Biggest changeCore net income available to common shareholders for the year ended December 31, 2022 included adjustment for $48,000 in losses on sales of securities, $687,000 in insurance reimbursements from storm expenditures, the incurrence of $717,000 in losses attributed to former bank premises and equipment, $5.2 million in acquisition-related expenses and $501,000 million in hurricane repair expenses compared to $378,000 in gains on the sales of securities, a $492,000 gain on the sale of the Oak Grove Banking Center, the incurrence of $1.0 million in losses attributed to former bank premises and equipment, $515,000 in acquisition-related expenses, and $1.6 million in hurricane repair expenses for the year ended December 31, 2021. 81 Table of Contents For the Years Ended December 31, 2022 2021 2020 (Dollars in thousands, except per share data) (Unaudited) Interest Income: Interest income $ 236,114 $ 170,438 $ 149,755 Core interest income 236,114 170,438 149,755 Interest Expense: Interest expense 36,537 16,554 22,109 Core interest expense 36,537 16,554 22,109 Provision for Loan Losses: Provision for loan losses 10,886 8,047 11,435 Core provision expense 10,886 8,047 11,435 Other Income: Other income 29,310 35,782 21,564 Losses on former bank premises and equipment 717 1,010 351 (Gains) losses on sale of securities 48 (378 ) (135 ) Gain on sale of branch - (492 ) - Insurance reimbursement of storm expenditures (687 ) - - Core other income 29,388 35,922 21,780 Other Expense: Other expense 149,409 117,061 100,993 Acquisition-related expenses (2) (5,178 ) (515 ) (9,559 ) Stock option exercises - excess taxes (founder's grants) - - (71 ) Occupancy and bank premises - hurricane repair (501 ) (1,556 ) - Core other expense 143,730 114,990 91,363 Pre-Tax Income: Pre-tax income 68,592 64,558 36,782 Losses on former bank premises and equipment 717 1,010 351 (Gains) losses on sale of securities 48 (378 ) (135 ) Gain on sale of branch - (492 ) - Insurance reimbursement of storm expenditures (687 ) - - Acquisition-related expenses (2) 5,178 515 9,559 Stock option exercises - excess taxes (founder's grants) - - 71 Occupancy and bank premises - hurricane repair 501 1,556 - Core pre-tax income 74,349 66,769 46,628 Provision for Income Taxes: (1) Provision for income taxes 14,337 12,422 6,788 Tax on losses on former bank premises and equipment 151 211 74 Tax on (gains) losses on sale of securities 10 (79 ) (28 ) Tax on gain on sale of branch - (138 ) - Tax on insurance reimbursement of storm expenditures (144 ) - - Tax on acquisition-related expenses (2) 942 108 1,727 Tax on stock option exercises - excess taxes (founder's grants) - - 601 Tax on occupancy and bank premises - hurricane repair 106 326 Core provision for income taxes 15,402 12,850 9,162 Preferred Dividends Preferred dividends 1,350 - - Core preferred dividends 1,350 - - Net Income Available to Common Shareholders: Net income available to common shareholders 52,905 52,136 29,994 Losses on former bank premises and equipment , net of tax 566 799 277 (Gains) losses on sale of securities, net of tax 38 (299 ) (107 ) Gain on sale of branch, net of tax - (354 ) - Insurance reimbursement of storm expenditures, net of tax (543 ) - - Acquisition-related expenses (2), net of tax 4,236 407 7,832 Stock option exercises - excess taxes (founder's grants), net of tax - - (530 ) Occupancy and bank premises - hurricane repair, net of tax 395 1,230 - Core net income available to common shareholders $ 57,597 $ 53,919 $ 37,466 Diluted Earnings Per Common Share: Diluted earnings per common share $ 2.32 $ 2.53 $ 1.64 Losses on former bank premises and equipment , net of tax 0.02 0.04 0.02 (Gains) losses on sale of securities, net of tax - (0.02 ) (0.01 ) Gain on sale of branch, net of tax - (0.02 ) - Insurance reimbursement of storm expenditures, net of tax (0.02 ) - - Acquisition-related expenses (2), net of tax 0.18 0.02 0.43 Stock option exercises - excess taxes (founder's grants), net of tax - - (0.03 ) Occupancy and bank premises - hurricane repair, net of tax 0.02 0.06 - Core diluted earnings per common share $ 2.52 $ 2.61 $ 2.05 (1) Tax rates, exclusive of certain nondeductible acquisition-related expenses and goodwill, utilized were 21% for both 2022 and 2021.
Biggest changeCore net income available to common shareholders for the year ended December 31, 2023 included an adjustment for $2.5 million in losses on sales of securities, $945,000 in a gain on the sale of our Leesville, Louisiana banking center, $1.5 million in a gain on the extinguishment of debt associated with the TCBI acquisition in 2022, which was attributed to the $8.9 million subordinated debt redemption, $236,000 in acquisition-related expenses, and a $432,000 write-down on former bank premises, compared to $48,000 in losses on the sales of securities, $687,000 in insurance reimbursements from storm expenditures, the incurrence of $717,000 in losses attributed to former bank premises and equipment, $5.2 million in acquisition-related expenses and $501,000 million in hurricane repair expenses for the year ended December 31, 2022. 72 Table of Contents For the Years Ended December 31, 2023 2022 2021 (Dollars in thousands, except per share data) (Unaudited) Interest Income: Interest income $ 353,327 $ 236,114 $ 170,438 Core interest income 353,327 236,114 170,438 Interest Expense: Interest expense 138,198 36,537 16,554 Core interest expense 138,198 36,537 16,554 Provision for Credit Losses: Provision for credit losses 4,483 10,886 8,047 Core provision expense 4,483 10,886 8,047 Other Income: Other income 36,642 29,310 35,782 Losses on former bank premises and equipment - 717 1,010 (Gains) losses on sale of securities 2,565 48 (378 ) Insurance reimbursement of storm expenditures - (687 ) - Gain on sale of branch (945 ) - (492 ) Gain on extinguishment of debt (1,458 ) - - Core other income 36,804 29,388 35,922 Other Expense: Other expense 156,702 149,409 117,061 Acquisition-related expenses (2) (236 ) (5,178 ) (515 ) Write-down of former bank premises (432 ) - - Occupancy and bank premises - storm repair - (501 ) (1,556 ) Core other expense 156,034 143,730 114,990 Pre-Tax Income: Pre-tax income 90,586 68,592 64,558 Losses on former bank premises and equipment - 717 1,010 (Gains) losses on sale of securities 2,565 48 (378 ) Insurance reimbursement of storm expenditures - (687 ) - Gain on sale of branch (945 ) - (492 ) Gain on extinguishment of debt (1,458 ) - - Acquisition-related expenses (2) 236 5,178 515 Write-down of former bank premises 432 - - Occupancy and bank premises - storm repair - 501 1,556 Core pre-tax income 91,416 74,349 66,769 Provision for Income Taxes: (1) Provision for income taxes 19,543 14,337 12,422 Tax on losses on former bank premises and equipment - 151 211 Tax on (gains) losses on sale of securities 542 10 (79 ) Tax on insurance reimbursement of storm expenditures - (144 ) - Tax on gain on sale of branch (200 ) - (138 ) Tax on gain on extinguishment of debt (308 ) - - Tax on acquisition-related expenses (2) 21 942 108 Tax on write-down of former bank premises 91 - - Tax on occupancy and bank premises - storm repair - 106 326 Core provision for income taxes 19,689 15,402 12,850 Preferred Dividends Preferred dividends 5,401 1,350 - Core preferred dividends 5,401 1,350 - Net Income Available to Common Shareholders: Net income available to common shareholders 65,642 52,905 52,136 Losses on former bank premises and equipment , net of tax - 566 799 (Gains) losses on sale of securities, net of tax 2,023 38 (299 ) Insurance reimbursement of storm expenditures, net of tax - (543 ) - Gain on sale of branch, net of tax (745 ) - (354 ) Gain on extinguishment of debt, net of tax (1,150 ) - - Acquisition-related expenses (2), net of tax 215 4,236 407 Write-down of former bank premises, net of tax 341 - - Occupancy and bank premises - storm repair, net of tax - 395 1,230 Core net income available to common shareholders $ 66,326 $ 57,597 $ 53,919 Diluted Earnings Per Common Share: Diluted earnings per common share $ 2.59 $ 2.32 $ 2.53 Losses on former bank premises and equipment , net of tax - 0.02 0.04 (Gains) losses on sale of securities, net of tax 0.08 - (0.02 ) Insurance reimbursement of storm expenditures, net of tax - (0.02 ) - Gain on sale of branch, net of tax (0.03 ) - (0.02 ) Gain on extinguishment of debt, net of tax (0.04 ) - - Acquisition-related expenses (2), net of tax 0.01 0.18 0.02 Write-down of former bank premises, net of tax 0.01 - - Occupancy and bank premises - storm repair, net of tax - 0.02 0.06 Core diluted earnings per common share $ 2.62 $ 2.52 $ 2.61 (1) Tax rates, exclusive of certain nondeductible acquisition-related expenses and goodwill, utilized were 21% for both 2023 and 2022.
