Biggest changeThe following table summarizes net charge-offs, average loan balance and the percentage of net (charge-offs) recoveries to average loan balance for each of the Company’s loan segments at the end of the period: Loan Portfolio (dollars in thousands) December 31, 2022 (Recovery of) Provision for Loan Losses Net (Charge-offs) Recoveries Average Loans Ratio of Annualized Net (Charge-offs) Recoveries to Average Loans Commercial $ (473) $ 104 $ 101,734 0.10% Commercial real estate (810) 75 350,424 0.02% Consumer 51 (7) 94,702 -0.01% Residential 332 72 58,130 0.12% Total loans $ (900) $ 244 $ 604,990 0.04% 2021 Commercial $ (589) $ 59 $ 126,162 0.05% Commercial real estate 15 72 326,591 0.02% Consumer 1 (9) 91,489 -0.01% Residential 73 137 57,030 0.24% Total loans $ (500) $ 259 $ 601,272 0.04% 39 Table of Contents The following table sets forth the maturities of the loan portfolio at December 31, 2022 : Remaining Maturities of Selected Loans (dollars in thousands) At December 31, 2022 Less than One Year After One but Within Five Years After Five but Within Fifteen Years After Fifteen Years Total Commercial $ 16,639 $ 41,466 $ 16,736 $ 21,044 $ 95,885 Commercial real estate 15,635 16,051 134,577 187,762 354,025 Consumer 4,476 23,945 55,074 14,464 97,959 Residential 20,759 399 3,436 39,162 63,756 Total $ 57,509 $ 81,861 $ 209,823 $ 262,432 $ 611,625 Loans with fixed interest rates: Commercial $ 2,937 $ 22,967 $ 3,423 $ 1,786 $ 31,113 Commercial real estate 9,239 11,044 35,006 566 55,855 Consumer 536 13,000 17,562 9,212 40,310 Residential 15,645 399 2,706 767 19,517 Total $ 28,357 $ 47,410 $ 58,697 $ 12,331 $ 146,795 Loans with variable interest rates: Commercial $ 13,702 $ 18,499 $ 13,313 $ 19,258 $ 64,772 Commercial real estate 6,396 5,007 99,571 187,196 298,170 Consumer 3,940 10,945 37,512 5,252 57,649 Residential 5,114 — 730 38,395 44,239 Total $ 29,152 $ 34,451 $ 151,126 $ 250,101 $ 464,830 Deposits We experienced a decrease in deposits from $887,056,000 at December 31, 2021 to $848,138,000 at December 31, 2022, for a decrease of 4.39%.
Biggest changeThe following table summarizes net charge-offs, average loan balance and the percentage of net (charge-offs) recoveries to average loan balance for each of the Company’s loan segments at the end of the period: 44 Table of Contents Loan Portfolio (dollars in thousands) December 31, 2023 (Recovery of) Provision for Credit Losses Net (Charge-offs) Recoveries Average Loans Ratio of Annualized Net (Charge-offs) Recoveries to Average Loans Commercial $ 37 $ (99) $ 81,340 -0.12% Commercial real estate (170) 96 344,541 0.03% Consumer (28) (40) 88,033 -0.05% Residential 96 16 102,133 0.02% Total $ (65) $ (27) $ 616,047 0.00% 2022 Commercial $ (473) $ 104 $ 101,734 0.10% Commercial real estate (810) 75 350,424 0.02% Consumer 51 (7) 94,702 -0.01% Residential 332 72 58,130 0.12% Total $ (900) $ 244 $ 604,990 0.04% The following table sets forth the maturities of the loan portfolio at December 31, 2023 : Remaining Maturities of Selected Loans (dollars in thousands) At December 31, 2023 Less than One Year After One but Within Five Years After Five but Within Fifteen Years After Fifteen Years Total Commercial $ 5,894 $ 33,933 $ 9,201 $ 16,296 $ 65,324 Commercial real estate 19,747 16,319 137,671 155,092 328,829 Consumer 2,800 16,065 46,664 10,988 76,517 Residential 20,032 9,352 21,733 87,546 138,663 Total $ 48,473 $ 75,669 $ 215,269 $ 269,922 $ 609,333 Loans with fixed interest rates: Commercial $ 1,929 $ 20,454 $ 2,597 $ 3,137 $ 28,117 Commercial real estate 12,075 9,518 30,477 292 52,362 Consumer 242 2,288 13,390 7,631 23,551 Residential 15,770 8,683 6,924 1,362 32,739 Total $ 30,016 $ 40,943 $ 53,388 $ 12,422 $ 136,769 Loans with variable interest rates: Commercial $ 3,965 $ 13,479 $ 6,604 $ 13,159 $ 37,207 Commercial real estate 7,672 6,801 107,194 154,800 276,467 Consumer 2,558 13,777 33,274 3,357 52,966 Residential 4,262 669 14,809 86,184 105,924 Total $ 18,457 $ 34,726 $ 161,881 $ 257,500 $ 472,564 Deposits We experienced an increase in deposits from $848,138,000 at December 31, 2022 to $878,459,000 at December 31, 2023, for an increase of 3.58%.
