Biggest changeInterest expense includes the effect of interest rate swaps, if applicable. 2023 2022 2021 Average Balance Revenue/ Expense Yield/ Rate Average Balance Revenue/ Expense Yield/ Rate Average Balance Revenue/ Expense Yield/ Rate Assets Interest-earning assets: Loans: (1) (2) Commercial $ 520,116 $ 32,067 6.17 % $ 487,151 $ 22,742 4.67 % $ 525,228 $ 23,365 4.45 % Real estate (3) 2,270,662 110,431 4.86 % 2,061,777 84,523 4.10 % 1,796,118 72,579 4.04 % Consumer and other 9,478 665 7.02 % 5,748 282 4.91 % 4,193 182 4.34 % Total loans 2,800,256 143,163 5.11 % 2,554,676 107,547 4.21 % 2,325,539 96,126 4.13 % Securities: Taxable 516,118 13,696 2.65 % 592,186 12,524 2.11 % 450,910 8,542 1.89 % Tax-exempt (3) 146,734 3,768 2.57 % 155,803 4,197 2.69 % 141,816 3,522 2.48 % Total securities 662,852 17,464 2.63 % 747,989 16,721 2.24 % 592,726 12,064 2.04 % Interest-bearing deposits 2,856 169 5.94 % 58,426 203 0.35 % 233,873 292 0.12 % Total interest-earning assets (3) 3,465,964 160,796 4.64 % 3,361,091 124,471 3.70 % 3,152,138 108,482 3.44 % Noninterest-earning assets: Cash and due from banks 23,139 23,842 41,141 Premises and equipment, net 67,281 43,299 31,291 Other, less allowance for credit losses 106,194 80,553 46,612 Total noninterest-earning assets 196,614 147,694 119,044 Total assets $ 3,662,578 $ 3,508,785 $ 3,271,182 Liabilities and Stockholders’ Equity Interest-bearing liabilities: Deposits: Interest-bearing demand $ 467,174 6,984 1.49 % $ 505,889 2,458 0.49 % $ 477,988 769 0.16 % Savings and money market 1,357,675 43,569 3.21 % 1,452,034 15,814 1.09 % 1,413,878 5,641 0.40 % Time 424,320 16,243 3.83 % 291,732 4,357 1.49 % 208,164 1,538 0.74 % Total deposits 2,249,169 66,796 2.97 % 2,249,655 22,629 1.01 % 2,100,030 7,948 0.38 % Borrowed funds: Federal funds purchased and other short-term borrowings 194,802 9,532 4.89 % 62,901 1,764 2.80 % 4,620 5 0.11 % Subordinated notes, net 79,501 4,442 5.59 % 52,873 2,867 5.42 % 20,458 1,008 4.93 % Federal Home Loan Bank advances 265,644 7,694 2.90 % 128,863 2,669 2.07 % 140,274 2,944 2.10 % Long-term debt 49,938 2,810 5.63 % 51,489 1,680 3.26 % 20,995 316 1.51 % Total borrowed funds 589,885 24,478 4.15 % 296,126 8,980 3.03 % 186,347 4,273 2.29 % Total interest-bearing liabilities 2,839,054 91,274 3.21 % 2,545,781 31,609 1.24 % 2,286,377 12,221 0.53 % Noninterest-bearing liabilities: Demand deposits 586,903 708,667 709,009 Other liabilities 25,218 30,284 31,783 Stockholders’ equity 211,403 224,053 244,013 Total liabilities and stockholders’ equity $ 3,662,578 $ 3,508,785 $ 3,271,182 Net interest income (4) /net interest spread (3) $ 69,522 1.43 % $ 92,862 2.46 % $ 96,261 2.91 % Net interest margin (3) (4) 2.01 % 2.76 % 3.05 % (1) Average loan balances include nonaccrual loans.
