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%.
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, 2024 2023 2022 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 $ 3,310,890 $ 184,853 5.58 % $ 3,172,468 $ 165,113 5.20 % $ 2,434,554 $ 103,612 4.26 % Tax-exempt 111,467 5,258 4.72 % 103,957 4,686 4.51 % 96,183 4,227 4.39 % Securities Taxable (available for sale) 129,832 6,146 4.73 % 185,867 5,851 3.15 % 227,101 5,230 2.30 % Tax-exempt (available for sale) 33,204 1,130 3.40 % 36,690 1,195 3.26 % 81,181 2,140 2.64 % Taxable (held to maturity) 108,849 4,242 3.90 % 71,908 2,678 3.72 % 24,416 670 2.74 % Tax-exempt (held to maturity) 3,435 90 2.62 % 4,426 115 2.60 % 5,396 139 2.58 % Cash and due from banks 111,379 6,046 5.43 % 79,822 4,104 5.14 % 220,929 1,883 0.85 % Total interest-earning assets 3,809,056 207,765 5.45 % 3,655,138 183,742 5.03 % 3,089,760 117,901 3.82 % Non-interest-earning assets 443,691 447,934 280,249 Allowance for loan losses (44,511) (41,714) (22,152) Total assets $ 4,208,236 $ 4,061,358 $ 3,347,857 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing deposits Checking accounts $ 401,990 $ 11,132 2.77 % $ 293,568 $ 5,362 1.83 % $ 253,443 $ 1,075 0.42 % Savings accounts 816,410 12,240 1.50 % 833,360 9,796 1.18 % 691,599 3,099 0.45 % Money market accounts 616,964 14,880 2.41 % 665,988 12,722 1.91 % 666,717 3,025 0.45 % Certificates of deposit 613,593 25,613 4.17 % 509,273 14,396 2.83 % 286,054 2,818 0.99 % Brokered Deposits 7,662 303 3.95 % 3,184 90 2.83 % 8,587 251 2.92 % Total interest-bearing deposits 2,456,619 64,168 2.61 % 2,305,373 42,366 1.84 % 1,906,400 10,268 0.54 % Other borrowed funds 98,241 4,437 4.52 % 97,384 6,637 6.82 % 185,329 2,181 1.18 % Total interest-bearing liabilities 2,554,860 68,605 2.69 % 2,402,757 49,003 2.04 % 2,091,729 12,449 0.60 % Non-interest bearing liabilities Demand Deposits 1,000,772 1,078,468 878,727 Other liabilities 32,820 10,533 4,971 Total Liabilities 3,588,452 3,491,758 2,975,427 Shareholders’ equity 619,784 569,600 372,430 Total liabilities & shareholders' equity $ 4,208,236 $ 4,061,358 $ 3,347,857 Net interest income on a fully taxable equivalent basis 139,160 134,739 105,452 Less taxable equivalent adjustment (1,360) (1,259) (1,366) Net interest income $ 137,800 $ 133,480 $ 104,086 Net interest spread (3) 2.77 % 2.99 % 3.22 % Net interest margin (4) 3.65 % 3.69 % 3.41 % (1) Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
LIQUIDITY AND CAPITAL RESOURCES Liquidity. Liquidity is defined as the Company’s ability to generate adequate cash to meet its needs for day-to-day operations and material long and short-term commitments. Liquidity is the risk of potential loss if we were unable to meet our funding requirements at a reasonable cost.
LIQUIDITY, CASH FLOWS, AND CAPITAL RESOURCES Liquidity. Liquidity is defined as the Company’s ability to generate adequate cash to meet its needs for day-to-day operations and material long and short-term commitments. Liquidity is the risk of potential loss if we were unable to meet our funding requirements at a reasonable cost.
Securities are classified as held to maturity or available for sale at the time of purchase. Obligations of states and political subdivisions and mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises, make up the largest components of the securities portfolio.
Securities are classified as held to maturity or available for sale at the time of purchase. U.S. Treasury securities, obligations of states and political subdivisions, and mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises, make up the largest components of the securities portfolio.
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.
The Company had outstanding balances of $6.0 million under these agreements at December 31, 2024 and 2023. 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, 2024 and 2023.
