven by decreases in both average outstanding balances and net interest margin.
The most significant components comprising the change in loans by reportable segment follow: Traditional Banking segment Period-end balances for Traditional Banking loans increased $353 million, or 10%, from December 31, 2021 to December 31, 2022.
The most significant components comprising the change in loans by reportable segment follow: Traditional Banking segment Period-end balances for Traditional Banking loans increased $763 million, or 20%, from December 31, 2022 to December 31, 2023.
Overall average outstanding Warehouse balances declined from $748 million during the 2021 to $510 million for 2022, driven largely by the sharp rise in long-term interest rates during 2022, which depressed mortgage-refinancing demand and resulted in a significant drop in Warehouse line usage. In addition, the Warehouse net interest margin decreased 68 basis points from 3.37% during 2021 to 2.69 % during 2022.
Overall average outstanding Warehouse balances declined from $510 million during 2022 to $397 million for 2023, driven largely by the sharp rise in long-term interest rates during 2022, which depressed mortgage-refinancing demand and resulted in a sharp drop in Warehouse line usage. In addition, the Warehouse net interest margin decreased 31 basis points from 2.69% during 2022 to 2.38% during 2023.
These interest rate floors benefited Warehouse’s net interest margin substantially during 2020 and 2021 when market rates declined to historical lows but have produced margin compression since the onset of the FFTR increases during 2022.
These interest rate floors benefited the Warehouse net interest margin substantially during 2020 and 2021 when market rates declined to historical lows 53 Table of Contents but have produced margin compression since the onset of the FFTR increases during the first quarter of 2022.
As a percent of total loans, the total Company’s ACLL increased to 1.56% as of December 31, 2022 compared to 1.44% as of December 31, 2021.
As a percent of total loans, the total Company’s ACLL increased to 1.57% as of December 31, 2023 compared to 1.56% as of December 31, 2022.
The FOMC’s increases to the FFTR during 2022 included the following: 50 Table of Contents Table 2 — Increases to the Federal Funds Target Rate during 2022 Increase to FFTR Date the FFTR after Increase March 17, 2022 0.25 % 0.50 % May 5, 2022 0.50 1.00 June 16, 2022 0.75 1.75 July 27, 2022 0.75 2.50 September 21, 2022 0.75 3.25 November 2, 2022 0.75 4.00 December 15, 2022 0.50 4.50 The FOMC’s actions and signals continued to place upward pressure on short-term market interest rates for bonds and loans throughout the second half of 2022.
The FOMC’s increases to the FFTR since January 1, 2022 included the following: 51 Table of Contents Table 2 — Increases to the Federal Funds Target Rate since January 1, 2022 Increase to FFTR Date the FFTR after Increase March 17, 2022 0.25 % 0.50 % May 5, 2022 0.50 1.00 June 16, 2022 0.75 1.75 July 27, 2022 0.75 2.50 September 21, 2022 0.75 3.25 November 2, 2022 0.75 4.00 December 15, 2022 0.50 4.50 February 2, 2023 0.25 4.75 March 23, 2023 0.25 5.00 May 4, 2023 0.25 5.25 July 26, 2023 0.25 5.50 The FOMC’s actions and signals continued to place upward pressure on short-term market interest rates throughout 2022 and 2023.
Substantially all TRS Provision in both periods was related to its RA product, including the ERA product. TRS recorded a charge to the Provision for RA loans of $10.5 million, or 2.56 % of its $409 million in total RAs and ERAs originated during 2022 compared to a charge to the Provision of $6.7 million, or 2.69% of its $250 million of RAs originated during 2021.
Substantially all TRS Provision in both periods was related to its RA product, including the ERA product. TRS recorded a charge to the Provision for RA loans of $22.5 million, or 2.68% of its $840 million in total RAs and ERAs originated during 2023 compared to a charge to the Provision of $10.5 million, or 2.56 % of its $409 million of RAs originated during 2022.
Refer to Results of Operations on pages 53-63 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 (the “2021 Form 10-K”) for a discussion of the 2021 versus 2020 results. Net Interest Income Banking operations are significantly dependent upon net interest income.
Refer to Results of Operations on pages 50-61 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 (the “2022 Form 10-K”) for a discussion of the 2022 versus 2021 results. Net Interest Income Banking operations are significantly dependent upon net interest income.
A rising interest rate environment, however, likely will impact the Company’s internal FTP cost allocated to this segment.
A rising interest rate environment, however, would negatively impact the Company’s internal FTP cost allocated to this segment.
As a percentage of total RCS loans, the RCS ACLL was 13.73% as of December 31, 2022 and 13.91% as of December 31, 2021.
As a percentage of total RCS loans, the RCS ACLL was 13.82% as of December 31, 2023 and 13.73% as of December 31, 2022.
The increase in stockholders’ equity was primarily attributable to net income earned during 2022 reduced by cash dividends declared and common stock repurchases. See Part II, Item 5.
The increase in stockholders’ equity was primarily attributable to net income earned during 2023 reduced primarily by cash dividends declared. See Part II, Item 5.
These swaps are derivatives, but are not designated as hedging instruments, and therefore changes in fair value are reported in current year earnings. A summary of the Bank’s interest rate swaps related to clients as of December 31, 2022 and 2021 is included in the following table: 2022 2021 Notional Notional December 31, (in thousands) Bank Position Amount Fair Value Amount Fair Value Interest rate swaps with Bank clients - Assets Pay variable/receive fixed $ 40,032 $ 1,386 $ 107,502 $ 5,786 Interest rate swaps with Bank clients - Liabilities Pay variable/receive fixed 91,636 (6,742) 16,423 (298) Interest rate swaps with Bank clients - Total Pay variable/receive fixed $ 131,668 $ (5,356) $ 123,925 $ 5,488 Offsetting interest rate swaps with institutional swap dealer - Assets Pay fixed/receive variable 91,636 6,742 16,423 298 Offsetting interest rate swaps with institutional swap dealer - Liabilities Pay fixed/receive variable 40,032 (1,386) 107,502 (5,786) Offsetting interest rate swaps with institutional swap dealer - Total Pay fixed/receive variable $ 131,668 $ 5,356 $ 123,925 $ (5,488) Total $ 263,336 $ — $ 247,850 $ — See Footnote 8 “Interest Rate Swaps” of Part II Item 8 “Financial Statements and Supplementary Data” for further information regarding the Bank’s interest rate swaps. Liquidity The Bank maintains sufficient liquidity to fund routine loan demand and routine deposit withdrawal activity.
These swaps are derivatives, but are not designated as hedging instruments, and therefore changes in fair value are reported in current year earnings. A summary of the Bank’s interest rate swaps related to clients as of December 31, 2023 and 2022 is included in the following table: 2023 2022 Notional Notional December 31, (in thousands) Bank Position Amount Fair Value Amount Fair Value Interest rate swaps with Bank clients - Assets Pay variable/receive fixed $ 120,442 $ 4,066 $ 40,032 $ 1,386 Interest rate swaps with Bank clients - Liabilities Pay variable/receive fixed 95,820 (4,867) 91,636 (6,742) Interest rate swaps with Bank clients - Total Pay variable/receive fixed $ 216,262 $ (801) $ 131,668 $ (5,356) Offsetting interest rate swaps with institutional swap dealer - Assets Pay fixed/receive variable 95,820 4,867 91,636 6,742 Offsetting interest rate swaps with institutional swap dealer - Liabilities Pay fixed/receive variable 120,442 (4,066) 40,032 (1,386) Offsetting interest rate swaps with institutional swap dealer - Total Pay fixed/receive variable $ 216,262 $ 801 $ 131,668 $ 5,356 Total $ 432,524 $ — $ 263,336 $ — See Footnote 8 “Interest Rate Swaps” of Part II Item 8 “Financial Statements and Supplementary Data” for further information regarding the Bank’s interest rate swaps. Liquidity The Bank maintains sufficient liquidity to fund routine loan demand and routine deposit withdrawal activity.
Based on management’s 44 Table of Contents calculation, an ACLL of $18.7 million, or 7.3 %, of total RPG loans was an adequate estimate of expected losses within the RPG portfolio as of December 31, 2022. RPG’s TRS segment offered its RA credit product during the first two months of 2022, 2021, and 2020, and its ERA credit product during December 2022 related to the first quarter 2023 tax season.