Biggest changeInterest expense includes the effect of interest rate swaps, if applicable. 2024 2023 2022 Average Balance Revenue/ Expense Yield/ Rate Average Balance Revenue/ Expense Yield/ Rate Average Balance Revenue/ Expense Yield/ Rate Assets Interest-earning assets: Loans: (1) (2) Commercial $ 519,568 $ 34,423 6.63 % $ 520,116 $ 32,067 6.17 % $ 487,151 $ 22,742 4.67 % Real estate (3) 2,451,830 130,829 5.34 % 2,270,662 110,431 4.86 % 2,061,777 84,523 4.10 % Consumer and other 14,425 1,065 7.38 % 9,478 665 7.02 % 5,748 282 4.91 % Total loans 2,985,823 166,317 5.57 % 2,800,256 143,163 5.11 % 2,554,676 107,547 4.21 % Securities: Taxable 472,351 13,030 2.76 % 516,118 13,696 2.65 % 592,186 12,524 2.11 % Tax-exempt (3) 141,033 3,306 2.34 % 146,734 3,768 2.57 % 155,803 4,197 2.69 % Total securities 613,384 16,336 2.66 % 662,852 17,464 2.63 % 747,989 16,721 2.24 % Interest-bearing deposits 148,321 7,595 5.12 % 2,856 169 5.94 % 58,426 203 0.35 % Total interest-earning assets (3) 3,747,528 190,248 5.08 % 3,465,964 160,796 4.64 % 3,361,091 124,471 3.70 % Noninterest-earning assets: Cash and due from banks 23,699 23,139 23,842 Premises and equipment, net 101,413 67,281 43,299 Other, less allowance for credit losses 99,110 106,194 80,553 Total noninterest-earning assets 224,222 196,614 147,694 Total assets $ 3,971,750 $ 3,662,578 $ 3,508,785 Liabilities and Stockholders’ Equity Interest-bearing liabilities: Deposits: Interest-bearing demand $ 466,238 8,684 1.86 % $ 467,174 6,984 1.49 % $ 505,889 2,458 0.49 % Savings and money market 1,560,136 57,140 3.66 % 1,357,675 43,569 3.21 % 1,452,034 15,814 1.09 % Time 639,278 31,460 4.92 % 424,320 16,243 3.83 % 291,732 4,357 1.49 % Total deposits 2,665,652 97,284 3.65 % 2,249,169 66,796 2.97 % 2,249,655 22,629 1.01 % Borrowed funds: Federal funds purchased and other short-term borrowings 75,736 4,248 5.61 % 194,802 9,532 4.89 % 62,901 1,764 2.80 % Subordinated notes, net 79,760 4,431 5.55 % 79,501 4,442 5.59 % 52,873 2,867 5.42 % Federal Home Loan Bank advances 312,363 10,313 3.30 % 265,644 7,694 2.90 % 128,863 2,669 2.07 % Long-term debt 45,055 2,428 5.39 % 49,938 2,810 5.63 % 51,489 1,680 3.26 % Total borrowed funds 512,914 21,420 4.18 % 589,885 24,478 4.15 % 296,126 8,980 3.03 % Total interest-bearing liabilities 3,178,566 118,704 3.73 % 2,839,054 91,274 3.21 % 2,545,781 31,609 1.24 % Noninterest-bearing liabilities: Demand deposits 528,391 586,903 708,667 Other liabilities 40,308 25,218 30,284 Stockholders’ equity 224,485 211,403 224,053 Total liabilities and stockholders’ equity $ 3,971,750 $ 3,662,578 $ 3,508,785 Net interest income (4) /net interest spread (3) $ 71,544 1.35 % $ 69,522 1.43 % $ 92,862 2.46 % Net interest margin (3) (4) 1.91 % 2.01 % 2.76 % (1) Average loan balances include nonaccrual loans.
For further information, refer to the section “Non-GAAP Financial Measures” of this Item. 40 Table of Contents (dollars in thousands, except per share amounts) Net Interest Income The Company’s largest component of net income is net interest income, which is the difference between interest earned on interest-earning assets, consisting primarily of loans and securities, and interest paid on interest-bearing liabilities, consisting of deposits and borrowings.
For further information, refer to the section “Non-GAAP Financial Measures” of this Item. 42 Table of Contents (dollars in thousands, except per share amounts) Net Interest Income The Company’s largest component of net income is net interest income, which is the difference between interest earned on interest-earning assets, consisting primarily of loans and securities, and interest paid on interest-bearing liabilities, consisting of deposits and borrowings.
The peer group for 2023 consists of 22 Midwestern, publicly traded financial institutions including Bank First Corporation, Bridgewater Bancshares, Inc., ChoiceOne Financial Services, Inc., Civista Bancshares, Inc., CrossFirst Bankshares, Inc., Equity Bancshares, Inc., Farmers National Banc Corp., Farmers & Merchants Bancorp., First Business Financial Services, Inc., First Financial Corp., First Mid Bancshares, Inc., German American Bancorp, Inc., HBT Financial, Inc., Hills Bancorporation, Isabella Bank Corporation, LCNB Corp., Macatawa Bank Corporation, Mercantile Bank Corporation, MidWest One Financial Group, Inc., Nicolet Bankshares, Inc., Peoples Bancorp, Inc., and Southern Missouri Bancorp, Inc.