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.
At December 31, 2024 and December 31, 2023, 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.
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.
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. 53 Table of Contents Our nonperforming assets consist of nonperforming loans and foreclosed real estate.
Additional information about these policies can be found in Note 1 of our consolidated financial statements as of December 31, 2023, included elsewhere in this Annual Report on Form 10-K. Business Combinations, Core Deposit Intangible and Acquired Loans.
Additional information about these policies can be found in Note 1 of our consolidated financial statements as of December 31, 2024, included elsewhere in this Annual Report on Form 10-K. Business Combinations, Core Deposit Intangible and Acquired Loans.
Our additional sources of funds are scheduled payments and prepayments of principal and interest on loans and investment securities and fee income and proceeds from the sales of loans and securities. Deposits. Our current deposit products include non-interest bearing and interest-bearing checking accounts, savings accounts, money market accounts, and certificate of deposits.
Our additional sources of funds are scheduled payments and prepayments of principal and interest on loans and investment securities and fee income and proceeds from the sales of loans and securities. Deposits. Our current deposit products include noninterest-bearing and interest-bearing checking accounts, savings accounts, money market accounts, and certificate of deposits.
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.
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, 2024 Cost Yield (1) Cost Yield (1) Cost Yield (1) Cost Yield (1) Cost Yield (1) (dollars in thousands) Available for sale securities 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, 2023.
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, 2024.
However, we may also obtain advances from the FHLB, purchase federal funds and engage in overnight borrowing from the Federal Reserve, correspondent banks, or enter into repurchase agreements. Securities sold under repurchase agreements The Company has securities sold under repurchase agreements which have contractual maturities up to one year from the transaction date with variable and fixed rate terms.
However, we may also obtain advances from the FHLB, purchase federal funds and engage in overnight borrowing from the Federal Reserve, correspondent banks, or enter into repurchase agreements. Securities sold under repurchase agreements The Company had securities sold under repurchase agreements which had contractual maturities up to one year from the transaction date with variable and fixed rate terms.
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.
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, 2024. 54 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.
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.
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 pricing, maturity and repricing options of all classes of interest-bearing assets and liabilities.
("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.
("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, Hometown's wholly-owned banking subsidiary, merged with and into the Bank.
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.
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 $3.66 billion and $3.43 billion as of December 31, 2024 and 2023, respectively.
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.
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.
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.
Our loan portfolio is our most significant earning asset, comprising 78.3%, 79.3% and 79.1% of our total assets as of December 31, 2024, 2023 and 2022, 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.
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.
As of December 31, 2024, deposit liabilities accounted for approximately 81.4% 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.
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.
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 47 Table of Contents expressed as a percentage of average earning assets.
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.
We were servicing mortgage loans sold to others without recourse of approximately $1.17 billion and $1.18 billion at December 31, 2024 and 2023, 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.
There were $35.3 million and $1.9 million of advances outstanding from the FHLB at December 31, 2023 and 2022, respectively. See Note 14 “Notes Payable” of the Notes to Consolidated Financial Statements under Part II, Item 8 for additional disclosures. The total loans pledged as collateral were $1.49 billion and $1.15 billion at December 31, 2023 and 2022, respectively.
There were $135.4 million and $35.3 million of advances outstanding from the FHLB at December 31, 2024 and 2023, respectively. See Note 14 “Notes Payable” of the Notes to Consolidated Financial Statements under Part II, Item 8 for additional disclosures. The total loans pledged as collateral were $1.47 billion and $1.49 billion at December 31, 2024 and 2023, respectively.
A number of factors are considered in determining the estimated fair value of purchased loans including, among other things, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, estimated holding periods, contractual interest rates compared to market interest rates, and net present value of cash flows expected to be received.
A number of factors are considered in determining the estimated fair value of purchased loans including, among other things, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, estimated holding periods, contractual interest rates compared to market interest rates, and net present value of cash flows expected to be received. 44 Table of Contents Allowance for Credit Losses — Loans.
The management of interest income and expense is fundamental to our financial performance. Net interest income, the difference between interest income and interest expense, is the largest component of the Company’s total revenue. Management closely monitors both total net interest income and the net interest margin (net interest income divided by average earning assets).