Based on management’s calculation, an ACLL of $22 million, or 7.91%, of total RPG loans was an adequate estimate of expected losses within the RPG portfolio as of December 31, 2023. RPG’s TRS segment offered its RA credit product during the first two months of 2023, 2022, and 2021, and its ERA credit product during December 2023 and 2022 related to the subsequent first quarter tax filing seasons.
The increase was driven primarily by an increase in fee income from RCS’s LOC products. RCS’s LOC loan fees, which are recorded as interest income on loans, increased to $27.3 million during 2022 compared to $19.3 million during 2021.
The increase was driven primarily by an increase in fee income from RCS’s LOC II product. RCS’s LOC II loan fees, which are recorded as interest income on loans, increased to $19.3 million during 2023 compared to $8.5 million during 2022.
This change in forecast method had no material impact on the Company’s ACLL. Management’s evaluation of the appropriateness of the ACLL is often the most critical accounting estimate for a financial institution, as the ACLL requires significant reliance on the use of estimates and significant judgment as to the reliance on historical loss rates, consideration of quantitative and qualitative economic factors, and the reliance on a reasonable and supportable forecast. Adjustments to the historical loss rate for current conditions include differences in underwriting standards, portfolio mix or term, delinquency level, as well as for changes in environmental conditions, such as changes in property values or other relevant factors.
For its CRE loan pool, the Company employs a one-year forecast of general CRE values. Management’s evaluation of the appropriateness of the ACLL is often the most critical accounting estimate for a financial institution, as the ACLL requires significant reliance on the use of estimates and significant judgment as to the reliance on historical loss rates, consideration of quantitative and qualitative economic factors, and the reliance on a reasonable and supportable forecast. Adjustments to the historical loss rate for current conditions include differences in underwriting standards, portfolio mix or term, delinquency level, as well as for changes in environmental conditions, such as changes in property values or other relevant factors.
With the exception of small-dollar consumer loans, all Traditional Bank loans past due 90-days-or-more as of December 31, 2022 and December 31, 2021 were on nonaccrual status. 75 Table of Contents Table 25 — Delinquent Loan Composition * 2022 2021 2020 Percent of Percent of Percent of Total Total Total December 31, (dollars in thousands) Balance Loan Class Balance Loan Class Balance Loan Class Traditional Banking: Residential real estate: Owner occupied $ 4,834 0.53 % $ 1,599 0.19 % $ 3,260 0.37 % Nonowner occupied — — — — — — Commercial real estate 604 0.04 5,292 0.36 5,457 0.40 Construction & land development — — — — — — Commercial & industrial 177 0.04 21 0.01 12 0.00 Paycheck Protection Program — — — — — — Lease financing receivables — — — — — — Aircraft — — — — — — Home equity 175 0.07 314 0.15 702 0.29 Consumer: Credit cards 55 0.36 30 0.21 73 0.51 Overdrafts 160 22.04 164 24.01 147 25.04 Automobile loans 11 0.16 9 0.06 56 0.18 Other consumer 44 7.03 1 0.07 6 0.07 Total Traditional Banking 6,060 0.16 7,430 0.21 9,713 0.26 Warehouse lines of credit — — — — — — Total Core Banking 6,060 0.14 7,430 0.17 9,713 0.21 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — Other TRS commercial & industrial loans — — — — — — Republic Credit Solutions 9,200 8.53 6,035 6.48 10,234 9.23 Total Republic Processing Group 9,200 3.58 6,035 4.19 10,234 7.60 Total delinquent loans $ 15,260 0.34 $ 13,465 0.30 $ 19,947 0.41 *Represents total loans 30-days-or-more past due.
With the exception of small-dollar consumer loans, all Traditional Bank loans past due 90-days-or-more as of December 31, 2023 and December 31, 2022 were on nonaccrual status. Table 24 — Delinquent Loan Composition * 2023 2022 2021 Percent of Percent of Percent of Total Total Total December 31, (dollars in thousands) Balance Loan Class Balance Loan Class Balance Loan Class Traditional Banking: Residential real estate: Owner-occupied $ 5,803 0.51 % $ 4,834 0.53 % $ 1,599 0.19 % Nonowner-occupied — — — — — — Commercial real estate — — 604 0.04 5,292 0.36 Construction & land development — — — — — — Commercial & industrial 1,360 0.29 177 0.04 21 0.01 Lease financing receivables 18 0.02 — — — — Aircraft — — — — — — Home equity 767 0.26 175 0.07 314 0.15 Consumer: Credit cards 35 0.21 55 0.36 30 0.21 Overdrafts 131 18.88 160 22.04 164 24.01 Automobile loans 2 0.08 11 0.16 9 0.06 Other consumer 60 0.81 44 7.03 1 0.07 Total Traditional Banking 8,176 0.18 6,060 0.16 7,430 0.21 Warehouse lines of credit — — — — — — Total Core Banking 8,176 0.16 6,060 0.14 7,430 0.17 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — Other TRS commercial & industrial loans — — — — — — Republic Credit Solutions 13,916 10.51 9,200 8.53 6,035 6.48 Total Republic Processing Group 13,916 4.94 9,200 3.58 6,035 4.19 Total delinquent loans $ 22,092 0.42 $ 15,260 0.34 $ 13,465 0.30 *Represents total loans 30-days-or-more past due.
Loans from Republic Processing Group are generally small dollar homogenous consumer loans. 74 Table of Contents Interest income that would have been recorded if nonaccrual loans were on a current basis in accordance with their original terms was $1.0 million, $1.3 million and 1.3 million in 2022, 2021, and 2020. Based on the Bank’s review as of December 31, 2022, management believes that its reserves are adequate to absorb expected losses on all nonperforming credits Table 23 — Rollforward of Nonperforming Loans Years Ended December 31, (in thousands) 2022 2021 2020 Nonperforming loans at the beginning of the period $ 20,552 $ 23,595 $ 23,489 Loans added to nonperforming status during the period that remained nonperforming at the end of the period 7,076 3,627 8,993 Loans removed from nonperforming status during the period that were nonperforming at the beginning of the period (see table below) (10,934) (5,221) (7,959) Principal balance paydowns of loans nonperforming at both period ends (1,084) (1,450) (817) Net change in principal balance of other loans nonperforming at both period ends* 708 1 (111) Nonperforming loans at the end of the period $ 16,318 $ 20,552 $ 23,595 Table 24 — Detail of Loans Removed from Nonperforming Status Years Ended December 31, (in thousands) 2022 2021 2020 Loans charged off $ — $ (57) $ (1,142) Loans transferred to OREO — — (2,254) Loan payoffs and paydowns (8,385) (4,884) (4,420) Loans returned to accrual status (2,549) (280) (143) Total loans removed from nonperforming status during the period that were nonperforming at the beginning of the period $ (10,934) $ (5,221) $ (7,959) Delinquent Loans Delinquent loans to total loans increased to 0.34% as of December 31, 2022, from 0.30% as of December 31, 2021, primarily due to a $3 million increase in delinquent RPG loans, partially offset by a $1 million decrease in Core Bank loans. Core Bank delinquent loans to total Core Bank loans decreased to 0.14% as of December 31, 2022 from 0.17% as of December 31, 2021.
Loans from Republic Processing Group are generally small dollar homogenous consumer loans. Interest income that would have been recorded if nonaccrual loans were on a current basis in accordance with their original terms was $912,000, $1.0 million, and 1.3 million in 2023, 2022, and 2021. Based on the Bank’s review as of December 31, 2023, management believes that its reserves are adequate to absorb expected losses on all nonperforming credits. Table 22 — Rollforward of Nonperforming Loans Years Ended December 31, (in thousands) 2023 2022 2021 Nonperforming loans at the beginning of the period $ 16,318 $ 20,552 $ 23,595 Loans added to nonperforming status during the period that remained nonperforming at the end of the period 9,503 7,076 3,627 Loans removed from nonperforming status during the period that were nonperforming at the beginning of the period (see table below) (4,801) (10,934) (5,221) Principal balance paydowns of loans nonperforming at both period ends (1,116) (1,084) (1,450) Net change in principal balance of other nonperforming loans* 714 708 1 Nonperforming loans at the end of the period $ 20,618 $ 16,318 $ 20,552 *Includes relatively small consumer portfolios, e.g., RCS loans. Table 23 — Detail of Loans Removed from Nonperforming Status Years Ended December 31, (in thousands) 2023 2022 2021 Loans charged off $ — $ — $ (57) Loans transferred to OREO — — — Loan payoffs and paydowns (2,495) (8,385) (4,884) Loans returned to accrual status (2,306) (2,549) (280) Total loans removed from nonperforming status during the period that were nonperforming at the beginning of the period $ (4,801) $ (10,934) $ (5,221) 76 Table of Contents Delinquent Loans Delinquent loans to total loans increased to 0.42% as of December 31, 2023, from 0.34% as of December 31, 2022, primarily due to a $5 million increase in delinquent RPG loans and a $2 million increase in Core Bank loans. Core Bank delinquent loans to total Core Bank loans increased to 0.16% as of December 31, 2023 from 0.14% as of December 31, 2022.