The preferred stock was structured to qualify as additional Tier 1 capital under applicable regulatory capital guidelines.
The preferred stock was structured to qualify as additional Tier 1 capital under applicable regulatory capital guidelines.
Tangible Common Equity to Tangible Assets . Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate tangible common equity, as described above, and tangible assets as total assets less goodwill, core deposit and customer intangible assets, net of accumulated amortization.
Tangible common equity to tangible assets is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate tangible common equity, as described above, and tangible assets as total assets less goodwill, core deposit and customer intangible assets, net of accumulated amortization.
Based upon the nature of our operations, we are not subject to foreign exchange or commodity price risk. We do not own any trading assets. Our exposure to interest rate risk is managed by the asset-liability committee of b1BANK, in accordance with policies approved by our board of directors.
Based upon the nature of our operations, we are not subject to foreign exchange or commodity price risk. We do not own any trading assets. Our exposure to interest rate risk is managed by the asset-liability committee (“ALCO”) of b1BANK, in accordance with policies approved by our board of directors.
The allocation of the allowance for loan losses as shown in the table should neither be interpreted as an indication of future charge-offs, nor as an indication that charge-offs in future periods will necessarily occur in these amounts or in the indicated proportions. The total allowance is available to absorb losses from any loan category.
The allocation of the allowance for credit losses as shown in the table should neither be interpreted as an indication of future charge-offs, nor as an indication that charge-offs in future periods will necessarily occur in these amounts or in the indicated proportions. The total allowance is available to absorb losses from any loan category.
The balance of the allowance for loan losses is based on internally assigned risk classifications of loans, historical loan loss rates, changes in the nature of the loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, current economic factors and the estimated impact of current economic conditions on certain historical loan loss rates.
The balance of the allowance for credit losses is based on internally assigned risk classifications of loans, changes in the nature of the loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, current economic factors and the estimated impact of current economic conditions on certain historical credit loss rates.
For additional discussion of our methodology, please refer to “— Critical Accounting Estimates — Allowance for Loan Losses. ” In connection with our review of the loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans.
For additional discussion of our methodology, please refer to “— Critical Accounting Estimates — Allowance for Credit Losses. ” In connection with our review of the loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans.
If we experience economic declines, or if asset quality deteriorates, material additional provisions could be required. The following table shows the allocation of the allowance for loan losses among loan categories and certain other information as of the dates indicated.
If we experience economic declines or if asset quality deteriorates, material additional provisions could be required. The following table shows the allocation of the allowance for credit losses among loan categories and certain other information as of the dates indicated.
These rates approximate the marginal tax rates for the applicable periods. (2) Includes merger and conversion-related expenses and salary and employee benefits. 82 Table of Contents Tangible Book Value Per Common Share. Tangible book value per common share is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions.
These rates approximate the marginal tax rates for the applicable periods. (2) Includes merger and conversion-related expenses and salary and employee benefits. 73 Table of Contents Tangible Book Value Per Common Share. Tangible book value per common share is a non-GAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions.
As of December 31, 2022 and December 31, 2021, we and b1BANK were in compliance with all applicable regulatory capital requirements, and b1BANK was classified as “well-capitalized,” for purposes of prompt corrective action regulations. As we employ our capital and continue to grow our operations, our regulatory capital levels may decrease depending on our level of earnings.
As of December 31, 2023 and December 31, 2022, we and b1BANK were in compliance with all applicable regulatory capital requirements, and b1BANK was classified as “well-capitalized,” for purposes of prompt corrective action regulations. As we employ our capital and continue to grow our operations, our regulatory capital levels may decrease depending on our level of earnings.
For the years ended December 31, 2022, 2021 and 2020, interest income not recognized on nonaccrual loans was not material. Any nonaccrual loans have been included in the table as loans carrying a zero yield. The average total loans reflected below is net of deferred loan fees and discounts.
For the years ended December 31, 2023, 2022 and 2021, interest income not recognized on nonaccrual loans was not material. Any nonaccrual loans have been included in the table as loans carrying a zero yield. The average total loans reflected below is net of deferred loan fees and discounts.
(2) Net interest margin is equal to net interest income divided by average interest-earning assets. 55 Table of Contents The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities, and distinguishes between the changes attributable to changes in volume and changes attributable to changes in interest rates.
(2) Net interest margin is equal to net interest income divided by average interest-earning assets. 48 Table of Contents The following table presents information regarding the dollar amount of changes in interest income and interest expense for the periods indicated for each major component of interest-earning assets and interest-bearing liabilities, and distinguishes between the changes attributable to changes in volume and changes attributable to changes in interest rates.
Contractual Obligations The following tables summarize contractual obligations and other commitments to make future payments as of December 31, 2022 and 2021 (other than non-maturity deposit obligations), which consist of future cash payments associated with our contractual obligations pursuant to our FHLB advances, subordinated debt, revolving line of credit, and non-cancelable future operating leases.
Contractual Obligations The following tables summarize contractual obligations and other commitments to make future payments as of December 31, 2023 and 2022 (other than non-maturity deposit obligations), which consist of future cash payments associated with our contractual obligations pursuant to our FHLB advances, subordinated debt, revolving line of credit, and non-cancelable future operating leases.
