Biggest changeThe following tables set forth the distribution of our average assets, liabilities and shareholders’ equity, and average rates earned or paid on a fully taxable equivalent basis for each of the periods indicated: For the Year Ended December 31, 2022 2021 2020 Interest Rate Interest Rate Interest Rate Average Income/ Earned/ Average Income/ Earned/ Average Income/ Earned/ Balance Expenses (1) Paid (1) Balance Expenses (1) Paid (1) Balance Expenses (1) Paid (1) (dollars in thousands) ASSETS Interest-earning assets Loans (2) Taxable $ 2,434,554 $ 103,612 4.26 % $ 2,128,327 $ 90,172 4.24 % $ 1,918,490 $ 90,698 4.73 % Tax-exempt 96,183 4,227 4.39 % 88,978 4,113 4.62 % 113,667 5,791 5.09 % Securities Taxable (available for sale) 227,101 5,230 2.30 % 103,277 2,788 2.70 % 114,392 3,142 2.75 % Tax-exempt (available for sale) 81,181 2,140 2.64 % 70,864 2,207 3.11 % 67,903 2,170 3.20 % Taxable (held to maturity) 24,416 670 2.74 % — — — % 9,068 216 2.38 % Tax-exempt (held to maturity) 5,396 139 2.58 % 6,098 155 2.54 % 8,422 220 2.61 % Cash and due from banks 220,929 1,883 0.85 % 237,021 310 0.13 % 76,153 181 0.24 % Total interest-earning assets 3,089,760 117,901 3.82 % 2,634,565 99,745 3.79 % 2,308,095 102,418 4.44 % Non interest-earning assets 280,249 222,548 211,387 Allowance for loan losses (22,152) (19,320) (14,800) Total assets $ 3,347,857 $ 2,837,793 $ 2,504,682 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing deposits Checking accounts $ 253,443 $ 1,075 0.42 % $ 209,970 $ 252 0.12 % $ 194,718 $ 669 0.34 % Savings accounts 691,599 3,099 0.45 % 497,958 1,773 0.36 % 356,091 1,792 0.50 % Money market accounts 666,717 3,025 0.45 % 664,591 2,115 0.32 % 563,847 3,076 0.55 % Certificates of deposit 286,054 2,818 0.99 % 278,602 2,967 1.06 % 367,054 6,405 1.74 % Brokered Deposits 8,587 251 2.92 % 14,718 420 2.85 % 18,428 531 2.88 % Total interest bearing deposits 1,906,400 10,268 0.54 % 1,665,839 7,527 0.45 % 1,500,138 12,473 0.83 % Other borrowed funds 185,329 2,181 1.18 % 63,474 777 1.22 % 88,512 1,392 1.57 % Total interest-bearing liabilities 2,091,729 12,449 0.60 % 1,729,313 8,304 0.48 % 1,588,650 13,865 0.88 % Non-interest bearing liabilities Demand Deposits 878,727 785,364 634,969 Other liabilities 4,971 12,746 15,559 Total Liabilities 2,975,427 2,527,423 2,239,178 Shareholders’ equity 372,430 310,370 265,504 Total liabilities & shareholders' equity $ 3,347,857 $ 2,837,793 $ 2,504,682 Net interest income on a fully taxable equivalent basis 105,452 91,441 88,553 Less taxable equivalent adjustment (1,366) (1,359) (1,718) Net interest income $ 104,086 $ 90,082 $ 86,835 Net interest spread (3) 3.22 % 3.31 % 3.56 % Net interest margin (4) 3.41 % 3.47 % 3.84 % (1) Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
Biggest changeThe average rate paid on interest-bearing liabilities is equal to annualized interest expense as a percentage of average interest-bearing liabilities. 48 Table of Contents The following tables set forth the distribution of our average assets, liabilities and shareholders’ equity, and average rates earned or paid on a fully taxable equivalent basis for each of the periods indicated: For the Year Ended December 31, 2023 2022 2021 Interest Rate Interest Rate Interest Rate Average Income/ Earned/ Average Income/ Earned/ Average Income/ Earned/ Balance Expenses (1) Paid (1) Balance Expenses (1) Paid (1) Balance Expenses (1) Paid (1) (dollars in thousands) ASSETS Interest-earning assets Loans (2) Taxable $ 3,172,468 $ 165,113 5.20 % $ 2,434,554 $ 103,612 4.26 % $ 2,128,327 $ 90,172 4.24 % Tax-exempt 103,957 4,686 4.51 % 96,183 4,227 4.39 % 88,978 4,113 4.62 % Securities Taxable (available for sale) 185,867 5,851 3.15 % 227,101 5,230 2.30 % 103,277 2,788 2.70 % Tax-exempt (available for sale) 36,690 1,195 3.26 % 81,181 2,140 2.64 % 70,864 2,207 3.11 % Taxable (held to maturity) 71,908 2,678 3.72 % 24,416 670 2.74 % — — — % Tax-exempt (held to maturity) 4,426 115 2.60 % 5,396 139 2.58 % 6,098 155 2.54 % Cash and due from banks 79,822 4,104 5.14 % 220,929 1,883 0.85 % 237,021 310 0.13 % Total interest-earning assets 3,655,138 183,742 5.03 % 3,089,760 117,901 3.82 % 2,634,565 99,745 3.79 % Non interest-earning assets 447,934 280,249 222,548 Allowance for loan losses (41,714) (22,152) (19,320) Total assets $ 4,061,358 $ 3,347,857 $ 2,837,793 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing deposits Checking accounts $ 293,568 $ 5,362 1.83 % $ 253,443 $ 1,075 0.42 % $ 209,970 $ 252 0.12 % Savings accounts 833,360 9,796 1.18 % 691,599 3,099 0.45 % 497,958 1,773 0.36 % Money market accounts 665,988 12,722 1.91 % 666,717 3,025 0.45 % 664,591 2,115 0.32 % Certificates of deposit 509,273 14,396 2.83 % 286,054 2,818 0.99 % 278,602 2,967 1.06 % Brokered Deposits 3,184 90 2.83 % 8,587 251 2.92 % 14,718 420 2.85 % Total interest bearing deposits 2,305,373 42,366 1.84 % 1,906,400 10,268 0.54 % 1,665,839 7,527 0.45 % Other borrowed funds 97,384 6,637 6.82 % 185,329 2,181 1.18 % 63,474 777 1.22 % Total interest-bearing liabilities 2,402,757 49,003 2.04 % 2,091,729 12,449 0.60 % 1,729,313 8,304 0.48 % Non-interest bearing liabilities Demand Deposits 1,078,468 878,727 785,364 Other liabilities 10,533 4,971 12,746 Total Liabilities 3,491,758 2,975,427 2,527,423 Shareholders’ equity 569,600 372,430 310,370 Total liabilities & shareholders' equity $ 4,061,358 $ 3,347,857 $ 2,837,793 Net interest income on a fully taxable equivalent basis 134,739 105,452 91,441 Less taxable equivalent adjustment (1,259) (1,366) (1,359) Net interest income $ 133,480 $ 104,086 $ 90,082 Net interest spread (3) 2.99 % 3.22 % 3.31 % Net interest margin (4) 3.69 % 3.41 % 3.47 % (1) Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
Net Interest Income. 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).
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).
We seek to maximize net interest income without exposing the Company to an excessive level of interest rate risk through our asset and liability policies. Interest rate risk is managed by monitoring the 45 Table of Contents pricing, maturity and repricing options of all classes of interest-bearing assets and liabilities.
We seek to maximize net interest income without exposing the Company to an 45 Table of Contents excessive level of interest rate risk through our asset and liability policies. Interest rate risk is managed by monitoring the pricing, maturity and repricing options of all classes of interest-bearing assets and liabilities.
The estimated fair values are subject to refinement for up to one year after the consummation as additional information becomes available relative to the closing date fair values. CRITICAL ACCOUNTING POLICIES The accounting and reporting policies of the Company conform to GAAP in the United States and general practices within the financial institution industry.
The estimated fair values are subject to refinement for up to one year after the consummation as additional information becomes available relative to the closing date fair values. CRITICAL ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES The accounting and reporting policies of the Company conform to GAAP in the United States and general practices within the financial institution industry.
The provision for loan losses and level of allowance for each period are dependent upon many factors, including loan growth, net charge-offs, changes in the composition of the loan portfolio, delinquencies, management’s assessment of the quality of the loan portfolio, the valuation of problem loans and the general economic conditions in our market area.
The provision for credit losses and level of allowance for each period are dependent upon many factors, including loan growth, net charge-offs, changes in the composition of the loan portfolio, delinquencies, management’s assessment of the quality of the loan portfolio, the valuation of problem loans and the general economic conditions in our market area.