Both the amount of the provision and the level of the allowance for loan losses are impacted by many factors, including general economic conditions, actual and expected credit losses, loan performance measures, historical trends and specific conditions of the individual borrower. In performing its loan loss analysis, the Bank assigns a risk rating to each loan in the Bank’s portfolio.
Both the amount of the provision and the level of the allowance for credit losses are impacted by many factors, including general economic conditions, actual and expected credit losses, loan performance measures, historical trends and specific conditions of the individual borrower. In performing its credit loss analysis, the Bank assigns a risk rating to each loan in the Bank’s portfolio.
The 2020 Notes bear interest at the rate of 3.25% per year with interest payable quarterly in arrears. The 2020 Notes will mature on June 30, 2025 and are subject to full or partial repayment on or after June 30, 2021.
The 2020 Notes bear interest at the rate of 3.25% per year with interest payable quarterly in arrears. The 2020 Notes will mature on June 30, 2025 and are subject to full or partial repayment on or after June 30, 2021.
The following reports and/or tools are used to assess the current interest rate environment and its impact on Financial’s earnings and liquidity: monthly and year-to-date net interest margin and spread calculations, monthly and year-to-date balance sheet and income statements versus budget (including quarterly interest rate shock analysis), quarterly economic value of equity analysis, a weekly survey of rates offered by other local competitive institutions, and gap analysis which matches maturities or repricing dates of interest sensitive assets to those of interest sensitive liabilities.
The following reports and/or tools are used to assess the current interest rate environment and its impact on Financial’s earnings and liquidity: monthly and year-to-date net interest margin and spread calculations, monthly and year-to-date balance sheet and income statements versus budget (including quarterly interest rate shock analysis), quarterly economic value of equity analysis, a survey of rates offered by other local competitive institutions, and gap analysis which matches maturities or repricing dates of interest sensitive assets to those of interest sensitive liabilities.
The balance of the NBB Note is presented on the December 31, 2022 consolidated balance sheet under “other borrowings” and is net of unamortized issuance costs. A portion of the proceeds were used to purchase 100% of the capital stock of PWW. On June 30, 2022, NBB agreed to modify the terms of the NBB Note effective July 1, 2022.
The balance of the NBB Note is presented on the December 31, 2023 consolidated balance sheet under “other borrowings” and is net of unamortized issuance costs. A portion of the proceeds were used to purchase 100% of the capital stock of PWW. On June 30, 2022, NBB agreed to modify the terms of the NBB Note effective July 1, 2022.
Our effective tax rate was lower than the statutory corporate tax rate in 2021 and 2022 because of federal income tax benefits resulting from the tax treatment of earnings on bank owned life insurance, and certain tax-free municipal securities.
Our effective tax rate was lower than the statutory corporate tax rate in 2022 because of federal income tax benefits resulting from the tax treatment of earnings on bank owned life insurance, and certain tax-free municipal securities.
Since January 1, 2019 the rules have required the Bank to maintain (i) a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 4.5%, plus the 2.5% "capital conservation buffer" (which is added to the 4.5% common equity Tier 1 ratio, effectively resulting in a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 7.0%), (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer (which is added to the 6.0% Tier 1 capital ratio, effectively resulting in a minimum Tier 1 capital ratio of 8.5%), (iii) a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus the capital conservation buffer (which is added to the 8.0% total capital ratio, effectively resulting in a minimum total capital ratio of 10.5%), and (iv) a minimum leverage ratio of 4.0%, calculated as the ratio of Tier 1 capital to average assets.
Since January 1, 2019 the rules have required the Bank to maintain (i) a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 4.5%, plus the 2.5% “capital conservation buffer” (which is added to the 4.5% common equity Tier 1 ratio, effectively resulting in a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 7.0%), (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer (which is added to the 6.0% Tier 1 capital ratio, effectively resulting in a minimum Tier 1 capital ratio of 8.5%), (iii) a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus the capital conservation buffer (which is added to the 8.0% total capital ratio, effectively resulting in a minimum total capital ratio of 10.5%), and (iv) a minimum leverage ratio of 4.0%, calculated as the ratio of Tier 1 capital to average assets.