The peer group for 2024 consists of 21 Midwestern, publicly traded financial institutions including Bank First Corporation, Bridgewater Bancshares, Inc., ChoiceOne Financial Services, Inc., Civista Bancshares, Inc., CrossFirst Bankshares, Inc., Equity Bancshares, Inc., Farmers National Banc Corp., Farmers & Merchants Bancorp., First Business Financial Services, Inc., First Financial Corp., First Mid Bancshares, Inc., German American Bancorp, Inc., HBT Financial, Inc., Hills Bancorporation, Isabella Bank Corporation, LCNB Corp., Mercantile Bank Corporation, MidWest One Financial Group, Inc., Nicolet Bankshares, Inc., Peoples Bancorp, Inc., and Southern Missouri Bancorp, Inc.
Investments in liquid assets are adjusted based on expected loan demand, projected loan and securities maturities and payments, expected deposit flows and the objectives set by West Bank’s asset-liability management policy. The Company had liquid assets (cash and cash equivalents) of $65,357 as of December 31, 2023 compared with $26,539 as of December 31, 2022.
Investments in liquid assets are adjusted based on expected loan demand, projected loan and securities maturities and payments, expected deposit flows and the objectives set by West Bank’s asset-liability management policy. The Company had liquid assets (cash and cash equivalents) of $243,478 as of December 31, 2024 compared with $65,357 as of December 31, 2023.
(1) A lower ratio is more desirable. (2) As presented, this is a non-GAAP financial measure. For further information, refer to the section "Non-GAAP Financial Measures" of this item. 33 Table of Contents (dollars in thousands, except per share amounts) The Company’s 2023 net income was $24,137, compared to $46,399 in 2022.
(1) A lower ratio is more desirable. (2) As presented, this is a non-GAAP financial measure. For further information, refer to the section "Non-GAAP Financial Measures" of this item. 35 Table of Contents (dollars in thousands, except per share amounts) The Company’s 2024 net income was $24,050, compared to $24,137 in 2023.
A lower ratio is more desirable. 36 Table of Contents (dollars in thousands, except per share amounts) RESULTS OF OPERATIONS - 2023 COMPARED TO 2022 OVERVIEW Net income for the year ended December 31, 2023 was $24,137, compared to $46,399 for the year ended December 31, 2022.
A lower ratio is more desirable. 38 Table of Contents (dollars in thousands, except per share amounts) RESULTS OF OPERATIONS - 2024 COMPARED TO 2023 OVERVIEW Net income for the year ended December 31, 2024 was $24,050, compared to $24,137 for the year ended December 31, 2023.
We consider these reciprocal deposits to be in-market deposits as distinguished from traditional out-of-market brokered deposits. Time deposits as of December 31, 2023 and 2022, included $152,160 and $122,915, respectively, of reciprocal deposits.
We consider these reciprocal deposits to be in-market deposits as distinguished from traditional out-of-market brokered deposits. Time deposits as of December 31, 2024 and 2023, included $162,148 and $152,160, respectively, of reciprocal deposits.
Deposits increased to $2,973,779 as of December 31, 2023, from $2,880,408 as of December 31, 2022. The Company compares three key performance metrics to those of an identified peer group for evaluating its results.
Deposits increased to $3,357,596 as of December 31, 2024, from $2,973,779 as of December 31, 2023. The Company compares three key performance metrics to those of an identified peer group for evaluating its results.
The following table shows the amount of time deposits in excess of the insurance limit by maturity. 3 months or less $ 148,585 Over 3 through 6 months 65,890 Over 6 through 12 months 27,038 Over 12 months 24,538 $ 266,051 49 Table of Contents (dollars in thousands, except per share amounts) BORROWED FUNDS The fluctuation in the balances of federal funds purchased and other short-term borrowings is based on customer loan and deposit activity and the Company’s balance sheet management objectives, which from time to time may require the Company to draw on the federal funds purchased lines with our correspondent banks or FHLB advances.
The following table shows the amount of time deposits in excess of the insurance limit by maturity. 3 months or less $ 103,813 Over 3 through 6 months 65,597 Over 6 through 12 months 97,033 Over 12 months 810 $ 267,253 51 Table of Contents (dollars in thousands, except per share amounts) BORROWED FUNDS The fluctuation in the balances of federal funds purchased and other short-term borrowings is based on customer loan and deposit activity and the Company’s balance sheet management objectives, which from time to time may require the Company to draw on the federal funds purchased lines with our correspondent banks or FHLB advances.
