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.
Biggest changeFor the Years Ended December 31, 2023 2022 2022 (Dollars in thousands, except per share data) (Unaudited) Interest Income: Interest income $ 414,764 $ 353,327 $ 236,114 Core interest income 414,764 353,327 236,114 Interest Expense: Interest expense 187,381 138,198 36,537 Core interest expense 187,381 138,198 36,537 Provision for Credit Losses: Provision for credit losses 10,873 4,483 10,886 CECL Oakwood impact (3) (4,824) - - Core provision expense 6,049 4,483 10,886 Other Income: Other income 44,193 36,642 29,310 (Gains) losses on former bank premises and equipment (50) - 717 (Gains) losses on sale of securities (7) 2,565 48 Insurance reimbursement of storm expenditures - - (687) Gain on sale of branch - (945) - Gain on extinguishment of debt - (1,458) - Core other income 44,136 36,804 29,388 Other Expense: Other expense 177,652 156,702 149,409 Acquisition-related expenses (2) (1,621) (236) (5,178) Write-down of former bank premises - (432) - Occupancy and bank premises - storm repair - - (501) Core conversion expense (974) - - Core other expense 175,057 156,034 143,730 Pre-Tax Income: Pre-tax income 83,051 90,586 68,592 CECL Oakwood impact (3) 4,824 - - (Gains) losses on former bank premises and equipment (50) - 717 (Gains) losses on sale of securities (7) 2,565 48 Insurance reimbursement of storm expenditures - - (687) Gain on sale of branch - (945) - Gain on extinguishment of debt - (1,458) - Acquisition-related expenses (2) 1,621 236 5,178 Write-down of former bank premises - 432 - Occupancy and bank premises - storm repair - - 501 Core conversion expense 974 - - Core pre-tax income 90,413 91,416 74,349 Provision for Income Taxes: (1) Provision for income taxes 17,944 19,543 14,337 Tax on CECL Oakwood impact (3) 1,019 - - Tax on (gains) losses on former bank premises and equipment (11) - 151 Tax on (gains) losses on sale of securities (1) 542 10 Tax on insurance reimbursement of storm expenditures - - (144) Tax on gain on sale of branch - (200) - Tax on gain on extinguishment of debt - (308) - Tax on acquisition-related expenses (2) 97 21 942 Tax on write-down of former bank premises - 91 - Tax on occupancy and bank premises - storm repair - - 106 Tax on core conversion expense 205 - - Core provision for income taxes 19,253 19,689 15,402 Preferred Dividends Preferred dividends 5,401 5,401 1,350 Core preferred dividends 5,401 5,401 1,350 80 Table of Contents Net Income Available to Common Shareholders: Net income available to common shareholders 59,706 65,642 52,905 CECL Oakwood impact (3), net of tax 3,805 - - (Gains) losses on former bank premises and equipment , net of tax (39) - 566 (Gains) losses on sale of securities, net of tax (6) 2,023 38 Insurance reimbursement of storm expenditures, net of tax - - (543) Gain on sale of branch, net of tax - (745) - Gain on extinguishment of debt, net of tax - (1,150) - Acquisition-related expenses (2), net of tax 1,524 215 4,236 Write-down of former bank premises, net of tax - 341 - Occupancy and bank premises - storm repair, net of tax - - 395 Core conversion expense, net of tax 769 - - Core net income available to common shareholders $ 65,759 $ 66,326 $ 57,597 Diluted Earnings Per Common Share: Diluted earnings per common share $ 2.26 $ 2.59 $ 2.32 CECL Oakwood impact (3), net of tax 0.14 - - (Gains) losses on former bank premises and equipment , net of tax - - 0.02 (Gains) losses on sale of securities, net of tax - 0.08 - Insurance reimbursement of storm expenditures, net of tax - - (0.02) Gain on sale of branch, net of tax - (0.03) - Gain on extinguishment of debt, net of tax - (0.04) - Acquisition-related expenses (2), net of tax 0.06 0.01 0.18 Write-down of former bank premises, net of tax - 0.01 - Occupancy and bank premises - storm repair, net of tax - - 0.02 Core conversion expense, net of tax 0.03 - - Core diluted earnings per common share $ 2.49 $ 2.62 $ 2.52 _______________________________ (1) Tax rates, exclusive of certain nondeductible acquisition-related expenses and goodwill, utilized were 21.129% for both 2024 and 2023 .
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.
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, 2024 and 2023 was $3.9 million. The subordinated notes are redeemable by the Company at its option beginning in 2026.
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 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, 2024. The allowance for credit losses encompasses potential expected credit losses related to the securities portfolio.
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.
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, 2024 and 2023 was $52.5 million. The subordinated notes are redeemable by the Company at its option beginning in 2026.
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.
As of December 31, 2024 and December 31, 2023, 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.
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.
Contractual Obligations The following tables summarize contractual obligations and other commitments to make future payments as of December 31, 2024 and 2023 (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, 2023 and 2022 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, 2024 and 2023 was $25.0 million.
Core deposit intangibles, deposit premiums, securities, properties, and borrowings are some of the more subjective instruments which are generally fair valued by the Company during acquisitions. Further, the determination of the useful lives as well as the appropriate amortization method of other intangible assets is also subjective.
Core deposit intangibles, deposit premiums, securities, properties, and borrowings are some of the more subjective instruments which are generally fair valued during acquisitions. Further, the determination of the useful lives as well as the appropriate amortization method of other intangible assets is also subjective.
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 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 $10.9 million and $4.5 million for the years ended December 31, 2024 and 2023, respectively.
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.
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. 69 Table of Contents FHLB advances . The FHLB allows us to borrow on a blanket floating lien status collateralized by certain securities and loans.
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.
