Biggest changeThe cost of average interest-bearing deposits decreased from 0.71% for 2020, to 0.36% for 2021, primarily due to a lower interest rate environment during the period. 41 Table of Contents Summary of Average Balances, Interest and Rates The following table presents (dollars in thousands) , for the periods indicated, information about: (i) weighted average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. 2022 2021 2020 Average Yield/ Average Yield/ Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost Assets: Loans and leases, including fees 1 $ 2,948,511 $ 136,381 4.63 % $ 2,540,577 $ 118,582 4.67 % $ 2,296,972 $ 112,312 4.89 % Taxable securities 688,428 11,799 1.71 % 207,459 3,813 1.84 % 122,900 2,423 1.97 % Tax-exempt securities 2 100,566 2,831 2.82 % 92,708 1,817 1.96 % 83,765 1,941 2.32 % Federal funds sold and other earning assets 577,593 8,488 1.47 % 680,909 1,622 0.24 % 308,843 1,509 0.49 % Total interest-earning assets 4,315,098 159,499 3.70 % 3,521,653 125,834 3.57 % 2,812,480 118,185 4.20 % Noninterest-earning assets 373,026 317,457 250,955 Total assets $ 4,688,124 $ 3,839,110 $ 3,063,435 Liabilities and Shareholders’ Equity: Interest-bearing demand deposits $ 945,414 6,278 0.66 % $ 737,251 1,378 0.19 % $ 481,050 1,013 0.21 % Money market and savings deposits 1,576,170 9,137 0.58 % 1,191,916 3,501 0.29 % 788,006 3,482 0.44 % Time deposits 513,416 2,813 0.55 % 533,994 3,970 0.74 % 641,647 9,102 1.42 % Total interest-bearing deposits 3,035,000 18,228 0.60 % 2,463,161 8,849 0.36 % 1,910,703 13,597 0.71 % Borrowings 3 32,986 602 1.83 % 83,105 540 0.65 % 177,204 816 0.46 % Subordinated debt 41,970 2,503 5.96 % 40,221 2,449 6.09 % 39,301 2,334 5.94 % Total interest-bearing liabilities 3,109,956 21,333 0.69 % 2,586,487 11,838 0.46 % 2,127,208 16,747 0.79 % Noninterest-bearing deposits 1,120,555 841,746 571,282 Other liabilities 34,361 23,189 23,775 Total liabilities 4,264,872 3,451,422 2,722,265 Shareholders’ equity 423,252 387,688 341,170 Total liabilities and shareholders’ equity $ 4,688,124 $ 3,839,110 $ 3,063,435 Net interest income, taxable equivalent $ 138,166 $ 113,996 $ 101,438 Interest rate spread 3.01 % 3.12 % 3.41 % Tax equivalent net interest margin 3.20 % 3.24 % 3.61 % Percentage of average interest-earning assets to average interest-bearing liabilities 138.75 % 136.16 % 132.21 % Percentage of average equity to average assets 9.03 % 10.10 % 11.14 % 1 Loans include PPP loans with an average balance of $14.1 million, $196.1 million and $201.5 million for the years ended December 31, 2022, 2021, and 2020, respectively.
Biggest changeSummary of Average Balances, Interest and Rates The following table presents (dollars in thousands) , for the periods indicated, information about: (i) weighted average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. 2023 2022 2021 Average Yield/ Average Yield/ Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost Assets: Loans and leases, including fees 1 $ 3,334,523 $ 186,479 5.59 % $ 2,948,511 $ 136,381 4.63 % $ 2,540,577 $ 118,582 4.67 % Taxable securities 713,637 16,665 2.34 % 688,428 11,799 1.71 % 207,459 3,813 1.84 % Tax-exempt securities 2 64,816 1,795 2.77 % 100,566 2,831 2.82 % 92,708 1,817 1.96 % Federal funds sold and other earning assets 272,864 13,481 4.94 % 577,593 8,488 1.47 % 680,909 1,622 0.24 % Total interest-earning assets 4,385,840 218,420 4.98 % 4,315,098 159,499 3.70 % 3,521,653 125,834 3.57 % Noninterest-earning assets 370,436 373,026 317,457 Total assets $ 4,756,276 $ 4,688,124 $ 3,839,110 Liabilities and Shareholders' Equity: Interest-bearing demand deposits $ 959,639 20,214 2.11 % $ 945,414 6,278 0.66 % $ 737,251 1,378 0.19 % Money market and savings deposits 1,768,869 50,468 2.85 % 1,576,170 9,137 0.58 % 1,191,916 3,501 0.29 % Time deposits 520,799 13,578 2.61 % 513,416 2,813 0.55 % 533,994 3,970 0.74 % Total interest-bearing deposits 3,249,307 84,260 2.59 % 3,035,000 18,228 0.60 % 2,463,161 8,849 0.36 % Borrowings 17,824 936 5.25 % 32,986 602 1.83 % 83,105 540 0.65 % Subordinated debt 42,055 2,767 6.58 % 41,970 2,503 5.96 % 40,221 2,449 6.09 % Total interest-bearing liabilities 3,309,186 87,963 2.66 % 3,109,956 21,333 0.69 % 2,586,487 11,838 0.46 % Noninterest-bearing deposits 958,078 1,120,555 841,746 Other liabilities 46,052 34,361 23,189 Total liabilities 4,313,316 4,264,872 3,451,422 Shareholders' equity 442,960 423,252 387,688 Total liabilities and shareholders’ equity $ 4,756,276 $ 4,688,124 $ 3,839,110 Net interest income, taxable equivalent $ 130,457 $ 138,166 $ 113,996 Interest rate spread 2.32 % 3.01 % 3.12 % Tax equivalent net interest margin 2.97 % 3.20 % 3.24 % Percentage of average interest-earning assets to average interest-bearing liabilities 132.54 % 138.75 % 136.16 % Percentage of average equity to average assets 9.31 % 9.03 % 10.10 % 1 Loans include PPP loans with an average balance of $2.8 million, $14.1 million and $196.1 million for the years ended December 31, 2023, 2022, and 2021, respectively.
Financial Statements and Supplementary Data – Note 9 – Borrowings and Line of Credit” and “Note 10 – Subordinated Debt." Liquidity Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost.
Financial Statements and Supplementary Data – Note 9 – Borrowings and Line of Credit” and “Note 10 – Subordinated Debt.” Liquidity Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost.
Loan and Lease Portfolio Composition Our loans and leases represent the largest portion of our earning assets, substantially greater than the securities portfolio or any other asset category, and the quality and diversification of the loan and lease portfolio is an important consideration when reviewing our financial condition.
Loan and Lease Portfolio Our loans and leases represent the largest portion of our earning assets, substantially greater than the securities portfolio or any other asset category, and the quality and diversification of the loan and lease portfolio is an important consideration when reviewing our financial condition.
Any excess of cost over estimated fair value at the time of foreclosure is charged to the allowance for loan losses. Valuations are periodically performed on these properties, and any subsequent write-downs are charged to earnings. Routine maintenance and other holding costs are included in noninterest expense.
Any excess of cost over estimated fair value at the time of foreclosure is charged to the allowance for credit losses. Valuations are periodically performed on these properties, and any subsequent write-downs are charged to earnings. Routine maintenance and other holding costs are included in noninterest expense.
Financial Statements and Supplementary Data - Note 15 - Regulatory Matters.” The table below (dollars in thousands) summarizes the capital requirements applicable to the Company and Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Company and Bank’s capital ratios as of December 31, 2022 and 2021.
Financial Statements and Supplementary Data – Note 15 – Regulatory Matters.” The table below (dollars in thousands) summarizes the capital requirements applicable to the Company and Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Company and Bank’s capital ratios as of December 31, 2023 and 2022.
At December 31, 2022, and 2021, our capital ratios, including our Company and Bank’s capital ratios, exceeded regulatory minimum capital requirements. From time to time we may be required to support the capital needs the Bank. For more information regarding our capital, leverage and total capital ratios, see “Part II - Item 8.
At December 31, 2023, and 2022, our capital ratios, including our Company and Bank’s capital ratios, exceeded regulatory minimum capital requirements. From time to time we may be required to support the capital needs the Bank. For more information regarding our capital, leverage and total capital ratios, see “Part II – Item 8.
The yield on earning assets increased from 3.57% for 2021, to 3.70% for 2022, primarily due to the Company’s deployment of excess cash and cash equivalents into loans and leases and securities during 2022 and higher yields on cash deposits in the Federal Reserve System, offset by lower Paycheck Protection Program (“PPP”) fee accretion in loan yields.
The yield on earning assets increased from 3.57% for 2021, to 3.70% for 2022, primarily due to the Company’s deployment of excess cash and cash equivalents into loans and leases and securities during 2022 and higher yields on cash deposits in the Federal 42 Table of Contents Reserve System, offset by lower Paycheck Protection Program (“PPP”) fee accretion in loan yields.