Investment’s financial impact on our consolidated revenue has been minimal. Although management cannot predict the financial impact of Investment with certainty, management anticipates it will continue to be a relatively small component of revenue in 2023. In the third quarter of 2008, we began providing insurance and annuity products to Bank customers and others, through the Bank’s Insurance subsidiary.
Investment’s financial impact on our consolidated revenue has been minimal. Although management cannot predict the financial impact of Investment with certainty, management anticipates it will continue to be a relatively small component of revenue in 2024. In the third quarter of 2008, we began providing insurance and annuity products to Bank customers and others, through the Bank’s Insurance subsidiary.
Short-term borrowings may also include federal funds purchased, which are unsecured overnight borrowings from other financial institutions, which totaled $0 as of December 31, 2022 and December 31, 2021. As set forth under “ Analysis of Financial Condition - Liquidity ,” above, the Bank has the ability to borrow funds from a number of sources.
Short-term borrowings may also include federal funds purchased, which are unsecured overnight borrowings from other financial institutions, which totaled $0 as of December 31, 2023 and December 31, 2022. As set forth under “ Analysis of Financial Condition - Liquidity ,” above, the Bank has the ability to borrow funds from a number of sources.
The Bank’s net income also is affected by its provision for loan losses, as well as the level of its noninterest income, including deposit fees and service charges, gains on sales of mortgage loans, and its noninterest expenses, including salaries and employee benefits, occupancy expense, data processing expenses, miscellaneous other expenses, franchise taxes, and income taxes.
The Bank’s net income also is affected by its provision for credit losses, as well as the level of its noninterest income, including deposit fees and service charges, gains on sales of mortgage loans, and its noninterest expenses, including salaries and employee benefits, occupancy expense, data processing expenses, miscellaneous other expenses, franchise taxes, and income taxes.
The guidelines define capital as Tier 1 (primarily common stockholders' equity, defined to include certain debt obligations) and Tier 2 (remaining capital generally consisting of a limited amount of subordinated debt, certain hybrid capital instruments and other debt securities, preferred stock and a limited amount of the general valuation allowance for loan losses).
The guidelines define capital as Tier 1 (primarily common stockholders’ equity, defined to include certain debt obligations) and Tier 2 (remaining capital generally consisting of a limited amount of subordinated debt, certain hybrid capital instruments and other debt securities, preferred stock and a limited amount of the general valuation allowance for credit losses).
Insurance generates minimal revenue and its financial impact on our consolidated revenue has been immaterial. Management anticipates that Insurance’s impact on noninterest income will remain immaterial in 2023. We conduct our investment advisory business through PWW, which Financial acquired on December 31, 2021.
Insurance generates minimal revenue and its financial impact on our consolidated revenue has been immaterial. Management anticipates that Insurance’s impact on noninterest income will remain immaterial in 2024. We conduct our investment advisory business through PWW, which Financial acquired on December 31, 2021.
The balance of the 2020 Notes as presented on the December 31, 2022 consolidated balance sheet is net of unamortized issuance costs. On December 29, 2021 Financial borrowed $11,000,000 from National Bank of Blacksburg pursuant to a secured promissory note (the “NBB Note”).
The balance of the 2020 Notes as presented on the December 31, 2023 consolidated balance sheet is net of unamortized issuance costs. On December 29, 2021 Financial borrowed $11,000,000 from National Bank of Blacksburg pursuant to a secured promissory note (the “NBB Note”).
With respect to the Bank, the rules also revised the "prompt corrective action" regulations pursuant to Section 38 of the FDIA by (i) introducing a common equity Tier 1 capital ratio requirement at each level (other than critically undercapitalized), with the required ratio being 6.5% for well-capitalized status; (ii) increasing the minimum Tier 1 capital ratio requirement for each category, with the minimum ratio for well-capitalized status being 8.0% (as compared to the previous 6.0%); and (iii) eliminating the current provision that provides that a bank with a composite supervisory rating of 1 may have a 3.0% Tier 1 leverage ratio and still be well-capitalized.