The dividend declared and paid in the first quarter of 2024 was $0.25 per common share. Total assets were $3,825,758 at December 31, 2023, compared to $3,613,218 at December 31, 2022, a 5.9 percent increase. Our loan portfolio grew to $2,927,535 as of December 31, 2023, from $2,742,836 as of December 31, 2022.
The dividend declared and paid in the first quarter of 2025 was $0.25 per common share. Total assets were $4,014,991 at December 31, 2024, compared to $3,825,758 at December 31, 2023, a 4.9 percent increase. Our loan portfolio grew to $3,004,860 as of December 31, 2024, from $2,927,535 as of December 31, 2023.
Federal income tax expense for 2023 and 2022 was $3,711 and $9,165, respectively, while state income tax expense was $1,938 and $3,833, respectively. The effective rate of income tax expense as a percent of income before income taxes was 18.9 percent and 21.9 percent, respectively, for 2023 and 2022.
Federal income tax expense for 2024 and 2023 was $1,928 and $3,711, respectively, while state income tax expense was $1,465 and $1,938, respectively. The effective rate of income tax expense as a percent of income before income taxes was 12.3 percent and 18.9 percent, respectively, for 2024 and 2023.
The internal findings are reported quarterly to the ELC. 44 Table of Contents (dollars in thousands, except per share amounts) Commercial loans secured by real estate, including construction, land and land development, totaled $2,267,987, or 77.4 percent of total loans, at December 31, 2023.
The internal findings are reported quarterly to the ELC. 46 Table of Contents (dollars in thousands, except per share amounts) Commercial loans secured by real estate, including construction, land and land development, totaled $2,369,342, or 78.8 percent of total loans, at December 31, 2024.
As of and for the Years Ended December 31, 2023 2022 2021 Performance Ratios Return on average assets 0.66 % 1.32 % 1.52 % Return on average equity 11.42 % 20.71 % 20.33 % Efficiency ratio (1)(2) 60.73 % 43.70 % 40.91 % Nonperforming assets/total assets (1) 0.01 % 0.01 % 0.26 % Net interest margin (2) 2.01 % 2.76 % 3.05 % Dividends and Per Share Data Basic earnings per common share $ 1.44 $ 2.79 $ 3.00 Diluted earnings per common share 1.44 2.76 2.95 Cash dividends per common share 1.00 1.00 0.94 Dividend payout ratio 69.21 % 35.82 % 31.33 % Dividend yield 4.72 % 3.91 % 3.03 % Operating Results and Year-End Balances Net income $ 24,137 $ 46,399 $ 49,607 Total assets 3,825,758 3,613,218 3,500,201 Securities available for sale 623,919 664,115 758,822 Loans 2,927,535 2,742,836 2,456,196 Deposits 2,973,779 2,880,408 3,016,005 Borrowings 592,637 485,855 199,866 Stockholders’ equity 225,043 211,112 260,328 Average equity to average assets ratio 5.77 % 6.39 % 7.46 % Definition of ratios: • Return on average assets - net income divided by average assets. • Return on average equity - net income divided by average equity. • Efficiency ratio - noninterest expense (excluding other real estate owned expense and write-down of premises) divided by noninterest income (excluding net securities gains/losses and gains/losses on disposition of premises and equipment) plus tax-equivalent net interest income. • Nonperforming assets to total assets - total nonperforming assets divided by total assets. • Net interest margin - tax-equivalent net interest income divided by average interest-earning assets. • Dividend payout ratio - dividends paid to common stockholders divided by net income. • Dividend yield - dividends per share paid to common stockholders divided by closing year-end stock price. • Average equity to average assets ratio - average equity divided by average assets.