Net interest income, the difference between interest income and interest expense, is the largest component of the Company’s total revenue. Management closely monitors both total net interest income and the net interest margin (net interest income divided by average earning assets).
Consumer loans include secured and unsecured loans, lines of credit and personal installment loans. Our consumer loans increased by 13.3% and 39.9% during 2023 and 2022, respectively. Other Loans. Our other loans totaled $15.0 million and $18.8 million at December 31, 2023 and 2022, respectively, and are immaterial to the overall loan portfolio.
Consumer loans include secured and unsecured loans, lines of credit and personal installment loans. Our consumer loans increased by 8.7% and 13.3% during 2024 and 2023, respectively. Other Loans. Our other loans totaled $15.6 million and $15.0 million at December 31, 2024 and 2023, respectively, and are immaterial to the overall loan 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.
The following table summarizes securities sold under repurchase agreements, and the weighted average interest rates paid: Year ended December 31, (dollars in thousands) 2024 2023 2022 Average daily amount of securities sold under repurchase agreements during the period $ 414 $ 36,833 $ 25,749 Weighted average interest rate on average daily securities sold under repurchase agreements 5.33 % 4.92 % 2.11 % Maximum outstanding securities sold under repurchase agreements at any month-end $ — $ 75,747 $ 97,196 Securities sold under repurchase agreements at period end $ — $ 75,747 $ 97,196 Weighted average interest rate on securities sold under repurchase agreements at period end NA 5.31 % 4.31 % 58 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.
Our total shareholders’ equity increased during 2023 and 2022 as a result of our profitability, reduced by dividends paid and common share repurchases. Growth in shareholders’ equity was further stimulated by the acquisitions of Hometown during 2023 and Denmark during 2022. 62 Table of Contents Our capital management consists of providing adequate equity to support our current and future operations.
Our total shareholders’ equity increased during 2024 and 2023 as a result of our profitability, reduced by dividends paid and common share repurchases. Growth in shareholders’ equity was further stimulated by the acquisition of Hometown during 2023. Our capital management consists of providing adequate equity to support our current and future operations.
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.
We believe our loan portfolio is well-balanced, which provides us with the opportunity to grow while monitoring our loan concentrations. Total loans increased $174.2 million, or 5.2%, to $3.52 billion as of December 31, 2024 as compared to $3.34 billion as of December 31, 2023.
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.
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 through October 1, 2023.
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 net balance of capitalized servicing rights amounted to $13.4 million and $13.7 million at December 31, 2024 and 2023, respectively. Consumer Loans. Our consumer loan portfolio totaled $55.4 million and $51.0 million at December 31, 2024 and 2023, respectively, and represented 2% and 1% of our total loans, respectively.
These notes were repaid in full during October 2023. On July 22, 2020, the Company entered into subordinated note agreements with two separate commercial banks. The Company had through December 31, 2020, to borrow funds up to a maximum availability of $6.0 million under each agreement, or $12.0 million total.
On July 22, 2020, the Company entered into subordinated note agreements with two separate commercial banks. The Company had through December 31, 2020, to borrow funds up to a maximum availability of $6.0 million under each agreement, or $12.0 million total.
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.
We recorded a provision for income taxes of $14.0 million for the year ended December 31, 2024, compared to $24.3 million for the year ended December 31, 2023, reflecting effective tax rates of 17.5% and 24.6%, 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.
At December 31, 2024 and December 31, 2023, total loans outstanding to such directors and officers and their affiliates were $62.9 million and $63.9 million, respectively.
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 Company recognized a negligible net loss on sale of investment securities during the year ended December 31, 2024 and a net loss on sale of investment securities of $7.9 million during the year ended December 31, 2023. The following tables set forth the composition and maturities of investment securities as of December 31, 2024 and December 31, 2023.
We manage our investment portfolio to provide an adequate level of liquidity as well as to maintain neutral interest rate-sensitive positions, while earning an adequate level of investment income without taking undue or excessive risk. Securities available for sale consist of U.S. Treasury securities, obligations of states and political subdivision, agency mortgage-backed securities, corporate notes, and certificates of deposits.