In December 2018 we issued subordinated notes in the amount of $25.0 million. The subordinated notes bear a fixed rate of interest at 6.75% until December 31, 2028 and a floating rate thereafter through maturity in 2033. The balance outstanding at both December 31, 2022 and 2021 was $25.0 million.
In December 2018 we issued subordinated notes in the amount of $25.0 million. The subordinated notes bear a fixed rate of interest at 6.75% until December 31, 2028 and a floating rate thereafter through maturity in 2033. The balance outstanding at both December 31, 2023 and 2022 was $25.0 million.
In addition, we use short-term borrowings to periodically repurchase outstanding shares of our common stock and for general corporate purposes. Each of these relationships are discussed below. 71 Table of Contents FHLB advances . The FHLB allows us to borrow on a blanket floating lien status collateralized by certain securities and loans.
In addition, we use short-term borrowings to periodically repurchase outstanding shares of our common stock and for general corporate purposes. Each of these relationships are discussed below. FHLB advances . The FHLB allows us to borrow on a blanket floating lien status collateralized by certain securities and loans.
As of December 31, 2022 and 2021, we did not own securities of any one issuer for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity as of such respective dates.
As of December 31, 2023 and 2022, we did not own securities of any one issuer for which aggregate adjusted cost exceeded 10% of the consolidated shareholders’ equity as of such respective dates.
However, other operating expenses do reflect general levels of inflation. 80 Table of Contents Non-GAAP Financial Measures Our accounting and reporting policies conform to GAAP, and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional non-GAAP financial measures.
However, other operating expenses do reflect general levels of inflation. Non-GAAP Financial Measures Our accounting and reporting policies conform to GAAP, and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional non-GAAP financial measures.
In determining the allowance for loan losses, we estimate losses on specific loans, or groups of loans, where the probable loss can be identified and reasonably determined.
In determining the allowance for credit losses, we estimate losses on specific loans, or groups of loans, where the probable loss can be identified and reasonably determined.
There were no funds under these lines of credit outstanding as of December 31, 2021. 74 Table of Contents The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of average total assets for the period indicated.
There were no funds under these lines of credit outstanding as of December 31, 2023. 66 Table of Contents The following table illustrates, during the periods presented, the mix of our funding sources and the average assets in which those funds are invested as a percentage of average total assets for the period indicated.
As of December 31, 2022 and 2021, the Company held other equity securities of $37.5 million and $16.6 million, respectively, comprised mainly of FHLB stock, SBIC’s and financial technology (“Fintech”) fund investments. Deposits We offer a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts.
As of December 31, 2023 and 2022, the Company held other equity securities of $33.9 million and $37.5 million, respectively, comprised mainly of FHLB stock, SBIC’s and financial technology (“Fintech”) fund investments. Deposits We offer a variety of deposit accounts having a wide range of interest rates and terms including demand, savings, money market and time accounts.
Principal and interest payments on the junior subordinated debentures are in a superior position to the liquidation rights of holders of common stock. 73 Table of Contents Federal Funds Purchased Lines of Credit Relationships We maintain Federal Funds Purchased Lines of Credit Relationships with the following correspondent banks and limits as of December 31, 2022: Fed Funds Purchase Limits (Dollars in thousands) TIB National Association $ 45,000 PNC Bank 38,000 FNBB 35,000 First Horizon Bank 17,000 ServisFirst Bank 10,000 South State Bank 9,000 Total $ 154,000 The following table represents combined Federal Funds Purchased Lines of Credit for all relationships at the dates indicated.
Principal and interest payments on the junior subordinated debentures are in a superior position to the liquidation rights of holders of common stock. 65 Table of Contents Federal Funds Purchased Lines of Credit Relationships We maintain Federal Funds Purchased Lines of Credit Relationships with the following correspondent banks and limits as of December 31, 2023: Fed Funds Purchase Limits (Dollars in thousands) TIB National Association $ 45,000 PNC Bank 38,000 FNBB 35,000 First Horizon Bank 17,000 ServisFirst Bank 10,000 Total $ 145,000 The following table represents combined Federal Funds Purchased Lines of Credit for all relationships at the dates indicated.
The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. Ratings are adjusted to reflect the degree of risk and loss that is believed to be inherent in each credit.
Loans classified as loss are charged-off. The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. Ratings are adjusted to reflect the degree of risk and loss that is believed to be inherent in each credit.
The dividend was paid on February 28, 2023. On January 25, 2023, our board of directors declared a quarterly dividend in the amount of $18.75 per preferred share to the preferred shareholders of record as of February 15, 2023. The dividend was paid on February 28, 2023.
On January 23, 2024, our board of directors declared a quarterly dividend in the amount of $18.75 per preferred share to the preferred shareholders of record as of February 15, 2024. The dividend was paid on February 28, 2024.
Fed Funds Purchased (Dollars in Thousands) December 31, 2022 Amount outstanding at year-end $ 14,057 Weighted average stated interest rate at year-end 4.50 Maximum month-end balance during the year $ 14,057 Average balance outstanding during the year $ 1,970 Weighted average interest rate during the year 1.06 % December 31, 2021 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end - % Maximum month-end balance during the year $ 16,087 Average balance outstanding during the year $ 94 Weighted average interest rate during the year 0.89 % Liquidity and Capital Resources Liquidity Liquidity involves our ability to utilize funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate on an ongoing basis and manage unexpected events.
Fed Funds Purchased (Dollars in Thousands) December 31, 2023 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end 0.00 % Maximum month-end balance during the year $ 14,622 Average balance outstanding during the year $ 474 Weighted average interest rate during the year 1.96 % December 31, 2022 Amount outstanding at year-end $ 14,057 Weighted average stated interest rate at year-end 4.50 % Maximum month-end balance during the year $ 14,057 Average balance outstanding during the year $ 1,970 Weighted average interest rate during the year 1.06 % Liquidity and Capital Resources Liquidity Liquidity involves our ability to utilize funds to support asset growth and acquisitions or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate on an ongoing basis and manage unexpected events.
We believe our conservative lending approach and focused management of nonperforming assets has resulted in sound asset quality and the timely resolution of problem assets. We had $12.8 million and $14.5 million in nonperforming assets as of December 31, 2022 and 2021, respectively.
We believe our conservative lending approach and focused management of nonperforming assets has resulted in sound asset quality and the timely resolution of problem assets. We had $18.8 million and $12.8 million in nonperforming assets as of December 31, 2023 and 2022, respectively.
In May 2022, we utilized the full amount of this line of $5.0 million. This line of credit carried a variable interest rate equal to the Wall Street Journal Prime rate not to be less than 3.50%. This line of credit was paid in full, and not renewed, in November 2022. FNBB note payable .
In May 2022, we utilized the full amount of this line of $5.0 million. This line of credit carried a variable interest rate equal to the Wall Street Journal Prime rate not to be less than 3.50%. This line of credit was paid in full, and not renewed, in November 2022. Trust preferred securities .
As of December 31, 2022, we had outstanding $1.3 billion in commitments to extend credit and $45.6 million in commitments associated with outstanding standby and commercial letters of credit. As of December 31, 2021, we had outstanding $1.0 billion in commitments to extend credit and $35.3 million in commitments associated with outstanding standby and commercial letters of credit.