As of December 31, 2024 and 2023, 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.
We recognized $1.5 million in gains on the extinguishment of this debt during the year ended December 31, 2023. 64 Table of Contents The following table presents the Subordinated Debt at the dates indicated.
We recognized $1.5 million in gains on the extinguishment of this debt during the year ended December 31, 2023. 71 Table of Contents The following table presents the Subordinated Debt at the dates indicated.
Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core business. These non-GAAP disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies.
Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core business. These non-GAAP 79 Table of Contents disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies.
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.
For additional discussion of our methodology, please refer to “— Critical Accounting Estimates — Allowance for Credit Losses. ” 63 Table of Contents 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.
BTFP (Dollars in Thousands) December 31, 2023 Amount outstanding at year-end $ 300,000 Weighted average stated interest rate at year-end 4.38 % Maximum month-end balance during the year $ 428,000 Average balance outstanding during the year $ 253,706 Weighted average interest rate during the year 4.46 % Subordinated Note Purchase Agreement ( “ Subordinated Debt ” ) .
BTFP (Dollars in Thousands) December 31, 2024 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end - % Maximum month-end balance during the year $ 300,000 Average balance outstanding during the year $ 64,754 Weighted average interest rate during the year 4.31 % December 31, 2023 Amount outstanding at year-end $ 300,000 Weighted average stated interest rate at year-end 4.38 % Maximum month-end balance during the year $ 428,000 Average balance outstanding during the year $ 253,706 Weighted average interest rate during the year 4.46 % Subordinated Note Purchase Agreement ( “ Subordinated Debt ” ) .
These subordinated notes were issued for the purpose of paying off our long term advance and line of credit with FNBB, for general corporate purposes and to provide Tier 2 capital. The subordinated notes are redeemable by the Company at its option beginning in 2028. On March 26, 2021, we issued $52.5 million in subordinated notes.
These subordinated notes were issued for the purpose of paying off our long term advance and line of credit with First National Bankers' Bank ("FNBB"), for general corporate purposes and to provide Tier 2 capital. The subordinated notes are redeemable by the Company at its option beginning in 2028. On March 26, 2021, we issued $52.5 million in subordinated notes.
Real Estate: Construction loans include loans to small-to-midsized businesses to construct owner-occupied properties, loans to developers of commercial real estate investment properties and residential developments and, to a lesser extent, loans to individual clients for construction of single-family homes in our market areas.
Real Estate: Construction loans include loans to small-to-midsized businesses to construct owner-occupied properties, loans to developers of commercial real estate investment properties and residential developments and, to a lesser 58 Table of Contents extent, loans to individual clients for construction of single-family homes in our market areas.
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.
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. The following table presents our FHLB borrowings at the dates indicated.
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.
Since it is not reasonably practicable to 68 Table of Contents 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.
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.
There were no funds under these lines of credit outstanding as of December 31, 2024 and 2023, respectively. 73 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.
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.
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 $833,000 and $1.1 million remaining at December 31, 2024 and December 31, 2023, respectively.
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.
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 $833,000 and $1.1 million remaining at December 31, 2024 and December 31, 2023, respectively.
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.
The average rate paid on total interest-bearing deposits increased over this period from 3.00% for the year ended December 31, 2023 to 3.73% for the year ended December 31, 2024. The increase in average rates was driven by the federal reserve raising interest rates during the years ended December 31, 2023 and 2022.
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.
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; • 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, 2024, the allowance for credit losses totaled $58.5 million, or 0.98%, of total loans held for investment.
The loans are secured by pledging participating banks’ U.S. treasuries, agency securities, agency mortgage-backed securities, and any other qualifying assets. These pledged securities will be valued at par for collateral purposes. The Bank participated in the BTFP and had outstanding debt of $300.0 million at December 31, 2023.
These loans were secured by pledging participating banks’ U.S. treasuries, agency securities, agency mortgage-backed securities, and other qualifying assets. These pledged securities were valued at par for collateral purposes. The Bank participated in the BTFP and had outstanding debt of $300.0 million at December 31, 2023.
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.
We do not expect a change in the primary source or use of our funds in the foreseeable future. Our average loans increased 9.6% for the year ended December 31, 2024 compared to the same period in 2023.
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.
As of December 31, 2024 and 2023, the Company held other equity securities of $41.1 million and $33.9 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.
On March 12, 2023, the Federal Reserve launched the BTFP, which offers loans to banks with a term of up to one year. The loans are secured by pledging participating banks’ U.S. treasuries, agency securities, agency mortgage-backed securities, and any other qualifying assets. These pledged securities will be valued at par for collateral purposes.
On March 12, 2023, the Federal Reserve launched the BTFP, which offered loans to banks with a term of up to one year. The loans were secured by pledging participating banks’ U.S. treasuries, agency securities, agency mortgage-backed securities, and any other qualifying assets. These pledged securities were valued at par for collateral purposes.
The following table summarizes the simulated change in net interest income and fair value of equity over a 12-month horizon as of the dates indicated: As of December 31, 2023 2022 Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Fair Value of Equity Percent Change in Net Interest Income Percent Change in Fair Value of Equity +300 (5.50 %) (5.59 %) (8.60 %) (5.55 %) +200 (3.20 %) (3.47 %) (5.90 %) (3.65 %) +100 (1.10 %) (1.39 %) (3.50 %) (1.94 %) Base - % - % - % - % -100 0.30 % 1.40 % (0.70 %) 1.76 % -200 0.50 % 2.67 % (2.30 %) 3.38 % 71 Table of Contents The results of the simulations are primarily driven by the contractual characteristics of all balance sheet instruments and customer behavior.