Including its headquarters in Manitowoc, Wisconsin, the Bank has 28 banking locations in Brown, Columbia, Dane, Fond du Lac, Jefferson, Manitowoc, Monroe, Outagamie, Ozaukee, Shawano, Sheboygan, Waupaca, Waushara, and Winnebago counties in Wisconsin. The Bank offers loan, deposit and treasury management products at each of its banking locations.
Including its headquarters in Manitowoc, Wisconsin, the Bank has 26 banking locations in Brown, Columbia, Dane, Fond du Lac, Jefferson, Manitowoc, Monroe, Outagamie, Ozaukee, Shawano, Sheboygan, Waupaca, Waushara, and Winnebago counties in Wisconsin. The Bank offers loan, deposit and treasury management products at each of its banking locations.
Securities classified as available for sale, which 61 Table of Contents management has the intent and ability to hold for an indefinite period of time, but not necessarily to maturity, are carried at fair value, with unrealized gains and losses, net of related deferred income taxes, included in stockholders’ equity as a separate component of other comprehensive income.
Securities classified as available for sale, which management has the intent and ability to hold for an indefinite period of time, but not necessarily to maturity, are carried at fair value, with unrealized gains and losses, net of related deferred income taxes, included in stockholders’ equity as a separate component of other comprehensive income.
Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. After One, But After Five, But Within One Year Within Five Years Within Ten Years After Ten Years Total Weighted Weighted Weighted Weighted Weighted Amortized Average Amortized Average Amortized Average Amortized Average Amortized Average At December 31, 2022 Cost Yield (1) Cost Yield (1) Cost Yield (1) Cost Yield (1) Cost Yield (1) (dollars in thousands) Available for sale securities U.S.
Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. After One, But After Five, But Within One Year Within Five Years Within Ten Years After Ten Years Total Weighted Weighted Weighted Weighted Weighted Amortized Average Amortized Average Amortized Average Amortized Average Amortized Average At December 31, 2023 Cost Yield (1) Cost Yield (1) Cost Yield (1) Cost Yield (1) Cost Yield (1) (dollars in thousands) Available for sale securities Obligations of U.S.
The following tables summarize the dollar amount of loans maturing in our portfolio based on their loan type, fixed or variable rate of interest, and contractual terms to maturity at December 31, 2022.
The following tables summarize the dollar amount of loans maturing in our portfolio based on their loan type, fixed or variable rate of interest, and contractual terms to maturity at December 31, 2023.
Furthermore, we are committed to collecting on all of our loans and, as a result, at times have lower net charge-offs compared to many of our peer banks. We believe that our commitment to collecting on all of our loans results in higher loan recoveries. Our nonperforming assets consist of nonperforming loans and foreclosed real estate.
Furthermore, we are committed to collecting on all of our loans and, as a result, at times have lower net charge-offs compared to many of our peer banks. We believe that our commitment to collecting on all of our loans results in higher loan recoveries. 54 Table of Contents Our nonperforming assets consist of nonperforming loans and foreclosed real estate.
Cyclical lagging factors may result in charge-offs being higher than historical levels. The dollar amount of the ALLL increased primarily as a result of loan growth and changes in the portfolio composition. Although the allowance is allocated between categories, the entire allowance is available to absorb losses attributable to all loan categories.
Cyclical lagging factors may result in charge-offs being higher than historical levels. The dollar amount of the ACL - Loans increased primarily as a result of loan growth and changes in the portfolio composition. Although the allowance is allocated between categories, the entire allowance is available to absorb losses attributable to all loan categories.
Pursuant to the terms of the merger agreement, Hometown shareholders could elect to receive either 0.3962 of a share of the Company’s common stock or $29.16 in cash for each outstanding share of Hometown common stock, subject to a maximum of 30% cash consideration in total, and cash in lieu of any remaining fractional share.
Pursuant to the terms of the merger agreement, Hometown shareholders could elect to receive either 0.3962 of a share of the Company’s common stock or $29.16 in cash for each outstanding share of Hometown common stock, subject to a maximum of 30% cash consideration in total, with cash paid in lieu of any remaining fractional share.
For additional information regarding interest rates and changes in net interest income see “Quantitative and Qualitative Disclosures about Market Risk—Interest Rate Sensitivity.” Inflation may have impacts on the Bank’s customers, on businesses and consumers and their ability or willingness to invest, save or spend, and perhaps on their ability to repay loans.
For additional information regarding interest rates and changes in net interest income see “Quantitative and Qualitative Disclosures about Market Risk—Interest Rate Sensitivity.” Inflation may have impacts on the Bank’s customers, on businesses and consumers and their ability or willingness to invest, save or 64 Table of Contents spend, and perhaps on their ability to repay loans.
The provision for loan losses is determined by conducting a quarterly evaluation of the adequacy of our ALLL and charging the shortfall or excess, if any, to the current quarter’s expense. This has the effect of creating variability in the amount and frequency of charges to earnings.
The provision for credit losses is determined by conducting a quarterly evaluation of the adequacy of our allowance for credit losses and charging the shortfall or excess, if any, to the current quarter’s expense. This has the effect of creating variability in the amount and frequency of charges to earnings.
While a financial institution’s operating expenses, particularly salary and employee benefits, are affected by general inflation, the asset and 65 Table of Contents liability structure of a financial institution consists largely of monetary items.
While a financial institution’s operating expenses, particularly salary and employee benefits, are affected by general inflation, the asset and liability structure of a financial institution consists largely of monetary items.
("Hometown"), a bank holding company headquartered in Fond Du Lac, Wisconsin, pursuant to the Agreement and Plan of Bank Merger, dated as of July 25, 2022, by and between the Company and Hometown, whereby Hometown merged with and into the Company, and Hometown Bank, Hometown's wholly-owned banking subsidiary, merged with and into the Bank.
("Hometown"), a bank holding company headquartered in Fond du Lac, Wisconsin, pursuant to the merger agreement, dated as of July 25, 2022, by and between the Company and Hometown, whereby Hometown merged with and into the Company, and Hometown Bank, 43 Table of Contents Hometown's wholly-owned banking subsidiary, merged with and into the Bank.
To account for credit risk inherent in all loans, the Bank maintains an ALLL to absorb possible losses on existing loans that may become uncollectible. The Bank establishes and maintains this allowance by charging a provision for loan losses against operating earnings.
To account for credit risk inherent in all loans, the Bank maintains an allowance for credit losses (“ACL – Loans”) to absorb possible losses on existing loans that may become uncollectible. The Bank establishes and maintains this allowance by charging a provision for credit losses against operating earnings.
Our loan portfolio is our most significant earning asset, comprising 79.1%, 76.1% and 80.6% of our total assets as of December 31, 2022, 2021 and 2020, respectively. Our strategy is to grow our loan portfolio by originating quality commercial and consumer loans that comply with our credit policies and that produce revenues consistent with our financial objectives.
Our loan portfolio is our most significant earning asset, comprising 79.3%, 79.1% and 76.1% of our total assets as of December 31, 2023, 2022 and 2021, respectively. Our strategy is to grow our loan portfolio by originating quality commercial and consumer loans that comply with our credit policies and that produce revenues consistent with our financial objectives.
We believe that our present position is adequate 63 Table of Contents to meet our current and future liquidity needs, and management knows of no trend or event that will have a material impact on the Company’s ability to maintain liquidity at satisfactory levels. Capital Adequacy.
We believe that our present position is adequate to meet our current and future liquidity needs, and management knows of no trend or event that will have a material impact on the Company’s ability to maintain liquidity at satisfactory levels.
On August 12, 2022, the Company completed a merger with Denmark, a bank holding company headquartered in Denmark, Wisconsin, pursuant to the merger agreement, dated as of January 18, 2022 by and between the Company and Denmark, whereby Denmark merged with and into the Company, and Denmark State Bank, Denmark’s wholly-owned banking subsidiary, merged with and into the Bank.
(“Denmark”), a bank holding company headquartered in Denmark, Wisconsin, pursuant to the merger agreement, dated as of January 18, 2022 by and between the Company and Denmark, whereby Denmark merged with and into the Company, and Denmark State Bank, Denmark’s wholly-owned banking subsidiary, merged with and into the Bank.
Securities classified as held to maturity consist of U.S. Treasury securities and obligations of states and political subdivisions. These securities, which management has the intent and ability to hold to maturity, are reported at amortized cost. Securities held to maturity as of December 31, 2022 and 2021, are carried at their amortized cost of $45.1 million and $5.9 million, respectively.
Securities classified as held to maturity consist of U.S. Treasury securities and obligations of states and political subdivisions. These securities, which management has the intent and ability to hold to maturity, are reported at amortized cost. Securities held to maturity as of December 31, 2023 and 2022, are carried at their amortized cost of $103.3 million and $45.1 million, respectively.