The Bank’s Classified and Special Mention loans decreased approximately $50 million during 2022, driven primarily by commercial-purpose loans within the hospitality and leisure industry upgraded during 2022. See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for additional discussion regarding Classified and Special Mention loans. Table 19 — Classified and Special Mention Loans December 31, (in thousands) 2022 2021 2020 Loss $ — $ — $ — Doubtful — — — Substandard 17,010 21,714 30,193 PCD - Substandard 1,498 1,692 1,887 Total Classified Loans 18,508 23,406 32,080 Special Mention 69,246 114,496 89,206 PCD - Special Mention 718 795 895 Total Special Mention Loans 69,964 115,291 90,101 Total Classified and Special Mention Loans $ 88,472 $ 138,697 $ 122,181 Nonperforming Loans Nonperforming loans include loans on nonaccrual status and loans past due 90-days-or-more and still accruing.
The Bank’s Classified and Special Mention loans decreased approximately $14 million during 2023, driven primarily by upgrades during 2023 to commercial-purpose loans within the hospitality and leisure industry. See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for additional discussion regarding Classified and Special Mention loans. Table 18 — Classified and Special Mention Loans December 31, (in thousands) 2023 2022 2021 Loss $ — $ — $ — Doubtful — — — Substandard 20,253 17,010 21,714 PCD - Substandard 1,699 1,498 1,692 Total Classified Loans 21,952 18,508 23,406 Special Mention 51,447 69,246 114,496 PCD - Special Mention 447 718 795 Total Special Mention Loans 51,894 69,964 115,291 Total Classified and Special Mention Loans $ 73,846 $ 88,472 $ 138,697 Nonperforming Loans Nonperforming loans include loans on nonaccrual status and loans past due 90-days-or-more and still accruing.
Since these factors and management’s assumptions are subject to change, the allocation is not necessarily indicative of future loan portfolio performance or future ACLL allocation. Table 18 — Management’s Allocation of the Allowance for Credit Losses on Loans 2022 2021 2020 Percent of Percent of Percent of Percent of Percent of Percent of Loans to ACLL to Loans to ACLL to Loans to ACLL to Total Total Total Total Total Total December 31, (in thousands) ACLL Loans* Loan Class ACLL Loans* Loan Class* ACLL Loans* Loan Class* Traditional Banking: Residential real estate: Owner occupied $ 8,909 21 % 0.98 % $ 8,647 19 % 1.05 % $ 9,715 19 % 1.10 % Nonowner occupied 2,831 7 0.88 2,700 7 0.88 2,466 6 0.93 Commercial real estate 23,739 36 1.48 23,769 32 1.63 23,606 28 1.75 Construction & land development 4,123 3 2.68 4,128 3 3.19 3,274 2 3.32 Commercial & industrial 3,976 9 0.97 3,487 8 1.02 2,797 7 0.86 Paycheck Protection Program — — — — 1 — — 8 — Lease financing receivables 110 — 1.05 91 — 1.05 106 — 1.05 Aircraft 449 4 0.25 357 3 0.25 253 2 0.25 Home equity 4,628 5 1.91 4,111 5 1.95 4,990 5 2.07 Consumer: Credit cards 996 — 6.44 934 — 6.44 929 — 6.54 Overdrafts 726 — 100.00 683 — 100.00 587 — 100.00 Automobile loans 87 — 1.29 186 — 1.29 399 1 1.32 Other consumer 135 — 21.57 314 — 21.93 577 — 7.07 Total Traditional Banking 50,709 85 1.32 49,407 78 1.41 49,699 78 1.34 Warehouse lines of credit 1,009 9 0.25 2,126 19 0.25 2,407 20 0.25 Total Core Banking 51,718 94 1.21 51,533 97 1.18 52,106 98 1.11 Republic Processing Group: Tax Refund Solutions: Refund Advances 3,797 2 4 — — — — — — Other TRS commercial & industrial loans 91 1 0.18 96 1 0.19 158 — 0.66 Republic Credit Solutions 14,807 3 13.73 12,948 2 13.91 8,803 2 7.94 Total Republic Processing Group 18,695 6 7.27 13,044 3 9.06 8,961 2 6.65 Total $ 70,413 100 1.56 $ 64,577 100 1.44 $ 61,067 100 1.27 *See Table 14 in this section of the filing for loan portfolio balances.
Since these factors and management’s assumptions are subject to change, the allocation is not necessarily indicative of future loan portfolio performance or future ACLL allocation. Table 17 — Management’s Allocation of the Allowance for Credit Losses on Loans December 31, 2023 December 31, 2022 2021 Percent of Percent of Percent of Percent of Percent of Percent of Loans to ACLL to Loans to ACLL to Loans to ACLL to Total Total Total Total Total Total (in thousands) ACLL Loans* Loan Class ACLL Loans* Loan Class* ACLL Loans* Loan Class* Traditional Banking: Residential real estate: Owner-occupied $ 10,337 22 % 0.90 % $ 8,909 21 % 0.98 % $ 8,647 19 % 1.05 % Nonowner-occupied 3,047 7 0.88 2,831 7 0.88 2,700 7 0.88 Commercial real estate 25,830 33 1.45 23,739 36 1.48 23,769 32 1.63 Construction & land development 6,060 4 2.79 4,123 3 2.68 4,128 3 3.19 Commercial & industrial 4,236 9 0.91 3,976 9 0.97 3,487 9 1.02 Lease financing receivables 1,061 2 1.20 110 — 1.05 91 — 1.05 Aircraft 625 5 0.25 449 4 0.25 357 3 0.25 Home equity 5,501 6 1.86 4,628 5 1.91 4,111 5 1.95 Consumer: Credit cards 1,074 — 6.45 996 — 6.44 934 — 6.44 Overdrafts 694 — 100.00 726 — 100.00 683 — 100.00 Automobile loans 32 — 1.20 87 — 1.29 186 — 1.29 Other consumer 501 — 6.74 135 — 21.57 314 — 21.93 Total Traditional Banking 58,998 88 1.28 50,709 85 1.32 49,407 78 1.41 Warehouse lines of credit 847 6 0.25 1,009 9 0.25 2,126 19 0.25 Total Core Banking 59,845 94 1.21 51,718 94 1.21 51,533 97 1.18 Republic Processing Group: Tax Refund Solutions: Refund Advances 3,929 2 3.81 3,797 2 4.00 — — — Other TRS commercial & industrial loans 61 1 0.13 91 1 0.18 96 1 0.19 Republic Credit Solutions 18,295 3 13.82 14,807 3 13.73 12,948 2 13.91 Total Republic Processing Group 22,285 6 7.91 18,695 6 7.27 13,044 3 9.06 Total $ 82,130 100 % 1.57 % $ 70,413 100 % 1.56 % $ 64,577 100 % 1.44 % *See Table 13 in this section of the filing for loan portfolio balances.
Government agencies 75,000 — — Mortgage backed securities - residential 27 46 99 Collateralized mortgage obligations 7,270 9,080 13,061 Corporate bonds 4,964 34,928 39,808 Obligations of state and political subdivisions 125 245 356 Total held-to-maturity debt securities 87,386 44,299 53,324 Equity securities with a readily determinable fair value (fair value): Freddie Mac preferred stock 111 170 560 Community Reinvestment Act mutual fund — 2,450 2,523 Total equity securities with a readily determinable fair value 111 2,620 3,083 Total investment securities $ 707,862 $ 542,045 $ 580,270 AFS debt securities primarily consists of U.S.