The following table summarizes the simulated change in net interest income and fair value of equity over a 12-month horizon as of the dates indicated: As of December 31, 2024 2023 Change in Interest Rates (Basis Points) Percent Change in Net Interest Income Percent Change in Fair Value of Equity Percent Change in Net Interest Income Percent Change in Fair Value of Equity +300 8.10 % (0.70 %) (5.50 %) (5.59 %) +200 5.60 % (0.30 %) (3.20 %) (3.47 %) +100 2.90 % - % (1.10 %) (1.39 %) Base - % - % - % - % -100 (2.30 %) 0.30 % 0.30 % 1.40 % -200 (5.20 %) (1.30 %) 0.50 % 2.67 % The results of the simulations are primarily driven by the contractual characteristics of all balance sheet instruments and customer behavior.
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.
As of December 31, 2024 and 2023, we maintained six and five lines of credit, respectively, with correspondent banks which provided for extensions of credit with an availability to borrow up to an aggregate of $160.0 million and $145.0 million as of December 31, 2024 and 2023, respectively.
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.
The dividend was paid on February 28, 2025. On January 23, 2025, our board of directors declared a quarterly dividend based upon our financial performance for the three months ended December 31, 2024 in the amount of $0.14 per common share to the common shareholders of record as of February 15, 2025. The dividend was paid on February 28, 2025.
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.
Fed Funds Purchased (Dollars in Thousands) December 31, 2024 Amount outstanding at year-end $ - Weighted average stated interest rate at year-end 0.00 % Maximum month-end balance during the year $ - Average balance outstanding during the year $ 5 Weighted average interest rate during the year 6.46 % 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 % 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.
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.
As of December 31, 2024 and 2023, the FHLB advances were collateralized by a blanket floating lien on certain securities and loans, had a weighted average stated rate of 4.15% and 3.65%, respectively, and maturing within ten years.
For the years ended December 31, 2023 and 2022, liquidity needs were primarily met by core deposits, security and loan maturities, and amortizing investment and loan portfolios. In addition, we utilize, or have available, brokered deposits, purchased funds from correspondent banks, the Bank Term Funding Program (while available), the Federal Reserve discount window, and overnight advances from the FHLB.
For the years ended December 31, 2024 and 2023, liquidity needs were primarily met by core deposits, security and loan maturities, and amortizing investment and loan portfolios. In addition, we utilize, or have available, brokered deposits, purchased funds from correspondent banks, the Federal Reserve discount window, and overnight advances from the FHLB.
We participated in the BTFP in March 2023 and as of December 31, 2023, had outstanding debt of $300.0 million, at a fixed rate of 4.38% and set to mature on March 22, 2024.
We participated in the BTFP in March 2023 and as of December 31, 2023, had outstanding debt of $300.0 million, at a fixed rate of 4.38% and set to mature on March 22, 2024. We repaid this debt in full at the time of maturity.
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.
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 4.63 years with an estimated effective duration of 3.79 years as of December 31, 2024.
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.
For the Years Ended December 31, 2024 2023 Source of Funds: Deposits: Noninterest-bearing 18.4 % 22.3 % Interest-bearing 63.5 56.2 Subordinated debt (excluding trust preferred securities) 1.4 1.7 Advances from FHLB 4.6 5.2 Other borrowings 0.4 0.4 Bank Term Funding Program 0.9 4.0 Other liabilities 0.8 0.7 Shareholders' equity 10.0 9.5 Total 100.0 % 100.0 % Uses of Funds: Loans, net of allowance for loan losses 75.8 % 76.0 % Securities available for sale 13.2 14.2 Interest-bearing deposits in other banks 4.1 2.8 Other noninterest-earning assets 6.9 7.0 Total 100.0 % 100.0 % Average noninterest-bearing deposits to average deposits 22.5 % 28.4 % Average loans to average deposits 93.3 97.6 Our primary source of funds is deposits, and our primary use of funds is loans.
The preferred stock has a perpetual term and may not be redeemed, except under certain circumstances, under the first five years of issuance. Long Term Debt For information on our subordinated debt, please refer to “Borrowings”. FHLB Advances Advances from the FHLB totaled approximately $211.2 million and $410.1 million at December 31, 2023 and 2022, respectively.
The preferred stock has a perpetual term and may not be redeemed, except under certain circumstances, under the first five years of issuance. 75 Table of Contents Long Term Debt For information on our subordinated debt, please refer to “Borrowings”. FHLB Advances Advances from the FHLB totaled approximately $355.9 million and $211.2 million at December 31, 2024 and 2023, respectively.
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.
We manage our sensitivity position within our established guidelines. 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.
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.
Payments related to leases are based on actual payments specified in underlying contracts. Advances from the FHLB totaled approximately $355.9 million and $211.2 million as of December 31, 2024 and 2023, respectively.
These loans are usually repaid through refinancing, cash flow from the borrower’s ongoing operations, development of the property, or sale of the property. Real Estate: Commercial loans increased $197.5 million, or 9.8%, to $2.2 billion as of December 31, 2023, from $2.0 billion as of December 31, 2022.
These loans are usually repaid through refinancing, cash flow from the borrower’s ongoing operations, development of the property, or sale of the property. Real Estate: Commercial loans increased $265.3 million, or 12.0%, to $2.5 billion as of December 31, 2024, from $2.2 billion as of December 31, 2023.