As of December 31, 2022, deposit liabilities accounted for approximately 83.6% of our total liabilities and equity. We accept deposits primarily from customers in the communities in which our branches and offices are located, as well as from small businesses and other customers throughout our lending area.
As of December 31, 2023, deposit liabilities accounted for approximately 81.3% of our total liabilities and equity. We accept deposits primarily from customers in the communities in which our branches and offices are located, as well as from small businesses and other customers throughout our lending area.
We establish an ALLL through charges to earnings, which are shown in the statements of operations as the provision for loan losses. Specifically identifiable and quantifiable known losses are promptly charged off against the allowance.
We establish an allowance for credit losses through charges to earnings, which are shown in the statements of income as the provision for credit losses. Specifically identifiable and quantifiable known losses are promptly charged off against the allowance.
The following table summarizes securities sold under repurchase agreements, and the weighted average interest rates paid: Year ended December 31, (dollars in thousands) 2022 2021 2020 Average daily amount of securities sold under repurchase agreements during the period $ 25,749 $ 34,637 $ 34,984 Weighted average interest rate on average daily securities sold under repurchase agreements 2.11 % 0.03 % 0.32 % Maximum outstanding securities sold under repurchase agreements at any month-end $ 97,196 $ 57,915 $ 79,718 Securities sold under repurchase agreements at period end $ 97,196 $ 41,122 $ 36,377 Weighted average interest rate on securities sold under repurchase agreements at period end 4.31 % 0.02 % 0.04 % 60 Table of Contents Lines of credit and other borrowings The Company’s other borrowings have historically consisted primarily of short-term FHLB of Chicago advances collateralized by a blanket pledge agreement on the Company’s FHLB capital stock and retail and commercial loans held in the Company’s portfolio.
The following table summarizes securities sold under repurchase agreements, and the weighted average interest rates paid: Year ended December 31, (dollars in thousands) 2023 2022 2021 Average daily amount of securities sold under repurchase agreements during the period $ 36,833 $ 25,749 $ 34,637 Weighted average interest rate on average daily securities sold under repurchase agreements 4.92 % 2.11 % 0.03 % Maximum outstanding securities sold under repurchase agreements at any month-end $ 75,747 $ 97,196 $ 57,915 Securities sold under repurchase agreements at period end $ 75,747 $ 97,196 $ 41,122 Weighted average interest rate on securities sold under repurchase agreements at period end 5.31 % 4.31 % 0.02 % 59 Table of Contents Lines of credit and other borrowings The Company’s other borrowings have historically consisted primarily of short-term FHLB of Chicago advances collateralized by a blanket pledge agreement on the Company’s FHLB capital stock and retail and commercial loans held in the Company’s portfolio.
At December 31, 2022, we had a total of $424.0 million in certificates of deposit, including $6.7 million of brokered deposits, of which $6.0 million had remaining maturities of one year or less.
At December 31, 2023, we had a total of $582.0 million in certificates of deposit, including $0.7 million of brokered deposits, of which $0.7 million had remaining maturities of one year or less.
We were servicing mortgage loans sold to others without recourse of approximately $866.9 million, $705.5 million and $612.7 million at December 31, 2022, 2021 and 2020, respectively. Loans sold with the retention of servicing assets result in the capitalization of servicing rights. Loan servicing rights are subsequently amortized as an offset to other income over the estimated period of servicing.
We were servicing mortgage loans sold to others without recourse of approximately $1.18 billion and $866.9 million at December 31, 2023 and 2022, respectively. Loans sold with the retention of servicing assets result in the capitalization of servicing rights. Loan servicing rights are subsequently amortized as an offset to other income over the estimated period of servicing.
During the year ended December 31, 2022, $46.5 million of additions and $49.8 million of repayments were made to these loans, compared to $24.7 million of additions and $18.4 million of repayments during the year ended December 31, 2021.
During the year ended December 31, 2023, $24.5 million of additions and $30.8 million of repayments were made to these loans, compared to $46.5 million of additions and $49.8 million of repayments during the year ended December 31, 2022.
Significant accounting and reporting policies are summarized below. 42 Table of Contents Business Combinations We account for business combinations under the acquisition method of accounting in accordance with Accounting Standards Codification (ASC) 805, Business Combinations (ASC 805). We recognize the full fair value of the assets acquired and liabilities assumed and immediately expense transaction costs.
We account for business combinations under the acquisition method of accounting in accordance with Accounting Standards Codification (ASC) 805, Business Combinations (ASC 805). We recognize the full fair value of the assets acquired and liabilities assumed and immediately expense transaction costs.
The net balance of capitalized servicing rights amounted to $9.6 million, $5.0 million and $3.7 million at December 31, 2022, 2021 and 2020, respectively. Consumer Loans. Our consumer loan portfolio totaled $45.0 million, $32.1 million and $30.5 million at December 31, 2022, 2021 and 2020, respectively, and represented 2%, 1%, and 1% of our total loans, respectively.
The net balance of capitalized servicing rights amounted to $13.7 million and $9.6 million at December 31, 2023 and 2022, respectively. Consumer Loans. Our consumer loan portfolio totaled $51.0 million and $45.0 million at December 31, 2023 and 2022, respectively, and represented 1% and 2% of our total loans, respectively.
The determination of the amount is complex and involves a high degree of judgment and subjectivity. We recorded a provision for loan losses of $2.2 million for the year ended December 31, 2022, compared to $3.1 million for the year ended December 31, 2021.
The determination of the amount is complex and involves a high degree of judgment and subjectivity. We recorded a provision for credit losses of $4.7 million for the year ended December 31, 2023, compared to $2.2 million for the year ended December 31, 2022.
At December 31, 2022 and December 31, 2021, total loans outstanding to such directors and officers and their affiliates were $70.2 million and $73.5 million, respectively.
At December 31, 2023 and December 31, 2022, total loans outstanding to such directors and officers and their affiliates were $63.9 million and $70.2 million, respectively.
We believe our loan portfolio is well-balanced, which provides us with the opportunity to grow while monitoring our loan concentrations. Total loans increased $658.5 million, or 29.4%, to $2.89 billion as of December 31, 2022 as compared to $2.24 billion as of December 31, 2021.
We believe our loan portfolio is well-balanced, which provides us with the opportunity to grow while monitoring our loan concentrations. Total loans increased $449.0 million, or 15.5%, to $3.34 billion as of December 31, 2023 as compared to $2.89 billion as of December 31, 2022.
Construction and Development (C&D). Our C&D loan portfolio totaled $199.7 million, $132.5 million and $140.1 million at December 31, 2022, 2021 and 2020, respectively, and represented 7%, 6% and 6% of our total loans, respectively. C&D loans increased 50.8% during 2022, primarily as a result of loans acquired from Denmark during 2022.
Our CRE loans increased 25.8% during 2022, primarily as a result of loans acquired from Denmark during 2022. Construction and Development (C&D). Our C&D loan portfolio totaled $200.8 million and $199.7 million at December 31, 2023 and 2022, respectively, and represented 6% and 7% of our total loans, respectively.
The fair value of securities available for sale totaled $304.6 million and included gross unrealized gains of $0.5 million and gross unrealized losses of $21.8 million at December 31, 2022. At December, 31 2021, the fair value of securities available for sale totaled $212.7 million and included gross unrealized gains of $5.6 million and gross unrealized losses of $0.7 million.
The fair value of securities available for sale totaled $142.2 million and included gross unrealized gains of $86,000 and gross unrealized losses of $12.2 million at December 31, 2023. At December 31, 2022, the fair value of securities available for sale totaled $304.6 million and included gross unrealized gains of $0.5 million and gross unrealized losses of $21.8 million.
The following table summarizes the changes in our ALLL for the years indicated: Year ended Year ended Year ended December 31, December 31, December 31, 2022 2021 2020 (dollars in thousands) Balance of ALL at the beginning of period $ 20,315 $ 17,658 $ 11,396 Net loans charged-off (recovered): Commercial & industrial (499) 180 1,083 Commercial real estate - owner occupied 816 275 (346) Commercial real estate - non-owner occupied (360) (5) (40) Construction & Development (152) (143) 33 Residential 1-4 family 26 110 21 Consumer 21 6 90 Other Loans (17) 20 22 Total net loans charged-off (165) 443 863 Provision charged to operating expense 2,200 3,100 7,125 Balance of ALL at end of period $ 22,680 $ 20,315 $ 17,658 Ratio of net charge-offs (recoveries) to average loans by loan composition Commercial & industrial (0.12) % 0.05 % 0.23 % Commercial real estate - owner occupied 0.13 % 0.05 % (0.07) % Commercial real estate - non-owner occupied (0.06) % 0.00 % (0.01) % Construction & Development (0.09) % (0.11) % 0.02 % Residential 1-4 family 0.00 % 0.02 % 0.00 % Consumer 0.05 % 0.02 % 0.31 % Other Loans (0.04) % 0.07 % 0.16 % Total net charge-offs to average loans (0.01) % 0.02 % 0.04 % The level of charge-offs depends on many factors, including the national and regional economy.