As of December 31, 2023, we had outstanding $1.2 billion in commitments to extend credit and $45.2 million in commitments associated with outstanding standby and commercial letters of credit. As of December 31, 2022, we had outstanding $1.3 billion in commitments to extend credit and $45.6 million in commitments associated with outstanding standby and commercial letters of credit.
The average rate paid on total interest-bearing deposits increased over this period from 0.47% for the year ended December 31, 2021 to 0.81% for the year ended December 31, 2022. The increase in average rates was driven by the federal reserve raising interest rates during the year ended December 31, 2022.
The average rate paid on total interest-bearing deposits increased over this period from 0.81% for the year ended December 31, 2022 to 3.00% for the year ended December 31, 2023. The increase in average rates was driven by the federal reserve raising interest rates during the years ended December 31, 2023 and 2022.
Payments related to leases are based on actual payments specified in underlying contracts. Advances from the FHLB totaled approximately $410.1 million and $82.0 million as of December 31, 2022 and 2021, respectively.
Payments related to leases are based on actual payments specified in underlying contracts. Advances from the FHLB totaled approximately $211.2 million and $410.1 million as of December 31, 2023 and 2022, respectively.
Additionally, $304,000 and $1.2 million in mortgage loans were classified as loans held for sale as of December 31, 2022 and 2021, respectively. Total loans held for investment as a percentage of deposits were 95.6% and 78.2% as of December 31, 2022 and 2021, respectively.
Additionally, $835,000 and $304,000 in mortgage loans were classified as loans held for sale as of December 31, 2023 and 2022, respectively. Total loans held for investment as a percentage of deposits were 95.1% and 95.6% as of December 31, 2023 and 2022, respectively.
We rely primarily on competitive pricing policies, convenient locations and personalized service to attract and retain these deposits. Total deposits as of December 31, 2022 were $4.8 billion, an increase of $743.1 million, or 18.2%, compared to $4.1 billion as of December 31, 2021.
We rely primarily on competitive pricing policies, convenient locations and personalized service to attract and retain these deposits. Total deposits as of December 31, 2023 were $5.2 billion, an increase of $428.4 million, or 8.9%, compared to $4.8 billion as of December 31, 2022.
For a description of the factors taken into account by management in determining the allowance for loan losses see “— Financial Condition — Allowance for Loan Losses .” The provision for loan losses was $10.9 million and $8.0 million for the years ended December 31, 2022 and 2021, respectively.
For a description of the factors taken into account by management in determining the allowance for credit losses see “— Financial Condition — Allowance for Credit Losses .” The provision for credit losses was $4.5 million and $10.9 million for the years ended December 31, 2023 and 2022, respectively.
For the year ended December 31, 2022, overall cost of funds (which includes noninterest-bearing deposits) increased 32 basis points compared to the year ended December 31, 2021, primarily due to the federal reserve increasing rates during 2022. 54 Table of Contents The following table presents, for the periods indicated, an analysis of net interest income by each major category of interest-earning assets and interest-bearing liabilities, the average amounts outstanding and the interest earned or paid on such amounts.
For the year ended December 31, 2023, overall cost of funds (which includes noninterest-bearing deposits) increased 169 basis points compared to the year ended December 31, 2022, primarily due to the federal reserve continuing to increase rates during the first part of 2023 and full impact of the 2022 increases. 47 Table of Contents The following table presents, for the periods indicated, an analysis of net interest income by each major category of interest-earning assets and interest-bearing liabilities, the average amounts outstanding and the interest earned or paid on such amounts.
For the Years Ended December 31, 2022 2021 Source of Funds: Deposits: Noninterest-bearing 28.1 % 27.2 % Interest-bearing 55.0 59.2 Subordinated debt (excluding trust preferred securities) 1.9 1.5 Advances from FHLB 4.9 1.1 Other borrowings 0.6 0.7 Other liabilities 0.7 0.6 Shareholders' equity 8.8 9.7 Total 100.0 % 100.0 % Uses of Funds: Loans, net of allowance for loan losses 72.9 % 68.4 % Securities available for sale 17.5 19.7 Interest-bearing deposits in other banks 2.1 2.4 Other noninterest-earning assets 7.5 9.5 Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 33.9 % 31.5 % Average loans to average deposits 88.4 79.9 Our primary source of funds is deposits, and our primary use of funds is loans.
For the Years Ended December 31, 2023 2022 Source of Funds: Deposits: Noninterest-bearing 22.3 % 28.1 % Interest-bearing 56.2 55.0 Subordinated debt (excluding trust preferred securities) 1.7 1.9 Advances from FHLB 5.2 4.9 Other borrowings 0.4 0.6 Bank Term Funding Program 4.0 - Other liabilities 0.7 0.7 Shareholders' equity 9.5 8.8 Total 100.0 % 100.0 % Uses of Funds: Loans, net of allowance for loan losses 76.0 % 72.9 % Securities available for sale 14.2 17.5 Interest-bearing deposits in other banks 2.8 2.1 Other noninterest-earning assets 7.0 7.5 Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 28.4 % 33.9 % Average loans to average deposits 97.6 88.4 Our primary source of funds is deposits, and our primary use of funds is loans.
Results of Operations for the Years Ended December 31, 2022 and 2021 Performance Summary For the year ended December 31, 2022, net income available to common shareholders was $52.9 million, or $2.34 per basic common share and $2.32 per diluted common share, compared to net income available to common shareholders of $52.1 million, or $2.54 per basic common share and $2.53 per diluted common share, for the year ended December 31, 2021.
Results of Operations for the Years Ended December 31, 2023 and 2022 Performance Summary For the year ended December 31, 2023, net income available to common shareholders was $65.6 million, or $2.62 per basic common share and $2.59 per diluted common share, compared to net income available to common shareholders of $52.9 million, or $2.34 per basic common share and $2.32 per diluted common share, for the year ended December 31, 2022.
The declaration and payment of dividends to our shareholders, as well as the amounts thereof, are subject to the discretion of the Board and depend upon our results of operations, financial condition, capital levels, cash requirements, future prospects and other factors deemed relevant by the Board.
The dividend was paid on February 28, 2024. 67 Table of Contents The declaration and payment of dividends to our shareholders, as well as the amounts thereof, are subject to the discretion of the Board and depend upon our results of operations, financial condition, capital levels, cash requirements, future prospects and other factors deemed relevant by the Board.
Core net income available to common shareholders for the year ended December 31, 2022 was $57.6 million, or $2.52 per diluted common share, compared to core net income available to common shareholders of $53.9 million, or $2.61 per diluted common share, for the year ended December 31, 2021.
Core net income available to common shareholders for the year ended December 31, 2023 was $66.3 million, or $2.62 per diluted common share, compared to core net income available to common shareholders of $57.6 million, or $2.52 per diluted common share, for the year ended December 31, 2022.
We calculate average assets, liabilities, and equity using a monthly average, and average yield/rate utilizing an actual 365 day count convention. For the year ended December 31, 2022, net interest income totaled $199.6 million, and net interest margin and net interest spread were 3.92% and 3.57%, respectively.