The Company and Bank exceeded all regulatory capital requirements and was considered to be “well-capitalized” as of December 31, 2022 and 2021. As of December 31, 2022, the FDIC categorized the Bank as well-capitalized under the prompt corrective action framework.
The Company and Bank exceeded all regulatory capital requirements and was considered to be “well-capitalized” as of December 31, 2023 and 2022. As of December 31, 2023, the FDIC categorized the Bank as well-capitalized under the prompt corrective action framework.
Loan fee income for the years ended December 31, 2022, 2021 and 2020, respectively, includes $1.9 million, $9.1 million and $5.9 million accretion of loan fees on PPP loans. 2 Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0% in 2022, 2021 and 2020.
Loan fee income for the years ended December 31, 2023, 2022 and 2021, respectively, includes $38 thousand, $1.9 million and $9.1 million accretion of loan fees on PPP loans. 2 Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0% in 2023, 2022 and 2021.
Borrowings and Subordinated Debt Other than deposits, the Company uses short-term borrowings and long-term debt to provide both funding and, to a lesser extent, regulatory capital using debt at the Company level which can be downstreamed as Tier 1 capital to the Bank. Total borrowings at December 31, 2022 and 2021, was $41.9 million and $87.6 million, respectively.
Borrowings and Subordinated Debt Other than deposits, the Company uses short-term borrowings and long-term debt to provide both funding and, to a lesser extent, regulatory capital using debt at the Company level which can be downstreamed as Tier 1 capital to the Bank. Total borrowings at December 31, 2023 and 2022, was $13.1 million and $41.9 million, respectively.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, related to the Fountain acquisition completed May 3, 2021 and overall franchise growth from talent hired in Auburn, Dothan, Montgomery and Birmingham Alabama, and Tallahassee, Florida in late 2021, and to a lesser extent, the Sunbelt acquisition completed September 1, 2022; ● Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; ● Increase in FDIC insurance, related to continued asset growth; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; ● Increase in professional services, related to more services performed during the year; and ● Increases in other, primarily related to continued franchise growth. 44 Table of Contents 2021 compared to 2020 Noninterest expense increased $14.7 million to $91.4 million in 2021, compared to $76.7 million in 2020.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, related to the Fountain acquisition completed May 3, 2021 and overall franchise growth from talent hired in Auburn, Dothan, Montgomery and Birmingham Alabama, and Tallahassee, Florida in late 2021, and to a lesser extent, the Sunbelt acquisition completed September 1, 2022; ● Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; ● Increase in FDIC insurance, related to continued asset growth; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; ● Increase in professional services, related to more services performed during the year; and ● Increases in other, primarily related to continued franchise growth.
If a 46 Table of Contents loan or lease, or a portion of a loan or lease is classified as doubtful or as partially charged off, the loan or lease is generally classified as nonaccrual.
If a loan or lease, or a portion of a loan or lease is classified as doubtful or as partially charged off, the loan or lease is generally classified as nonaccrual.
The Federal Reserve discount window line is collateralized by a pool of commercial real estate loans and commercial and industrial loans totaling $99.7 million as of December 31, 2022. At December 31, 2022, we had no FHLB advances outstanding. For more information regarding the FHLB advances, see "Part II - Item 8.
The Federal Reserve discount window line is collateralized by a pool of commercial real estate loans and commercial and industrial loans totaling $379.8 million as of December 31, 2023. At December 31, 2023, we had no FHLB advances outstanding. For more information regarding the FHLB advances, see “Part II – Item 8.
Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments. 2022 compared to 2021 Net interest income, taxable equivalent, increased to $138.2 million in 2022 from $114.0 million in 2021.
Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments. 2023 compared to 2022 Net interest income, taxable equivalent, decreased to $130.5 million in 2023 from $138.2 million in 2022.
In addition to our banking services, we offer insurance products through Rains Insurance Agency, Inc. and loans and leases for heavy equipment through Fountain Equipment Finance, LLC., both are subsidiaries of the Bank.
In addition to our banking services, we offer insurance products through SBK Insurance, Inc., formally known as Rains Insurance Agency, Inc. and loans and leases for heavy equipment through Fountain, both are subsidiaries of the Bank.
The Company believes its deposit product offerings are properly structured to attract and retain core low-cost deposit relationships. The average cost of deposits was 0.44% in 2022 compared to 0.27% in 2021. Total deposits as of December 31, 2022, were $4.1 billion, which was an increase of $55.2 million from December 31, 2021.
The Company believes its deposit product offerings are properly structured to attract and retain core low-cost deposit relationships. The average cost of deposits was 2.00% in 2023 compared to 0.44% in 2022. Total deposits as of December 31, 2023, were $4.3 billion, which was an increase of $190.8 million from December 31, 2022.
Our liquid assets include cash, interest-bearing deposits in correspondent banks, federal funds sold, and fair value of unpledged investment securities. Other available sources of liquidity include wholesale deposits, and additional borrowings from correspondent banks, FHLB advances, and the Federal Reserve discount window.
Our liquidity position is supported by management of liquid assets and access to alternative sources of funds. Our liquid assets include cash, interest-bearing deposits in correspondent banks, federal funds sold, and fair value of unpledged investment securities. Other available sources of liquidity include wholesale deposits, and additional borrowings from correspondent banks, FHLB advances, and the Federal Reserve discount window.
Income Taxes 2022 compared to 2021 In 2022, income tax expense totaled $11.9 million compared to $9.5 million in 2021. The effective tax rate was approximately 21.7% for 2022 compared to 21.5% in 2021. 2021 compared to 2020 In 2021, income tax expense totaled $9.5 million compared to $6.6 million in 2020.
Income Taxes 2023 compared to 2022 In 2023, income tax expense totaled $7.6 million compared to $11.9 million in 2022. The effective tax rate was approximately 21.1% for 2023 compared to 21.7% in 2022.
Nonperforming loans and leases as a percentage of gross loans and leases, net of deferred fees, was 0.09% as of December 31, 2022, and 0.12% as of December 31, 2021, respectively. Total nonperforming assets as a percentage of total assets as of December 31, 2022, totaled 0.10% compared to 0.11% as of December 31, 2021.
Nonperforming loans and leases as a percentage of gross loans and leases, net of deferred fees, was 0.24% as of December 31, 2023, and 0.09% as of December 31, 2022, respectively. Total nonperforming assets as a percentage of total assets as of December 31, 2023, totaled 0.20% compared to 0.10% as of December 31, 2022.
For certain sold participation loans, the Bank has retained effective control of the loans, typically by restricting the participating institutions from pledging or selling their share of the loan without permission from the Bank. 45 Table of Contents GAAP requires the participated portion of these loans to be recorded as secured borrowings.
For certain sold participation loans, the Bank has retained effective control of the loans, typically by restricting the participating institutions from pledging or selling their share of the loan without permission from the Bank. Generally accepted accounting principles (“GAAP”) requires the participated portion of these loans to be recorded as secured borrowings.
As part of our liquidity management strategy, we open federal funds lines with our correspondent banks. As of December 31, 2022, we had $76.5 million of unsecured federal funds lines with no funds advanced. In addition, we have access to the Federal Reserve’s discount window in the amount $74.1 million with no borrowings outstanding as of December 31, 2022.
As part of our liquidity management strategy, we open federal funds lines with our correspondent banks. As of December 31, 2023, we had $98.0 million of unsecured federal funds lines with no funds advanced. In addition, we have access to the Federal Reserve’s discount window in the amount $283.0. million with no borrowings outstanding as of December 31, 2023.
Net Interest Income and Yield Analysis The management of interest income and expense is fundamental to our financial performance. Net interest income, the difference between interest income and interest expense, is the largest component of the Company’s total revenue. Management closely monitors both total net interest income and the net interest margin (net interest income divided by average earning assets).
Net interest income, the difference between interest income and interest expense, is the largest component of the Company’s total revenue. Management closely monitors both total net interest income and the net interest margin (net interest income divided by average earning assets).
Treasury $ — - % $ 150,295 1.47 % $ — - % $ — - % $ 150,295 1.47 % U.S.