We manage our investment portfolio to provide an adequate level of liquidity as well as to maintain neutral interest rate-sensitive positions, while earning an adequate level of investment income without taking undue or excessive risk. Securities available for sale consist of U.S. Treasury securities, obligations of U.S.
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.
The composition of our nonperforming assets is as follows: As of December 31, 2024 2023 2022 (dollars in thousands) Nonperforming loans Nonaccrual loans Commercial & industrial 794 1,344 418 Commercial real estate Owner Occupied 4,999 3,877 2,688 Non-owner Occupied 493 — — Multi-family — — — Construction & Development — — 17 Residential 1-4 family 511 429 505 Consumer and other 29 12 — Total nonaccrual loans 6,826 5,662 3,628 Loans past due > 90 days, but still accruing Commercial & industrial 328 106 — Commercial real estate Owner Occupied — 252 — Non-owner Occupied — — — Multi-family — — — Construction & Development — — — Residential 1-4 family 1,294 507 268 Consumer and other 48 28 5 Total loans past due > 90 days, but still accruing 1,670 893 273 Total nonperforming loans $ 8,496 $ 6,555 $ 3,901 OREO Commercial real estate owned $ — $ — $ — Residential real estate owned — — — Acquired bank property real estate owned 741 2,573 2,520 Total OREO $ 741 $ 2,573 $ 2,520 Total nonperforming assets ("NPAs") $ 9,237 $ 9,128 $ 6,421 Accruing modified loans to borrowers experiencing financial difficulty (1) $ 16 $ 21 $ 450 Ratios Nonaccrual loans to total loans 0.19 % 0.17 % 0.13 % NPAs to total loans plus OREO 0.26 % 0.27 % 0.22 % NPAs to total assets 0.21 % 0.21 % 0.18 % ACL - Loans to nonaccrual loans 647 % 770 % 625 % ACL - Loans to total loans 1.26 % 1.30 % 0.78 % (1) Amounts prior to January 1, 2023 represent accruing troubled debt restructured loans.
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.
Management believes that the ACL - Loans is adequate. 56 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 2024 2023 2022 % of % of % of (in thousands, except %) Amount Loans Amount Loans Amount Loans Loan Type: Commercial & industrial $ 5,394 15 % $ 5,965 15 % $ 4,071 17 % Commercial real estate - owner occupied 11,033 27 % 12,285 27 % 5,204 25 % Commercial real estate - non-owner occupied 4,740 13 % 5,700 14 % 2,644 13 % Commercial real estate - multi-family 3,739 10 % 4,754 10 % 2,761 10 % Construction & development 5,223 7 % 3,597 6 % 1,592 7 % Residential 1-4 family 12,801 26 % 10,620 27 % 5,944 25 % Consumer 1,084 2 % 615 1 % 314 2 % Other loans 137 — % 73 — % 150 1 % Total allowance $ 44,151 100 % $ 43,609 100 % $ 22,680 100 % SOURCES OF FUNDS General.
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.
Our CRE loans increased 21.5% during 2023, primarily as a result of loans acquired from Hometown during 2023. Construction and Development (C&D). Our C&D loan portfolio totaled $278.0 million and $200.8 million at December 31, 2024 and 2023, respectively, and represented 8% and 6% of our total loans, respectively.
In addition, the ACL - Loans increased due to the acquisition of Hometown, which required a $3.6 million provision for credit losses on non-Purchase Credit Deteriorated (“PCD”) loans and a $5.5 million reserve related to PCD loans.
The Company adopted CECL as of January 1, 2023, which increased the ACL - Loans by $11.0 million. In addition, the ACL - Loans increased during 2023 due to the acquisition of Hometown, which required a $3.6 million provision for credit losses on non-Purchase Credit Deteriorated (“PCD”) loans and a $5.5 million reserve related to PCD loans.
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.