We calculate average assets, liabilities, and equity using a monthly average, and average yield/rate utilizing an actual 365 day count convention. For the year ended December 31, 2023, net interest income totaled $215.1 million, and net interest margin and net interest spread were 3.62% and 2.72%, respectively.
Return to common shareholders on average assets decreased to 0.97% for the year ended December 31, 2022 from 1.18% for the year ended December 31, 2021. Return to common shareholders on average common equity decreased to 11.59% for the year ended December 31, 2022, as compared to 12.25% for the year ended December 31, 2021.
Return to common shareholders on average assets increased to 1.04% for the year ended December 31, 2023 from 0.97% for the year ended December 31, 2022. Return to common shareholders on average common equity increased to 12.36% for the year ended December 31, 2023, as compared to 11.59% for the year ended December 31, 2022.
As of December 31, 2021, our loan portfolio included 1,574 loans with an aggregate outstanding balance of $522.0 million that had previously been granted temporary payment deferrals.
As of December 31, 2022, our loan portfolio included 1,164 loans with an aggregate outstanding balance of $425.2 million that had previously been granted temporary payment deferrals.
As a result, interest rates have a more significant impact on our performance than the effects of general levels of inflation. Interest rates may not necessarily move in the same direction or in the same magnitude as the prices of goods and services.
Unlike many industrial companies, substantially all of our assets and liabilities are monetary in nature. As a result, interest rates have a more significant impact on our performance than the effects of general levels of inflation. Interest rates may not necessarily move in the same direction or in the same magnitude as the prices of goods and services.
Some of the risk elements we consider include: • for commercial and industrial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category, and the value, nature and marketability of collateral; • for commercial mortgage loans and multi-family residential loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner occupied properties, the loan to value ratio, the age and condition of the collateral, and the volatility of income, property value and future operating results typical for properties of that type; • for 1-4 family residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of the collateral; and • for construction, land development and other land loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, the experience and ability of the developer, and the loan to value ratio.
Some of the risk elements we consider include: • for Real Estate: Commercial loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan payment requirements), operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral, and the volatility of income, property value and future operating results typical for properties of that type; • for Real Estate: Construction loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, the experience and ability of the developer, and the loan to value ratio; 57 Table of Contents • for Real Estate: Residential real estate loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan to value ratio, and the age, condition and marketability of the collateral; and • for Commercial loans, the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category, and the value, nature and marketability of collateral; As of December 31, 2023, the allowance for credit losses totaled $43.7 million, or 0.88%, of total loans held for investment.
If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security. The weighted average life of our investment portfolio was 5.92 years with an estimated effective duration of 54.07 months as of December 31, 2022.
If interest rates begin to fall, prepayments may increase, thereby shortening the estimated life of this security. The weighted average life of our investment portfolio was 4.57 years with an estimated effective duration of 3.81 years as of December 31, 2023.
Average assets totaled $5.5 billion and $4.4 billion for the years ended December 31, 2022 and 2021, respectively.
Average assets totaled $6.3 billion and $5.5 billion for the years ended December 31, 2023 and 2022, respectively.
Since it is not reasonably practicable to provide a precise measure of uninsured deposits, the amounts are estimated and are based on the same methodologies and assumptions that are used for regulatory reporting requirements for the call report. Borrowings We utilize short-term and long-term borrowings to supplement deposits to fund our lending and investment activities.
Since it is not reasonably practicable to provide a precise measure of uninsured deposits, the amounts are estimated and are based on the same methodologies and assumptions that are used for regulatory reporting requirements for the call report.
These subordinated notes bear interest at a fixed rate of 4.25% through March 31, 2026 and a floating rate, based on a benchmark rate plus 354 basis points, thereafter through maturity in 2031. The balance outstanding at both December 31, 2022 and 2021 was $52.5 million. On April 1, 2021, we consummated the acquisition of SSW.
These subordinated notes bear interest at a fixed rate of 4.25% through March 31, 2026 and a floating rate, based on a benchmark rate plus 354 basis points, thereafter through maturity in 2031. The balance outstanding at both December 31, 2023 and 2022 was $52.5 million. The subordinated notes are redeemable by the Company at its option beginning in 2026.
The acquisition was consummated on March 1, 2022. At February 28, 2022, TCBI reported $534.2 million in total assets, $349.5 million in loans and $477.2 million in total deposits.
At February 28, 2022, TCBI reported $534.2 million in total assets, $349.5 million in loans and $477.2 million in total deposits.
As part of valuing these three subordinated notes from TCBI, we incurred a fair value adjustment premium of $3.4 million that will accrete over five-to-seven years, with $2.9 million remaining at December 31, 2022.
This $8.9 million note was fully extinguished during the year ended December 31, 2023. As part of valuing these three subordinated notes from TCBI, we incurred a fair value adjustment premium of $3.4 million that will accrete over five-to-seven years, with $1.1 million and $2.9 million remaining at December 31, 2023 and December 31, 2022, respectively.
As of December 31, 2022, we had deferrals remaining on 1,164 loans with an aggregate outstanding balance of $425.2 million, although all loans were outside their deferral periods.
As of December 31, 2023, we had deferrals remaining on 930 loans with an aggregate outstanding balance of $341.4 million, although all loans were outside their deferral periods.
As of December 31, 2022 and 2021, we maintained six lines of credit with correspondent banks which provided for extensions of credit with an availability to borrow up to an aggregate of $154.0 million and $154.0 million as of December 31, 2022 and 2021, respectively. At December 31, 2022, we had $14.1 million outstanding under these lines of credit.
As of December 31, 2023 and 2022, we maintained five and six lines of credit, respectively, with correspondent banks which provided for extensions of credit with an availability to borrow up to an aggregate of $145.0 million and $154.0 million as of December 31, 2023 and 2022, respectively.
This category includes a variety of other income producing activities, including wire transfer fees, mortgage-related income, insurance commissions and credit card income. Other income increased $1.3 million, or 48.7%, for the year ended December 31, 2022, compared to the same period in 2021.
This category includes a variety of other income producing activities, including wire transfer fees, insurance commissions and credit card income. Other income increased $860,000, or 22.0%, for the year ended December 31, 2023, compared to the same period in 2022.
The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and total assets to tangible assets: As of December 31, 2022 2021 (Dollars in thousands, except per share data) (Unaudited) Tangible Common Equity Total shareholders' equity $ 580,481 $ 433,368 Preferred stock (71,930 ) - Total common shareholders' equity 508,551 433,368 Adjustments: Goodwill (88,543 ) (59,894 ) Core deposit and customer intangibles (14,042 ) (12,203 ) Total tangible common equity $ 405,966 $ 361,271 Tangible Assets Total Assets $ 5,990,460 $ 4,726,378 Adjustments: Goodwill (88,543 ) (59,894 ) Core deposit and customer intangibles (14,042 ) (12,203 ) Total tangible assets $ 5,887,875 $ 4,654,281 Common Equity to Total Assets 8.5 % 9.2 % Tangible Common Equity to Tangible Assets 6.9 7.8 83 Table of Contents Critical Accounting Estimates Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and with general practices within the financial services industry.