For the Years Ended December 31, 2023 2022 2021 Amount Percent to Total Amount Percent to Total Amount Percent to Total (Dollars in thousands) Real estate: Commercial $ 17,882 40.9 % $ 14,922 38.5 % $ 10,841 36.2 % Construction 8,142 18.6 5,905 15.2 4,772 16.0 Residential 5,662 12.9 5,367 13.8 4,592 15.3 Total real estate 31,686 72.4 26,194 67.5 20,205 67.5 Commercial 11,796 27.0 11,950 30.8 9,077 30.3 Consumer and Other 256 0.6 639 1.7 654 2.2 Total allowance for credit losses $ 43,738 100.0 % $ 38,783 100.0 % $ 29,936 100.0 % Securities We use our securities portfolio to provide a source of liquidity, an appropriate return on funds invested, manage interest rate risk, meet collateral requirements, and meet regulatory capital requirements.
For the Years Ended December 31, 2024 2023 2022 Amount Percent to Total Amount Percent to Total Amount Percent to Total (Dollars in thousands) Real estate: Commercial $ 23,688 40.5 % $ 17,882 40.9 % $ 14,922 38.5 % Construction 8,473 14.5 8,142 18.6 5,905 15.2 Residential 8,394 14.3 5,662 12.9 5,367 13.8 Total real estate 40,555 69.3 31,686 72.4 26,194 67.5 Commercial 17,432 29.8 11,796 27.0 11,950 30.8 Consumer and Other 541 0.9 256 0.6 639 1.7 Total allowance for credit losses $ 58,528 100.0 % $ 43,738 100.0 % $ 38,783 100.0 % Securities We use our securities portfolio to provide a source of liquidity, an appropriate return on funds invested, manage interest rate risk, meet collateral requirements, and meet regulatory capital requirements.
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.
Results of Operations for the Years Ended December 31, 2024 and 2023 Performance Summary For the year ended December 31, 2024, net income available to common shareholders was $59.7 million, or $2.27 per basic common share and $2.26 per diluted common share, compared to net income available to common shareholders of $65.6 million, or $2.62 per basic common share and $2.59 per diluted common share, for the year ended December 31, 2023.
Our securities portfolio had a weighted average life of 4.57 years and an effective duration of 3.81 years as of December 31, 2023 and a weighted average life of 4.88 years and an effective duration of 4.09 years as of December 31, 2022.
Our securities portfolio had a weighted average life of 4.63 years and an effective duration of 3.79 years as of December 31, 2024 and a weighted average life of 4.57 years and an effective duration of 3.81 years as of December 31, 2023.
Real estate residential loans also include multi-family residential loans originated to provide permanent financing for multi-family residential income producing properties. Repayment of these loans primarily relies on successful rental and management of the property. Real Estate: Residential loans increased $26.0 million, or 4.0%, to $682.4 million as of December 31, 2023, from $656.4 million as of December 31, 2022.
Real estate residential loans also include multi-family residential loans originated to provide permanent financing for multi-family residential income producing properties. Repayment of these loans primarily relies on successful rental and management of the property. Real Estate: Residential loans increased $202.1 million, or 29.6%, to $884.5 million as of December 31, 2024, from $682.4 million as of December 31, 2023.
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.
As of December 31, 2024, we had outstanding $1.4 billion in commitments to extend credit and $50.0 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.
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.
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 Bank participated in the BTFP and had outstanding debt of $300.0 million at December 31, 2023. These loans bear a fixed interest rate of 4.38% and mature on March 22, 2024. The following table presents our Bank Term Funding Program borrowings at the date indicated.
The Bank participated in the BTFP and had outstanding debt of $300.0 million at December 31, 2023. These loans bore a fixed interest rate of 4.38% and matured on March 22, 2024, at which time we repaid them in full. 70 Table of Contents The following table presents our Bank Term Funding Program borrowings at the date indicated.
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.
Core net income available to common shareholders for the year ended December 31, 2024 was $65.8 million, or $2.49 per diluted common share, compared to core net income available to common shareholders of $66.3 million, or $2.62 per diluted common share, for the year ended December 31, 2023.
Financial Condition Our total assets increased $594.1 million, or 9.9%, from $6.0 billion as of December 31, 2022 to $6.6 billion as of December 31, 2023, due primarily from the increases in our loan portfolio, as well as our cash and cash equivalents due to our increase in deposits.
Financial Condition Our total assets increased $1.3 billion, or 19.3%, from $6.6 billion as of December 31, 2023 to $7.9 billion as of December 31, 2024, due primarily from the acquisition of Oakwood, increases in our loan portfolio, as well as our cash and cash equivalents due to our increase in deposits.
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.
These rates approximate the marginal tax rates for the applicable periods. (2) Includes merger and conversion-related expenses and salary and employee benefits. (3) CECL non-PCD provision/unfunded commitment expense attributable to Oakwood. 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.
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.
The average yield on the loan portfolio was 7.03%, for the year ended December 31, 2024, compared to 6.65% for the year ended December 31, 2023, and the average yield on total interest-earning assets was 6.35% for the year ended December 31, 2024, compared to 5.95% for the year ended December 31, 2023.
Average assets totaled $6.3 billion and $5.5 billion for the years ended December 31, 2023 and 2022, respectively.
Average assets totaled $7.0 billion and $6.3 billion for the years ended December 31, 2024 and 2023, respectively.
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.
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 $ 799,466 $ 644,259 Preferred stock (71,930) (71,930) Total common shareholders' equity 727,536 572,329 Adjustments: Goodwill (121,572) (88,391) Core deposit and customer intangibles (17,252) (11,895) Total tangible common equity $ 588,712 $ 472,043 Tangible Assets Total Assets $ 7,857,090 $ 6,584,550 Adjustments: Goodwill (121,572) (88,391) Core deposit and customer intangibles (17,252) (11,895) Total tangible assets $ 7,718,266 $ 6,484,264 Common Equity to Total Assets 9.3 % 8.7 % Tangible Common Equity to Tangible Assets 7.6 7.3 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.
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.