Government agencies 65,000 75,000 — Mortgage backed securities - residential 25 27 46 Collateralized mortgage obligations 6,386 7,270 9,080 Corporate bonds 4,976 4,964 34,928 Obligations of state and political subdivisions — 125 245 Total held-to-maturity debt securities 76,387 87,386 44,299 Equity securities with a readily determinable fair value (fair value): Freddie Mac preferred stock 174 111 170 Community Reinvestment Act mutual fund — — 2,450 Total equity securities with a readily determinable fair value 174 111 2,620 Total investment securities $ 667,874 $ 707,862 $ 542,045 AFS debt securities primarily consists of U.S.
As of December 31, 2022, the ACLL to total loans estimated for each RCS product ranged from as low as 0.25% for its healthcare-receivables portfolios to as high as 54.85% for its line-of-credit portfolios.
As of December 31, 2023, the ACLL to total loans estimated for each RCS product ranged from as low as 0.25% for its healthcare-receivables products to as high as 50.89% for its line-of-credit products.
All ACLs are presented and discussed with the Audit Committee and the Board of Directors quarterly. The Company’s ACLL increased $5.8 million from $64.6 million as of December 31, 2021 to $70.4 million as of December 31, 2022.
All ACLs are presented and discussed with the Audit Committee and the Board of Directors quarterly. The Company’s ACLL increased from $70 million as of December 31, 2022 to $82 million as of December 31, 2023.
The lower reserve percentage of 0.25% was provided for RCS’s healthcare receivables, as such receivables have recourse back to the third-party providers. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the filing. See additional detail regarding Republic Credit Solution’s loan products under Item 1 “Business.” 67 Table of Contents Table 16 — Summary of Loan and Lease Loss Experience Years Ended December 31, (dollars in thousands) 2022 2021 2020 ACLL at beginning of period $ 64,577 $ 61,067 $ 43,351 Adoption of ASC 326 — — 6,734 Charge-offs: Traditional Banking: Residential real estate (21) — (169) Commercial real estate (9) (428) (795) Commercial & industrial — (86) (310) Home equity — (51) (14) Consumer (1,290) (895) (1,481) Total Traditional Banking (1,320) (1,460) (2,769) Warehouse lines of credit — — — Total Core Banking (1,320) (1,460) (2,769) Republic Processing Group: Tax Refund Solutions: Refund Advances (11,505) (10,256) (19,575) Other TRS loans (154) (51) (234) Republic Credit Solutions (11,390) (4,707) (6,163) Total Republic Processing Group (23,049) (15,014) (25,972) Total charge-offs (24,369) (16,474) (28,741) Recoveries: Traditional Banking: Residential real estate 104 396 182 Commercial real estate 287 82 472 Commercial & industrial 271 76 122 Home equity 121 46 115 Consumer 373 475 508 Total Traditional Banking 1,156 1,075 1,399 Warehouse lines of credit — — — Total Core Banking 1,156 1,075 1,399 Republic Processing Group: Tax Refund Solutions: Refund Advances 4,831 3,533 6,542 Other TRS commercial & industrial loans 665 29 2 Republic Credit Solutions 1,168 408 629 Total Republic Processing Group 6,664 3,970 7,173 Total recoveries 7,820 5,045 8,572 Net loan recoveries (charge-offs) (16,549) (11,429) (20,169) Provision - Core Banking 349 (188) 16,743 Provision - RPG 22,036 15,127 14,408 Total Provision 22,385 14,939 31,151 ACLL at end of period $ 70,413 $ 64,577 $ 61,067 Credit Quality Ratios - Total Company: ACLL to total loans 1.56 % 1.44 % 1.27 % ACLL to nonperforming loans 432 314 259 Net loan charge-offs (recoveries) to average loans 0.38 0.25 0.42 Credit Quality Ratios - Core Banking: ACLL to total loans 1.21 % 1.18 % 1.11 % ACLL to nonperforming loans 332 251 221 Net loan charge-offs (recoveries) to average loans 0.00 0.01 0.03 68 Table of Contents Table 17 — Net Loan Charge-offs (Recoveries) to Average Loans by Loan Category Net Loan Charge-Offs (Recoveries) to Average Loans Years Ended December 31, (dollars in thousands) 2022 2021 2020 Traditional Banking: Residential real estate: Owner occupied (0.01) % (0.04) % — % Nonowner occupied — — — Commercial real estate (0.02) 0.03 0.02 Construction & land development — — — Commercial & industrial (0.07) — 0.05 Paycheck Protection Program — — — Lease financing receivables — — — Aircraft — — — Home equity (0.06) — (0.04) Consumer: Credit cards 0.48 0.65 1.46 Overdrafts 104.04 51.69 93.94 Automobile loans (0.14) (0.10) 0.08 Other consumer 1.02 0.27 0.58 Total Traditional Banking — 0.01 0.04 Warehouse lines of credit — — — Total Core Banking — 0.01 0.03 Republic Processing Group: Tax Refund Solutions: Refund Advances* 26.78 26.58 33.55 Other TRS commercial & industrial loans (3.18) 0.19 2.32 Republic Credit Solutions 10.73 3.93 5.35 Total Republic Processing Group 12.02 7.42 12.20 Total 0.38 0.25 0.42 * Refund advances are originated during the first two months of each year, and beginning in December 2022, ERAs for the upcoming first quarter tax season are originated during the fourth quarter of the year.
The lower reserve percentage of 0.25% was provided for RCS’s healthcare receivables, as such receivables have recourse back to the third-party providers. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the filing. See additional detail regarding Republic Credit Solution’s loan products under Item 1 “Business.” 68 Table of Contents Table 15 — Summary of Loan and Lease Loss Experience Years Ended December 31, (dollars in thousands) 2023 2022 2021 ACLL at beginning of period $ 70,413 $ 64,577 $ 61,067 CBank Fair Value Adjustment 216 — — Charge-offs: Traditional Banking: Residential real estate (26) (21) — Commercial real estate — (9) (428) Commercial & industrial — — (86) Lease financing receivables (141) — — Home equity (2) — (51) Consumer (1,182) (1,290) (895) Total Traditional Banking (1,351) (1,320) (1,460) Warehouse lines of credit — — — Total Core Banking (1,351) (1,320) (1,460) Republic Processing Group: Tax Refund Solutions: Refund Advances (25,823) (11,505) (10,256) Other TRS loans (128) (154) (51) Republic Credit Solutions (13,912) (11,390) (4,707) Total Republic Processing Group (39,863) (23,049) (15,014) Total charge-offs (41,214) (24,369) (16,474) Recoveries: Traditional Banking: Residential real estate 154 104 396 Commercial real estate 94 287 82 Commercial & industrial 123 271 76 Lease financing receivables 10 — — Home equity 3 121 46 Consumer 342 373 475 Total Traditional Banking 726 1,156 1,075 Warehouse lines of credit — — — Total Core Banking 726 1,156 1,075 Republic Processing Group: Tax Refund Solutions: Refund Advances 3,463 4,831 3,533 Other TRS commercial & industrial loans 31 665 29 Republic Credit Solutions 871 1,168 408 Total Republic Processing Group 4,365 6,664 3,970 Total recoveries 5,091 7,820 5,045 Net loan recoveries (charge-offs) (36,123) (16,549) (11,429) Provision - Core Bank Loans 8,536 349 (188) Provision - RPG Loans 39,088 22,036 15,127 Total Provision for All Loans 47,624 22,385 14,939 ACLL at end of period $ 82,130 $ 70,413 $ 64,577 Credit Quality Ratios - Total Company: ACLL to total loans 1.57 % 1.56 % 1.44 ACLL to nonperforming loans 398 432 314 Net loan charge-offs (recoveries) to average loans 0.73 0.38 0.25 Credit Quality Ratios - Core Banking: ACLL to total loans 1.21 % 1.21 % 1.18 ACLL to nonperforming loans 313 332 251 Net loan charge-offs (recoveries) to average loans 0.01 0.00 0.01 69 Table of Contents Table 16 — Net Loan Charge-offs (Recoveries) to Average Loans by Loan Category Net Loan Charge-Offs (Recoveries) to Average Loans Years Ended December 31, (dollars in thousands) 2023 2022 2021 Traditional Banking: Residential real estate: Owner-occupied (0.01) % (0.01) % (0.04) % Nonowner-occupied — — — Commercial real estate (0.01) (0.02) 0.03 Construction & land development — — — Commercial & industrial (0.03) (0.07) — Lease financing receivables 0.28 — — Aircraft — — — Home equity — (0.06) — Consumer: Credit cards 0.55 0.48 0.65 Overdrafts 84.39 104.04 51.69 Automobile loans 0.66 (0.14) (0.10) Other consumer 0.33 1.02 0.27 Total Traditional Banking 0.01 — 0.01 Warehouse lines of credit — — — Total Core Banking 0.01 — 0.01 Republic Processing Group: Tax Refund Solutions: Refund Advances* 29.56 26.78 26.58 Other TRS commercial & industrial loans 0.53 (3.18) 0.19 Republic Credit Solutions 10.52 10.73 3.93 Total Republic Processing Group 16.27 12.02 7.42 Total 0.73 % 0.38 % 0.25 % * Refund advances are originated during the first two months of each year, and beginning in December 2022, ERAs for the upcoming first quarter tax filing season are originated during the fourth quarter of the year.