With respect to the Bank, the rules also revised the “prompt corrective action” regulations pursuant to Section 38 of the FDIA by (i) introducing a common equity Tier 1 capital ratio requirement at each level (other than critically undercapitalized), with the required ratio being 6.5% for well-capitalized status; (ii) increasing the minimum Tier 1 capital ratio requirement for each category, with the minimum ratio for well-capitalized status being 8.0% (as compared to the previous 6.0%); and (iii) eliminating the current provision that provides that a bank with a composite supervisory rating of 1 may have a 3.0% Tier 1 leverage ratio and still be well-capitalized.
Although we intend to increase other sources of revenue, our operating results depend primarily upon the Bank’s net interest income, which is determined by the difference between (i) interest and dividend income on earning assets, which consist primarily of 31 Table of Contents loans, investment securities and other investments, and (ii) interest expense on interest-bearing liabilities, which consist principally of deposits and other borrowings.
Although we intend to increase other sources of revenue, our operating results depend primarily upon the Bank’s net interest income, which is determined by the difference between (i) interest and dividend income on earning assets, which consist primarily of loans, investment securities and other investments, and (ii) interest expense on interest-bearing liabilities, which consist principally of deposits and other borrowings.
The FOMC continued to increase the target rate, including raises of 50 basis 32 Table of Contents points on May 5, 2022, 75 basis points on each of June 16, July 27, September 30, and November 2, 2022, 50 basis points on December 14, 2022 and 25 basis points on February 1, 2023, at which point the target rate was 4.50% to 4.75%.
The FOMC continued to increase the target rate, including raises of 50 basis points on May 5, 2022, 75 basis points on each of June 16, July 27, September 30, and November 2, 2022, 50 basis points on December 14, 2022 and 25 basis points on February 1, 2023, at which point the target rate was 4.50% to 4.75%.
Item 6. [Reser ved] It em 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion is intended to assist readers in understanding and evaluating our financial condition and results of operations. You should read this discussion in conjunction with our financial statements and accompanying notes included elsewhere in this report.
Item 6. [Reser ve d] It em 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion is intended to assist readers in understanding and evaluating our financial condition and results of operations. You should read this discussion in conjunction with our financial statements and accompanying notes included elsewhere in this report.
On December 31, 2021, Financial completed its acquisition of Pettyjohn, Wood & White, Inc. (“PWW”), a Lynchburg, Virginia-based investment advisory firm with approximately $650 million in assets under management and advisement at the time of the acquisition. PWW operates as a subsidiary of Financial.
On December 31, 2021, Financial completed its acquisition of Pettyjohn, Wood & White, Inc. (“PWW”), a 49 Table of Contents Lynchburg, Virginia-based investment advisory firm with approximately $650 million in assets under management and advisement at the time of the acquisition. PWW operates as a subsidiary of Financial.
Securities Portfolio Maturity Distribution / Yield Analysis (dollars in thousands) At December 31, 2022 Less than One Year One to Five Years Five to Ten Years Greater than Ten Years Total Held-to-maturity U.S.
Securities Portfolio Maturity Distribution / Yield Analysis (dollars in thousands) At December 31, 2023 Less than One Year One to Five Years Five to Ten Years Greater than Ten Years Total Held-to-maturity U.S.
The income stream of Financial is subject to risk resulting from interest rate fluctuations to the extent there is a difference between the amount of Financial’s interest earning assets and the amount of interest-bearing liabilities that prepay, mature or reprice in specified periods.
The income stream of Financial is subject to risk resulting from interest rate fluctuations to the extent there is a difference between the amount of Financial’s interest earning assets and the amount of interest-bearing liabilities 56 Table of Contents that prepay, mature or reprice in specified periods.
Under the Program, eligible depository institutions may pledge eligible collateral (which includes direct obligations of the U.S. Department of Treasury and most federal agencies and mortgage-backed securities issued and/or fully guaranteed by Ginnie Mae, Freddie Mac, and Fannie Mae) in exchange for advances equal to 100% of the par value of the collateral pledged.
Under the Program, eligible depository institutions could pledge eligible collateral (which included direct obligations of the U.S. Department of Treasury and most federal agencies and mortgage-backed securities issued and/or fully guaranteed by Ginnie Mae, Freddie Mac, and Fannie Mae) in exchange for advances equal to 100% of the par value of the collateral pledged.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the 46 Table of Contents minimum but below the conservation buffer will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the conservation buffer will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall.
Pursuant to the modification, the balloon payment date was extended to December 31, 2026 from December 31, 2024 and the interest rate was lowered to 3.90% from 4.00%. The approximate amount of the balloon payment on December 31, 2026 will be $8,104,000. Financial uses borrowing in conjunction with deposits to fund lending and investing activities.