The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and total assets to tangible assets: As of December 31, 2023 2022 (Dollars in thousands, except per share data) (Unaudited) Tangible Common Equity Total shareholders' equity $ 644,259 $ 580,481 Preferred stock (71,930 ) (71,930 ) Total common shareholders' equity 572,329 508,551 Adjustments: Goodwill (88,391 ) (88,543 ) Core deposit and customer intangibles (11,895 ) (14,042 ) Total tangible common equity $ 472,043 $ 405,966 Tangible Assets Total Assets $ 6,584,550 $ 5,990,460 Adjustments: Goodwill (88,391 ) (88,543 ) Core deposit and customer intangibles (11,895 ) (14,042 ) Total tangible assets $ 6,484,264 $ 5,887,875 Common Equity to Total Assets 8.7 % 8.5 % Tangible Common Equity to Tangible Assets 7.3 6.9 Critical Accounting Estimates Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and with general practices within the financial services industry.
Fluctuations in interest rates will ultimately impact both the level of income and expense recorded on most of our assets and liabilities, and the market value of all interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes.
Fluctuations in interest rates will ultimately impact the level of income and expense recorded on many of our assets and liabilities and the market value of all interest-earning assets and interest-bearing liabilities. Interest rate risk is the potential of economic losses due to interest rate changes.
As of December 31, 2022 2021 Amount Ratio Amount Ratio (Dollars in thousands) Business First Total capital (to risk weighted assets) $ 704,840 12.75 % $ 478,794 11.94 % Tier 1 capital (to risk weighted assets) 557,088 10.07 % 367,431 9.17 % Common Equity Tier 1 capital (to risk weighted assets) 480,158 8.68 % 362,431 9.04 % Tier 1 Leverage capital (to average assets) 557,088 9.49 % 367,431 8.14 % b1BANK Total capital (to risk weighted assets) $ 657,588 11.91 % $ 468,834 11.71 % Tier 1 capital (to risk weighted assets) 618,805 11.20 % 438,898 10.96 % Common Equity Tier 1 capital (to risk weighted assets) 618,805 11.20 % 438,898 10.96 % Tier 1 Leverage capital (to average assets) 618,805 10.55 % 438,898 9.73 % Preferred Stock On September 1, 2022, we entered into a securities purchase agreement with certain investors pursuant to which we offered and sold shares of our 7.50% fixed-to-floating rate non-cumulative perpetual preferred stock, with no par value, for an aggregate purchase price of $72.0 million.
As of December 31, 2023 2022 Amount Ratio Amount Ratio (Dollars in thousands) Business First Total capital (to risk weighted assets) $ 754,990 12.85 % $ 704,840 12.75 % Tier 1 capital (to risk weighted assets) 614,975 10.46 % 557,088 10.07 % Common Equity Tier 1 capital (to risk weighted assets) 538,045 9.15 % 480,158 8.68 % Tier 1 Leverage capital (to average assets) 614,975 9.52 % 557,088 9.49 % b1BANK Total capital (to risk weighted assets) $ 730,117 12.43 % $ 657,588 11.91 % Tier 1 capital (to risk weighted assets) 686,379 11.69 % 618,805 11.20 % Common Equity Tier 1 capital (to risk weighted assets) 686,379 11.69 % 618,805 11.20 % Tier 1 Leverage capital (to average assets) 686,379 10.63 % 618,805 10.55 % Preferred Stock On September 1, 2022, we entered into a securities purchase agreement with certain investors pursuant to which we offered and sold shares of our 7.50% fixed-to-floating rate non-cumulative perpetual preferred stock, with no par value, for an aggregate purchase price of $72.0 million.
Subordinated Debt (Dollars in Thousands) December 31, 2022 Amount outstanding at year-end $ 110,749 Weighted average stated interest rate at year-end 5.57 % Maximum month-end balance during the year $ 111,209 Average balance outstanding during the year $ 106,054 Weighted average interest rate during the year 4.82 % December 31, 2021 Amount outstanding at year-end $ 81,427 Weighted average stated interest rate at year-end 5.04 % Maximum month-end balance during the year $ 81,427 Average balance outstanding during the year $ 68,183 Weighted average interest rate during the year 5.17 % FNBB revolving advances .
Subordinated Debt (Dollars in Thousands) December 31, 2023 Amount outstanding at year-end $ 99,990 Weighted average stated interest rate at year-end 5.72 % Maximum month-end balance during the year $ 110,698 Average balance outstanding during the year $ 105,369 Weighted average interest rate during the year 5.05 % December 31, 2022 Amount outstanding at year-end $ 110,749 Weighted average stated interest rate at year-end 5.57 % Maximum month-end balance during the year $ 111,209 Average balance outstanding during the year $ 106,054 Weighted average interest rate during the year 4.82 % FNBB revolving advances .
Interest Rate Sensitivity and Market Risk As a financial institution, our primary component of market risk is interest rate volatility. Our asset liability and funds management policy provides management with the guidelines for effective funds management, and we have established a measurement system for monitoring our net interest rate sensitivity position. We manage our sensitivity position within our established guidelines.
Our asset and liability management policy provides management with the guidelines for effective interest rate risk management, and we have established a measurement system for monitoring our interest rate sensitivity position. We manage our sensitivity position within our established guidelines.
We do not hold any Fannie Mae or Freddie Mac preferred stock, corporate equity, collateralized debt obligations, collateralized loan obligations, structured investment vehicles, private label collateralized mortgage obligations, subprime, Alt-A, or second lien elements in our investment portfolio as of December 31, 2022.
We do not hold any Fannie Mae or Freddie Mac preferred stock, corporate equity, collateralized debt obligations, collateralized loan obligations, private label collateralized mortgage obligations, subprime, Alt-A, or second lien elements in our investment portfolio as of December 31, 2023. The allowance for credit losses encompasses potential expected credit losses related to the securities portfolio for credit losses.
We do not expect a change in the primary source or use of our funds in the foreseeable future. Our average loans increased 32.4% for the year ended December 31, 2022 compared to the same period in 2021, primarily due to organic growth and the acquisition of TCBI.
We do not expect a change in the primary source or use of our funds in the foreseeable future. Our average loans increased 20.9% for the year ended December 31, 2023 compared to the same period in 2022.
Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions in our markets and across our region, as well as developments affecting the real estate, technology, financial services, insurance, transportation, manufacturing and energy sectors within our markets. 51 Table of Contents While we continue to prioritize organic growth, we also seek to capitalize upon other opportunities as they arise.
Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions in our markets and across our region, as well as developments affecting the real estate, technology, financial services, insurance, transportation, manufacturing and energy sectors within our markets.
We utilize these borrowings to meet liquidity needs and to fund certain fixed rate loans in our portfolio. The following table presents our FHLB borrowings at the dates indicated.
Our current longest dated FHLB advance matures within ten years. We utilize these borrowings to meet liquidity needs and to fund certain fixed rate loans in our portfolio. 63 Table of Contents The following table presents our FHLB borrowings at the dates indicated.
The preferred stock was structured to qualify as additional Tier 1 capital. On January 25, 2023, our board of directors declared a quarterly dividend based upon our financial performance for the three months ended December 31, 2022 in the amount of $0.12 per common share to the common shareholders of record as of February 15, 2023.