Net charge-offs remain negligible. 56 Table of Contents The following table summarizes the changes in our ACL - Loans for the years indicated: Year ended Year ended Year ended December 31, December 31, December 31, 2023 2022 2021 (dollars in thousands) Balance of ACL - Loans at the beginning of period $ 22,680 $ 20,315 $ 17,658 Adoption of CECL 10,972 — — ACL - Loans on PCD loans acquired 5,534 — — Net loans charged-off (recovered): Commercial & industrial (22) (499) 180 Commercial real estate - owner occupied (70) 816 275 Commercial real estate - non-owner occupied — (360) (5) Commercial real estate - multi-family — — — Construction & Development — (152) (143) Residential 1-4 family (106) 26 110 Consumer — 21 6 Other Loans 67 (17) 20 Total net loans recovered (131) (165) 443 Provision charged to operating expense 4,292 2,200 3,100 Balance of ACL - Loans at end of period $ 43,609 $ 22,680 $ 20,315 Ratio of net charge-offs (recoveries) to average loans by loan composition Commercial & industrial (0.00) % (0.12) % 0.05 % Commercial real estate - owner occupied (0.01) % 0.13 % 0.05 % Commercial real estate - non-owner occupied — % (0.06) % — % Commercial real estate - multi-family — % — % — % Construction & Development — % (0.09) % (0.11) % Residential 1-4 family (0.01) % — % 0.02 % Consumer — % 0.05 % 0.02 % Other Loans 0.36 % (0.04) % 0.07 % Total net charge-offs (recoveries) to average loans (0.00) % (0.01) % 0.02 % The level of charge-offs depends on many factors, including the national and regional economy.
As of December 31, 2022, the Company had total consolidated assets of $3.66 billion, total loans of $2.89 billion, total deposits of $3.06 billion and total stockholders’ equity of $453.1 million. The Company employs approximately 382 full-time equivalent employees and has an assets-to-FTE ratio of approximately $11.2 million. For more information, see the Company’s website at www.bankfirst.com.
As of December 31, 2023, the Company had total consolidated assets of $4.22 billion, total loans of $3.34 billion, total deposits of $3.43 billion and total stockholders’ equity of $619.8 million. The Company employs approximately 379 full-time equivalent employees and has an assets-to-FTE ratio of approximately $11.1 million. For more information, see the Company’s website at www.bankfirst.com.
Net loans increased by $656.1 million, or 29.6%, to $2.87 billion at December 31, 2022 from $2.22 billion at December 31, 2021. 51 Table of Contents Bank-Owned Life Insurance. At December 31, 2022, our investment in bank-owned life insurance was $46.1 million, an increase of $14.2 million from $31.9 million at December 31, 2021. Deposits.
Net loans increased by $428.1 million, or 14.9%, to $3.30 billion at December 31, 2023 from $2.87 billion at December 31, 2022. 50 Table of Contents Bank-Owned Life Insurance. At December 31, 2023, our investment in bank-owned life insurance was $61.3 million, an increase of $15.2 million from $46.1 million at December 31, 2022. Deposits.
We rely on our competitive pricing and products, quality customer service, and convenient locations and hours to attract and retain deposits. Deposit rates and terms are based primarily on current business strategies, market interest rates, liquidity requirements and our deposit growth goals.
We rely on our competitive pricing and products, quality customer service, and convenient locations and hours to attract and retain deposits. Deposit rates and terms are based primarily on current business strategies, market interest rates, liquidity requirements and our deposit growth goals. Total deposits were $3.43 billion and $3.06 billion as of December 31, 2023 and 2022, respectively.
Interest rate spread is the difference between the average rate earned on total interest-earning assets and the average rate paid on total interest-bearing liabilities. Net interest margin is the amount of net interest income, on a fully taxable-equivalent basis, expressed as a percentage of average interest-earning assets.
Net interest margin is the amount of net interest income, on a fully taxable-equivalent basis, expressed as a percentage of average interest-earning assets. The average rate earned on earning assets is the amount of annualized taxable equivalent interest income expressed as a percentage of average earning assets.
We do not offer reverse mortgages nor do we offer loans that provide for negative amortization of principal, such as “ Option ARM ” loans, where the borrower can pay less than the interest owed on his loan, resulting in an increased principal balance during the life of the loan.
Residential 1-4 family loans increased 29.3% during 2022, primarily as a result of loans acquired from Denmark during 2022. 52 Table of Contents We do not offer reverse mortgages nor do we offer loans that provide for negative amortization of principal, such as “ Option ARM ” loans, where the borrower can pay less than the interest owed on his loan, resulting in an increased principal balance during the life of the loan.
Based on historical experience and our current pricing strategy, we believe we will retain a large portion of these accounts upon maturity. 59 Table of Contents The following tables set forth the average balances of our deposits for the periods indicated: Year ended Year ended Year ended December 31, 2022 December 31, 2021 December 31, 2020 Amount Percent Amount Percent Amount Percent (dollars in thousands) Noninterest-bearing demand deposits $ 878,727 31.6 % $ 785,364 32.0 % $ 634,939 29.7 % Interest-bearing checking deposits 253,443 9.1 % 209,970 8.6 % 194,718 9.1 % Savings deposits 691,599 24.8 % 497,958 20.3 % 356,091 16.7 % Money market accounts 666,717 23.9 % 664,591 27.1 % 563,847 26.4 % Certificates of deposit 286,054 10.3 % 278,602 11.4 % 367,054 17.2 % Brokered deposits 8,587 0.3 % 14,718 0.6 % 18,428 0.9 % Total $ 2,785,127 100 % $ 2,451,203 100 % $ 2,135,077 100 % The following table provides information on maturities of certificates of deposits which exceed FDIC insurance limits of $250,000 as of December 31, 2022: Time Deposits over FDIC Portion of Time Deposits in Insurance Limits Excess of FDIC Insurance Limits (dollars in thousands) 3 months or less remaining $ 10,986 $ 3,986 Over 3 to 6 months remaining 20,876 13,876 Over 6 to 12 months remaining 33,266 14,016 Over 12 months or more remaining 34,064 15,314 Total $ 99,192 $ 47,192 Borrowings Deposits and investment securities for sale are the primary source of funds for our lending activities and general business purposes.
Based on historical experience and our current pricing strategy, we believe we will retain a large portion of these accounts upon maturity. 58 Table of Contents The following tables set forth the average balances of our deposits for the periods indicated: Year ended Year ended Year ended December 31, 2023 December 31, 2022 December 31, 2021 Amount Percent Amount Percent Amount Percent (dollars in thousands) Noninterest-bearing demand deposits $ 1,078,468 31.9 % $ 878,727 31.6 % $ 785,364 32.0 % Interest-bearing checking deposits 293,568 8.7 % 253,443 9.1 % 209,970 8.6 % Savings deposits 833,360 24.6 % 691,599 24.8 % 497,958 20.3 % Money market accounts 665,988 19.7 % 666,717 23.9 % 664,591 27.1 % Certificates of deposit 509,273 15.1 % 286,054 10.3 % 278,602 11.4 % Brokered deposits 3,184 0.1 % 8,587 0.3 % 14,718 0.6 % Total $ 3,383,841 100 % $ 2,785,127 100 % $ 2,451,203 100 % The following table provides information on maturities of certificates of deposits which exceed FDIC insurance limits of $250,000 as of December 31, 2023: Time Deposits over FDIC Portion of Time Deposits in Insurance Limits Excess of FDIC Insurance Limits (dollars in thousands) 3 months or less remaining $ 62,889 $ 34,139 Over 3 to 6 months remaining 26,972 10,472 Over 6 to 12 months remaining 41,665 21,665 Over 12 months or more remaining 11,169 3,919 Total $ 142,695 $ 70,195 Borrowings Deposits and investment securities for sale are the primary source of funds for our lending activities and general business purposes.
Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for loan commitments, standby and direct pay letters of credit and unadvanced portions of construction and development loans is represented by the contractual amount of those instruments.
The contract or notional amounts of those instruments reflect the extent of involvement the Company has in these particular classes of financial instruments. 63 Table of Contents Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for loan commitments, standby and direct pay letters of credit and unadvanced portions of construction and development loans is represented by the contractual amount of those instruments.
Failure to meet minimum capital requirements may prompt certain actions by regulators that, if undertaken, could have a direct material adverse effect on our financial condition and results of operations.
We are subject to various regulatory capital requirements administered by state and federal banking agencies, including the Federal Reserve and the OCC. Failure to meet minimum capital requirements may prompt certain actions by regulators that, if undertaken, could have a direct material adverse effect on our financial condition and results of operations.