The Bank has recorded net loan recoveries over each of the last three years. 55 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, 2024 2023 2022 (dollars in thousands) Balance of ACL - Loans at the beginning of period $ 43,609 $ 22,680 $ 20,315 Adoption of CECL — 10,972 — ACL - Loans on PCD loans acquired — 5,534 — Net loans charged-off (recovered): Commercial & industrial 2 (22) (499) Commercial real estate - owner occupied (615) (70) 816 Commercial real estate - non-owner occupied — — (360) Commercial real estate - multi-family — — — Construction & Development — — (152) Residential 1-4 family 31 (106) 26 Consumer 73 — 21 Other Loans 67 67 (17) Total net loans recovered (442) (131) (165) Provision charged to operating expense (800) 4,682 2,200 Transfer from (to) ACL - Unfunded Commitments 900 (390) — Balance of ACL - Loans at end of period $ 44,151 $ 43,609 $ 22,680 Ratio of net charge-offs (recoveries) to average loans by loan composition Commercial & industrial 0.00 % — % (0.12) % Commercial real estate - owner occupied (0.07) % (0.01) % 0.13 % Commercial real estate - non-owner occupied — % — % (0.06) % Commercial real estate - multi-family — % — % — % Construction & Development — % — % (0.09) % Residential 1-4 family 0.00 % (0.01) % — % Consumer 0.14 % — % 0.05 % Other Loans 0.44 % 0.36 % (0.04) % Total net charge-offs (recoveries) to average loans (0.01) % — % (0.01) % The level of charge-offs depends on many factors, including the national and regional economy.
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.
The major components of our noninterest income are listed in the table below: For the Years Ended December 31, 2024 2023 (in thousands) Noninterest Income Service charges $ 8,043 $ 7,033 Income from Ansay 3,502 2,922 Income from UFS — 2,265 Loan servicing income 2,938 2,860 Valuation adjustment on MSR (299) 395 Net gain on sales of mortgage loans 1,298 897 Gain on sale of UFS — 38,904 Other 4,198 2,839 Total noninterest income $ 19,680 $ 58,115 46 Table of Contents Noninterest Expense.
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.
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.
Noninterest-bearing deposits at December 31, 2023 and 2022 were $1.05 billion and $934.1 million, respectively, while interest-bearing deposits were $2.38 billion and $2.13 billion at December 31, 2023 and 2022, respectively.
Noninterest-bearing deposits at December 31, 2024 and 2023 were $1.02 billion and $1.05 billion, respectively, while interest-bearing deposits were $2.64 billion and $2.38 billion at December 31, 2024 and 2023, respectively.
At December 31, 2023, 2022 and 2021, loans individually evaluated had specific reserves of $4,245,000, $8,000 and $964,000, respectively. Levels of specific reserves are dependent on the specific underlying impaired loans at any given time.
At December 31, 2024, 2023 and 2022, loans individually evaluated had specific reserves of $2.4 million, $4.2 million and a negligible amount, respectively. Levels of specific reserves are dependent on the specific underlying impaired loans at any given time.
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 average interest-earning assets increased to $3.81 billion for the year ended December 31, 2024 from $3.66 billion for the year ended December 31, 2023. The Bank’s net interest margin decreased four basis points to 3.65% for the year ended December 31, 2024, down from 3.69% for the year ended December 31, 2023. Interest Income.
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.
Based on historical experience and our current pricing strategy, we believe we will retain a large portion of these non-brokered accounts upon maturity. 57 Table of Contents The following tables set forth the average balances of our deposits for the periods indicated: December 31, 2024 2023 2022 Amount Percent Amount Percent Amount Percent (dollars in thousands) Noninterest-bearing demand deposits $ 1,000,772 28.9 % $ 1,078,468 31.9 % $ 878,727 31.6 % Interest-bearing checking deposits 401,990 11.6 % 293,568 8.7 % 253,443 9.1 % Savings deposits 816,410 23.6 % 833,360 24.6 % 691,599 24.8 % Money market accounts 616,964 17.8 % 665,988 19.7 % 666,717 23.9 % Certificates of deposit 613,593 17.7 % 509,273 15.1 % 286,054 10.3 % Brokered deposits 7,662 0.2 % 3,184 0.1 % 8,587 0.3 % Total $ 3,457,391 100 % $ 3,383,841 100 % $ 2,785,127 100.0 % The following table provides information on maturities of certificates of deposits which exceed FDIC insurance limits of $250,000 as of December 31, 2024: Time Deposits over FDIC Portion of Time Deposits in Insurance Limits Excess of FDIC Insurance Limits (dollars in thousands) 3 months or less remaining $ 62,208 $ 34,458 Over 3 to 6 months remaining 61,580 27,580 Over 6 to 12 months remaining 25,849 9,599 Over 12 months or more remaining 13,689 6,189 Total $ 163,326 $ 77,826 Borrowings Deposits and investment securities held for sale are the primary source of funds for our lending activities and general business purposes.