We rely primarily on competitive pricing policies, convenient locations and personalized service to attract and retain these deposits. Total deposits as of December 31, 2024 were $6.5 billion, an increase of $1.3 billion, or 24.1%, compared to $5.2 billion as of December 31, 2023.
Real Estate: Construction loans decreased $52.3 million, or 7.2%, to $669.8 million as of December 31, 2023, from $722.1 million as of December 31, 2022. Real Estate: Residential loans include first and second lien 1-4 family mortgage loans, as well as home equity lines of credit, in each case primarily on owner-occupied primary residences.
Real Estate: Construction loans increased $704,000, or 0.1%, to $670.5 million as of December 31, 2024, from $669.8 million as of December 31, 2023. Real Estate: Residential loans include first and second lien 1-4 family mortgage loans, as well as home equity lines of credit, in each case primarily on owner-occupied primary residences.
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.
Financial Highlights The financial highlights as of and for the year ended December 31, 2024 include: • Total assets of $7.9 billion, a $1.3 billion, or 19.3%, increase from December 31, 2023. • Total loans held for investment of $6.0 billion, a $988.6 million, or 19.8%, increase from December 31, 2023. • Total deposits of $6.5 billion, a $1.3 billion, or 24.1%, increase from December 31, 2023. • Net income available to common shareholders of $59.7 million, a $5.9 million, or 9.0%, decrease from the year ended December 31, 2023. • Net interest income of $227.4 million, a $12.3 million, or 5.7%, increase from the year ended December 31, 2023. • An allowance for credit losses of 0.98% of total loans held for investment, compared to 0.88% as of December 31, 2023, and a ratio of nonperforming loans to total loans held for investment of 0.42%, compared to 0.34% as of December 31, 2023. 51 Table of Contents • Earnings per common share for the year ended December 31, 2024 of $2.27 per basic common share and $2.26 per diluted common share, compared to $2.62 per basic common share and $2.59 per diluted common share for the year ended December 31, 2023. • Return to common shareholders on average assets of 0.86% compared to 1.04% for the year ended December 31, 2023. • Return to common shareholders on average common equity of 9.54% compared to 12.36% for the year ended December 31, 2023. • Capital Ratios included Tier 1 Leverage, Common Equity Tier 1, Tier 1 Risk-based and Total Risk-based Capital of 9.53%, 9.44%, 10.56% and 12.75%, respectively, compared to 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% for the year ended December 31, 2023. • Book value per common share of $24.62, an increase of 9.0% from $22.58 at December 31, 2023.
The assessment includes reviewing historical loss data for both our portfolio and similar types of investment securities to develop an estimate for the current securities portfolio.
In order to develop an estimate of credit losses expected for the current securities portfolio, we perform an assessment that includes reviewing historical loss data for both our portfolio and similar types of investment securities.
As of December 31, 2021, the allowance for credit losses totaled $29.9 million, or 0.94%, of total loans held for investment. 58 Table of Contents The following tables present, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data: For the Years Ended December 31, 2023 2022 2021 (Dollars in thousands) Average loans outstanding $ 4,859,637 $ 4,020,436 $ 3,037,020 Gross loans held for investment outstanding end of period $ 4,992,785 $ 4,606,176 $ 3,189,608 Allowance for credit losses at beginning of period $ 38,783 $ 29,936 $ 22,336 Adoption of ASU 2016-13 5,857 - - Provision for credit losses 4,483 10,667 8,559 Charge-offs: Real Estate: Commercial 2,049 51 139 Construction 36 16 29 Residential 42 191 169 Total Real Estate 2,127 258 337 Commercial 2,813 2,139 830 Consumer and other 1,489 424 469 Total charge-offs 6,429 2,821 1,636 Recoveries: Real Estate: Commercial 26 50 99 Construction 1 25 3 Residential 18 20 39 Total Real Estate 45 95 141 Commercial 672 739 423 Consumer and other 327 167 113 Total recoveries 1,044 1,001 677 Net charge-offs 5,385 1,820 959 Allowance for credit losses at end of period $ 43,738 $ 38,783 $ 29,936 Ratio of allowance for credit losses to end of period loans held for investment 0.88 % 0.84 % 0.94 % Ratio of net charge-offs to average loans 0.11 0.05 0.03 Ratio of allowance for credit losses to nonaccrual loans 258.15 350.85 232.64 For the Years Ended December 31, 2023 2022 2021 Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans (Dollars in thousands) Real estate: Commercial $ 2,023 0.04 % $ 1 0.00 % $ 40 0.00 % Construction 35 0.00 % (9 ) 0.00 % 26 0.00 % Residential 24 0.00 % 171 0.00 % 130 0.01 % Total Real Estate Loans 2,082 0.04 % 163 0.00 % 196 0.01 % Commercial 2,141 0.05 % 1,400 0.04 % 407 0.01 % Consumer and Other 1,162 0.02 % 257 0.01 % 356 0.01 % Total net charge-offs (recoveries) $ 5,385 0.11 % $ 1,820 0.05 % $ 959 0.03 % 59 Table of Contents Although we believe that we have established our allowance for loan losses in accordance with GAAP and that the allowance for loan losses was adequate to provide for known and estimated losses in the portfolio at all times shown above, future provisions will be subject to ongoing evaluations of the risks in our loan portfolio.