Treasury $ 150,066 1.47 % $ — - % $ — - % $ — - % $ 150,066 1.47 % U.S.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Selected Financial Data Set forth below is certain selected financial data related to the Company’s operations for 2022, 2021 and 2020: (dollars in thousands, except per share data) 2022 2021 2020 Balance Sheet: Total assets $ 4,637,498 $ 4,611,579 $ 3,304,949 Loans and leases 3,253,627 2,693,397 2,382,243 Allowance for loan and lease losses 23,334 19,352 18,346 Total securities 769,842 559,422 215,634 Goodwill and other intangibles, net 109,772 105,852 86,471 Total deposits 4,077,100 4,021,938 2,805,215 Borrowings 41,860 87,585 81,199 Subordinated debt 42,015 41,930 39,346 Shareholders' equity 432,452 429,430 357,168 Income Statement: Interest income $ 158,834 $ 125,232 $ 117,613 Interest expense 21,333 11,838 16,747 Net interest income 137,501 113,394 100,866 Provision for loan and lease losses 4,018 1,633 8,683 Net interest income after provision for loan and lease losses 133,483 111,761 92,183 Noninterest income 27,715 23,949 15,426 Noninterest expense 106,290 91,391 76,719 Income before income taxes 54,908 44,319 30,890 Income tax expense 11,886 9,529 6,558 Net income $ 43,022 $ 34,790 $ 24,332 Per Share Data: Earnings per common share - basic $ 2.57 $ 2.23 $ 1.63 Weighted average common shares outstanding - basic 16,740,450 15,572,537 14,955,423 Earnings per common share - diluted $ 2.55 $ 2.22 $ 1.62 Weighted average common shares outstanding - diluted 16,871,369 15,699,215 15,019,175 Common dividends per share $ 0.28 $ 0.24 $ 0.20 Book value per share $ 25.59 $ 25.56 $ 23.64 Common shares outstanding at end of period 16,900,805 16,802,990 15,107,214 Performance Ratios: Return on average assets 0.92 % 0.91 % 0.79 % Return on average shareholders' equity 10.16 % 8.97 % 7.13 % Tax equivalent net interest margin 3.20 % 3.24 % 3.61 % Interest rate spread 3.01 % 3.12 % 3.41 % Noninterest income to average assets 0.59 % 0.62 % 0.50 % Noninterest expense to average assets 2.27 % 2.38 % 2.50 % Efficiency ratio 64.33 % 66.54 % 65.97 % Credit Quality Ratios: Net charge-offs to average loans and leases - % (0.02) % (0.03) % Allowance for loan and leases to total loans and leases 0.72 % 0.72 % 0.77 % Nonperforming loans and leases to total loans and leases, gross 0.09 % 0.12 % 0.24 % Nonperforming assets to total assets 0.10 % 0.11 % 0.31 % Capital Ratios 1 : Tier 1 leverage 7.95 % 7.45 % 8.70 % Common equity Tier 1 9.65 % 10.56 % 11.61 % Tier 1 capital 9.65 % 10.56 % 11.61 % Total capital 11.40 % 12.55 % 14.07 % 1 Capital Ratios are for SmartFinancial, Inc. 39 Table of Contents Business Overview The following is a discussion of our financial condition and results of our operations for the years ended December 31, 2022, 2021 and 2020.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Selected Financial Data Set forth below is certain selected financial data related to the Company’s operations for 2023, 2022 and 2021: (dollars in thousands, except per share data) 2023 2022 2021 Balance Sheet: Total assets $ 4,829,387 $ 4,637,498 $ 4,611,579 Loans and leases 3,444,462 3,253,627 2,693,397 Allowance for credit losses (35,066) (23,334) (19,352) Total securities 689,646 769,842 559,422 Goodwill and other intangibles, net 107,148 109,772 105,852 Total deposits 4,267,854 4,077,100 4,021,938 Borrowings 13,078 41,860 87,585 Subordinated debt 42,099 42,015 41,930 Shareholders' equity 459,886 432,452 429,430 Income Statement: Interest income $ 218,043 $ 158,834 $ 125,232 Interest expense 87,963 21,333 11,838 Net interest income 130,080 137,501 113,394 Provision for loan and lease losses 3,029 4,018 1,633 Net interest income after provision for loan and lease losses 127,051 133,483 111,761 Noninterest income 22,325 27,715 23,949 Noninterest expense 113,150 106,290 91,391 Income before income taxes 36,226 54,908 44,319 Income tax expense 7,633 11,886 9,529 Net income $ 28,593 $ 43,022 $ 34,790 Per Share Data: Earnings per common share - basic $ 1.70 $ 2.57 $ 2.23 Weighted average common shares outstanding - basic 16,805,068 16,740,450 15,572,537 Earnings per common share - diluted $ 1.69 $ 2.55 $ 2.22 Weighted average common shares outstanding - diluted 16,911,185 16,871,369 15,699,215 Common dividends per share $ 0.32 $ 0.28 $ 0.24 Book value per share $ 27.07 $ 25.59 $ 25.56 Common shares outstanding at end of period 16,988,879 16,900,805 16,802,990 Performance Ratios: Return on average assets 0.60 % 0.92 % 0.91 % Return on average shareholders' equity 6.45 % 10.16 % 8.97 % Tax equivalent net interest margin 2.97 % 3.20 % 3.24 % Interest rate spread 2.32 % 3.01 % 3.12 % Noninterest income to average assets 0.47 % 0.59 % 0.62 % Noninterest expense to average assets 2.38 % 2.27 % 2.38 % Efficiency ratio 74.24 % 64.33 % 66.54 % Credit Quality Ratios: Net (charge-offs) to average loans and leases (0.02) % - % (0.02) % Allowance for loan and leases to total loans and leases 1.02 % 0.72 % 0.72 % Nonperforming loans and leases to total loans and leases, gross 0.24 % 0.09 % 0.12 % Nonperforming assets to total assets 0.20 % 0.10 % 0.11 % Capital Ratios 1 : Tier 1 leverage 8.27 % 7.95 % 7.45 % Common equity Tier 1 10.16 % 9.65 % 10.56 % Tier 1 capital 10.16 % 9.65 % 10.56 % Total capital 11.80 % 11.40 % 12.55 % 1 Capital Ratios are for SmartFinancial, Inc. 40 Table of Contents Business Overview The following is a discussion of our financial condition and results of our operations for the years ended December 31, 2023, 2022 and 2021.
The cost of average interest-bearing deposits increased from 0.36% for 2021, to 0.60% for 2022, primarily due to the impact of rising Federal Reserve rates and to a lesser extent increased pricing competition. 2021 compared to 2020 Net interest income, taxable equivalent, increased to $114.0 million in 2021 from $101.4 million in 2020.
The cost of average interest-bearing deposits increased from 0.36% for 2021, to 0.60% for 2022, primarily due to the impact of rising Federal Reserve rates and to a lesser extent increased pricing competition.
While the Company’s primary focus is on establishing customer relationships to attract core deposits, at times, the Company uses brokered deposits and other wholesale deposits to supplement its funding sources.
While the Company’s primary focus is on establishing customer relationships to attract core deposits, at times, the Company uses brokered deposits and other wholesale deposits to supplement its funding sources. As of December 31, 2023, brokered deposits represented approximately 0.52% of total deposits.
Our available-for-sale investment portfolio is carried at fair market value and our held-to-maturity investment portfolio is carried at amortized cost, and consists primarily of Federal agency bonds, mortgage-backed securities, state and municipal securities and other debt securities.
Our available-for-sale (“AFS”) investment portfolio is carried at fair market value and our held-to-maturity investment portfolio is carried at amortized cost, and consists primarily of Federal agency bonds, mortgage-backed securities, state and municipal securities and other debt securities. Our investment portfolio decreased from $769.8 million at December 31, 2022, to $689.6 million at December 31, 2023.
Loan fees included in loan income were $4.1 million, $11.1 million, and $9.8 million for 2022, 2021 and 2020, respectively.
Loan fees included in loan income were $5.3 million, $4.1 million, and $11.1 million for 2023, 2022, and 2021, respectively.
The level of the allowance is based upon our evaluation of the loan and lease portfolios, past loan and lease loss experience, known and inherent risks in the portfolio, the views of the Bank’s regulators, adverse situations that may affect the borrower’s ability to repay (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan and lease portfolio, economic conditions, industry and peer bank loan and lease quality indications and other pertinent factors.
The level of the allowance is based upon management's evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers' ability to repay the loan (including the timing of future payments), the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations.
This definition is believed to be substantially consistent with the standards established by the Bank’s primary regulators, for loans classified as substandard or worse, but not considered nonperforming loans and leases. Allocation of the Allowance for Loan and Lease Losses The allowance for loan and lease losses is an estimate of probable incurred losses in the loan and lease portfolio.
This definition is believed to be substantially consistent with the standards established by the Bank’s primary regulators, for loans classified as substandard or worse, but not considered nonperforming loans and leases.
Income tax expense was $11.9 million in 2022 with an effective tax rate of 21.7%, compared to $9.5 million in 2021 with an effective tax rate of 21.5%. 40 Table of Contents 2021 compared to 2020 Net income was $34.8 million, or $2.22 per diluted common share in 2021, compared to $24.3 million, or $1.62 per diluted common share in 2020.
Income tax expense was $7.6 million in 2023 with an effective tax rate of 21.1%, compared to $11.9 million in 2022 with an effective tax rate of 21.7%. 2022 compared to 2021 Net income was $43.0 million, or $2.55 per diluted common share in 2022, compared to $34.8 million, or $2.22 per diluted common share in 2021.