Interest expense increased $36.6 million, or 293.6%, to $49.0 million for the year ended December 31, 2023, up from $12.4 million for the year ended December 31, 2022.
Interest expense increased $19.6 million, or 40.0%, to $68.6 million for the year ended December 31, 2024, up from $49.0 million for the year ended December 31, 2023.
The Company redeemed the junior subordinated debenture related to Trust II during December 2023, resulting in Trust II’s dissolution. The Company redeemed the junior subordinated debenture related to Trust I on January 8, 2024, resulting in Trust I’s dissolution.
The Company redeemed the junior subordinated debenture related to Trust II during December 2023, resulting in Trust II’s dissolution. The Company redeemed the junior subordinated debenture related to Trust I on January 8, 2024, resulting in Trust I’s dissolution. INVESTMENT SECURITIES Our securities portfolio consists of securities available for sale and securities held to maturity.
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.
This loan growth was comprised of an increase of $12.5 million, or 2.6%, in commercial and industrial loans, an increase of $55.0 million, or 3.2%, in commercial real estate loans, an increase of $77.1 million, or 38.4%, in construction and development loans, an increase of $24.5 million, or 2.8%, in residential 1-4 family loans and an increase of $5.1 million, or 7.7%, in consumer and other loans. 50 Table of Contents The following table presents the balance and associated percentage of each major category in our loan portfolio at December 31, 2024, 2023, and 2022: December 31, % of % of % of (In thousands) 2024 Total 2023 Total 2022 Total Commercial & industrial $ 500,352 14 % $ 487,893 15 % $ 492,450 17 % Commercial real estate Owner Occupied 968,837 28 % 894,596 27 % 716,963 25 % Non-owner occupied 459,431 13 % 472,321 14 % 391,040 13 % Multi-family 326,408 9 % 332,757 10 % 290,580 10 % Construction & Development 277,971 8 % 200,835 6 % 199,708 7 % Residential 1-4 family 913,187 26 % 888,639 27 % 739,514 25 % Consumer 55,387 2 % 50,950 1 % 44,963 2 % Other Loans 15,595 — % 14,983 — % 18,760 1 % Total Loans $ 3,517,168 100 % $ 3,342,974 100 % $ 2,893,978 100 % Our directors and officers and their affiliates are customers of, and have other transactions with, the Bank in the normal course of business.
Total interest income increased $65.9 million, or 56.6%, to $182.5 million for the year ended December 31, 2023, up from $116.5 million for the year ended December 31, 2022.
Total interest income increased $23.9 million, or 13.1%, to $206.4 million for the year ended December 31, 2024, up from $182.5 million for the year ended December 31, 2023.
Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments.
Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments. Net interest income increased by $4.3 million to $137.8 million for the year ended December 31, 2024, from $133.5 million for the year ended December 31, 2023.
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.
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, 2024 Twelve Months Ended December 31, 2023 Compared with Compared with Twelve Months Ended December 31, 2023 Twelve Months Ended December 31, 2022 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 $ 7,401 $ 12,339 $ 19,740 $ 35,439 $ 26,062 $ 61,501 Tax-exempt 348 224 572 348 111 459 Securities Taxable (AFS) (2,097) 2,392 295 (1,065) 1,686 621 Tax-exempt (AFS) (117) 52 (65) (1,366) 421 (945) Taxable (HTM) 1,434 130 1,564 1,696 312 2,008 Tax-exempt (HTM) (26) 1 (25) (25) 1 (24) Cash and due from banks 1,702 240 1,942 (1,884) 4,105 2,221 Total interest income 8,645 15,378 24,023 $ 33,143 $ 32,698 $ 65,841 Interest expense Deposits Checking accounts $ 2,407 $ 3,363 $ 5,770 $ 196 $ 4,091 $ 4,287 Savings accounts (203) 2,647 2,444 751 5,946 6,697 Money market accounts (990) 3,148 2,158 (3) 9,700 9,697 Certificates of deposit 3,371 7,846 11,217 3,410 8,168 11,578 Brokered Deposits 166 47 213 (153) (8) (161) Total interest bearing deposits 4,751 17,051 21,802 4,201 27,897 32,098 Other borrowed funds 58 (2,258) (2,200) (1,482) 5,938 4,456 Total interest expense 4,809 14,793 19,602 2,719 33,835 36,554 Change in net interest income $ 3,836 $ 585 $ 4,421 $ 30,424 $ (1,137) $ 29,287 CHANGES IN FINANCIAL CONDITION Total Assets.