As of December 31, 2022, the allowance for credit losses totaled $38.8 million, or 0.84%, of total loans held for investment. 64 Table of Contents The following tables present, as of and for the periods indicated, an analysis of the allowance for credit losses and other related data: For the Years Ended December 31, 2024 2023 2022 (Dollars in thousands) Average loans outstanding $ 5,327,466 $ 4,859,637 $ 4,020,436 Gross loans held for investment outstanding end of period $ 5,981,399 $ 4,992,785 $ 4,606,176 Allowance for credit losses at beginning of period $ 43,738 $ 38,783 $ 29,936 Adoption of ASU 2016-13 - 5,857 - Adjustment for Oakwood purchased credit deterioration loans 8,410 - - Provision for credit losses 10,873 4,483 10,667 Charge-offs: Real Estate: Commercial (263) 2,049 51 Construction 2,261 36 16 Residential 297 42 191 Total Real Estate 2,295 2,127 258 Commercial 986 2,813 2,139 Consumer and other 2,392 1,489 424 Total charge-offs 5,673 6,429 2,821 Recoveries: Real Estate: Commercial 86 26 50 Construction 515 1 25 Residential 14 18 20 Total Real Estate 615 45 95 Commercial 236 672 739 Consumer and other 329 327 167 Total recoveries 1,180 1,044 1,001 Net charge-offs 4,493 5,385 1,820 Allowance for credit losses at end of period $ 58,528 $ 43,738 $ 38,783 Ratio of allowance for credit losses to end of period loans held for investment 0.98 % 0.88 % 0.84 % Ratio of net charge-offs to average loans 0.08 0.11 0.05 Ratio of allowance for credit losses to nonaccrual loans 242.38 258.15 350.85 65 Table of Contents For the Years Ended December 31, 2024 2023 2022 Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans Net Charge-offs (Recoveries) Percent of Average Loans (Dollars in thousands) Real estate: Commercial $ (349) 0.00 % $ 2,023 0.04 % $ 1 0.00 % Construction 1,746 0.03 % 35 0.00 % (9) 0.00 % Residential 283 0.00 % 24 0.00 % 171 0.00 % Total Real Estate Loans 1,680 0.03 % 2,082 0.04 % 163 0.00 % Commercial 750 0.01 % 2,141 0.05 % 1,400 0.04 % Consumer and Other 2,063 0.04 % 1,162 0.02 % 257 0.01 % Total net charge-offs (recoveries) $ 4,493 0.08 % $ 5,385 0.11 % $ 1,820 0.05 % Although we believe that we have established our allowance for loan losses in accordance with GAAP and that the allowance for loan losses was adequate to provide for known and estimated losses in the portfolio at all times shown above, future provisions will be subject to ongoing evaluations of the risks in our loan portfolio.
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.
As of December 31, 2024, 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, federal funds sold and securities purchased under agreements to resell, of $567.6 million and $377.2 million as of December 31, 2024 and 2023, 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.
We calculate average assets, liabilities, and equity using a daily average, and average yield/rate utilizing an actual day count convention. For the year ended December 31, 2024, net interest income totaled $227.4 million, and net interest margin and net interest spread were 3.48% and 2.55%, respectively.
As of December 31, 2023, we had 761 full-time equivalent employees, compared to 742 full-time equivalents as of December 31, 2022. Salaries and employee benefits included stock-based compensation expense of $4.4 million and $4.0 million for the years ended December 31, 2023 and 2022, respectively. Data processing .
As of December 31, 2024, we had 859 full-time equivalent employees, compared to 761 full-time equivalents as of December 31, 2023. Salaries and employee benefits included stock-based compensation expense of $2.5 million and $4.4 million for the years ended December 31, 2024 and 2023, respectively. Occupancy of bank premises .
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.
As of December 31, 2024 and 2023, total borrowing capacity of $2.0 billion and $1.8 billion, respectively, was available under this arrangement and $355.9 million and $211.2 million, respectively, was outstanding with a weighted average stated interest rate of 4.15% as of December 31, 2024 and 3.65% as of December 31, 2023.
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.
As of December 31, 2024 2023 Amount Ratio Amount Ratio (Dollars in thousands) Business First Total capital (to risk weighted assets) $ 878,914 12.75 % $ 754,990 12.85 % Tier 1 capital (to risk weighted assets) 727,959 10.56 % 614,975 10.46 % Common Equity Tier 1 capital (to risk weighted assets) 651,029 9.44 % 538,045 9.15 % Tier 1 Leverage capital (to average assets) 727,959 9.53 % 614,975 9.52 % b1BANK Total capital (to risk weighted assets) $ 857,627 12.45 % $ 730,117 12.43 % Tier 1 capital (to risk weighted assets) 799,099 11.60 % 686,379 11.69 % Common Equity Tier 1 capital (to risk weighted assets) 799,099 11.60 % 686,379 11.69 % Tier 1 Leverage capital (to average assets) 799,099 10.47 % 686,379 10.63 % 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.
Commercial loans increased $205.0 million, or 17.8%, to $1.4 billion as of December 31, 2023, from $1.2 billion as of December 31, 2022. 53 Table of Contents Consumer and other loans include a variety of loans to individuals for personal, family and household purposes, including secured and unsecured installment and term loans.
Commercial loans increased $509.8 million, or 37.5%, to $1.9 billion as of December 31, 2024, from $1.4 billion as of December 31, 2023. Consumer and other loans include a variety of loans to individuals for personal, family and household purposes, including secured and unsecured installment and term loans.
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.
Additionally, $717,000 and $835,000 in mortgage loans were classified as loans held for sale as of December 31, 2024 and 2023, respectively. 57 Table of Contents Total loans held for investment as a percentage of deposits were 91.9% and 95.1% as of December 31, 2024 and 2023, respectively.
Total uninsured deposits were $2.0 billion, or 38.9% of deposits as of December 31, 2023 compared to $1.5 billion, or 31.9%, or total deposits as of December 31, 2022.
Total uninsured deposits were $2.8 billion, or 43.4% of deposits as of December 31, 2024 compared to $2.0 billion, or 38.9%, or total deposits as of December 31, 2023.