As of December 31, 2022 and December 31, 2021, our allowance for loan and lease losses was $23.3 million and $19.4 million, respectively, which we deemed to be adequate at each of the respective dates. Our allowance for loan and lease loss as a percentage of total loans and leases was 0.72% at December 31, 2022 and 2021, respectively.
As of December 31, 2023, and 2022, our allowance for credit losses was $35.1 million and $23.3 million, respectively, which our management deemed to be adequate at each of the respective dates. Our allowance for credit losses as a percentage of total loans was 1.02% and 0.72% at December 31, 2023, and 2022, respectively.
As of December 31, 2022, brokered deposits represented approximately 0.90% of total deposits. 51 Table of Contents The following table summarizes the average balances outstanding and average interest rates for each major category of deposits for 2022, 2021 and 2020 (dollars in thousands) : 2022 2021 2020 Average % of Average Average % of Average Average % of Average Balance Total Rate Balance Total Rate Balance Total Rate Noninterest-bearing demand $ 1,120,555 27.0 % — $ 841,746 25.5 % — $ 571,282 23.0 % — Interest-bearing demand 945,414 22.8 % 0.66 % 737,251 22.3 % 0.19 % 481,050 19.4 % 0.21 % Money market and savings 1,576,170 37.9 % 0.58 % 1,191,916 36.1 % 0.29 % 788,006 31.7 % 0.44 % Time deposits 513,416 12.4 % 0.55 % 533,994 16.2 % 0.74 % 641,647 25.9 % 1.42 % Total average deposits $ 4,155,555 100.0 % 0.44 % $ 3,304,907 100.0 % 0.27 % $ 2,481,985 100.0 % 0.55 % During 2022, average deposits increased in all categories, except for time deposits.
The following table summarizes the average balances outstanding and average interest rates for each major category of deposits for 2023, 2022 and 2021 (dollars in thousands) : 2023 2022 2021 Average % of Average Average % of Average Average % of Average Balance Total Rate Balance Total Rate Balance Total Rate Noninterest-bearing demand $ 958,078 22.8 % — $ 1,120,555 27.0 % — $ 841,746 25.5 % — Interest-bearing demand 959,639 22.8 % 2.11 % 945,414 22.8 % 0.66 % 737,251 22.3 % 0.19 % Money market and savings 1,768,869 42.0 % 2.85 % 1,576,170 37.9 % 0.58 % 1,191,916 36.1 % 0.29 % Time deposits 520,799 12.4 % 2.61 % 513,416 12.4 % 0.55 % 533,994 16.2 % 0.74 % Total average deposits $ 4,207,385 100.0 % 2.00 % $ 4,155,555 100.0 % 0.44 % $ 3,304,907 100.0 % 0.27 % During 2023, average deposits increased in all categories, except for noninterest-bearing demand deposits.
The following table provides a summary of noninterest income for the periods presented (in thousands) : Year Ended Year Ended December 31, 2022 – 2021 December 31, 2021 – 2020 2022 2021 Change 2020 Change Service charges on deposit accounts $ 5,853 $ 4,650 $ 1,203 $ 3,403 $ 1,247 Gain on sale of securities 144 45 99 6 39 Mortgage banking 1,552 4,040 (2,488) 3,875 165 Investment services 4,144 2,167 1,977 1,566 601 Insurance commissions 3,595 3,285 310 1,850 1,435 Interchange and debit card transaction fees, net 5,435 4,284 1,151 2,413 1,871 Other 6,992 5,478 1,514 2,313 3,165 Total noninterest income $ 27,715 $ 23,949 $ 3,766 $ 15,426 $ 8,523 2022 compared to 2021 Noninterest income increased $3.8 million to $27.7 million in 2022, compared to $23.9 million in 2021.
The following table provides a summary of noninterest income for the periods presented (in thousands) : Year Ended Year Ended December 31, 2023 - 2022 December 31, 2022 - 2021 2023 2022 Change 2021 Change Service charges on deposit accounts $ 6,511 $ 5,853 $ 658 $ 4,650 $ 1,203 Gain (loss) on sale of securities (6,801) 144 (6,945) 45 99 Mortgage banking 1,040 1,552 (512) 4,040 (2,488) Investment services 5,105 4,144 961 2,167 1,977 Insurance commissions 4,684 3,595 1,089 3,285 310 Interchange and debit card transaction fees, net 5,457 5,435 22 4,284 1,151 Other 6,329 6,992 (663) 5,478 1,514 Total noninterest income $ 22,325 $ 27,715 $ (5,390) $ 23,949 $ 3,766 44 Table of Contents 2023 compared to 2022 Noninterest income decreased $5.4 million to $22.3 million in 2023, compared to $27.7 million in 2022.
Receipts in excess of that amount are recorded as recoveries to the allowance for loan and lease losses until prior charge-offs have been fully recovered. Assets acquired as a result of foreclosure are recorded at estimated fair value in other real estate owned.
Receipts in excess of that amount are recorded as recoveries to the allowance for loan and lease losses until prior charge-offs have been fully recovered.
Net interest income, taxable equivalent, increased by $24.2 million between the years ended December 31, 2022 and 2021 and by $12.6 million 42 Table of Contents between the years ended December 31, 2021 and 2020.
Net interest income, taxable equivalent, decreased by $7.7 million between the years ended December 31, 2023 and 2022 and increased by $24.2 million between the years ended December 31, 2022 and 2021.
A significant portion of our noninterest income is associated service charges on deposit accounts and mortgage banking fees.
A significant portion of our noninterest income is associated with service charges on deposit accounts, capital markets income and interchange and debit card transaction fees.
Capital Requirements The Company and Bank are required under federal law to maintain certain minimum capital levels based on ratios of capital to total assets and capital to risk-weighted assets.
At December 31, 2023, $8.0 million was outstanding under the line of credit, and $27.0 million of the line of credit remained available to the Company. Capital Requirements The Company and Bank are required under federal law to maintain certain minimum capital levels based on ratios of capital to total assets and capital to risk-weighted assets.
The following table summarizes the maturities of time deposits of $250,000 or more as of December 31, 2022 (in thousands) : December 31, 2022 Three months or less $ 32,044 Three to six months 36,027 Six to twelve months 42,870 More than twelve months 36,221 Total $ 147,162 As of December 31, 2022 and 2021, $1.65 billion and $1.58 billion, respectively, of our deposit portfolio was uninsured.
The following table summarizes the maturities of time deposits of $250,000 or more as of December 31, 2023 (in thousands) : December 31, 2023 Three months or less $ 106,715 Three to six months 39,985 Six to twelve months 47,087 More than twelve months 31,892 Total $ 225,679 As of December 31, 2023 and 2022, $1.76 billion and $1.65 billion, respectively, of our deposit portfolio was uninsured.
There have been no conditions or events since December 31, 2022, that management believes would change this classification. 53 Table of Contents Minimum to be well capitalized under Minimum for prompt capital corrective action Actual adequacy purposes provisions 1 Amount Ratio Amount Ratio Amount Ratio December 31, 2022 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 425,957 11.40 % $ 298,966 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 360,608 9.65 % 224,224 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 360,608 9.65 % 168,168 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 2 360,608 7.95 % 181,387 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 426,947 11.44 % $ 298,476 8.00 % $ 373,094 10.00 % Tier 1 Capital (to Risk Weighted Assets) 403,613 10.82 % 223,857 6.00 % 298,476 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 403,613 10.82 % 167,892 4.50 % 242,511 6.50 % Tier 1 Capital (to Average Assets) 2 403,613 8.90 % 181,383 4.00 % 226,729 5.00 % December 31, 2021 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 386,627 12.55 % $ 246,483 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 325,345 10.56 % 184,862 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 325,345 10.56 % 138,647 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 325,345 7.45 % 174,578 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 378,055 12.29 % $ 246,053 8.00 % $ 307,566 10.00 % Tier 1 Capital (to Risk Weighted Assets) 358,703 11.66 % 184,539 6.00 % 246,053 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 358,703 11.66 % 138,405 4.50 % 199,918 6.50 % Tier 1 Capital (to Average Assets) 358,703 8.23 % 174,384 4.00 % 217,980 5.00 % 1 The prompt corrective action provisions are applicable at the Bank level only. 2 Average assets for the above calculations were based on the most recent quarter. Contractual Obligations The following tables present, as of December 31, 2022, our significant fixed and determinable contractual obligations (in thousands) : As of December 31, 2022, payments due in More Less than 1 to 3 3 to 5 than 5 1 year years years years Total Operating leases $ 1,400 $ 2,453 $ 1,984 $ 4,773 $ 10,610 Time deposits 317,743 122,350 15,155 11 455,259 Securities sold under agreement to repurchase 4,775 — — — 4,775 FHLB advances and other borrowings 37,085 — — — 37,085 Subordinated debt — — — 42,500 42,500 Total $ 361,003 $ 124,803 $ 17,139 $ 47,284 $ 550,229 54 Table of Contents Off-Balance Sheet Arrangements At December 31, 2022, we had $912.0 million of pre-approved but unused lines of credit and $6.9 million of standby letters of credit.