Management believes that the ALLL is adequate. 58 Table of Contents The following table summarizes an allocation of the ALLL and the related percentage of loans outstanding in each category for the periods below. December 31, December 31, December 31, 2022 2021 2020 % of % of % of (in thousands, except %) Amount Loans Amount Loans Amount Loans Loan Type: Commercial & industrial $ 4,071 17 % $ 3,699 16 % $ 2,049 20 % Commercial real estate - owner occupied 5,204 25 % 5,633 26 % 6,108 25 % Commercial real estate - non-owner occupied 5,405 23 % 5,151 24 % 3,904 20 % Construction & development 1,592 7 % 984 6 % 1,027 7 % Residential 1-4 family 5,944 25 % 4,445 26 % 3,960 25 % Consumer 314 2 % 224 1 % 201 1 % Other loans 150 1 % 179 1 % 409 2 % Total allowance $ 22,680 100 % $ 20,315 100 % $ 17,658 100 % SOURCES OF FUNDS General.
Management believes that the ACL - Loans is adequate. 57 Table of Contents The following table summarizes an allocation of the ACL - Loans and the related percentage of loans outstanding in each category for the periods below. As of December 31 2023 2022 2021 % of % of % of (in thousands, except %) Amount Loans Amount Loans Amount Loans Loan Type: Commercial & industrial $ 5,965 15 % $ 4,071 17 % $ 3,699 16 % Commercial real estate - owner occupied 12,285 27 % 5,204 25 % 5,633 26 % Commercial real estate - non-owner occupied 5,700 14 % 2,644 23 % 3,123 14 % Commercial real estate - multi-family 4,754 10 % 2,761 % 2,028 10 % Construction & development 3,597 6 % 1,592 7 % 984 6 % Residential 1-4 family 10,620 27 % 5,944 25 % 4,445 26 % Consumer 615 1 % 314 2 % 224 1 % Other loans 73 — % 150 1 % 179 1 % Total allowance $ 43,609 100 % $ 22,680 100 % $ 20,315 100 % SOURCES OF FUNDS General.
There were no outstanding balances on this note at December 31, 2022 or 2021. Any future borrowings will require monthly payments of interest at a variable rate, and will be due in full on May 15, 2024. During September 2017, the Company entered into subordinated note agreements with three separate commercial banks.
The Company maintains a $7.5 million line of credit with a commercial bank, which was entered into on May 15, 2022. There were no outstanding balances on this note at December 31, 2023 or 2022. Any future borrowings will require monthly payments of interest at a variable rate, and will be due in full on May 15, 2024.
These notes were all issued with 10-year maturities, carry interest at a variable rate payable quarterly, are callable on or after the sixth anniversary of their issuance dates, and qualify for Tier 2 capital for regulatory purposes. On July 22, 2020, the Company entered into subordinated note agreements with two separate commercial banks.
During September 2017, the Company entered into subordinated note agreements with three separate commercial banks under which it borrowed $11.5 million. These notes were all issued with 10-year maturities, carried interest at a variable rate payable quarterly, were callable on or after the sixth anniversary of the issuance dates, and qualified for Tier 2 capital for regulatory purposes.
We recorded a provision for income taxes of $14.4 million for the year ended December 31, 2022, compared to $14.5 million for the year ended December 31, 2021, reflecting effective tax rates of 24.2% for both 2022 and 2021, respectively. 47 Table of Contents Results of Operations for the Years Ended December 31, 2021 and 2020 General.
We recorded a provision for income taxes of $24.3 million for the year ended December 31, 2023, compared to $14.4 million for the year ended December 31, 2022, reflecting effective tax rates of 24.6% and 24.2%, respectively.
Total average interest-earning assets increased to $3.09 billion for the year ended December 31, 2022 from $2.63 billion for the year ended December 31, 2021. The Bank’s net interest margin decreased six basis points to 3.41% for the year ended December 31, 2022, down from 3.47% for the year ended December 31, 2021. Interest Income.
Total average interest-earning assets increased to $3.66 billion for the year ended December 31, 2023 from $3.09 billion for the year ended December 31, 2022. The Bank’s net interest margin increased twenty-eight basis points to 3.69% for the year ended December 31, 2023, up from 3.41% for the year ended December 31, 2022. Interest Income.
Total assets increased $722.9 million, or 24.6%, to $3.66 billion at December 31, 2022 from $2.94 billion at December 31, 2021. The primary driver of this increase, as with most of the categories below, was our acquisition of Denmark, consisting of $685.8 million in assets, during 2022. Cash and Cash Equivalents.
Total assets increased $561.4 million, or 15.3%, to $4.22 billion at December 31, 2023 from $3.66 billion at December 31, 2022. The primary driver of this increase, as with most of the categories below, was our acquisition of Hometown, consisting of $615.1 million in assets, during 2023. Cash and Cash Equivalents.
Our residential 1-4 family loan portfolio totaled $739.5 million, $571.8 million and $545.8 million at December 31, 2022, 2021 and 2020, respectively, and represented 25%, 26% and 25% of our total loans, respectively. Residential 1-4 family loans increased 29.3% during 2022, primarily as a result of loans acquired from Denmark during 2022. Residential 1-4 family loans increased 4.8% during 2021.
Our residential 1-4 family loan portfolio totaled $888.6 million and $739.5 million at December 31, 2023 and 2022, respectively, and represented 27% and 25% of our total loans, respectively. Residential 1-4 family loans increased 20.2% during 2023, primarily as a result of loans acquired from Hometown during 2023.
The major components of our noninterest income are listed in the table below: For the Years Ended December 31, 2022 2021 (in thousands) Noninterest Income Service charges $ 5,810 $ 6,128 Income from Ansay 2,558 2,587 Income from UFS 3,055 2,556 Loan servicing income 1,922 1,622 Valuation adjustment on MSR 2,865 1,290 Net gain on sales of mortgage loans 1,560 7,371 Net gain on sales and valuation of ORE 146 20 Other 1,931 1,967 Total noninterest income $ 19,847 $ 23,541 Noninterest Expense.
The major components of our noninterest income are listed in the table below: For the Years Ended December 31, 2023 2022 (in thousands) Noninterest Income Service charges $ 7,033 $ 5,810 Income from Ansay 2,922 2,558 Income from UFS 2,265 3,055 Loan servicing income 2,860 1,922 Valuation adjustment on MSR 395 2,865 Net gain on sales of mortgage loans 897 1,560 Gain on sale of UFS 38,904 — Other 2,839 1,931 Total noninterest income $ 58,115 $ 19,701 47 Table of Contents Noninterest Expense.
Net interest income after provision for loan losses increased by $14.9 million to $101.9 million for the year ended December 31, 2022, from $87.0 million for the year ended December 31, 2021. Interest income on loans increased by $13.5 million, or 14.5%, from 2021 to 2022.
Net interest income after provision for credit losses increased by $26.9 million to $128.8 million for the year ended December 31, 2023, from $101.9 million for the year ended December 31, 2022. Interest income on loans increased by $61.9 million, or 57.8%, from 2022 to 2023.
Deferred taxes are reviewed quarterly and would be reduced by a valuation allowance if, based upon the information available, it is more likely than not that some or all of the DTAs will not be realized. 44 Table of Contents Recent Accounting Developments In June 2016, the FASB issued ASU 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments .
Deferred taxes are reviewed quarterly and are reduced by a valuation allowance if, based upon the information available, it is more likely than not that some or all of the DTAs will not be realized. Recent Accounting Pronouncements.
Our CRE loan portfolio totaled $1.40 billion, $1.11 billion and $992.2 million at December 31, 2022, 2021 and 2020, respectively, and represented 48%, 50% and 45% of our total loans, respectively. Our CRE loans increased 25.8% during 2022, primarily as a result of loans acquired from Denmark during 2022.
Our CRE loan portfolio totaled $1.70 billion and $1.40 billion at December 31, 2023 and 2022, respectively, and represented 51% and 48% of our total loans, respectively. Our CRE loans increased 21.5% during 2023, primarily as a result of loans acquired from Hometown during 2023.
Other sources of noninterest income include loan servicing fees and gains on sales of mortgage loans. 46 Table of Contents Noninterest income decreased by $3.7 million, or 15.7% to $19.8 million for 2022, down from $23.5 million during 2021.
Other typical sources of noninterest income include loan servicing fees and gains on sales of mortgage loans. 46 Table of Contents Noninterest income increased by $38.4 million, or 195.0% to $58.1 million for 2023, up from $19.7 million during 2022.