Salaries and employee benefits were $90.6 million for the year ended December 31, 2023, an increase of $5.4 million, or 6.3%, compared to the same period in 2022. The increase was primarily due to additional hires for new positions and our merit increase cycle.
Salaries and employee benefits were $103.9 million for the year ended December 31, 2024, an increase of $13.3 million, or 14.7%, compared to the same period in 2023. The increase was primarily due to the acquisitions of Waterstone and Oakwood, additional hires for new positions and our merit increase cycle.
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.
Return to common shareholders on average assets decreased to 0.86% for the year ended December 31, 2024 from 1.04% for the year ended December 31, 2023. Return to common shareholders on average common equity decreased to 9.54% for the year ended December 31, 2024, as compared to 12.36% for the year ended December 31, 2023.
Credits rated special mention show clear signs of financial weaknesses or deterioration in credit worthiness; however, such concerns are not so pronounced that we generally expect to experience significant loss within the short-term. Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits with a lower rating.
Credits rated special mention show clear signs of financial weaknesses or deterioration in credit worthiness; however, such concerns are not so pronounced that we generally expect to experience significant loss within the short-term.
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 .
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, 2024 2023 (Dollars in thousands, except per share data) (Unaudited) Tangible Common Equity Total shareholders' equity $ 799,466 $ 644,259 Preferred stock (71,930) (71,930) Total common shareholders' equity 727,536 572,329 Adjustments: Goodwill (121,572) (88,391) Core deposit and customer intangibles (17,252) (11,895) Total tangible common equity $ 588,712 $ 472,043 Common shares outstanding (1) 29,552,358 25,351,809 Book value per common shares (1) $ 24.62 $ 22.58 Tangible book value per common shares (1) 19.92 18.62 _______________________________ (1) Excludes the dilutive effect, if any, of 198,238 and 217,094 shares of common stock issuable upon exercise of outstanding stock options and restricted stock awards as of December 31, 2024 and 2023 , respectively. 81 Table of Contents Tangible Common Equity to Tangible Assets .
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.
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, 2023, filed with the SEC on March 1, 2024, as amended, which is available on the SEC ’ s website at www.sec.gov and on the Company ’ s website, www.b1bank.com.
FHLB Advances (Dollars in Thousands) December 31, 2023 Amount outstanding at year-end $ 211,198 Weighted average stated interest rate at year-end 3.65 % Maximum month-end balance during the year $ 517,112 Average balance outstanding during the year $ 329,726 Weighted average interest rate during the year 4.16 % December 31, 2022 Amount outstanding at year-end $ 410,100 Weighted average stated interest rate at year-end 3.88 % Maximum month-end balance during the year $ 534,059 Average balance outstanding during the year $ 271,025 Weighted average interest rate during the year 2.39 % Bank Term Funding Program ( “ BTFP ” ) .
FHLB Advances (Dollars in Thousands) December 31, 2024 Amount outstanding at year-end $ 355,875 Weighted average stated interest rate at year-end 4.15 % Maximum month-end balance during the year $ 377,048 Average balance outstanding during the year $ 317,462 Weighted average interest rate during the year 4.15 % December 31, 2023 Amount outstanding at year-end $ 211,198 Weighted average stated interest rate at year-end 3.65 % Maximum month-end balance during the year $ 517,112 Average balance outstanding during the year $ 329,726 Weighted average interest rate during the year 4.16 % Bank Term Funding Program ( “ BTFP ” ) .
Federal Reserve Bank ’ s Discount Window On April 11, 2023, the Bank opened two new lines of credit for additional contingent liquidity, totaling $1.0 billion as of December 31, 2023, through the Federal Reserve discount window. The Bank has not yet drawn on either of the lines of credit as of the date of this report.
Federal Reserve Bank ’ s Discount Window On April 11, 2023, the Bank opened two new lines of credit for additional contingent liquidity, totaling $907.7 million and $1.0 billion as of December 31, 2024 and 2023, respectively, through the Federal Reserve discount window.
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 mature within ten years.
As of December 31, 2024, and 2023, the FHLB advances were collateralized by a blanket floating lien on certain securities and loans, had a weighted average stated rate of 4.15% and 3.65%, respectively, and mature within ten years. At December 31, 2024, $55.0 million in advances were short term with a rate of 4.38% and none at December 31, 2023.
As of December 31, 2022, the allowance for credit losses totaled $38.8 million, or 0.84%, of total loans held for investment.
As of December 31, 2023, the allowance for credit losses totaled $43.7 million, or 0.88%, of total loans held for investment.
Service charges on deposit accounts were $9.7 million for the year ended December 31, 2023, compared to $8.3 million for the 2022, an increase of $1.4 million, or 17.3%. Gain on sales of loans.
Service charges on deposit accounts were $10.6 million for the year ended December 31, 2024, compared to $9.7 million for the 2023, an increase of $873,000, or 9.0%. Gain on sales of loans.