As of and for the Years Ended December 31, 2024 2023 2022 Performance Ratios Return on average assets 0.61 % 0.66 % 1.32 % Return on average equity 10.71 % 11.42 % 20.71 % Efficiency ratio (1)(2) 63.25 % 60.73 % 43.70 % Nonperforming assets/total assets (1) 0.00 % 0.01 % 0.01 % Net interest margin (2) 1.91 % 2.01 % 2.76 % Dividends and Per Share Data Basic earnings per common share $ 1.43 $ 1.44 $ 2.79 Diluted earnings per common share 1.42 1.44 2.76 Cash dividends per common share 1.00 1.00 1.00 Dividend payout ratio 69.88 % 69.21 % 35.82 % Dividend yield 4.62 % 4.72 % 3.91 % Operating Results and Year-End Balances Net income $ 24,050 $ 24,137 $ 46,399 Total assets 4,014,991 3,825,758 3,613,218 Securities available for sale 544,565 623,919 664,115 Loans 3,004,860 2,927,535 2,742,836 Deposits 3,357,596 2,973,779 2,880,408 Borrowings 392,629 592,637 485,855 Stockholders’ equity 227,875 225,043 211,112 Average equity to average assets ratio 5.65 % 5.77 % 6.39 % Definition of ratios: • Return on average assets - net income divided by average assets. • Return on average equity - net income divided by average equity. • Efficiency ratio - noninterest expense (excluding other real estate owned expense and write-down of premises) divided by noninterest income (excluding net securities gains/losses and gains/losses on disposition of premises and equipment) plus tax-equivalent net interest income. • Nonperforming assets to total assets - total nonperforming assets divided by total assets. • Net interest margin - tax-equivalent net interest income divided by average interest-earning assets. • Dividend payout ratio - dividends paid to common stockholders divided by net income. • Dividend yield - dividends per share paid to common stockholders divided by closing year-end stock price. • Average equity to average assets ratio - average equity divided by average assets.
Basic and diluted earnings per common share for 2023 were $1.44 and $1.44, respectively, compared to $2.79 and $2.76, respectively, in 2022. During 2023, we paid our common stockholders $16,704 ($1.00 per common share) in dividends compared to $16,619 ($1.00 per common share) in 2022.
Basic and diluted earnings per common share for 2024 were $1.43 and $1.42, respectively, compared to $1.44 and $1.44, respectively, in 2023. During 2024, we paid our common stockholders $16,806 ($1.00 per common share) in dividends compared to $16,704 ($1.00 per common share) in 2023.
The portion of the allowance for credit losses related to loans collectively evaluated for credit losses increased to $28,342, or 0.97 percent of outstanding loans as of December 31, 2023, compared to $25,473, or 0.93 percent of outstanding loans as of December 31, 2022.
The portion of the allowance for credit losses related to loans collectively evaluated for credit losses increased to $30,432, or 1.01 percent of outstanding loans as of December 31, 2024, compared to $28,342, or 0.97 percent of outstanding loans as of December 31, 2023.
As and for the Years Ended December 31 2023 2022 2021 Reconciliation of net interest income and net interest margin on an FTE basis to GAAP: Net interest income (GAAP) $ 69,031 $ 91,740 $ 95,059 Tax-equivalent adjustment (1) 491 1,122 1,202 Net interest income on an FTE basis (non-GAAP) 69,522 92,862 96,261 Average interest-earning assets 3,465,964 3,361,091 3,152,138 Net interest margin on an FTE basis (non-GAAP) 2.01 % 2.76 % 3.05 % Reconciliation of efficiency ratio on an FTE basis to GAAP: Net interest income on an FTE basis (non-GAAP) $ 69,522 $ 92,862 $ 96,261 Noninterest income 10,066 10,208 9,729 Adjustment for realized securities (gains) losses, net 431 — (51) Adjustment for losses on disposal of premises and equipment, net 29 29 84 Adjusted income 80,048 103,099 106,023 Noninterest expense 48,611 45,051 43,380 Efficiency ratio on an adjusted and FTE basis (non-GAAP) (2) 60.73 % 43.70 % 40.91 % (1) Computed on a tax-equivalent basis using a federal income tax rate of 21 percent, adjusted to reflect the effect of the nondeductible interest expense associated with owning tax-exempt securities and loans.
As and for the Years Ended December 31 2024 2023 2022 Reconciliation of net interest income and net interest margin on an FTE basis to GAAP: Net interest income (GAAP) $ 71,362 $ 69,031 $ 91,740 Tax-equivalent adjustment (1) 182 491 1,122 Net interest income on an FTE basis (non-GAAP) 71,544 69,522 92,862 Average interest-earning assets 3,747,528 3,465,964 3,361,091 Net interest margin on an FTE basis (non-GAAP) 1.91 % 2.01 % 2.76 % Reconciliation of efficiency ratio on an FTE basis to GAAP: Net interest income on an FTE basis (non-GAAP) $ 71,544 $ 69,522 $ 92,862 Noninterest income 8,434 10,066 10,208 Adjustment for realized securities losses, net 1,172 431 — Adjustment for losses on disposal of premises and equipment, net 47 29 29 Adjusted income 81,197 80,048 103,099 Noninterest expense 51,353 48,611 45,051 Efficiency ratio on an adjusted and FTE basis (non-GAAP) (2) 63.25 % 60.73 % 43.70 % (1) Computed on a tax-equivalent basis using a federal income tax rate of 21 percent, adjusted to reflect the effect of the nondeductible interest expense associated with owning tax-exempt securities and loans.