As of December 31, 2022, the Company’s $95 million of FHLB advances had a weighted-average maturity of 1.06 years and a weighted-average cost of 3.84%. Overall use of FHLB advances during a given year is dependent upon many factors including asset growth, deposit growth, current earnings, and expectations of future interest rates, among others. Table 35 — Federal Home Loan Bank Advances As of and for the Years Ended December 31, (dollars in thousands) 2022 2021 2020 Outstanding balance at end of period $ 95,000 $ 25,000 $ 235,000 Weighted average interest rate at period end 3.84 % 0.14 % 0.23 % Average outstanding balance during the period $ 21,233 $ 29,479 $ 211,776 Average interest rate during the period 1.60 % 0.19 % 1.66 % Maximum outstanding at any month end $ 95,000 $ 25,000 $ 590,000 81 Table of Contents Interest Rate Swaps Non-hedge Interest Rate Swaps The Bank enters into interest rate swaps to facilitate client transactions and meet their financing needs.
In addition, the Bank had remaining $110 million of overnight borrowings with a cost of 5.38% as of December 31, 2023. Overall use of FHLB advances during a given year is dependent upon many factors including asset growth, deposit growth, current earnings, and expectations of future interest rates, among others. Table 34 — Federal Home Loan Bank Advances As of and for the Years Ended December 31, (dollars in thousands) 2023 2022 2021 Outstanding balance at end of period $ 380,000 $ 95,000 $ 25,000 Weighted average interest rate at period end 4.63 % 3.84 % 0.14 % Average outstanding balance during the period $ 325,678 $ 21,233 $ 29,479 Average interest rate during the period 4.68 % 1.60 % 0.19 % Maximum outstanding at any month end $ 525,000 $ 95,000 $ 25,000 82 Table of Contents Interest Rate Swaps Non-hedge Interest Rate Swaps The Bank enters into interest rate swaps to facilitate client transactions and meet their financing needs.
Additionally, actual results could differ materially from the model if interest rates do not move equally across all points on the yield curve. The following table illustrates the Bank’s projected percent change from its Base net interest income over the period beginning January 1, 2023 and ending December 31, 2023 based on instantaneous movements in interest rates from Down 200 to Up 300 basis points equally across all points on the yield curve.
The following table illustrates the Bank’s projected percent change from its Base net interest income over the period beginning January 1, 2024 and ending December 31, 2024 based on instantaneous movements in interest rates from Down 300 to Up 300 basis points equally across all points on the yield curve.
Total Company net interest margin expanded to 4.12% during 2022 compared to 3.79% for 2021. The following were the most significant components affecting the Company’s net interest income by reportable segment: Traditional Banking segment The Traditional Banking’s net interest income increased $14.3 million, or 9%, over 2021.
Total Company net interest margin expanded to 4.91% during 2023 compared to 4.12% for 2022. The following were the most significant components affecting the Company’s net interest income by reportable segment: Traditional Banking segment The Traditional Banking’s net interest income increased $23.0 million, or 13%, for 2023 compared to 2022.
As of December 31, 2022 and December 31, 2021, these pledged investment securities had a fair value of $218 million and $320 million. Capital Table 38 — Capital Information pertaining to the Company’s capital balances and ratios follows: As of and for the Years Ended December 31, (dollars in thousands, except per share data) 2022 2021 2020 Stockholders’ equity $ 856,613 $ 835,054 $ 823,323 Book value per share at December 31, 43.38 41.79 39.40 Tangible book value per share at December 31, * 42.11 40.52 38.27 Dividends declared per share - Class A Common Stock 1.364 1.232 1.144 Dividends declared per share - Class B Common Stock 1.240 1.120 1.040 Average stockholders’ equity to average total assets 13.82 % 13.41 % 13.35 % Total risk-based capital 17.92 17.48 18.52 Common equity tier 1 capital 16.70 16.39 16.61 Tier 1 risk-based capital 16.70 16.39 17.43 Tier 1 leverage capital 14.81 13.36 13.70 Dividend payout ratio 30 29 29 Dividend yield 3.33 2.42 3.17 *For additional detail, see Footnote 2 of “Selected Financial Data” in this section of the filing. Total stockholders’ equity increased from $835 million as of December 31, 2021 to $857 million as of December 31, 2022.
As of December 31, 2023 and December 31, 2022, these pledged investment securities had a fair value of $100 million and $218 million. Capital Table 36 — Capital Information pertaining to the Company’s capital balances and ratios follows: As of and for the Years Ended December 31, (dollars in thousands, except per share data) 2023 2022 2021 Stockholders’ equity $ 912,756 $ 856,613 $ 843,063 Book value per share at December 31, 47.15 43.38 42.69 Tangible book value per share at December 31, * 44.55 42.11 41.40 Dividends declared per share - Class A Common Stock 1.496 1.364 1.232 Dividends declared per share - Class B Common Stock 1.360 1.240 1.120 Average stockholders’ equity to average total assets 14.21 % 13.82 % 13.41 % Total risk-based capital 16.10 17.92 17.48 Common equity tier 1 capital 14.85 16.70 16.39 Tier 1 risk-based capital 14.85 16.70 16.39 Tier 1 leverage capital 13.89 14.81 13.36 Dividend payout ratio 32 30 29 Dividend yield 3.66 3.33 2.42 *For additional detail, see Footnote 2 of “Selected Financial Data” in this section of the filing. 84 Table of Contents Total stockholders’ equity increased from $857 million as of December 31, 2022 to $913 million as of December 31, 2023.
Funding and cash flows can also be realized through deposit product promotions, the sale of AFS debt securities, principal paydowns on loans and mortgage-backed securities, and proceeds realized from loans held for sale. Table 37 — Liquid Assets and Borrowing Capacity The Company’s liquid assets and borrowing capacity included the following: December 31, (in thousands) 2022 2021 2020 Cash and cash equivalents $ 313,689 $ 756,971 $ 485,587 Unincumbered debt securities 438,052 219,775 273,652 Total liquid assets 751,741 976,746 759,239 Available borrowing capacity with the FHLB 899,362 900,424 682,992 Available borrowing capacity through unsecured credit lines 125,000 125,000 125,000 Total available borrowing capacity 1,024,362 1,025,424 807,992 Total liquid assets and available borrowing capacity $ 1,776,103 $ 2,002,170 $ 1,567,231 The Bank had a loan to deposit ratio (excluding brokered deposits) of 107% as of December 31, 2022 and 99% as of December 31, 2021.
Funding and cash flows can also be realized through deposit product promotions, the sale of AFS debt securities, principal paydowns on loans and mortgage-backed securities, and proceeds realized from loans held for sale. Table 35 — Liquid Assets and Borrowing Capacity The Company’s liquid assets and borrowing capacity included the following: December 31, (in thousands) 2023 2022 2021 Cash and cash equivalents $ 316,567 $ 313,689 $ 756,971 Unencumbered debt securities 491,783 438,052 219,775 Total liquid assets 808,350 751,741 976,746 Available borrowing capacity with the FHLB 730,265 899,362 900,424 Available borrowing capacity through unsecured credit lines 100,000 125,000 125,000 Total available borrowing capacity 830,265 1,024,362 1,025,424 Total liquid assets and available borrowing capacity $ 1,638,615 $ 1,776,103 $ 2,002,170 The Company had a loan to deposit ratio (excluding wholesale brokered deposits) of 106% as of December 31, 2023 and 107% as of December 31, 2022.
All RAs, including ERAs, are charged-off by June 30 th of each year. The Company’s net charge-offs to average total Company loans increased from 0.25% during 2021 to 0.38% during 2022, with net charge-offs increasing $5.1 million and average total Company loans decreasing $180 million, or 4%.