The composition of our nonperforming assets is as follows: As of December 31, As of December 31, As of December 31, 2022 2021 2020 (dollars in thousands) Nonperforming loans Nonaccrual loans Commercial & industrial $ 418 $ 247 $ 433 Commercial real estate Owner Occupied 2,688 5,884 1,078 Non-owner Occupied — 650 8,087 Construction & Development 17 19 281 Residential 1-4 family 505 439 912 Consumer and other — 2 5 Total nonaccrual loans 3,628 7,241 10,796 Loans past due > 90 days, but still accruing Commercial & industrial — 738 — Commercial real estate Owner Occupied — — 1,582 Non-owner Occupied — — — Construction & Development — — — Residential 1-4 family 268 245 142 Consumer and other 5 16 14 Total loans past due > 90 days, but still accruing 273 999 1,738 Total nonperforming loans $ 3,901 $ 8,240 $ 12,534 OREO Commercial real estate owned $ — $ — $ 1,742 Residential real estate owned — 10 143 Bank property real estate owned 2,520 140 — Total OREO $ 2,520 $ 150 $ 1,885 Total nonperforming assets ("NPAs") $ 6,421 $ 8,390 $ 14,419 Accruing troubled debt restructured loans $ 450 $ 484 $ 1,132 Ratios Nonaccrual loans to total loans 0.13 % 0.32 % 0.49 % NPAs to total loans plus OREO 0.22 % 0.38 % 0.66 % NPAs to total assets 0.18 % 0.29 % 0.53 % ALL to nonaccrual loans 625 % 281 % 164 % ALL to total loans 0.78 % 0.91 % 0.81 % 56 Table of Contents At December 31, 2022, 2021 and 2020, impaired loans had specific reserves of $8,000, $964,000 and $900,000, respectively.
The composition of our nonperforming assets is as follows: As of December 31, As of December 31, As of December 31, 2023 2022 2021 (dollars in thousands) Nonperforming loans Nonaccrual loans Commercial & industrial $ 1,344 $ 418 $ 247 Commercial real estate Owner Occupied 3,877 2,688 5,884 Non-owner Occupied — — 650 Multi-family — — — Construction & Development — 17 19 Residential 1-4 family 429 505 439 Consumer and other 12 — 2 Total nonaccrual loans 5,662 3,628 7,241 Loans past due > 90 days, but still accruing Commercial & industrial 106 — 738 Commercial real estate Owner Occupied 252 — — Non-owner Occupied — — — Multi-family — — — Construction & Development — — — Residential 1-4 family 507 268 245 Consumer and other 28 5 16 Total loans past due > 90 days, but still accruing 893 273 999 Total nonperforming loans $ 6,555 $ 3,901 $ 8,240 OREO Commercial real estate owned $ — $ — $ — Residential real estate owned — — 10 Acquired bank property real estate owned 2,573 2,520 140 Total OREO $ 2,573 $ 2,520 $ 150 Total nonperforming assets ("NPAs") $ 9,128 $ 6,421 $ 8,390 Accruing modified loans to borrowers experiencing financial difficulty (1) $ 21 $ 450 $ 484 Ratios Nonaccrual loans to total loans 0.17 % 0.13 % 0.32 % NPAs to total loans plus OREO 0.27 % 0.22 % 0.38 % NPAs to total assets 0.21 % 0.18 % 0.29 % ACL - Loans to nonaccrual loans 770 % 625 % 281 % ACL - Loans to total loans 1.30 % 0.78 % 0.91 % (1) Amounts prior to January 1, 2023 represent accruing troubled debt restructured loans.
Cash and cash equivalents decreased by $177.5 million, or 59.8%, to $119.4 million at December 31, 2022 from $296.9 million at December 31, 2021. Investment Securities. The carrying value of total investment securities increased by $131.1 million to $349.7 million at December 31, 2022 from $218.6 million at December 31, 2021. Loans.
Cash and cash equivalents increased by $128.1 million, or 107.3%, to $247.5 million at December 31, 2023 from $119.4 million at December 31, 2022. Investment Securities. The carrying value of total investment securities decreased by $104.2 million to $245.5 million at December 31, 2023 from $349.7 million at December 31, 2022.
Information is provided in each category with respect to: (i) changes attributable to changes in volumes (changes in average balance multiplied by prior year average rate) and (ii) changes attributable to changes in rate (change in average interest rate multiplied by prior year average balance), while (iii) changes attributable to the combined impact of volumes and rates have been allocated proportionately to separate volume and rate categories. Twelve Months Ended December 31, 2022 Twelve Months Ended December 31, 2021 Compared with Compared with Twelve Months Ended December 31, 2021 Twelve Months Ended December 31, 2020 Increase/(Decrease) Increase/(Decrease) Due to Change in Due to Change in Volume Rate Total Volume Rate Total (dollars in thousands) Interest income Loans Taxable $ 13,031 $ 409 $ 13,440 $ 9,392 $ (9,918) $ (526) Tax-exempt 323 (209) 114 (1,176) (502) (1,678) Securities Taxable (AFS) 2,905 (463) 2,442 (301) (53) (354) Tax-exempt (AFS) 297 (364) (67) 93 (56) 37 Taxable (HTM) 670 — 670 (108) (108) (216) Tax-exempt (HTM) (18) 2 (16) (59) (6) (65) Cash and due from banks (22) 1,595 1,573 241 (112) 129 Total interest income 17,186 970 18,156 $ 8,082 $ (10,755) $ (2,673) Interest expense Deposits Checking accounts $ 62 $ 761 $ 823 $ 49 $ (466) $ (417) Savings accounts 797 529 1,326 594 (613) (19) Money market accounts 7 903 910 481 (1,442) (961) Certificates of deposit 78 (227) (149) (1,314) (2,124) (3,438) Brokered Deposits (179) 10 (169) (106) (5) (111) Total interest bearing deposits 765 1,976 2,741 (296) (4,650) (4,946) Other borrowed funds 1,435 (31) 1,404 (345) (270) (615) Total interest expense 2,200 1,945 4,145 (641) (4,920) (5,561) Change in net interest income $ 14,986 $ (975) $ 14,011 $ 8,724 $ (5,836) $ 2,888 CHANGES IN FINANCIAL CONDITION Total Assets.
Information is provided in each category with respect to: (i) changes attributable to changes in volumes (changes in average balance multiplied by prior year average rate) and (ii) changes attributable to changes in rate (change in average interest rate multiplied by prior year average balance), while (iii) changes attributable to the combined impact of volumes and rates have been allocated proportionately to separate volume and rate categories. Twelve Months Ended December 31, 2023 Twelve Months Ended December 31, 2022 Compared with Compared with Twelve Months Ended December 31, 2022 Twelve Months Ended December 31, 2021 Increase/(Decrease) Increase/(Decrease) Due to Change in Due to Change in Volume Rate Total Volume Rate Total (dollars in thousands) (dollars in thousands) Interest income Loans Taxable $ 35,439 $ 26,062 $ 61,501 $ 13,031 $ 409 $ 13,440 Tax-exempt 348 111 459 323 (209) 114 Securities Taxable (AFS) (1,065) 1,686 621 2,905 (463) 2,442 Tax-exempt (AFS) (1,366) 421 (945) 297 (364) (67) Taxable (HTM) 1,696 312 2,008 670 — 670 Tax-exempt (HTM) (25) 1 (24) (18) 2 (16) Cash and due from banks (1,884) 4,105 2,221 (22) 1,595 1,573 Total interest income 33,143 32,698 65,841 $ 17,186 $ 970 $ 18,156 Interest expense Deposits Checking accounts $ 196 $ 4,091 $ 4,287 $ 62 $ 761 $ 823 Savings accounts 751 5,946 6,697 797 529 1,326 Money market accounts (3) 9,700 9,697 7 903 910 Certificates of deposit 3,410 8,168 11,578 78 (227) (149) Brokered Deposits (153) (8) (161) (179) 10 (169) Total interest bearing deposits 4,201 27,897 32,098 765 1,976 2,741 Other borrowed funds (1,482) 5,938 4,456 1,435 (31) 1,404 Total interest expense 2,719 33,835 36,554 2,200 1,945 4,145 Change in net interest income $ 30,424 $ (1,137) $ 29,287 $ 14,986 $ (975) $ 14,011 CHANGES IN FINANCIAL CONDITION Total Assets.
The Company accounts for these transactions under the acquisition method of accounting, and thus, the financial position and results of operations of acquired institutions prior to the consummation date are not included in the accompanying consolidated financial statements.
Company stock issued totaled 1,579,530 shares valued at approximately $124.8 million, with cash of $4.0 million comprising the remainder of merger consideration. The Company accounts for these transactions under the acquisition method of accounting, and thus, the financial position and results of operations of acquired institutions prior to the consummation date are not included in the accompanying consolidated financial statements.
Company stock issued totaled 575,641 shares valued at approximately $29.4 million, with cash of $0.4 million comprising the remainder of merger consideration. Denmark Bancshares, Inc.