Noninterest income decreased $142, or 1.4 percent, in 2023 compared to 2022, primarily due to realized losses on the sales of securities and a decrease in loan swap fees, partially offset by a gain from bank-owned life insurance.
Noninterest income decreased $1,632, or 16.2 percent, in 2024 compared to 2023, primarily due to an increase in realized losses on the sales of securities, a decrease in loan swap fees, and a nonrecurring gain from bank-owned life insurance in 2023, partially offset by an increase in trust services revenue.
For the years ended December 31, 2023, 2022 and 2021, the Company’s net interest margin on a tax-equivalent basis was 2.01, 2.76 and 3.05 percent, respectively. Tax-equivalent net interest income decreased $23,340 in 2023 compared to 2022.
For the years ended December 31, 2024, 2023 and 2022, the Company’s net interest margin on a tax-equivalent basis was 1.91, 2.01 and 2.76 percent, respectively. Tax-equivalent net interest income increased $2,022 in 2024 compared to 2023.
As of December 31 2023 2022 2021 Amount %* Amount %* Amount %* Balance at end of period applicable to: Commercial $ 5,291 18.13 % $ 4,804 18.90 % $ 4,776 20.03 % Real estate: Construction, land and land development 3,668 14.11 3,548 13.21 3,646 14.60 1-4 family residential first mortgages 704 3.64 357 2.74 339 2.69 Home equity 142 0.50 101 0.38 91 0.34 Commercial 18,420 63.25 16,575 64.50 19,466 62.19 Consumer and other 117 0.37 88 0.27 46 0.15 $ 28,342 100.00 % $ 25,473 100.00 % $ 28,364 100.00 % * Percent of loans in each category to total loans.
As of December 31 2024 2023 2022 Amount %* Amount %* Amount %* Balance at end of period applicable to: Commercial $ 5,489 17.10 % $ 5,291 18.13 % $ 4,804 18.90 % Real estate: Construction, land and land development 4,354 16.89 3,668 14.11 3,548 13.21 1-4 family residential first mortgages 650 2.92 704 3.64 357 2.74 Home equity 200 0.64 142 0.50 101 0.38 Commercial 19,544 61.88 18,420 63.25 16,575 64.50 Consumer and other 195 0.57 117 0.37 88 0.27 $ 30,432 100.00 % $ 28,342 100.00 % $ 25,473 100.00 % * Percent of loans in each category to total loans.
The following table shows the amounts and remaining maturities of time deposits with balances of $100 or more as of December 31, 2023. 3 months or less $ 231,110 Over 3 through 6 months 123,674 Over 6 through 12 months 91,151 Over 12 months 28,283 $ 474,218 West Bank participates in the IntraFi ® ICS and CDARS reciprocal deposit network, which enables depositors to receive FDIC insurance coverage on deposits otherwise exceeding the maximum insurable amount.
The following table shows the amounts and remaining maturities of time deposits with balances of $100 or more as of December 31, 2024. 3 months or less $ 246,691 Over 3 through 6 months 166,024 Over 6 through 12 months 183,137 Over 12 months 2,038 $ 597,890 West Bank participates in the IntraFi ® ICS and CDARS reciprocal deposit network, which enables depositors to receive FDIC insurance coverage on deposits otherwise exceeding the maximum insurable amount.
Included in total deposits as of December 31, 2023 and 2022, were $165,858 and $155,888, respectively, of reciprocal interest-bearing checking and $254,504 and $186,160, respectively, of reciprocal money market deposits. Total estimated uninsured deposits were $1,435,406, $1,412,955 and $1,312,933 as of December 31, 2023, 2022 and 2021, respectively.
Included in total deposits as of December 31, 2024 and 2023, were $220,627 and $165,858, respectively, of reciprocal interest-bearing checking and $273,126 and $254,504, respectively, of reciprocal money market deposits. Total estimated uninsured deposits were $1,562,981, $1,435,406 and $1,412,955 as of December 31, 2024, 2023 and 2022, respectively.