All RAs, including ERAs, are charged-off by June 30 th of each year. The Company’s net charge-offs to average total Company loans increased from 0.38% during 2022 to 0.73% during 2023, with net charge-offs increasing $19.6 million and average total Company loans increasing $585 million, or 13%.
(2) Interest income for RAs and RCS line-of-credit products is composed entirely of loan fees. (3) Interest income includes loan fees of $882,000, $1.7 million, and $1.4 million for 2022, 2021, and 2020. (4) Interest income includes loan fees of $1.7 million, $3.1 million, and $3.4 million for 2022, 2021, and 2020.
(b) Interest income for RAs and RCS line-of-credit products is composed entirely of loan fees. (c) Interest income includes loan fees of $957,000, $882,000, and $1.7 million for 2023, 2022, and 2021. (d) Interest income includes loan fees of $1.0 million, $1.7 million, and $3.1 million for 2023, 2022, and 2021.
The majority of the Bank’s TDRs involve a restructuring of loan terms such as a temporary reduction in the payment amount to require only interest and escrow (if required), reducing the loan’s interest rate and/or extending the maturity date of the debt. Nonaccrual loans modified as TDRs remain on nonaccrual status and continue to be reported as nonperforming loans.
The majority of the Bank’s loan modifications involve a restructuring of loan terms such as a temporary reduction in the payment amount to require only interest and escrow (if required), reducing the loan’s interest rate, and/or extending the maturity date of the debt.
As was noted with deposits, the Bank currently expects to continue its low beta strategy for SSUARS in 2023, but this strategy is subject to change depending upon several factors including, but not limited to, the Bank’s overall current and projected liquidity positions, its clients’ demand for its loans and deposit products, the Bank’s overall interest rate risk position, the interest rate environment at the time, as well as the projected interest rate environment for the near term and the long term. Table 34 — Securities Sold Under Agreements to Repurchase As of and for the Years Ended December 31, (dollars in thousands) 2022 2021 2020 Outstanding balance at end of period $ 216,956 $ 290,967 $ 211,026 Weighted average interest rate at period end 0.41 % 0.04 % 0.04 % Average outstanding balance during the period $ 265,188 $ 231,430 $ 204,797 Average interest rate during the period 0.15 % 0.03 % 0.09 % Maximum outstanding at any month end $ 303,315 $ 432,047 $ 295,698 Federal Home Loan Bank Advances The Bank’s total FHLB advances were $95 million as of December 31, 2022 compared to $25 million as of December 31, 2021.
The Bank’s SSUAR pricing strategy, however, is subject to change depending upon several factors including, but not limited to, the Bank’s current and projected overall liquidity positions, its clients’ demand for its loans and deposit products, the Bank’s overall interest rate risk position, the interest rate environment at the time, as well as the projected interest rate environment for the near term and the long term. 81 Table of Contents Table 33 — Securities Sold Under Agreements to Repurchase As of and for the Years Ended December 31, (dollars in thousands) 2023 2022 2021 Outstanding balance at end of period $ 97,618 $ 216,956 $ 290,967 Weighted average interest rate at period end 0.50 % 0.41 % 0.04 % Average outstanding balance during the period $ 134,632 $ 265,188 $ 231,430 Average interest rate during the period 0.43 % 0.15 % 0.03 % Maximum outstanding at any month end $ 311,035 $ 303,315 $ 432,047 Federal Home Loan Bank Advances The Bank’s total FHLB advances were $380 million as of December 31, 2023 compared to $95 million as of December 31, 2022.
The Bank currently expects to continue its low beta strategy for deposits and SSUARS in 2023, but this strategy is subject to change depending upon several factors including, but not limited to, the Bank’s overall current and projected liquidity positions, its clients’ demand for its loans and deposit products, the Bank’s overall interest rate risk position, the interest rate environment at the time, as well as the projected interest rate environment for the near term and the long term. As of December 31, 2022, the Bank had approximately $879 million in deposits from 185 large non-sweep deposit relationships, including reciprocal deposits, where the individual relationship exceeded $2 million.
The Bank’s overall deposit and SSUAR pricing strategies are subject to change depending upon several factors including, but not limited to, the Bank’s current and projected overall liquidity positions, its clients’ demand for its loans and deposit products, the Bank’s overall interest rate risk position, the interest rate environment at the time, as well as the projected interest rate environment for the near term and the long term. As of December 31, 2023, the Bank had approximately $912 million in deposits from 187 large non-sweep deposit relationships, including reciprocal deposits, where the deposit amount exceeded $2 million for a depositor’s taxpayer identification number.
See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for the components within the nonaccrual loans to total loans and ACLL to nonaccrual loans ratios, as well as additional discussion regarding nonaccrual loans and collateral-dependent loans. ** Loans past due 90-days-or-more and still accruing consist of smaller-balance consumer loans. 72 Table of Contents Table 21 — Nonperforming Loan Composition 2022 2021 2020 Percent of Percent of Percent of Total Total Total December 31, (in thousands) Balance Loan Class Balance Loan Class Balance Loan Class Traditional Banking: Residential real estate: Owner occupied $ 13,388 1.47 % $ 12,039 1.47 % $ 14,328 1.63 % Nonowner occupied 117 0.04 95 0.03 81 0.03 Commercial real estate 1,001 0.06 6,557 0.45 6,762 0.50 Construction & land development — — — — — — Commercial & industrial — — 13 0.00 55 0.02 Paycheck Protection Program — — — — — — Lease financing receivables — — — — — — Aircraft — — — — — — Home equity 815 0.34 1,700 0.81 2,141 0.89 Consumer: Credit cards — — — — 5 0.04 Overdrafts — — 1 0.15 — — Automobile loans 31 0.46 97 0.67 170 0.56 Other consumer 210 33.55 3 0.21 11 0.13 Total Traditional Banking 15,562 0.40 20,505 0.59 23,553 0.63 Warehouse lines of credit — — — — — — Total Core Banking 15,562 0.37 20,505 0.47 23,553 0.50 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — Other TRS commercial & industrial loans — — — — — — Republic Credit Solutions 756 0.70 47 0.05 42 0.04 Total Republic Processing Group 756 0.29 47 0.03 42 0.03 Total nonperforming loans $ 16,318 0.36 $ 20,552 0.46 $ 23,595 0.49 73 Table of Contents Table 22 — Stratification of Nonperforming Loans Number of Nonperforming Loans and Recorded Investment Balance December 31, 2022 Balance > $100 & Balance Total (dollars in thousands) No. No. No. > $500 No. Balance Traditional Banking: Residential real estate: Owner occupied 134 $ 4,650 45 $ 7,353 1 $ 1,385 180 $ 13,388 Nonowner occupied 4 117 — — — — 4 117 Commercial real estate — — 1 232 1 769 2 1,001 Construction & land development — — — — — — — — Commercial & industrial — — — — — — — — Paycheck Protection Program — — — — — — — — Lease financing receivables — — — — — — — — Aircraft — — — — — — — — Home equity 28 711 1 104 — — 29 815 Consumer: Credit cards — — — — — — — — Overdrafts NM — — — — — NM — Automobile loans 6 31 — — — — 6 31 Other consumer — — 1 210 — — 1 210 Total Traditional Banking 172 5,509 48 7,899 2 2,154 222 15,562 Warehouse lines of credit — — — — — — — — Total Core Banking 172 5,509 48 7,899 2 2,154 222 15,562 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — — — Other TRS commercial & industrial loans — — — — — — — — Republic Credit Solutions NM — — — — 756 NM 756 Total Republic Processing Group NM — — — — 756 NM 756 Total 172 $ 5,509 48 $ 7,899 2 $ 2,910 222 $ 16,318 NM – Not meaningful.