There have been no conditions or events since December 31, 2023, that management believes would change this classification. 54 Table of Contents Minimum to be well capitalized under Minimum for prompt capital corrective action Actual adequacy purposes provisions 1 Amount Ratio Amount Ratio Amount Ratio December 31, 2023 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 448,050 11.80 % $ 303,658 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 385,795 10.16 % 227,744 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 385,795 10.16 % 170,808 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 2 385,795 8.27 % 186,672 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 456,134 12.02 % $ 303,680 8.00 % $ 379,600 10.00 % Tier 1 Capital (to Risk Weighted Assets) 427,559 11.26 % 227,760 6.00 % 303,680 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 427,559 11.26 % 170,820 4.50 % 246,740 6.50 % Tier 1 Capital (to Average Assets) 2 427,559 9.18 % 186,363 4.00 % 232,954 5.00 % December 31, 2022 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 425,957 11.40 % $ 298,966 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 360,608 9.65 % 224,224 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 360,608 9.65 % 168,168 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 360,608 7.95 % 181,387 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 426,947 11.44 % $ 298,476 8.00 % $ 373,094 10.00 % Tier 1 Capital (to Risk Weighted Assets) 403,613 10.82 % 223,857 6.00 % 298,476 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 403,613 10.82 % 167,892 4.50 % 242,511 6.50 % Tier 1 Capital (to Average Assets) 403,613 8.90 % 181,383 4.00 % 226,729 5.00 % 1 The prompt corrective action provisions are applicable at the Bank level only. 2 Average assets for the above calculations were based on the most recent quarter. Contractual Obligations The following tables present, as of December 31, 2023, our significant fixed and determinable contractual obligations (in thousands) : As of December 31, 2023, payments due in More Less than 1 to 3 3 to 5 than 5 1 year years years years Total Operating leases $ 1,488 $ 2,718 $ 2,275 $ 5,369 $ 11,850 Time deposits 474,114 59,492 16,862 — 550,468 Securities sold under agreement to repurchase 5,078 — — — 5,078 FHLB advances and other borrowings 8,000 — — — 8,000 Subordinated debt — — 40,000 2,500 42,500 Total $ 488,680 $ 62,210 $ 59,137 $ 7,869 $ 617,896 55 Table of Contents Off-Balance Sheet Arrangements At December 31, 2023, we had $717.0 million of pre-approved but unused lines of credit and $7.6 million of standby letters of credit.
The primary components of the changes in noninterest income were as follows: ● Increase in service charges on deposit accounts, related to the PFG and SCB acquisitions, deposit growth and transaction volume; ● Increase in investment services, stemming from increased production; ● Increase in insurance commissions, primarily from a full year of insurance commissions in 2021 and placement of life insurance policies during the first quarter of 2021; ● Increase in interchange and debit card transaction fees, related to increased volume, deposit growth and the PFG and SCB acquisitions; and ● Increase in other, primarily related to; (1.) addition of new lease fee income from the acquisition of Fountain, (2.) income from the cash surrender value of bank owned life insurance from the additional BOLI purchased during the first quarter of 2021 and (3.) SWAP fee income from the newly created capital markets program in the second quarter of 2021. Noninterest Expense The following table provides a summary of noninterest expense for the periods presented (in thousands) : Year Ended Year Ended December 31, 2022 – 2021 December 31, 2021 – 2020 2022 2021 Change 2020 Change Salaries and employee benefits $ 63,420 $ 51,656 $ 11,764 $ 42,911 $ 8,745 Occupancy and equipment 12,034 10,196 1,838 8,348 1,848 FDIC insurance 2,672 1,833 839 1,190 643 Other real estate and loan related expense 2,446 2,098 348 2,050 48 Advertising and marketing 1,293 830 463 834 (4) Data processing and technology 7,283 6,364 919 4,476 1,888 Professional services 3,790 3,147 643 2,958 189 Amortization of intangibles 2,607 2,256 351 1,740 516 Merger related and restructuring expenses 562 3,701 (3,139) 4,565 (864) Other 10,183 9,310 873 7,647 1,663 Total noninterest expense $ 106,290 $ 91,391 $ 14,899 $ 76,719 $ 14,672 2022 compared to 2021 Noninterest expense increased $14.9 million to $106.3 million in 2022, compared to $91.4 million in 2021.
The primary components of the changes in noninterest income were as follows: ● Increase in service charges on deposit accounts, related to the SCB acquisition, deposit growth and transaction volume; ● Decrease in mortgage banking income, related to increased secondary market interest rates driving lower volume; ● Increase in investment services, stemming from increased production; ● Increase in interchange and debit card transaction fees, related to increased volume, deposit growth and the SCB acquisition; and ● Increase in other, primarily related to increased fee income from capital markets activity. Noninterest Expense The following table provides a summary of noninterest expense for the periods presented (in thousands) : Year Ended Year Ended December 31, 2023 - 2022 December 31, 2022 - 2021 2023 2022 Change 2020 Change Salaries and employee benefits $ 65,749 $ 63,420 $ 2,329 $ 51,656 $ 11,764 Occupancy and equipment 13,451 12,034 1,417 10,196 1,838 FDIC insurance 3,156 2,672 484 1,833 839 Other real estate and loan related expense 2,397 2,446 (49) 2,098 348 Advertising and marketing 1,342 1,293 49 830 463 Data processing and technology 9,235 7,283 1,952 6,364 919 Professional services 3,443 3,790 (347) 3,147 643 Amortization of intangibles 2,624 2,607 17 2,256 351 Merger related and restructuring expenses 110 562 (452) 3,701 (3,139) Other 11,643 10,183 1,460 9,310 873 Total noninterest expense $ 113,150 $ 106,290 $ 6,860 $ 91,391 $ 14,899 2023 compared to 2022 Noninterest expense increased $6.9 million to $113.2 million in 2023, compared to $106.3 million in 2022.
As of December 31, 2022 the Bank provides a comprehensive suite of commercial and consumer banking services to clients through 41 full-service bank branches and one loan production office in the Florida Panhandle.
As of December 31, 2023 the Bank provides a comprehensive suite of commercial and consumer banking services to clients through 42 full-service bank branches in select markets in East and Middle Tennessee, Alabama and Florida.
The participated portions of these loans are included in the Commercial Real Estate totals below with a corresponding liability reflected in other borrowings. At December 31, 2022, the total participated portions of loans of this nature totaled $24.6 million and none at December 31, 2021.
The participated portions of these loans are included in the Commercial Real Estate totals below with a corresponding liability reflected in other borrowings.
The following is an analysis of the changes in net interest income comparing the changes attributable to rates and those attributable to volumes (in thousands) : 2022 Compared to 2021 2021 Compared to 2020 Increase (decrease) due to Increase (decrease) due to Rate Volume Net Rate Volume Net Interest-earning assets: Loans and leases $ (1,241) $ 19,040 $ 17,799 $ (5,656) $ 11,926 $ 6,270 Taxable Securities (99,688) 107,674 7,986 (324) 1,714 1,390 Tax-exempt securities (6,776) 7,790 1,014 (397) 273 (124) Federal funds and other earning assets 6,971 (105) 6,866 (1,013) 1,126 113 Total interest-earning assets (100,734) 134,399 33,665 (7,390) 15,039 7,649 Interest-bearing demand deposits 4,511 389 4,900 (173) 538 365 Money market and savings deposits 4,508 1,128 5,636 (1,765) 1,784 19 Time deposits (1,004) (153) (1,157) (3,605) (1,527) (5,132) Total interest-bearing deposits 8,015 1,364 9,379 (5,543) 795 (4,748) Borrowings 405 (343) 62 163 (439) (276) Subordinated debt (52) 106 54 59 56 115 Total interest-bearing liabilities 8,368 1,127 9,495 (5,321) 412 (4,909) Net interest income $ (109,102) $ 133,272 $ 24,170 $ (2,069) $ 14,627 $ 12,558 Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for earning assets and sources of funds on which interest is received or paid.