On January 23, 2024, our board of directors declared a quarterly dividend based upon our financial performance for the three months ended December 31, 2023 in the amount of $0.14 per common share to the common shareholders of record as of February 15, 2024.
Financial Highlights The financial highlights as of and for the year ended December 31, 2022 include: • Total assets of $6.0 billion, a $1.3 billion, or 26.7%, increase from December 31, 2021. • Total loans held for investment of $4.6 billion, a $1.4 billion, or 44.4%, increase from December 31, 2021. • Total deposits of $4.8 billion, a $743.1 million, or 18.2%, increase from December 31, 2021. • Net income available to common shareholders of $52.9 million, a $769,000, or 1.5%, increase from the year ended December 31, 2021. • Net interest income of $199.6 million, a $45.7 million, or 29.7%, increase from the year ended December 31, 2021. • An allowance for loan and lease losses of 0.83% of total loans held for investment, compared to 0.91% as of December 31, 2021, and a ratio of nonperforming loans to total loans held for investment of 0.25%, compared to 0.41% as of December 31, 2021. • Earnings per common share for the year ended December 31, 2022 of $2.34 per basic common share and $2.32 per diluted common share, compared to $2.54 per basic common share and $2.53 per diluted common share for the year ended December 31, 2021. 53 Table of Contents • Return to common shareholders on average assets of 0.97% compared to 1.18% for the year ended December 31, 2021. • Return to common shareholders on average common equity of 11.59% compared to 12.25% for the year ended December 31, 2021. • Capital Ratios included Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 9.49%, 8.68%, 10.07% and 12.75%, respectively, compared to Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 8.14%, 9.04%, 9.17% and 11.94% for the year ended December 31, 2021. • Book value per common share of $20.25, a decrease of 4.7% from $21.24 at December 31, 2021.
Financial Highlights The financial highlights as of and for the year ended December 31, 2023 include: • Total assets of $6.6 billion, a $594.1 million, or 9.9%, increase from December 31, 2022. • Total loans held for investment of $5.0 billion, a $386.6 million, or 8.4%, increase from December 31, 2022. • Total deposits of $5.2 billion, a $428.4 million, or 8.9%, increase from December 31, 2022. • Net income available to common shareholders of $65.6 million, a $12.8 million, or 24.1%, increase from the year ended December 31, 2022. • Net interest income of $215.1 million, a $15.6 million, or 7.8%, increase from the year ended December 31, 2022. • An allowance for credit losses of 0.88% of total loans held for investment, compared to 0.84% as of December 31, 2022, and a ratio of nonperforming loans to total loans held for investment of 0.34%, compared to 0.25% as of December 31, 2022. • Earnings per common share for the year ended December 31, 2023 of $2.62 per basic common share and $2.59 per diluted common share, compared to $2.34 per basic common share and $2.32 per diluted common share for the year ended December 31, 2022. • Return to common shareholders on average assets of 1.04% compared to 0.97% for the year ended December 31, 2022. • Return to common shareholders on average common equity of 12.36% compared to 11.59% for the year ended December 31, 2022. • Capital Ratios included Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 9.52%, 9.15%, 10.46% and 12.85%, respectively, compared to Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 9.49%, 8.68%, 10.07% and 12.75% for the year ended December 31, 2022. 46 Table of Contents • Book value per common share of $22.58, an increase of 11.5% from $20.25 at December 31, 2022.
The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and presents tangible book value per common share compared to book value per common share: As of December 31, 2022 2021 (Dollars in thousands, except per share data) (Unaudited) Tangible Common Equity Total shareholders' equity $ 580,481 $ 433,368 Preferred stock (71,930 ) - Total common shareholders' equity 508,551 433,368 Adjustments: Goodwill (88,543 ) (59,894 ) Core deposit and customer intangibles (14,042 ) (12,203 ) Total tangible common equity $ 405,966 $ 361,271 Common shares outstanding (1) 25,110,313 20,400,349 Book value per common shares (1) $ 20.25 $ 21.24 Tangible book value per common shares (1) 16.17 17.71 (1) Excludes the dilutive effect, if any, of 184,015 and 132,032 shares of common stock issuable upon exercise of outstanding stock options and restricted stock awards as of December 31, 2022 and 2021, respectively.
The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and presents tangible book value per common share compared to book value per common share: As of December 31, 2023 2022 (Dollars in thousands, except per share data) (Unaudited) Tangible Common Equity Total shareholders' equity $ 644,259 $ 580,481 Preferred stock (71,930 ) (71,930 ) Total common shareholders' equity 572,329 508,551 Adjustments: Goodwill (88,391 ) (88,543 ) Core deposit and customer intangibles (11,895 ) (14,042 ) Total tangible common equity $ 472,043 $ 405,966 Common shares outstanding (1) 25,351,809 25,110,313 Book value per common shares (1) $ 22.58 $ 20.25 Tangible book value per common shares (1) 18.62 16.17 (1) Excludes the dilutive effect, if any, of 217,094 and 184,015 shares of common stock issuable upon exercise of outstanding stock options and restricted stock awards as of December 31, 2023 and 2022, respectively. 74 Table of Contents Tangible Common Equity to Tangible Assets .
As of December 31, 2022 and 2021, the FHLB advances were collateralized by a blanket floating lien on certain securities and loans, had a weighted average stated rate of 3.88% and 1.08%, respectively, and maturing within five years. The subordinated debt totaled $110.7 million and $81.4 million as of December 31, 2022 and 2021.
As of December 31, 2023 and 2022, the FHLB advances were collateralized by a blanket floating lien on certain securities and loans, had a weighted average stated rate of 3.65% and 3.88%, respectively, and maturing within ten years.
Below is a summary of recent transactions that have contributed to our growth. For additional information about these transactions, See “ Note 3 – Mergers and Acquisitions ” in our audited consolidated financial statements included in Item 8 of this Report. Acquisition of Pedestal Bancshares, Inc.
While we continue to prioritize organic growth, we also seek to capitalize upon other opportunities as they arise. Below is a summary of recent transactions that have contributed to our growth. For additional information about these transactions, See “ Note 3 – Mergers and Acquisitions ” in our audited consolidated financial statements included in Item 8 of this Report.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations ” in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 1, 2022, which is available on the SEC ’ s website at www.sec.gov and on the Company ’ s website, www.b1bank.com.
Management ’ s Discussion and Analysis of Financial Condition and Results of Operations ” in our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on March 2, 2023, as amended, which is available on the SEC ’ s website at www.sec.gov and on the Company ’ s website, www.b1bank.com. 44 Table of Contents Overview We are a registered financial holding company headquartered in Baton Rouge, Louisiana.
As of December 31, 2022, total loans, excluding mortgage loans held for sale, were $4.6 billion, an increase of $1.4 billion or 44.4%, compared to $3.2 billion as of December 31, 2021. The increase was primarily due to the acquisition of TCBI and growth in our Dallas/Fort Worth metroplex, Houston, North Louisiana and New Orleans regions.
As of December 31, 2023, total loans, excluding mortgage loans held for sale, were $5.0 billion, an increase of $386.6 million or 8.4%, compared to $4.6 billion as of December 31, 2022. The increase was primarily due to the growth in our Dallas/Fort Worth metroplex, North Louisiana and New Orleans regions, offset by a reduction in the Bayou region.