See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for the components within the nonaccrual loans to total loans and ACLL to nonaccrual loans ratios, as well as additional discussion regarding nonaccrual loans and collateral-dependent loans. ** Loans past due 90-days-or-more and still accruing consist of smaller-balance consumer loans. 73 Table of Contents Table 20 — Nonperforming Loan Composition 2023 2022 2021 Percent of Percent of Percent of Total Total Total December 31, (in thousands) Balance Loan Class Balance Loan Class Balance Loan Class Traditional Banking: Residential real estate: Owner-occupied $ 15,056 1.32 % $ 13,388 1.47 % $ 12,039 1.47 % Nonowner-occupied 64 0.02 117 0.04 95 0.03 Commercial real estate 850 0.05 1,001 0.06 6,557 0.45 Construction & land development — — — — — — Commercial & industrial 1,221 0.26 — — 13 0.00 Lease financing receivables — — — — — — Aircraft — — — — — — Home equity 1,948 0.66 815 0.34 1,700 0.81 Consumer: Credit cards — — — — — — Overdrafts — — — — 1 0.15 Automobile loans 10 0.38 31 0.46 97 0.67 Other consumer 1 0.01 210 33.55 3 0.21 Total Traditional Banking 19,150 0.41 15,562 0.40 20,505 0.59 Warehouse lines of credit — — — — — — Total Core Banking 19,150 0.39 15,562 0.37 20,505 0.47 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — Other TRS commercial & industrial loans — — — — — — Republic Credit Solutions 1,468 1.11 756 0.70 47 0.05 Total Republic Processing Group 1,468 0.52 756 0.29 47 0.03 Total nonperforming loans $ 20,618 0.39 $ 16,318 0.36 $ 20,552 0.46 74 Table of Contents Table 21 — Stratification of Nonperforming Loans Number of Nonperforming Loans and Recorded Investment Balance December 31, 2023 Balance > $100 & Balance Total (dollars in thousands) No. No. No. > $500 No. Balance Traditional Banking: Residential real estate: Owner-occupied 125 $ 4,569 45 $ 7,200 3 $ 3,287 173 $ 15,056 Nonowner-occupied 3 64 — — — — 3 64 Commercial real estate — — 1 191 1 659 2 850 Construction & land development — — — — — — — — Commercial & industrial 2 61 1 339 1 821 4 1,221 Lease financing receivables — — — — — — — — Aircraft — — — — — — — — Home equity 36 1,236 3 712 — — 39 1,948 Consumer: Credit cards — — — — — — — — Overdrafts NM — — — — — NM — Automobile loans 3 10 — — — — 3 10 Other consumer 1 1 — — — — 1 1 Total Traditional Banking 170 5,941 50 8,442 5 4,767 225 19,150 Warehouse lines of credit — — — — — — — — Total Core Banking 170 5,941 50 8,442 5 4,767 225 19,150 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — — — Other TRS commercial & industrial loans — — — — — — — — Republic Credit Solutions NM — — — — 1,468 NM 1,468 Total Republic Processing Group NM — — — — 1,468 NM 1,468 Total 170 $ 5,941 50 $ 8,442 5 $ 6,235 225 $ 20,618 NM – Not meaningful.
The Bank’s dynamic earnings simulation model includes secondary market loan fees and excludes Traditional Bank loan fees. Table 39 — Bank Interest Rate Sensitivity as of December 31, 2022 and 2021 Change in Rates -200 -100 +100 +200 +300 Basis Points Basis Points Basis Points Basis Points Basis Points % Change from base net interest income as of December 31, 2022 (2.8) % (0.6) % 1.8 % 3.7 % 5.7 % % Change from base net interest income as of December 31, 2021 (2.9) % 1.3 % (0.6) % 0.7 % 4.7 % For the Down-100 scenario, the December 2022 simulation reflected a more negative outcome than the December 2021 simulation.
The Bank’s dynamic earnings simulation model includes secondary market loan fees and excludes Traditional Bank loan fees. Table 37 — Bank Interest Rate Sensitivity as of December 31, 2023 and 2022 Change in Rates -300 -200 -100 +100 +200 +300 Basis Points Basis Points Basis Points Basis Points Basis Points Basis Points % Change from base net interest income as of December 31, 2023 5.0 % 0.1 % 0.2 % (1.0) % (2.1) % (3.1) % % Change from base net interest income as of December 31, 2022 (5.7) % (2.8) % (0.6) % 1.8 % 3.7 % 5.7 % Notable changes for the Bank’s interest rate sensitivity projections from December 31, 2022 to December 31, 2023 occurred in all the scenarios.
Material changes to these and other relevant factors may result in greater volatility to the ACLL, and therefore, greater volatility to the Company’s reported earnings. See additional detail regarding the Company’s adoption of ASC 326 and the CECL method under Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data.” 43 Table of Contents Management’s Evaluation of the ACLL Management evaluates the ACLL for its Core Banking operations separately from its non-traditional RPG operations.
Material changes to these and other relevant factors may result in greater volatility to the ACLL, and therefore, greater volatility to the Company’s reported earnings. See additional detail regarding the Company’s adoption of ASC 326 and the CECL method under Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data.” 46 Table of Contents Management evaluated the reasonableness of its Core Bank ACLL by evaluating absorption and exhaustion rates that account for CECL life-of-loan considerations.
This cash earned a weighted-average yield of 1.54% during 2022 with a spot balance yield of 4.40% on December 31, 2022.
This cash earned a weighted-average yield of 5.13% during 2023 with a spot balance yield of approximately 5.40% on December 31, 2023.
Since early 2020, the Bank has utilized a general investing strategy of purchasing securities with shorter-term durations or maintaining a large amount cash at the Federal Reserve.
Since early 2020, the Bank has utilized a general investing strategy of purchasing securities with shorter-term durations or maintaining a large amount cash at the Federal Reserve. The Bank utilized this general strategy due to liquidity reasons and as an interest rate risk management tool.
Treasury yield curve, as well as their impact on the Company’s net interest income and Mortgage Banking operations; ● competitive product and pricing pressures in each of the Company’s five reportable segments; ● equity and fixed income market fluctuations; ● client bankruptcies and loan defaults; ● recession; ● future acquisitions; ● integrations of acquired businesses; ● changes in technology; ● changes in applicable laws and regulations or the interpretation and enforcement thereof; ● changes in fiscal, monetary, regulatory, and tax policies; ● changes in accounting standards; ● monetary fluctuations; ● changes to the Company’s overall internal control environment; ● the ability of the Company to remediate its material weaknesses in its internal control over financial reporting; ● success in gaining regulatory approvals when required; ● the Company’s ability to qualify for future R&D federal tax credits; ● the ability for Tax Providers to successfully market and realize the expected RA and RT volume anticipated by TRS; ● information security breaches or cyber security attacks involving either the Company or one of the Company’s third-party service providers; and ● other risks and uncertainties reported from time to time in the Company’s filings with the SEC, including Part 1 Item 1A “ Risk Factors.” On October 26, 2022, Republic, the Bank and CBank entered into the CBank Agreement.
Treasury yield curve, as well as their impact on the Company’s net interest income and Mortgage Banking operations; ● competitive product and pricing pressures in each of the Company’s six reportable segments; ● equity and fixed income market fluctuations; ● client bankruptcies and loan defaults; 44 Table of Contents ● recession; ● future acquisitions; ● integrations of acquired businesses; ● changes in technology; ● changes in applicable laws and regulations or the interpretation and enforcement thereof; ● changes in fiscal, monetary, regulatory, and tax policies; ● changes in accounting standards; ● monetary fluctuations; ● changes to the Company’s overall internal control environment; ● the Company’s ability to qualify for future R&D federal tax credits; ● the ability for Tax Providers to successfully market and realize the expected RA and RT volume anticipated by TRS; ● information security breaches or cybersecurity attacks involving either the Company or one of the Company’s third-party service providers; and ● other risks and uncertainties reported from time to time in the Company’s filings with the SEC, including Part 1 Item 1A “ Risk Factors.” Accounting Standards Updates For disclosure regarding the impact to the Company’s financial statements of ASUs, see Footnote 1 “Summary of Significant Accounting Policies” of Part II Item 8 “Financial Statements and Supplementary Data.” 45 Table of Contents Critical Accounting Estimates Republic’s consolidated financial statements and accompanying footnotes have been prepared in accordance with GAAP.
RCS generally originates small-dollar, consumer credit products. In some instances, the Bank originates these products, sells 90% or 95% of the balances within three business days of loan origination, and retains a 5% or 10% interest.
For its LOC products, the Bank originates these products, sells 90% or 95% of the balances within three business days of loan origination, and retains a 5% or 10% interest.
The total per item fees, net of refunds, included in service charges on deposits for 2022 and 2021 were $6.8 million and $5.6 million. The total daily overdraft charges, net of refunds, included in interest income for 2022 and 2021 were $1.3 million and $1.1 million.