The following is an analysis of the changes in net interest income comparing the changes attributable to rates and those attributable to volumes (in thousands) : 2023 Compared to 2022 2022 Compared to 2021 Increase (decrease) due to Increase (decrease) due to Rate Volume Net Rate Volume Net Interest-earning assets: Loans and leases $ 32,246 $ 17,852 $ 50,098 $ (1,241) $ 19,040 $ 17,799 Taxable Securities 4,471 395 4,866 (99,688) 107,674 7,986 Tax-exempt securities 58 (1,094) (1,036) (6,776) 7,790 1,014 Federal funds and other earning assets 9,232 (4,239) 4,993 6,971 (105) 6,866 Total interest-earning assets 46,007 12,914 58,921 (100,734) 134,399 33,665 Interest-bearing demand deposits 13,842 94 13,936 4,511 389 4,900 Money market and savings deposits 40,214 1,117 41,331 4,508 1,128 5,636 Time deposits 10,724 41 10,765 (1,004) (153) (1,157) Total interest-bearing deposits 64,780 1,252 66,032 8,015 1,364 9,379 Borrowings 656 (322) 334 405 (343) 62 Subordinated debt 259 5 264 (52) 106 54 Total interest-bearing liabilities 65,695 935 66,630 8,368 1,127 9,495 Net interest income $ (19,688) $ 11,979 $ (7,709) $ (109,102) $ 133,272 $ 24,170 Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for earning assets and sources of funds on which interest is received or paid.
Analysis of the Allowance for Loan and Lease Losses The following table presents information related to credit losses on loans and lease by loan segment for each of the years in the three year period ended December 31, (dollars in thousands) : Ratio of Net (charge-offs) Provision for Net (charge-offs) Average Recoveries to Credit Losses Recoveries Loans Average Loans For the year ended December 31, 2022 Commercial real estate $ 1,034 $ 6 $ 1,498,235 - % Consumer real estate 43 531 520,447 0.10 Construction and land development 1,177 - 360,660 - Commercial and industrial 339 (123) 493,236 (0.02) Leases 879 84 61,960 0.14 Consumer and other 546 (534) 13,973 (3.82) Total $ 4,018 $ (36) $ 2,948,511 - For the year ended December 31, 2021 Commercial real estate $ 2,119 83 $ 1,213,311 0.01 % Consumer real estate 11 (28) 456,529 (0.01) Construction and land development (194) - 293,190 - Commercial and industrial (1,053) (273) 526,586 (0.05) Leases 455 (125) 39,408 (0.32) Consumer and other 295 (284) 11,553 (2.46) Total $ 1,633 $ (627) $ 2,540,577 (0.02) For the year ended December 31, 2020 Commercial real estate $ 3,052 19 $ 997,659 - % Consumer real estate 879 16 456,678 - Construction and land development 947 2 266,204 - Commercial and industrial 3,456 (306) 562,254 (0.05) Leases - - - - Consumer and other 349 (311) 14,177 (2.19) Total $ 8,683 $ (580) $ 2,296,972 (0.03) Investment Portfolio Our investment portfolio is the second largest component of our interest earning assets.
The increase in the individually evaluated loans and lease, is primarily from $2.9 million that was recognized on purchase credit-deteriorated (“PCD”) loans previously classified as purchased credit impaired (“PCI”) with a corresponding adjustment to the gross carrying amount of the loans from the implementation of FASB ASU 2016-13 on January 1, 2023, for more information see Note 1—Summary of Significant Accounting Policies to our audited consolidated financial statements. 50 Table of Contents The following table presents information related to credit losses on loans and lease by loan segment for each of the years in the three year period ended December 31, (dollars in thousands) : Ratio of Net (charge-offs) Provision for Net (charge-offs) Average Recoveries to Credit Losses Recoveries Loans Average Loans For the year ended December 31, 2023 Commercial real estate $ 906 $ 6 $ 1,657,874 - % Consumer real estate 1,059 44 624,972 0.01 Construction and land development (380) 25 367,421 0.01 Commercial and industrial 1,637 (188) 602,413 (0.03) Leases 347 (345) 67,318 (0.51) Consumer and other 186 (220) 14,525 (1.51) Total $ 3,755 $ (678) $ 3,334,523 (0.02) For the year ended December 31, 2022 Commercial real estate $ 1,034 6 $ 1,498,235 - % Consumer real estate 43 531 520,447 0.10 Construction and land development 1,177 - 360,660 - Commercial and industrial 339 (123) 493,236 (0.02) Leases 879 84 61,960 0.14 Consumer and other 546 (534) 13,973 (3.82) Total $ 4,018 $ (36) $ 2,948,511 - For the year ended December 31, 2021 Commercial real estate $ 2,119 83 $ 1,213,311 0.01 % Consumer real estate 11 (28) 456,529 (0.01) Construction and land development (194) - 293,190 - Commercial and industrial (1,053) (273) 526,586 (0.05) Leases 455 (125) 39,408 (0.32) Consumer and other 295 (284) 11,553 (2.46) Total $ 1,633 $ (627) $ 2,540,577 (0.02) Investment Portfolio Our investment portfolio is the second largest component of our interest earning assets.
We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short-term and long-term cash requirements.
We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short-term and long-term cash requirements. We manage our liquidity position to meet the daily cash flow needs of customers, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.
This increase is related to organic deposit growth from franchise expansion into new markets. As of December 31, 2022, the Company had outstanding time deposits under $250,000 of $308.1 million, time deposits over $250,000 of $147.2 million, and a time deposit fair value adjustment of $239 thousand.
This increase is related to organic deposit growth. As of December 31, 2023, the Company had outstanding time deposits under $250,000 of $324.8 million, time deposits over $250,000 of $225.7 million, and a time deposit fair value 52 Table of Contents adjustment of $106 thousand.
Financial Statements and Supplementary Data - Note 9 – Borrowings and Line of Credit." Based on the values of loans pledged as collateral, we had $589.8 million of additional borrowing availability with the FHLB as of December 31, 2022. We also maintain relationships in the capital markets with brokers to issue certificates of deposit and money market accounts.
Financial Statements and Supplementary Data – Note 9 – Borrowings and Line of Credit.” Based on the 53 Table of Contents values of loans pledged as collateral, we had $469.9 million of additional borrowing availability with the FHLB as of December 31, 2023.
Loan Participation Agreements The Bank occasionally enters into loan participation agreements with other banks in the ordinary course of business to diversify credit risk.
Loans secured by real estate, consisting of commercial or residential property, are the principal component of our loan and lease portfolio. Loan Participation Agreements The Bank occasionally enters into loan participation agreements with other banks in the ordinary course of business to diversify credit risk.
No PPLF funding was used the twelve month periods ended December 31, 2022, and 2021. Rate and Volume Analysis Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates.
The taxable-equivalent adjustment was $377 thousand, $665 thousand and $602 thousand for 2023, 2022 and 2021, respectively. 43 Table of Contents Rate and Volume Analysis Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates.
The tax equivalent net interest margin for 2021 was 3.24% compared to 3.61% for 2020. Noninterest income to average assets was 0.62% for 2021, increasing from 0.50% for 2020. Noninterest expense to average assets decreased to 2.38% in 2021, from 2.50% in 2020.
The tax equivalent net interest margin for 2023 was 2.97% compared to 3.20% for 2022. Noninterest income to average assets was 0.47% for 2023, decreasing from 0.59% for 2022. Noninterest expense to average assets increased to 2.38% in 2023, up from 2.27% in 2022.
PCI loans and leases that are included in loan pools are reclassified at acquisition to accrual status and thus are not included as nonperforming assets. 47 Table of Contents The following table is a summary of our loans and leases that were past due at least 30 days but not more than 89 days and 90 days or more past due as of December 31, 2022, and 2021 (dollars in thousands) : Accruing Loans Accruing Loans 30-89 Days 90 Days or More Total Accruing Past Due Past Due Past Due Loans Percentage of Percentage of Percentage of Total Loans in Loans in Loans in Loans Amount Category Amount Category Amount Category December 31, 2022 Commercial real estate $ 1,627,761 $ 54 - % $ - - % $ 54 - % Consumer real estate 587,977 594 0.10 - - 594 0.10 Construction and land development 402,501 - - - - - - Commercial and industrial 551,867 203 0.04 - - 203 0.04 Leases 67,427 1,108 1.64 143 0.21 1,251 1.86 Consumer and other 16,094 107 0.66 - - 107 0.66 Total $ 3,253,627 $ 2,066 0.06 $ 143 - $ 2,209 0.07 December 31, 2021 Commercial real estate $ 1,384,156 $ 172 0.01 % $ - - % $ 172 0.01 % Consumer real estate 477,272 894 0.19 - - 894 0.19 Construction and land development 278,386 91 0.03 - - 91 0.03 Commercial and industrial 488,024 1,310 0.27 45 0.01 1,355 0.28 Leases 53,708 361 0.67 - - 361 0.67 Consumer and other 11,851 103 0.87 19 0.16 122 1.03 Total $ 2,693,397 $ 2,931 0.11 $ 64 - $ 2,995 0.11 The following table is a summary of our nonaccrual loans and leases as of December 31, 2022, and 2021 (dollars in thousands) : December 31, 2022 December 31, 2021 Nonaccrual Loans Nonaccrual Loans Percentage of Percentage of Total Loans in Total Loans in Loans Amount Category Loans Amount Category Commercial real estate $ 1,627,761 $ - - % $ 1,384,156 $ 858 0.06 % Consumer real estate 587,977 1,665 0.28 477,272 2,139 0.45 Construction and land development 402,501 920 0.23 278,386 - - Commercial and industrial 551,867 180 0.03 488,024 116 0.02 Leases 67,427 28 0.04 53,708 - - Consumer and other 16,094 15 0.09 11,851 11 0.09 Total $ 3,253,627 $ 2,808 0.09 $ 2,693,397 $ 3,124 0.12 Allowance for loans and leases to nonaccrual loans 830.98% 619.46% Potential Problem Loans and Leases At December 31, 2022, substandard or problem loans and leases amounted to approximately $2.8 million or 0.09% of total loans and leases outstanding.