Company stock issued totaled 1,450,272 shares valued at approximately $115.1 million, with cash of $15.4 million comprising the remainder of merger consideration. Denmark Bancshares, Inc. On August 12, 2022, the Company completed a merger with Denmark Bancshares, Inc.
These notes are callable on or after January 1, 2026 and qualify for Tier 2 capital for regulatory purposes. The Company had outstanding balances of $6.0 million under these agreements at December 31, 2022 and 2021. During August 2022, the Company entered into subordinated note agreements with an individual.
The Company had outstanding balances of $6.0 million under these agreements at December 31, 2023 and 2022. During August 2022, the Company entered into subordinated note agreements with an individual. The Company had outstanding balances of $6.0 million under these agreements as of December 31, 2023 and 2022.
For more information, see “Business—Supervision and Regulation—Capital Requirements.” Minimum Capital Required Minimum To Be Well- Minimum Capital for Capital Adequacy Plus Capitalized Under prompt Required for Capital Capital Conservation Buffer corrective Action Actual Adequacy Basel III Phase-In Schedule Provisions Amount Ratio Amount Ratio Amount Ratio Amount Ratio (dollars in thousands) At December 31, 2022 Bank First Corporation: Total capital (to risk-weighted assets) $ 387,814 12.2 % 253,689 8.0 % 332,967 10.5 % N/A N/A Tier I capital (to risk-weighted assets) 341,634 10.8 % 190,627 6.0 % 269,545 8.5 % N/A N/A Common equity tier I capital (to risk-weighted assets) 341,634 10.8 % 142,700 4.5 % 221,978 7.0 % N/A N/A Tier I capital (to average assets) 341,634 9.7 % 140,992 4.0 % 140,992 4.0 % N/A N/A Bank First, N.A: Total capital (to risk-weighted assets) $ 372,312 11.8 % 253,504 8.0 % 332,724 10.5 % 316,880 10.0 % Tier I capital (to risk-weighted assets) 349,632 11.0 % 190,128 6.0 % 269,348 8.5 % 253,504 8.0 % Common equity tier I capital (to risk-weighted assets) 349,632 11.0 % 142,596 4.5 % 221,816 7.0 % 205,972 6.5 % Tier I capital (to average assets) 349,632 9.9 % 140,887 4.0 % 140,887 4.0 % 176,108 5.0 % At December 31, 2021 Bank First Corporation: Total capital (to risk-weighted assets) $ 297,467 12.4 % N/A N/A N/A N/A N/A N/A Tier I capital (to risk-weighted assets) 259,652 10.9 % N/A N/A N/A N/A N/A N/A Common equity tier I capital (to risk-weighted assets) 259,652 10.9 % N/A N/A N/A N/A N/A N/A Tier I capital (to average assets) 259,652 9.3 % N/A N/A N/A N/A N/A N/A Bank First, N.A: Total capital (to risk-weighted assets) $ 291,994 12.2 % 191,339 8.0 % 251,133 10.50 % 239,174 10.0 % Tier I capital (to risk-weighted assets) 271,679 11.4 % 143,505 6.0 % 203,298 8.50 % 191,339 8.0 % Common equity tier I capital (to risk-weighted assets) 271,679 11.4 % 107,628 4.5 % 167,422 7.00 % 155,463 6.5 % Tier I capital (to average assets) 271,679 9.7 % 111,825 4.0 % 111,825 4.00 % 139,781 5.0 % As previously mentioned, the Company carried $23.5 million of subordinated debt as of December 31, 2022 and $17.5 million of subordinated debt as of December 31, 2021, which is included in total capital for the Company in the tables above. 64 Table of Contents FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK We are party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers.
For more information, see “Business—Supervision and Regulation—Capital Requirements.” Minimum Capital Required Minimum To Be Well- Minimum Capital for Capital Adequacy Plus Capitalized Under prompt Required for Capital Capital Conservation Buffer corrective Action Actual Adequacy Basel III Phase-In Schedule Provisions Amount Ratio Amount Ratio Amount Ratio Amount Ratio (dollars in thousands) At December 31, 2023 Bank First Corporation: Total capital (to risk-weighted assets) $ 484,398 14.0 % $ 276,904 8.0 % $ 363,437 10.5 % N/A N/A Tier I capital (to risk-weighted assets) 437,979 12.7 % 207,678 6.0 % 294,211 8.5 % N/A N/A Common equity tier I capital (to risk-weighted assets) 433,979 12.5 % 155,759 4.5 % 242,291 7.0 % N/A N/A Tier I capital (to average assets) 437,979 11.1 % 158,581 4.0 % 158,581 4.0 % N/A N/A Bank First, N.A: Total capital (to risk-weighted assets) $ 446,634 12.9 % $ 276,726 8.0 % $ 363,202 10.5 % $ 345,907 10.0 % Tier I capital (to risk-weighted assets) 412,215 11.9 % 207,544 6.0 % 294,021 8.5 % 276,726 8.0 % Common equity tier I capital (to risk-weighted assets) 412,215 11.9 % 155,658 4.5 % 242,135 7.0 % 224,840 6.5 % Tier I capital (to average assets) 412,215 10.4 % 158,585 4.0 % 158,585 4.0 % 198,231 5.0 % At December 31, 2022 Bank First Corporation: Total capital (to risk-weighted assets) $ 387,814 12.2 % $ 253,689 8.0 % $ 332,967 10.5 % N/A N/A Tier I capital (to risk-weighted assets) 341,634 10.8 % 190,627 6.0 % 269,545 8.5 % N/A N/A Common equity tier I capital (to risk-weighted assets) 341,634 10.8 % 142,700 4.5 % 221,978 7.0 % N/A N/A Tier I capital (to average assets) 341,634 9.7 % 140,992 4.0 % 140,992 4.0 % N/A N/A Bank First, N.A: Total capital (to risk-weighted assets) $ 372,312 11.8 % $ 253,504 8.0 % $ 332,724 10.5 % $ 316,880 10.0 % Tier I capital (to risk-weighted assets) 349,632 11.0 % 190,128 6.0 % 269,348 8.5 % 253,504 8.0 % Common equity tier I capital (to risk-weighted assets) 349,632 11.0 % 142,596 4.5 % 221,816 7.0 % 205,972 6.5 % Tier I capital (to average assets) 349,632 9.9 % 140,887 4.0 % 140,887 4.0 % 176,108 5.0 % As previously mentioned, the Company carried $12.0 million of subordinated debt and $4.0 million of junior subordinated debt as of December 31, 2023 and $23.5 million of subordinated debt as of December 31, 2022, which is included in total capital for the Company in the tables above.
The Company did not sell any securities in 2022. The Company recognized a net loss on sale of investment securities of $3,000 during the year ended December 31, 2021. The Company recognized a net gain on sale of investment securities of $3.2 million during the year ended December 31, 2020.
The Company recognized a net loss on sale of investment securities of $7.9 million during the year ended December 31, 2023. The Company did not sell any securities in 2022. The following tables set forth the composition and maturities of investment securities as of December 31, 2023 and December 31, 2022.
The Bank, through its 100% owned subsidiary TVG Holdings, Inc., also holds a 40% ownership interest in Ansay & Associates, LLC, an insurance agency providing clients primarily located in Wisconsin with insurance and risk management solutions. These unconsolidated subsidiary interests contribute noninterest income to the Bank through their underlying annual earnings.
The Bank, through its 100% owned subsidiary TVG Holdings, Inc., holds a 40% ownership interest in Ansay & Associates, LLC, an insurance agency providing clients primarily located in Wisconsin with insurance and risk management solutions. The Bank owned 49.8% of UFS, LLC, which provides data processing solutions to over 60 banks in the Midwest, through October 1, 2023.
Nonaccrual Loans Loans are typically placed on nonaccrual status when any payment of principal and/or interest is 90 days or more past due, unless the collateral is sufficient to cover both principal and interest and the loan is in the process of collection.
Management has evaluated the aforementioned loans and other loans classified as nonperforming and believes that all nonperforming loans have been adequately reserved for in the allowance for credit losses at December 31, 2023. 55 Table of Contents Nonaccrual Loans Loans are typically placed on nonaccrual status when any payment of principal and/or interest is 90 days or more past due, unless the collateral is sufficient to cover both principal and interest and the loan is in the process of collection.
These financial instruments primarily include commitments to originate and sell loans, standby and direct pay letters of credit, unused lines of credit and unadvanced portions of construction and development loans. The instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheet.
FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK We are party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments primarily include commitments to originate and sell loans, standby and direct pay letters of credit, unused lines of credit and unadvanced portions of construction and development loans.
Net income decreased $0.2 million, or 0.1%, to $45.2 million for the year ended December 31, 2022, from $45.4 million for the year ended December 31, 2021.