As of December 31, 2022, the allowance for loan losses totaled $38.2 million, or 0.83%, of total loans held for investment. As of December 31, 2021, the allowance for loan losses totaled $29.1 million, or 0.91%, of total loans held for investment.
As of December 31, 2022, the allowance for credit losses totaled $38.8 million, or 0.84%, of total loans held for investment.
The average yield on the loan portfolio was 5.43%, excluding SBA PPP loans, for the year ended December 31, 2022, compared to 5.16% for the year ended December 31, 2021, and the average yield on total interest-earning assets was 4.64% for the year ended December 31, 2022, compared to 4.25% for the year ended December 31, 2021.
The average yield on the loan portfolio was 6.65%, for the year ended December 31, 2023, compared to 5.42% for the year ended December 31, 2022, and the average yield on total interest-earning assets was 5.95% for the year ended December 31, 2023, compared to 4.64% for the year ended December 31, 2022.
As of December 31, 2022, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature.
As of December 31, 2023, we had no exposure to future cash requirements associated with known uncertainties or capital expenditures of a material nature. We had cash and cash equivalents, including federal funds sold, of $377.2 million and $168.3 million as of December 31, 2023 and 2022, respectively.
We use interest rate risk simulation models and shock analysis to test the interest rate sensitivity of net interest income and fair value of equity, and the impact of changes in interest rates on other financial metrics.
We use interest rate risk simulation models and shock analysis to test the interest rate sensitivity of net interest income and fair value of equity, and the impact of changes in interest rates on other financial metrics. Contractual maturities and re-pricing opportunities of loans are incorporated into the model as are prepayment assumptions, maturity data and optionality.
The balance outstanding at both December 31, 2022 and 2021 was $3.9 million. On March 1, 2022, we consummated the acquisition of TCBI. As part of the acquisition, we assumed $26.4 million in subordinated debt.
On March 1, 2022, we consummated the acquisition of TCBI. As part of the acquisition, we assumed $26.4 million in subordinated debt.
As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
Deferred tax assets and liabilities are reflected at currently enacted income tax rates in effect for the period in which the deferred tax assets and liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.
For the year ended December 31, 2021 net interest income totaled $153.9 million and net interest margin and net interest spread were 3.84% and 3.65%, respectively.
For the year ended December 31, 2022 net interest income totaled $199.6 million and net interest margin and net interest spread were 3.92% and 3.57%, respectively.
None of these loans are currently in their deferral period at December 31, 2022 and 2021, respectively. 64 Table of Contents Potential Problem Loans From a credit risk standpoint, we classify loans in one of four categories: pass, special mention, substandard or doubtful. Loans classified as loss are charged-off.
Loans under these deferrals remain in their current risk rating and/or past due status through the deferral period. None of these loans are currently in their deferral period at December 31, 2023 and 2022, respectively. Potential Problem Loans From a credit risk standpoint, we classify loans in one of four categories: pass, special mention, substandard or doubtful.
As of December 31, 2022 and 2021, total borrowing capacity of $1.8 billion and $1.3 billion, respectively, was available under this arrangement and $410.1 million and $82.0 million, respectively, was outstanding with a weighted average stated interest rate of 3.88% as of December 31, 2022 and 1.08% as of December 31, 2021. Our current FHLB advances mature within five years.
As of December 31, 2023 and 2022, total borrowing capacity of $1.8 billion, for both periods, was available under this arrangement and $211.2 million and $410.1 million, respectively, was outstanding with a weighted average stated interest rate of 3.65% as of December 31, 2023 and 3.88% as of December 31, 2022.
This subordinated debt bears interest at a fixed rate of 4.25% through March 31, 2026 and a floating rate, based on a benchmark rate plus 354 basis points, thereafter through maturity in 2031. The subordinated notes are redeemable by us at our option beginning in 2026.
This subordinated debt bears interest at a fixed rate of 4.75% through April 1, 2026 and a floating rate, based on a benchmark rate plus 442 basis points, thereafter through maturity in 2031. The balance outstanding at both December 31, 2023 and 2022 was $3.9 million. The subordinated notes are redeemable by the Company at its option beginning in 2026.
However, we expect to monitor and control our growth in order to remain in compliance with all applicable regulatory capital standards applicable to us.
However, we expect to monitor and control our growth in order to remain in compliance with all applicable regulatory capital standards applicable to us. The following table presents the actual capital amounts and regulatory capital ratios for us and b1BANK as of the dates indicated.
This category includes various operating and administrative expenses including business development expenses (i.e. travel and entertainment, donations and club dues), insurance, supplies and printing, equipment rent, and software support and maintenance. Other noninterest expense increased $2.5 million, or 16.4%, for the year ended December 31, 2022 compared to the same period in 2021.
Merger and conversion related expenses for the years ended December 31, 2022 was primarily to the acquisition of TCBI in 2022. Other . This category includes various operating and administrative expenses including business development expenses (i.e. travel and entertainment, donations and club dues), insurance, supplies and printing, equipment rent, and software support and maintenance.
The following table presents, for the periods indicated, the major categories of noninterest expense: For the Years Ended December 31, 2022 2021 Increase (Decrease) (Dollars in thousands) Salaries and employee benefits $ 85,222 $ 65,825 $ 19,397 Non-staff expenses: Occupancy of bank premises 9,244 7,238 2,006 Depreciation and amortization 6,853 5,792 1,061 Data processing 8,358 8,137 221 FDIC assessment fees 2,854 2,194 660 Legal and professional fees 2,359 2,679 (320 ) Advertising and promotions 3,949 2,712 1,237 Utilities and communications 3,193 2,475 718 Ad valorem shares tax 3,400 2,499 901 Directors' fees 972 790 182 Other real estate owned expenses and write-downs 193 736 (543 ) Merger and conversion related expenses 4,808 515 4,293 Other 18,004 15,469 2,535 Total noninterest expense $ 149,409 $ 117,061 $ 32,348 58 Table of Contents Noninterest expense for the year ended December 31, 2022 increased $32.3 million, or 27.6%, to $149.4 million compared to noninterest expense of $117.1 million for the same period in 2021.
The following table presents, for the periods indicated, the major categories of noninterest expense: For the Years Ended December 31, 2023 2022 Increase (Decrease) (Dollars in thousands) Salaries and employee benefits $ 90,611 $ 85,222 $ 5,389 Non-staff expenses: Occupancy of bank premises 9,518 9,244 274 Depreciation and amortization 6,767 6,853 (86 ) Data processing 9,034 8,358 676 FDIC assessment fees 3,645 2,854 791 Legal and professional fees 3,173 2,359 814 Advertising and promotions 4,628 3,949 679 Utilities and communications 2,899 3,193 (294 ) Ad valorem shares tax 3,160 3,400 (240 ) Directors' fees 1,079 972 107 Other real estate owned expenses and write-downs 687 193 494 Merger and conversion related expenses 236 4,808 (4,572 ) Other 21,265 18,004 3,261 Total noninterest expense $ 156,702 $ 149,409 $ 7,293 Noninterest expense for the year ended December 31, 2023 increased $7.3 million, or 4.9%, to $156.7 million compared to noninterest expense of $149.4 million for the same period in 2022.