The following table is a summary of our loans and leases that were past due at least 30 days but not more than 89 days and 90 days or more past due as of December 31, 2023, and 2022 (dollars in thousands) : Accruing Loans Accruing Loans 30-89 Days 90 Days or More Total Accruing Past Due Past Due Past Due Loans Percentage of Percentage of Percentage of Total Loans in Loans in Loans in Loans Amount Category Amount Category Amount Category December 31, 2023 Commercial real estate $ 1,739,205 $ 322 0.02 % $ - - % $ 322 0.02 % Consumer real estate 649,867 2,229 0.34 - - 2,229 0.34 Construction and land development 327,185 631 0.19 - - 631 0.19 Commercial and industrial 645,918 1,286 0.20 - - 1,286 0.20 Leases 68,752 1,340 1.95 72 0.10 1,412 2.05 Consumer and other 13,535 89 0.66 98 0.72 187 1.38 Total $ 3,444,462 $ 5,897 0.17 $ 170 - $ 6,067 0.18 December 31, 2022 Commercial real estate $ 1,627,761 $ 54 - % $ - - % $ 54 - % Consumer real estate 587,977 594 0.10 - - 594 0.10 Construction and land development 402,501 - - - - - - Commercial and industrial 551,867 203 0.04 - - 203 0.04 Leases 67,427 1,108 1.64 143 0.21 1,251 1.86 Consumer and other 16,094 107 0.66 - - 107 0.66 Total $ 3,253,627 $ 2,066 0.06 $ 143 - $ 2,209 0.07 The following table is a summary of our nonaccrual loans and leases as of December 31, 2023, and 2022 (dollars in thousands) : December 31, 2023 December 31, 2022 Nonaccrual Loans Nonaccrual Loans Percentage of Percentage of Total Loans in Total Loans in Loans Amount Category Loans Amount Category Commercial real estate $ 1,739,205 $ 2,044 0.12 % $ 1,627,761 $ - - % Consumer real estate 649,867 2,647 0.41 587,977 1,665 0.28 Construction and land development 327,185 620 0.19 402,501 920 0.23 Commercial and industrial 645,918 2,480 0.38 551,867 180 0.03 Leases 68,752 140 0.20 67,427 28 0.04 Consumer and other 13,535 - - 16,094 15 0.09 Total $ 3,444,462 $ 7,931 0.23 $ 3,253,627 $ 2,808 0.09 Allowance for credit losses to nonaccrual loans 424.75% 830.98% 48 Table of Contents Potential Problem Loans and Leases At December 31, 2023, substandard or problem loans and leases amounted to approximately $12.7 million or 0.37% of total loans and leases outstanding.
We assess the adequacy of the allowance at the end of each calendar quarter. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance.
Our management assesses the adequacy of the allowance on a quarterly basis. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance.
Short-term borrowings, included in borrowings, totaled $4.8 million at December 31, 2022 and $5.1 million at December 31, 2021 and consisted entirely of securities sold under repurchase agreements. Long-term debt totaled $42.0 million at December 31, 2022 and $41.9 million at December 31, 2021 and consisted entirely of subordinated debt.
The $28.8 million reduction in borrowings, was primarily the reduction of $24.6 million in secured borrowing and the repayment of $4.5 million on a line of credit. Short-term borrowings, included in borrowings, totaled $5.1 million at December 31, 2023 and $4.8 million at December 31, 2022 and consisted entirely of securities sold under repurchase agreements.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, related to the PFG acquisition completed March 1, 2020, Fountain acquisition completed May 3, 2021, SCB acquisition completed September 1, 2021, and overall franchise growth from talent hired in Auburn, Dothan, Montgomery and Birmingham, Alabama, and Tallahassee, Florida; ● Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; ● Increase in FDIC insurance, related to continued asset growth; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; and ● Increase in other, primarily from an investment in a start-up fintech company and other expenses related to continued franchise growth.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, related to the Sunbelt acquisition completed September 1, 2022 and overall franchise growth; ● Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; ● Increase in FDIC insurance, related to continued asset growth; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; and 45 Table of Contents ● Increases in other, primarily related to a Community Reinvestment Act donation of a former branch location and accruals in respect of pending litigation. 2022 compared to 2021 Noninterest expense increased $14.9 million to $106.3 million in 2022, compared to $91.4 million in 2021.
An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. As of December 31, 2022, there was approximately $96.1 million in goodwill. The Company performed a qualitative assessment on goodwill and the results indicated that there was no impairment as of December 31, 2022.
Goodwill has an indefinite useful life and is evaluated for impairment annually, or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. As of December 31, 2023, there was approximately $96.1 million in goodwill.
Financial Statements and Supplementary Data - Note 1 – Summary of Significant Accounting Policies." The following table sets forth, based on management’s best estimate, the allocation of the allowance for credit losses on loans and leases to categories of loans and leases and loan and lease balances by category and the percentage of loans and leases in each category to total loans and leases and allowance for credit losses as a percentage of total loans and leases within each loan and lease category as of December 31 for each of the past two years (dollars in thousands) : Percentage of Loans Ratio of Allowance Amount of in Each Category Total Allocated to Loans in Allowance Allocated to Total Loans Loans Each Category December 31, 2022 Commercial real estate $ 10,821 50.0 % $ 1,627,761 0.66 % Consumer real estate 4,028 18.1 587,977 0.69 Construction and land development 3,059 12.4 402,501 0.76 Commercial and industrial 3,997 17.0 551,867 0.72 Leases 1,293 2.1 67,427 1.92 Consumer and other 136 0.5 16,094 0.85 Total $ 23,334 100.0 % $ 3,253,627 0.72 December 31, 2021 Commercial real estate $ 9,781 51.4 % $ 1,384,156 0.71 % Consumer real estate 3,454 17.7 477,272 0.72 Construction and land development 1,882 10.3 278,386 0.68 Commercial and industrial 3,781 18.1 488,024 0.77 Leases 330 2.0 53,708 0.61 Consumer and other 124 0.4 11,851 1.05 Total $ 19,352 100.0 % $ 2,693,397 0.72 49 Table of Contents The allocation by category is determined based on the assigned risk rating, if applicable, and environmental factors applicable to each category of loans and leases.
There are factors beyond our control, such as conditions in the local and national economy, local real estate market or a particular industry or borrower which may negatively impact, materially, our asset quality and the adequacy of our allowance for credit losses and, thus, the resulting provision for credit losses. 49 Table of Contents The following table sets forth, based on management’s best estimate, the allocation of the allowance for credit losses on loans and leases to categories of loans and leases and loan and lease balances by category and the percentage of loans and leases in each category to total loans and leases and allowance for credit losses as a percentage of total loans and leases within each loan and lease category as of December 31 for each of the past two years (dollars in thousands) : Percentage of Loans Ratio of Allowance Amount of in Each Category Total Allocated to Loans in Allowance Allocated to Total Loans Loans Each Category December 31, 2023 Commercial real estate $ 15,264 50.4 % $ 1,739,205 0.88 % Consumer real estate 7,249 18.9 649,867 1.12 Construction and land development 4,874 9.5 327,185 1.49 Commercial and industrial 6,924 18.8 645,918 1.07 Leases 640 2.0 68,752 0.93 Consumer and other 115 0.4 13,535 0.85 Total $ 35,066 100.0 % $ 3,444,462 1.02 December 31, 2022 Commercial real estate $ 10,821 50.0 % $ 1,627,761 0.66 % Consumer real estate 4,028 18.1 587,977 0.69 Construction and land development 3,059 12.4 402,501 0.76 Commercial and industrial 3,997 17.0 551,867 0.72 Leases 1,293 2.1 67,427 1.92 Consumer and other 136 0.4 16,094 0.85 Total $ 23,334 100.0 % $ 3,253,627 0.72 The allowance associated with the individually evaluated loans and leases were approximately $3.5 million at December 31, 2023, compared to $385 thousand at December 31, 2022.