This increase was driven by an increase in average rates earned on interest-earning assets, rising from 3.82% during 2022 to 5.03% during 2023, and a $565.4 million increase in average interest-earning assets during 2023 when compared to 2022. Most of the growth in average interest-earning assets was the result of the acquisitions of Denmark and Hometown. Interest Expense.
This increase was driven by an increase in average rates earned on interest-earning assets, rising from 5.03% during 2023 to 5.45% during 2024, and a $153.9 million increase in average interest-earning assets during 2024 when compared to 2023. Interest Expense.
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.
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, 2024 Bank First Corporation: Total capital (to risk-weighted assets) $ 509,763 14.1 % $ 288,325 8.0 % $ 378,427 10.5 % N/A N/A Tier I capital (to risk-weighted assets) 457,749 12.7 % 216,244 6.0 % 306,346 8.5 % N/A N/A Common equity tier I capital (to risk-weighted assets) 457,749 12.7 % 162,183 4.5 % 252,285 7.0 % N/A N/A Tier I capital (to average assets) 457,749 11.0 % 167,134 4.0 % 167,134 4.0 % N/A N/A Bank First, N.A: Total capital (to risk-weighted assets) $ 438,549 12.2 % $ 288,152 8.0 % $ 378,200 10.5 % $ 360,190 10.0 % Tier I capital (to risk-weighted assets) 398,535 11.1 % 216,114 6.0 % 306,162 8.5 % 288,152 8.0 % Common equity tier I capital (to risk-weighted assets) 398,535 11.1 % 162,086 4.5 % 252,133 7.0 % 234,124 6.5 % Tier I capital (to average assets) 398,535 9.5 % 167,019 4.0 % 167,019 4.0 % 208,774 5.0 % 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 % As previously mentioned, the Company carried $12.0 million of subordinated debt as of December 31, 2024 and 2023, as well as $4.0 million of junior subordinated debt as of December 31, 2023.
This increase was due to a higher interest rate environment driving an increase in average rates paid on interest-bearing deposits, rising from 0.54% during 2022 to 1.84% during 2023, and growth of $398.9 million year-over-year in average interest-bearing deposits. Provision for Credit Losses. Credit risk is inherent in the business of making loans.
This increase was due to a higher interest rate environment driving an increase in average rates paid on interest-bearing deposits, rising from 1.84% during 2023 to 2.61% during 2024, and growth of $151.2 million year-over-year in average interest-bearing deposits.
Commercial and Industrial (C&I). Our C&I portfolio totaled $487.9 million and $492.5 million at December 31, 2023 and 2022, respectively, and represented 15% and 17% of our total loans, respectively. C&I loans decreased 0.9% during 2023, as a result of exiting a few nonperforming borrowers and borrowers from acquired institutions that did not fit the Bank ’ s lending philosophy.
C&I loans decreased 0.9% during 2023 as a result of exiting a few nonperforming borrowers and borrowers from acquired institutions that did not fit the Bank ’ s lending philosophy. Commercial Real Estate (CRE).
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.
The major components of our noninterest expense are listed in the table below: For the Years Ended December 31, 2024 2023 (In thousands) Noninterest Expense Salaries, commissions, and employee benefits $ 40,901 $ 40,355 Occupancy 5,957 5,670 Data processing 9,692 8,011 Postage, stationary, and supplies 885 1,084 Net loss (gain) on sales and valuations of other real estate owned (694) 2,133 Net loss on sales of securities 34 7,901 Advertising 313 326 Charitable contributions 793 944 Federal deposit insurance 1,850 1,831 Outside service fees 4,560 4,519 Amortization of intangibles 5,793 6,324 Other 8,683 9,021 Total noninterest expenses $ 78,767 $ 88,119 Income Tax Expense.