The total per item fees, net of refunds, included in service charges on deposits for 2023 and 2022 were $7.2 million and $6.8 million.
The Company carried $102 million and $99 million of BOLI on its consolidated balance sheet as of December 31, 2022 and 2021. Table 30 — Rollforward of Bank Owned Life Insurance Years ended December 31, (in thousands) 2022 2021 2020 BOLI at beginning of period $ 99,161 $ 68,018 $ 66,433 BOLI acquired — 30,000 — Death benefits paid — (1,099) — Increase in cash surrender value 2,526 2,242 1,585 BOLI at end of period $ 101,687 $ 99,161 $ 68,018 78 Table of Contents Deposits Table 31 — Deposit Composition December 31, (in thousands) 2022 2021 2020 Core Bank: Demand $ 1,336,082 $ 1,381,522 $ 1,217,263 Money market accounts 707,272 789,876 712,824 Savings 323,015 311,624 236,335 Reciprocal money market 28,635 60,685 246,257 Individual retirement accounts (1) 38,640 43,724 47,889 Time deposits, $250 and over (1) 54,855 81,050 83,448 Other certificates of deposit (1) 129,324 154,174 199,214 Reciprocal time deposits (1) 7,405 17,265 67,852 Brokered deposits (1) — — 25,010 Total Core Bank interest-bearing deposits 2,625,228 2,839,920 2,836,092 Total Core Bank noninterest-bearing deposits 1,464,493 1,579,171 1,503,662 Total Core Bank deposits 4,089,721 4,419,091 4,339,754 Republic Processing Group: Money market accounts 3,849 9,717 6,673 Total RPG interest-bearing deposits 3,849 9,717 6,673 Brokered prepaid card deposits 328,655 320,907 257,856 Other noninterest-bearing deposits 115,620 89,601 128,898 Total RPG noninterest-bearing deposits 444,275 410,508 386,754 Total RPG deposits 448,124 420,225 393,427 Total deposits $ 4,537,845 $ 4,839,316 $ 4,733,181 (1) Represents time deposits. Total Bank deposits decreased $301 million from December 31, 2021 to $4.5 billion as of December 31, 2022.
The Company carried $104 million and $102 million of BOLI on its consolidated balance sheet as of December 31, 2023 and 2022. Table 29 — Rollforward of Bank Owned Life Insurance Years ended December 31, (in thousands) 2023 2022 2021 BOLI at beginning of period $ 101,687 $ 99,161 $ 68,018 BOLI acquired — — 30,000 Death benefits paid from cash surrender value (490) — (1,099) Increase in cash surrender value 2,719 2,526 2,242 BOLI at end of period $ 103,916 $ 101,687 $ 99,161 79 Table of Contents Deposits Table 30 — Deposit Composition (in thousands) 2023 2022 2021 Core Bank: Demand $ 1,158,051 $ 1,336,082 $ 1,381,522 Money market accounts 1,007,356 707,272 789,876 Savings 263,238 323,015 311,624 Reciprocal money market 188,078 28,635 60,685 Individual retirement accounts (1) 33,793 38,640 43,724 Time deposits, $250 and over (1) 101,787 54,855 81,050 Other certificates of deposit (1) 225,614 129,324 154,174 Reciprocal time deposits (1) 90,857 7,405 17,265 Wholesale brokered deposits (1) 88,767 — — Total Core Bank interest-bearing deposits 3,157,541 2,625,228 2,839,920 Total Core Bank noninterest-bearing deposits 1,239,466 1,464,493 1,579,171 Total Core Bank deposits 4,397,007 4,089,721 4,419,091 Republic Processing Group: Wholesale brokered deposits (1) 199,960 — — Money market accounts 18,664 3,849 9,717 Total RPG interest-bearing deposits 218,624 3,849 9,717 Noninterest-bearing prepaid card deposits 318,769 328,655 320,907 Other noninterest-bearing deposits 118,763 115,620 89,601 Total RPG noninterest-bearing deposits 437,532 444,275 410,508 Total RPG deposits 656,156 448,124 420,225 Total deposits $ 5,053,163 $ 4,537,845 $ 4,839,316 (1) Represents time deposits. Total deposits increased $515 million from December 31, 2022 to $5.1 billion as of December 31, 2023.
(5) Interest income includes loan fees of $1.2 million, $17.5 million, and $8.6 million for 2022, 2021, and 2020. (6) Interest income includes loan fees of $4.8 million, $4.1 million, and $3.4 million for 2022, 2021, and 2020.
(e) Interest income includes loan fees of $ 5.7 million, $4.8 million, and $4.1 million for 2023, 2022, and 2021.
Accruing loans modified as TDRs are evaluated for nonaccrual status based on a current evaluation of the borrower’s financial condition and ability and willingness to service the modified debt. Table 28 — Collateral Dependent Loan Composition Years Ended December 31, (in thousands) 2022 2021 2020 Cashflow-dependent TDRs $ 5,761 $ 5,960 $ 10,938 Collateral-dependent TDRs 6,265 9,426 9,840 Total TDRs 12,026 15,386 20,778 Collateral-dependent loans (which are not TDRs) 14,186 14,645 20,806 Total recorded investment in TDRs and collateral-dependent loans $ 26,212 $ 30,031 $ 41,584 See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for additional discussion regarding collateral-dependent loans and TDRs. 77 Table of Contents Other Real Estate Owned Table 29 — Rollforward of Other Real Estate Owned Activity Years Ended December 31, (in thousands) 2022 2021 2020 OREO at beginning of period $ 1,792 $ 2,499 $ 113 Transfer from loans to OREO — 64 2,750 Proceeds from sale* — (611) (324) Net gain on sale — 51 65 Writedowns (211) (211) (105) OREO at end of period $ 1,581 $ 1,792 $ 2,499 *Inclusive of non-cash proceeds where the Bank financed the sale of the property. The fair value of OREO represents the estimated value that management expects to receive when the property is sold, net of related costs to sell.
With the adoption of ASU 2022-02 in 2023, all loan modifications will now be recognized as collateral-dependent. There were $1.9 million of collateral-dependent loan modifications made during 2023, and as of December 31, 2023 there were $21.0 million of collateral-dependent loans outstanding on the Company’s balance sheet. 78 Table of Contents The table below presents the composition of the Company’s TDRs and collateral-dependent loans on its consolidated balance sheet as of December 31, 2022 and 2021. Table 27 — Collateral Dependent Loan Composition Years Ended December 31, (in thousands) 2022 2021 Cashflow-dependent TDRs $ 5,761 $ 5,960 Collateral-dependent TDRs 6,265 9,426 Total TDRs 12,026 15,386 Collateral-dependent loans (which are not TDRs or Loan Modifications) 14,186 14,645 Total recorded investment in TDRs and collateral-dependent loans $ 26,212 $ 30,031 See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for additional discussion regarding collateral-dependent loans and TDRs. Other Real Estate Owned Table 28 — Rollforward of Other Real Estate Owned Activity Years Ended December 31, (in thousands) 2023 2022 2021 OREO at beginning of period $ 1,581 $ 1,792 $ 2,499 Transfer from loans to OREO — — 64 Proceeds from sale* — — (611) Net gain on sale — — 51 Writedowns (211) (211) (211) OREO at end of period $ 1,370 $ 1,581 $ 1,792 *Inclusive of non-cash proceeds where the Bank financed the sale of the property. The fair value of OREO represents the estimated value that management expects to receive when the property is sold, net of related costs to sell.
Government agencies $ 411,141 $ 237,459 $ 246,909 Private label mortgage-backed security 2,127 2,731 2,957 Mortgage-backed securities - residential 171,873 210,749 211,202 Collateralized mortgage obligations 21,368 30,294 48,952 Corporate bonds 10,001 10,046 10,043 Trust preferred security 3,855 3,847 3,800 Total available-for-sale debt securities 620,365 495,126 523,863 Held-to-maturity debt securities (carrying value): U.S.
Government agencies $ 407,033 $ 411,141 $ 237,459 Private label mortgage-backed security 1,773 2,127 2,731 Mortgage-backed securities - residential 154,710 171,873 210,749 Collateralized mortgage obligations 21,659 21,368 30,294 Corporate bonds 2,020 10,001 10,046 Trust preferred security 4,118 3,855 3,847 Total available-for-sale debt securities 591,313 620,365 495,126 Held-to-maturity debt securities (amortized cost): U.S.