Federal funds purchased and other short-term borrowings decreased from $200,000 as of December 31, 2022 to $150,270 as of December 31, 2023. The Company had $315,000 of FHLB advances outstanding at December 31, 2023, compared to $155,000 at December 31, 2022.
Federal funds purchased and other short-term borrowings decreased from $150,270 as of December 31, 2023 to $0 as of December 31, 2024. This decrease was primarily due to the increase in customer deposits. The Company had $270,000 of FHLB advances outstanding at December 31, 2024, compared to $315,000 at December 31, 2023.
As of December 31 2023 2022 Balance % of Non-owner Occupied CRE Weighted Average LTV Balance % of Non-owner Occupied CRE Weighted Average LTV Non-owner occupied: Multifamily $ 453,958 24.2 % 69 % $ 371,224 21.0 % 69 % Medical & senior care facilities 225,314 12.0 63 249,127 14.1 65 Warehouse & trucking 167,030 8.9 63 169,462 9.6 67 Hotels 251,497 13.4 66 216,539 12.3 68 Mixed use 96,488 5.2 67 100,985 5.7 67 Offices 137,468 7.4 70 139,163 7.9 71 Land for development 110,874 5.9 64 114,428 6.5 62 All other 430,515 23.0 not available 405,261 22.9 not available $ 1,873,144 100.0 % $ 1,766,189 100.0 % The following table summarizes non-owner occupied commercial real estate loans by property type by risk rating as of December 31, 2023.
As of December 31 2024 2023 Balance % of Non-owner Occupied CRE Weighted Average LTV Balance % of Non-owner Occupied CRE Weighted Average LTV Non-owner occupied: Multifamily $ 542,322 28.5 % 69 % $ 453,958 24.2 % 69 % Medical & senior care facilities 180,144 9.5 64 225,314 12.0 63 Warehouse & trucking 160,783 8.4 60 167,030 8.9 63 Hotels 253,939 13.3 64 251,497 13.4 66 Mixed use 98,988 5.2 67 96,488 5.2 67 Offices 126,270 6.6 68 137,468 7.4 70 Land for development 89,974 4.7 56 110,874 5.9 64 All other 452,772 23.8 not available 430,515 23.0 not available $ 1,905,192 100.0 % $ 1,873,144 100.0 % The following table summarizes non-owner occupied commercial real estate loans by property type and risk rating as of December 31, 2024.
As of December 31, 2023, West Bank had additional borrowing capacity available from the FHLB of approximately $528,000, as well as approximately $2,282 through the Federal Reserve discount window, $35,000 through unsecured federal funds lines of credit with correspondent banks and $89,000 through the BTFP.
As of December 31, 2024, West Bank had additional borrowing capacity available from the FHLB of approximately $610,000, as well as approximately $116,840 through the Federal Reserve discount window and $75,000 through unsecured federal funds lines of credit.
Analysis of the Allowance for Credit Losses for the Years Ended December 31 2023 2022 2021 Ratio of net (charge-offs) recoveries during the period to average loans outstanding by segment: Commercial — % — % 0.02 % Real estate: Construction, land and land development — — — 1-4 family residential first mortgages — — — Home equity — — — Commercial — (0.02) % — Consumer and other — — — Total 0.00 % (0.02) % 0.02 % Ratio of allowance for credit losses to total loans at the end of period 0.97 % 0.93 % 1.15 % Ratio of nonaccrual loans to total loans at end of period 0.01 % 0.01 % 0.36 % Ratio of allowance for credit losses to total nonaccrual loans at the end of period 9,575.00 % 7,910.87 % 316.99 % Ratio of net (charge-offs) recoveries to total loans at end of period 0.00 % (0.01) % 0.02 % (1) As presented, this is a non-GAAP financial measure.
Analysis of the Allowance for Credit Losses for the Years Ended December 31 2024 2023 2022 Ratio of net (charge-offs) recoveries during the period to average loans outstanding by segment: Commercial — % — % — % Real estate: Construction, land and land development — — — 1-4 family residential first mortgages — — — Home equity — — — Commercial — — (0.02) % Consumer and other — — — Total 0.00 % 0.00 % (0.02) % Ratio of allowance for credit losses to total loans at the end of period 1.01 % 0.97 % 0.93 % Ratio of nonaccrual loans to total loans at end of period 0.00 % 0.01 % 0.01 % Ratio of allowance for credit losses to total nonaccrual loans at the end of period 22,881.20 % 9,575.00 % 7,910.87 % Ratio of net (charge-offs) recoveries to total loans at end of period 0.00 % 0.00 % (0.01) % 49 Table of Contents (dollars in thousands, except per share amounts) Nonperforming loans at December 31, 2024 totaled $133, or 0.00 percent of total loans, a slight decrease from $296, or 0.01 percent of total loans, at December 31, 2023.