For the Years Ended December 31, 2023 2022 2021 Average Outstanding Balance Interest Earned/Interest Paid Average Yield/Rate Average Outstanding Balance Interest Earned/Interest Paid Average Yield/Rate Average Outstanding Balance Interest Earned/Interest Paid Average Yield/Rate (Dollars in thousands) Assets Interest-earning assets: Total loans $ 4,859,637 $ 323,327 6.65 % $ 4,020,436 $ 218,032 5.42 % $ 3,037,020 $ 156,791 5.16 % Securities 898,771 20,125 2.24 956,232 16,503 1.73 870,282 13,520 1.55 Interest-bearing deposits in other banks 180,997 9,875 5.46 115,016 1,579 1.37 104,471 127 0.12 Total interest-earning assets 5,939,405 353,327 5.95 5,091,684 236,114 4.64 4,011,773 170,438 4.25 Allowance for loan losses (41,665 ) (32,093 ) (26,132 ) Noninterest-earning assets 444,140 413,917 418,029 Total assets $ 6,341,880 $ 353,327 $ 5,473,508 $ 236,114 $ 4,403,670 $ 170,438 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing deposits $ 3,566,216 $ 106,908 3.00 % $ 3,007,882 $ 24,413 0.81 % $ 2,604,825 $ 12,183 0.47 % Subordinated debt 105,369 5,323 5.05 106,054 5,108 4.82 68,183 3,526 5.17 Subordinated debt - trust preferred securities 5,000 430 8.60 5,000 247 4.94 5,000 168 3.36 Bank Term Funding Program 253,706 11,313 4.46 - - - - - - Advances from FHLB 329,726 13,702 4.16 271,025 6,479 2.39 47,325 554 1.17 First National Bankers Bank ("FNBB") Line of Credit - - - 2,500 121 4.84 - - - Other borrowings 21,825 522 2.39 23,197 169 0.73 27,182 123 0.45 Total interest-bearing liabilities 4,281,842 138,198 3.23 3,415,658 36,537 1.07 2,752,515 16,554 0.60 Noninterest-bearing liabilities: Noninterest-bearing deposits 1,412,979 1,539,938 1,196,970 Other liabilities 44,173 37,533 28,493 Total noninterest-bearing liabilities 1,457,152 1,577,471 1,225,463 Shareholders' equity: Common shareholders' equity 530,956 456,388 425,692 Preferred equity 71,930 23,991 - Total shareholders' equity 602,886 480,379 425,692 Total liabilities and shareholders' equity $ 6,341,880 $ 5,473,508 $ 4,403,670 Net interest rate spread (1) 2.72 % 3.57 % 3.65 % Net interest income $ 215,129 $ 199,577 $ 153,884 Net interest margin (2) 3.62 % 3.92 % 3.84 % Overall cost of funds 2.43 % 0.74 % 0.42 % (1) Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
For the Years Ended December 31, 2024 2023 2022 Average Outstanding Balance Interest Earned/Interest Paid Average Yield/Rate Average Outstanding Balance Interest Earned/Interest Paid Average Yield/Rate Average Outstanding Balance Interest Earned/Interest Paid Average Yield/Rate (Dollars in thousands) Assets Interest-earning assets: Total loans $ 5,327,466 $ 374,555 7.03 % $ 4,859,637 $ 323,327 6.65 % $ 4,020,436 $ 218,032 5.42 % Securities 921,393 25,259 2.74 898,771 20,125 2.24 956,232 16,503 1.73 Interest-bearing deposits in other banks 287,474 14,950 5.20 180,997 9,875 5.46 115,016 1,579 1.37 Total interest-earning assets 6,536,333 414,764 6.35 5,939,405 353,327 5.95 5,091,684 236,114 4.64 Allowance for loan losses (43,931) (41,665) (32,093) Noninterest-earning assets 481,333 444,140 413,917 Total assets $ 6,973,735 $ 414,764 $ 6,341,880 $ 353,327 $ 5,473,508 $ 236,114 Liabilities and Shareholders' Equity Interest-bearing liabilities: Interest-bearing deposits $ 4,427,233 $ 165,094 3.73 % $ 3,566,216 $ 106,908 3.00 % $ 3,007,882 $ 24,413 0.81 % Subordinated debt 99,884 5,394 5.40 105,369 5,323 5.05 106,054 5,108 4.82 Subordinated debt - trust preferred securities 5,000 447 8.94 5,000 430 8.60 5,000 247 4.94 Bank Term Funding Program 64,754 2,788 4.31 253,706 11,313 4.46 - - - Advances from FHLB 317,462 13,164 4.15 329,726 13,702 4.16 271,025 6,479 2.39 First National Bankers Bank ("FNBB") Line of Credit - - - - - - 2,500 121 4.84 Other borrowings 19,464 494 2.54 21,825 522 2.39 23,197 169 0.73 Total interest-bearing liabilities 4,933,797 187,381 3.80 4,281,842 138,198 3.23 3,415,658 36,537 1.07 Noninterest-bearing liabilities: Noninterest-bearing deposits 1,285,445 1,412,979 1,539,938 Other liabilities 56,649 44,173 37,533 Total noninterest-bearing liabilities 1,342,094 1,457,152 1,577,471 Shareholders' equity: Common shareholders' equity 625,914 530,956 456,388 Preferred equity 71,930 71,930 23,991 Total shareholders' equity 697,844 602,886 480,379 Total liabilities and shareholders' equity $ 6,973,735 $ 6,341,880 $ 5,473,508 Net interest rate spread (1) 2.55 % 2.72 % 3.57 % Net interest income $ 227,383 $ 215,129 $ 199,577 Net interest margin (2) 3.48 % 3.62 % 3.92 % Overall cost of funds 3.01 % 2.43 % 0.74 % _______________________________ (1) Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
We had gains on sales of loans of $2.0 million in 2023, compared to $574,000 in 2022, an increase of $1.4 million, or 243.6%, primarily due to increased SBA loan sale activity. Loss on sales of investment securities.
We had gains on sales of loans of $3.0 million in 2024, compared to $2.0 million in 2023, an increase of $1.0 million, or 50.8%, primarily due to increased SBA loan sale activity. 55 Table of Contents Gain (loss) on sales of investment securities.
The following tables summarize our internal ratings of loans held for investment as of the dates indicated. See Note 7 of the consolidated financial statements for the presentation of loans in their credit quality categories that is in compliance with the CECL standard.
See Note 7 of the consolidated financial statements for the presentation of loans in their credit quality categories that is in compliance with the CECL standard.