Net income increased $29.3 million, or 64.8%, to $74.5 million for the year ended December 31, 2023, from $45.2 million for the year ended December 31, 2022.
The following table presents the balance and associated percentage of each major category in our loan portfolio at December 31, 2022, 2021, and 2020: December 31, % of % of % of (In thousands) 2022 Total 2021 Total 2020 Total Commercial & industrial $ 492,450 17 % $ 366,166 16 % $ 444,992 20 % Commercial real estate Owner Occupied 716,963 25 % 574,565 26 % 549,253 25 % Non-owner occupied 681,620 23 % 536,892 24 % 442,996 20 % Construction & Development 199,708 7 % 132,454 6 % 140,074 6 % Residential 1-4 family 739,514 25 % 571,845 26 % 545,806 25 % Consumer 44,963 2 % 32,131 1 % 30,488 1 % Other Loans 18,760 1 % 21,461 1 % 37,851 2 % Total Loans $ 2,893,978 100 % $ 2,235,514 100 % $ 2,191,460 100 % Our directors and officers and their affiliates are customers of, and have other transactions with, the Bank in the normal course of business.
Our loan growth during the year ended December 31, 2023 has been comprised of a decrease of $4.5 million, or 0.9%, in commercial and industrial loans, an increase of $301.1 million, or 21.5%, in commercial real estate loans, an increase of $1.1 million, or 0.6%, in construction and development loans, an increase of $149.1 million, or 20.2%, in residential 1-4 family loans and an increase of $2.2 million, or 3.5%, in consumer and other loans. 51 Table of Contents The following table presents the balance and associated percentage of each major category in our loan portfolio at December 31, 2023, 2022, and 2021: December 31, % of % of % of (In thousands) 2023 Total 2022 Total 2021 Total Commercial & industrial $ 487,893 15 % $ 492,450 17 % $ 366,166 16 % Commercial real estate Owner Occupied 894,596 27 % 716,963 25 % 574,565 26 % Non-owner occupied 472,321 14 % 391,040 13 % 298,539 13 % Multi-family 332,757 10 % 290,580 10 % 238,353 11 % Construction & Development 200,835 6 % 199,708 7 % 132,454 6 % Residential 1-4 family 888,639 27 % 739,514 25 % 571,845 26 % Consumer 50,950 1 % 44,963 2 % 32,131 1 % Other Loans 14,983 — % 18,760 1 % 21,461 1 % Total Loans $ 3,342,974 100 % $ 2,893,978 100 % $ 2,235,514 100 % Our directors and officers and their affiliates are customers of, and have other transactions with, the Bank in the normal course of business.
Alternatively, if the amount by which the fair value of assets purchased exceeds the fair value of liabilities assumed and consideration paid, a gain (bargain purchase gain) is recorded. Fair values are subject to refinement for up to one year after the closing date of an acquisition as information relative to closing date fair values becomes available.
Fair values are subject to refinement for up to one year after the closing date of an acquisition as information relative to closing date fair values becomes available.
The Bank makes commercial and industrial loans, commercial real estate loans, construction and development loans, residential real estate loans, and a variety of consumer loans and other loans. Much of the loans made by the Bank are secured by real estate collateral.
Much of the loans made by the Bank are secured by real estate collateral.
Our off-balance sheet arrangements as of December 31, 2022 were as follows: Amounts of Commitments Expiring - By Period as of December 31, 2022 Less Than One to Three to After Five Other Commitments Total One Year Three Years Five Years Years (dollars in thousands) Unused lines of credit $ 660,564 $ 299,202 $ 91,567 $ 52,037 $ 217,758 Standby and direct pay letters of credit 10,343 8,023 1,415 722 183 Credit card arrangements 17,364 — — — 17,364 Total commitments $ 688,271 $ 307,225 $ 92,982 $ 52,759 $ 235,305 We closely monitor the amount of our remaining future commitments to borrowers in light of prevailing economic conditions and adjust these commitments as necessary.
Our off-balance sheet arrangements as of December 31, 2023 were as follows: Amounts of Commitments Expiring - By Period as of December 31, 2023 Less Than One to Three to After Five Other Commitments Total One Year Three Years Five Years Years (dollars in thousands) Unused lines of credit $ 799,398 $ 369,800 $ 129,181 $ 66,070 $ 234,347 Standby and direct pay letters of credit 9,785 7,615 1,407 580 183 Credit card arrangements 21,213 — — — 21,213 Total commitments $ 830,396 $ 377,415 $ 130,588 $ 66,650 $ 255,743 We closely monitor the amount of our remaining future commitments to borrowers in light of prevailing economic conditions and adjust these commitments as necessary.
The major components of our noninterest expense are listed in the table below: For the Years Ended December 31, 2022 2021 (In thousands) Noninterest Expense Salaries, commissions, and employee benefits $ 33,155 $ 28,515 Occupancy 5,467 4,198 Data Processing 6,324 5,344 Postage, stationary, and supplies 771 713 Net loss on sales of securities — 3 Advertising 271 227 Charitable contributions 718 534 Outside service fees 6,727 3,076 Amortization of intangibles 2,318 1,405 Other 6,348 6,541 Total noninterest expenses $ 62,099 $ 50,556 Income Tax Expense.
These acquisitions also resulted in several former bank branches of those institutions becoming other real estate owned, leading to the significant losses on sales and valuations of these buildings during 2023.The major components of our noninterest expense are listed in the table below: For the Years Ended December 31, 2023 2022 (In thousands) Noninterest Expense Salaries, commissions, and employee benefits $ 40,355 $ 33,155 Occupancy 5,670 5,467 Data processing 8,011 6,324 Postage, stationary, and supplies 1,084 771 Advertising 326 271 Charitable contributions 944 718 Outside service fees 6,350 6,727 Net loss (gain) on sales and valuations of other real estate owned 2,133 (146) Net loss on sales of securities 7,901 — Amortization of intangibles 6,324 2,318 Other 9,021 6,348 Total noninterest expenses $ 88,119 $ 61,953 Income Tax Expense.
Deposits increased $531.8 million, or 21.0%, to $3.06 billion at December 31, 2022 from $2.53 billion at December 31, 2021. Borrowings. At December 31, 2022 and 2021, borrowings consisted of advances from the FHLB of Chicago and subordinated debt to other banks. FHLB borrowings totaled $1.9 million and $8.0 million at December 31, 2022 and 2021, respectively.
Deposits increased $372.7 million, or 12.2%, to $3.43 billion at December 31, 2023 from $3.06 billion at December 31, 2022. Borrowings. At December 31, 2023 and 2022, borrowings consisted of advances from the FHLB of Chicago, subordinated debt to other banks and a junior subordinated debenture related to the Hometown Bancorp, Ltd. Capital Trust I.
Our C&I portfolio totaled $492.5 million, $366.2 million and $445.0 million at December 31, 2022, 2021 and 2020, respectively, and represented 17%, 16% and 20% of our total loans, respectively. C&I loans increased 34.5% during 2022, primarily as a result of loans acquired from Denmark during 2022, slightly offset by significant levels of PPP loans being forgiven during the year.
C&I loans increased 34.5% during 2022 primarily as a result of loans acquired from Denmark during 2022, slightly offset by significant levels of PPP loans being forgiven during the year. Commercial Real Estate (CRE).
The Company had outstanding balances of $6.0 million under these agreements as of December 31, 2022. These notes were issued with 10-year maturities, carry interest at a fixed rate of 5.25% through August 6, 2027, and at a variable rate thereafter, payable quarterly.
These notes were issued with 10-year maturities, carry interest at a fixed rate of 5.25% through August 6, 2027, and at a variable rate thereafter, payable quarterly. These notes are callable on or after August 6, 2027 and qualify for Tier 2 capital for regulatory purposes.
At December 31, 2022 and December 31, 2021, all of the loans to directors and officers were performing according to their original terms. Loan categories The principal categories of our loan portfolio are discussed below: Commercial and Industrial (C&I).
At December 31, 2023 and December 31, 2022, all of the loans to directors and officers were performing according to their original terms. Loan segments Changes in the principal segments of our loan portfolio are discussed below. Descriptions of and risks related to these segments can be found in the consolidated financial statements and footnotes presented elsewhere in this report.
Our other loans totaled $18.8 million, $21.5 million and $37.9 million at December 31, 2022, 2021 and 2020, respectively, and are immaterial to the overall loan portfolio. The other loans category consists primarily of overdrawn depository accounts, loans utilized to purchase or carry securities and loans to nonprofit organizations. Loan Portfolio Maturities.
The other loans category consists primarily of overdrawn depository accounts, loans utilized to purchase or carry securities and loans to nonprofit organizations. 53 Table of Contents Loan Portfolio Maturities.