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.
These securities, which management has the intent and ability to hold to maturity, are reported at amortized cost of $110.8 million and $103.3 million as of December 31, 2024 and 2023, respectively.
Treasury securities $ 16,816 3.4 % $ 60,714 3.6 % $ 21,643 4.7 % $ — — $ 99,173 3.8 % Obligations of states and political subdivisions 956 2.7 % 2,324 2.5 % 871 3.0 % — — % 4,151 2.6 % Total held to maturity securities $ 17,772 3.4 % $ 63,038 3.6 % $ 22,514 4.6 % $ — — % $ 103,324 3.8 % Total $ 27,816 3.3 % $ 87,979 3.8 % $ 74,165 3.7 % $ 67,682 2.9 % $ 257,642 3.5 % 61 Table of Contents 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.
Treasury securities $ 16,816 3.4 % $ 60,714 3.6 % $ 21,643 4.7 % $ — — % 99,173 3.8 % Obligations of states and political subdivisions 956 2.7 % 2,324 2.5 % 871 3.0 % — — % 4,151 2.6 % Total held to maturity securities $ 17,772 3.4 % $ 63,038 3.6 % $ 22,514 4.6 % $ — — % $ 103,324 3.8 % Total $ 27,816 3.3 % $ 87,979 3.8 % $ 74,165 3.7 % $ 67,682 2.9 % $ 257,642 3.5 % (1) Weighted Average Yield is shown on a fully taxable equivalent basis using a federal tax rate of 21%.
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.
Cash and cash equivalents increased by $13.8 million, or 5.6%, to $261.3 million at December 31, 2024 from $247.5 million at December 31, 2023. Investment Securities. The carrying value of total investment securities increased by $88.3 million to $333.8 million at December 31, 2024 from $245.5 million at December 31, 2023.
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.
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.
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.
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. When reductions in the allowance for credit losses are deemed appropriate, a negative provision for credit losses may be necessary.
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.
As of December 31, 2024, the Company had total consolidated assets of $4.50 billion, total loans of $3.52 billion, total deposits of $3.66 billion and total stockholders’ equity of $639.7 million. The Company employs approximately 366 full-time equivalent employees (“FTE”) and has an assets-to-FTE ratio of approximately $11.5 million.
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.
Our residential 1-4 family loan portfolio totaled $913.2 million and $888.6 million at December 31, 2024 and 2023, respectively, and represented 26% and 27% of our total loans, respectively. Residential 1-4 family loans increased 2.8% during 2024, driven by natural growth in our markets.
C&D loans increased 0.6% during 2023, as a result of management making a strategic decision to limit growth in this area. C&D loans increased 50.8% during 2022, primarily as a result of loans acquired from Denmark during 2022. Residential 1-4 Family.
C&D loans increased 38.4% during 2024, as a result of a few large multi-family related projects for existing customers with experience in this industry. C&D loans increased 0.6% during 2023, as a result of management making a strategic decision to limit growth in this area. 51 Table of Contents Residential 1-4 Family.
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.
At December 31, 2023, the fair value of securities available for sale totaled $142.2 million and included gross unrealized gains of $0.1 million and gross unrealized losses of $12.2 million. Securities classified as held to maturity consist of U.S. Treasury securities and obligations of states and political subdivisions.
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.
At December 31, 2024, our investment in bank-owned life insurance was $61.5 million, an increase of $0.2 million from $61.3 million at December 31, 2023. Deposits. Deposits increased $228.2 million, or 6.7%, to $3.66 billion at December 31, 2024 from $3.43 billion at December 31, 2023.
Recent acquisitions Hometown Bancorp, Ltd. On February 10, 2023, the Company completed a merger with Hometown Bancorp, Ltd.
For more information, see the Company’s website at www.bankfirst.com. 43 Table of Contents Recent acquisitions Hometown Bancorp, Ltd. On February 10, 2023, the Company completed a merger with Hometown Bancorp, Ltd.