The primary components of the changes in noninterest income were as follows: ● Increase in service charges on deposit accounts, related to the SCB acquisition, deposit growth and transaction volume; ● Decrease in mortgage banking income, related to increased secondary market interest rates driving lower volume; 43 Table of Contents ● Increase in investment services, stemming from increased production; ● Increase in interchange and debit card transaction fees, related to increased volume, deposit growth and the SCB acquisition; and ● Increase in other, primarily related to increased fee income from capital markets activity. 2021 compared to 2020 Noninterest income increased $8.5 million to $23.9 million in 2021, compared to $15.4 million in 2020.
The primary components of the changes in noninterest income were as follows: ● Increase in service charges on deposit accounts, related to deposit growth and transaction volume; ● Increase in loss on sale of securities, associated with a $6.8 million pre-tax loss on the sale of $159.6 million in available-for-sale securities, reinvesting into higher yielding assets; ● Increase in investment services, stemming from increased production; ● Increase in insurance commissions, driven by the addition of Sunbelt and organic growth; and ● Decrease in other, primarily related to decreased fees from capital market activity. 2022 compared to 2021 Noninterest income increased $3.8 million to $27.7 million in 2022, compared to $23.9 million in 2021.
The Company purchased $347.9 million of securities during the year ended December 31, 2022, which was offset by $78.9 million of sales, maturities and payments received during the same period.
The Company purchased $130.6 million of securities during the year ended December 31, 2023, which was offset by $211.5 million of sales, maturities and prepayments received during the same period. New purchases were focused on higher yielding mortgage-backed securities to provide cash flow and liquidity.
The excess of the purchase price over the net estimated fair values of the acquired assets and liabilities is allocated to identifiable intangible assets with the remaining excess allocated to goodwill. Goodwill has an indefinite useful life and is evaluated for impairment annually, or more frequently if events and circumstances indicate that the asset might be impaired.
Fair values for acquired assets and assumed liabilities – Assets and liabilities acquired are recorded at their respective fair values as of the date of the acquisition. The excess of the purchase price over the net estimated fair values of the acquired assets and liabilities is allocated to identifiable intangible assets with the remaining excess allocated to goodwill.
Executive Summary The following is a summary of the Company’s financial highlights and significant events during 2022: ● Completed the asset purchase of Sunbelt. ● Net income totaled $43.0 million, or $2.55 per diluted common share, during the year ended of 2022 compared to $34.8 million, or $2.22 per diluted common share, for the same period in 2021. ● Net loans and leases growth of $556.2 million from December 31, 2021, with a record high net loans and leases of $3.2 billion at December 31, 2022. ● Return on average assets was 0.92% for the year ended December 31, 2022, compared to 0.91% for the year ended December 31, 2021. Analysis of Results of Operations 2022 compared to 2021 Net income was $43.0 million, or $2.55 per diluted common share in 2022, compared to $34.8 million, or $2.22 per diluted common share in 2021.
Executive Summary The following is a summary of the Company’s financial highlights and significant events during 2023: ● Net income totaled $28.6 million, or $1.69 per diluted common share, during the year ended of 2023 compared to $43.0 million, or $2.55 per diluted common share, for the same period in 2022. ● Net loans and leases growth of $179.1 million from December 31, 2022, with a record high net loans and leases of $3.4 billion at December 31, 2023. ● Total deposits growth of $190.8 million from December 31, 2022, with a record high total deposits of $4.3 billion at December 31, 2023. ● Return on average assets was 0.60% for the year ended December 31, 2023, compared to 0.92% for the year ended December 31, 2022. ● On January 1, 2023, the Company adopted ASU 2016-13, which resulted in a $8.7 million, or 37.1%, increase in the allowance for credit losses (“ACL”) at the adoption date, with initial adoption entry being recorded through retained earnings, net of tax. ● During the third quarter of 2023, the Company sold $159.6 million in available-for-sale securities, as part of a balance sheet optimization transaction that resulted in a $5.0 million loss, net of tax. ● During the fourth quarter of 2023, the Company voluntarily withdrew the listing of its common stock from Nasdaq and transferred the listing to the New York Stock Exchange. 41 Table of Contents Analysis of Results of Operations 2023 compared to 2022 Net income was $28.6 million, or $1.69 per diluted common share in 2023, compared to $43.0 million, or $2.55 per diluted common share in 2022.
Net unrealized losses in our available-for-sale securities portfolio were $45.3 million as of December 31, 2022, as compared to a net unrealized gain of $33 thousand as of December 31, 2021. The decrease was attributable to changes in market interest rates related to all our securities, relative to when the securities were purchased.
The decrease was attributable to changes in market interest rates related to our securities, relative to when the securities were purchased.
For more information regarding our borrowings and subordinated debt, see "Part II - Item 8.
Long-term debt totaled $42.1 million at December 31, 2023 and $42.0 million at December 31, 2022 and consisted entirely of subordinated debt. For more information regarding our borrowings and subordinated debt, see “Part II – Item 8.
Over this period, average loan and lease balances increased by $245.4 million, average interest-earning cash and federal funds sold increased by $372.1 million and average securities increased by $93.5 million. Average interest-bearing deposits increased by $552.5 million, average noninterest-bearing deposits increased $270.5 million and average borrowings decreased $94.1 million.
Average earning assets increased from $4.3 billion in 2022 to $4.4 billion in 2023, primarily from organic loan and lease growth. Over this period, average loan and lease balances increased by $386.0 million, offset by a decrease in interest-earning cash and federal funds sold of $304.7 million and average securities decreased by $10.5 million.
On February 1, 2023, the Loan and Security Agreement was amended, increasing the revolving line of credit to an aggregate amount of $35.0 million and extending the maturity date to February 1, 2025.
We also maintain relationships in the capital markets with brokers to issue certificates of deposit and money market accounts. The Company has a revolving line of credit for an aggregate amount of $35.0 million, with a maturity date of February 1, 2025.
During the first quarter of 2022, we transferred $162.4 million of available-for-sale securities to the held-to-maturity category, reflecting our intent to hold those securities to maturity, which reduced the impact of these interest rate changes. The following table presents the contractual maturity of the company’s securities by contractual maturity date and average yields based on amortized cost (for all obligations on a fully taxable basis) at December 31, 2022 (dollars in thousands) .
Principal paydowns/maturities on lower yielding securities as well as the 51 Table of Contents decision to sell a portion of the bank’s AFS securities also played a role in a decrease in the net unrealized loss change over the period. The following table presents the contractual maturity of the Company’s securities by contractual maturity date and average yields based on amortized cost (for all obligations on a fully taxable basis) at December 31, 2023 (dollars in thousands) .
Government agencies — - — - 33,785 1.83 16,754 1.92 50,539 1.86 State and political subdivisions — - — - 4,285 2.20 49,409 2.13 53,694 2.14 Other debt securities — - — - — - — - — - Mortgage-backed securities — - — - 4,890 2.14 26,531 2.13 31,421 2.13 Total securities $ — - $ 150,295 1.47 $ 42,960 1.90 $ 92,694 2.09 $ 285,949 1.74 1 Based on amortized cost, taxable equivalent basis.
Government agencies — - — - 42,989 1.84 6,347 2.01 49,336 1.86 State and political subdivisions — - 750 1.32 4,504 2.17 47,426 2.17 52,680 2.13 Other debt securities — - — - — - — - — - Mortgage-backed securities — - — - 4,834 2.14 24,320 2.12 29,154 2.12 Total securities $ 150,066 1.47 $ 750 1.32 $ 52,327 1.90 $ 78,093 2.13 $ 281,236 1.73 1 Based on amortized cost, taxable equivalent basis.
The Company had total net loans and leases outstanding, including organic and purchased loans and leases, of approximately $3.23 billion at December 31, 2022 and $2.67 billion at December 31, 2021. Loans secured by real estate, consisting of commercial or residential property, are the principal component of our loan and lease portfolio.
The Company had total net loans and leases outstanding of approximately $3.41 billion at December 31, 2023, and $3.23 billion at December 31, 2022. The year over year increase of $179.1 million, or 5.5%, was related to organic loan growth throughout all markets.
The results above include operating effects of the Fountain and SCB acquisitions, which were completed on May 3, 2021, and September 1, 2021, respectively. Income tax expense was $9.5 million in 2021 with an effective tax rate of 21.5%, compared to $6.6 million in 2020 with an effective tax rate of 21.2%.
Income tax expense was $11.9 million in 2022 with an effective tax rate of 21.7%, compared to $9.5 million in 2021 with an effective tax rate of 21.5%. Net Interest Income and Yield Analysis The management of interest income and expense is fundamental to our financial performance.
Additional information on the allocation of the allowance between performing and impaired loans and leases is provided in Note 5 – Loans and Lease and Allowance for Loan and Lease Losses to our audited consolidated financial statements.
For additional information relating to CECL, see Note 1—Summary of Significant Accounting Policies to our audited consolidated financial statements. Accordingly, the allowance for credit losses represents an amount that, in management's evaluation, is adequate to provide coverage for all expected future credit losses on outstanding loans.