The change in interest that is due to both volume and rate has been allocated to the change due to volume and the change due to rate in proportion to the absolute value of the change in each. 2023 Compared to 2022 2022 Compared to 2021 Volume Rate Total Volume Rate Total Interest Income Loans: (1) Commercial $ 1,625 $ 7,700 $ 9,325 $ (1,744) $ 1,121 $ (623) Real estate (2) 9,125 16,783 25,908 10,877 1,067 11,944 Consumer and other 230 153 383 74 26 100 Total loans (including fees) 10,980 24,636 35,616 9,207 2,214 11,421 Securities: Taxable (1,746) 2,918 1,172 2,903 1,079 3,982 Tax-exempt (2) (238) (191) (429) 363 312 675 Total securities (1,984) 2,727 743 3,266 1,391 4,657 Interest-bearing deposits (366) 332 (34) (335) 246 (89) Total interest income (2) 8,630 27,695 36,325 12,138 3,851 15,989 Interest Expense Deposits: Interest-bearing demand (202) 4,728 4,526 47 1,642 1,689 Savings and money market (1,092) 28,847 27,755 156 10,017 10,173 Time 2,677 9,209 11,886 795 2,024 2,819 Total deposits 1,383 42,784 44,167 998 13,683 14,681 Borrowed funds: Federal funds purchased and other short-term borrowings 5,732 2,036 7,768 591 1,168 1,759 Subordinated debt, net 1,485 90 1,575 1,748 111 1,859 Federal Home Loan Bank advances 3,654 1,371 5,025 (237) (38) (275) Long-term debt (52) 1,182 1,130 756 608 1,364 Total borrowed funds 10,819 4,679 15,498 2,858 1,849 4,707 Total interest expense 12,202 47,463 59,665 3,856 15,532 19,388 Net interest income (2) (3) $ (3,572) $ (19,768) $ (23,340) $ 8,282 $ (11,681) $ (3,399) (1) Average balances of nonaccrual loans were included for computational purposes.
The change in interest that is due to both volume and rate has been allocated to the change due to volume and the change due to rate in proportion to the absolute value of the change in each. 2024 Compared to 2023 2023 Compared to 2022 Volume Rate Total Volume Rate Total Interest Income Loans: (1) Commercial $ (34) $ 2,390 $ 2,356 $ 1,625 $ 7,700 $ 9,325 Real estate (2) 9,197 11,201 20,398 9,125 16,783 25,908 Consumer and other 364 36 400 230 153 383 Total loans (including fees) 9,527 13,627 23,154 10,980 24,636 35,616 Securities: Taxable (1,193) 527 (666) (1,746) 2,918 1,172 Tax-exempt (2) (142) (320) (462) (238) (191) (429) Total securities (1,335) 207 (1,128) (1,984) 2,727 743 Interest-bearing deposits 7,452 (26) 7,426 (366) 332 (34) Total interest income (2) 15,644 13,808 29,452 8,630 27,695 36,325 Interest Expense Deposits: Interest-bearing demand (14) 1,714 1,700 (202) 4,728 4,526 Savings and money market 6,969 6,602 13,571 (1,092) 28,847 27,755 Time 9,731 5,486 15,217 2,677 9,209 11,886 Total deposits 16,686 13,802 30,488 1,383 42,784 44,167 Borrowed funds: Federal funds purchased and other short-term borrowings (6,514) 1,230 (5,284) 5,732 2,036 7,768 Subordinated debt, net 14 (25) (11) 1,485 90 1,575 Federal Home Loan Bank advances 1,459 1,160 2,619 3,654 1,371 5,025 Long-term debt (267) (115) (382) (52) 1,182 1,130 Total borrowed funds (5,308) 2,250 (3,058) 10,819 4,679 15,498 Total interest expense 11,378 16,052 27,430 12,202 47,463 59,665 Net interest income (2) (3) $ 4,266 $ (2,244) $ 2,022 $ (3,572) $ (19,768) $ (23,340) (1) Average balances of nonaccrual loans were included for computational purposes.