Pursuant to the modification, the balloon payment date was extended to December 31, 2026 from December 31, 2024 and the interest rate was lowered to 3.90% from 4.00%. Under the normal amortization schedule, the approximate amount of the balloon payment on December 31, 2026 will be $8,104,000. Financial uses borrowing in conjunction with deposits to fund lending and investing activities.
By using the Bank’s funds to close the loan (as compared to a broker relationship in which loans are funded by the purchaser of the mortgage), the Bank is able to obtain better pricing due to the slight increase in risk.
By using the Bank’s 41 Table of Contents funds to close the loan (as compared to a broker relationship in which loans are funded by the purchaser of the mortgage), the Bank is able to obtain better pricing due to the slight increase in risk.
Service charges and fees and commissions increased to $3,591,000 for the year ended December 31, 2022 from $2,496,000 for the year ended December 31, 2021 primarily due to increases related to commissions on the sales of securities, debit card fees, and treasury management fees. Investment provides brokerage services through an agreement with a third-party broker-dealer.
Service charges and fees and commissions increased to $3,901,000 for the year ended December 31, 2023 from $3,591,000 for the year ended December 31, 2022 primarily due to increases related to commissions on the sales of securities, debit card fees, and treasury management fees. Investment provides brokerage services through an agreement with a third-party broker-dealer.
The balance of the 2020 Notes as presented on the December 31, 2022 consolidated balance sheet is net of unamortized issuance costs. On September 24, 2020 the Bank used $5,000,000 of the proceeds for the payment of principal of unregistered debts securities issued by Financial in 2017.
The balance of the 2020 Notes as presented on the December 31, 2023 consolidated balance sheet is net of unamortized issuance costs. On September 24, 2020, the Bank used $5,000,000 of the proceeds for the payment of principal of unregistered debt securities issued by Financial in 2017.
Other assets acquired and liabilities assumed in the combination were not significant. Refer to Note 26. Acquisitions, included in Item 8 of this Annual Report on Form 10-K for additional information. Liquidity Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities.
Refer to Note 26 . Acquisitions, included in Item 8 of this Annual Report on Form 10-K for additional information. Liquidity Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities.
Securities held-to-maturity at amortized cost decreased slightly from $3,655,000 as of December 31, 2021 to $3,639,000 as of December 31, 2022 . This decrease resulted from the amortization of premiums within the held-to-maturity portfolio.
Securities held-to-maturity at amortized cost decreased slightly from $3,639,000 as of December 31, 2022 to $3,622,000 as of December 31, 2023 . This decrease resulted from the amortization of premiums within the held-to-maturity portfolio.
The level of net interest income is impacted primarily by variations in the volume and mix of these assets and liabilities, as well as changes in interest rates when compared to previous periods of operation. Interest income increased to $31,853,000 for the year ended December 31, 2022 from $29,181,000 for the year ended December 31, 2021 .
The level of net interest income is impacted primarily by variations in the volume and mix of these assets and liabilities, as well as changes in interest rates when compared to previous periods of operation. Interest income increased to $39,362,000 for the year ended December 31, 2023 from $31,853,000 for the year ended December 31, 2022 .
We maintain a valuation allowance to the extent that the measure of the impaired loan is less than the recorded investment. TDRs occur when we agree to significantly modify the original terms of a loan by granting a concession due to the deterioration in the financial condition of the borrower. TDRs are considered impaired loans.
We maintain a valuation allowance to the extent that the measure of the impaired loan is less than the recorded investment. TDRs occurred when we agreed to significantly modify the original terms of a loan by granting a concession due to the deterioration in the financial condition of the borrower. TDRs were considered impaired loans.
These factors, many of which are beyond Financial’s control, include, but are not necessarily limited to the following: the effects of a resurgence of COVID-19 or other pandemic on the business, customers, employees and third-party service providers of Financial or any of its acquisition targets; operating, legal and regulatory risks, including the effects of legislative or regulatory developments affecting the financial industry generally or Financial specifically; government legislation and policies (including the impact of the Dodd-Frank Wall Street Reform and the Consumer Protection Act and its related regulations); changes to statutes, regulations, or regulatory policies or practices, including changes to address the impact of COVID-19; economic, market, political and competitive forces affecting Financial’s banking and other businesses; competition for our customers from other providers of financial services; government legislation and regulation relating to the banking industry (which changes from time to time and over which we have no control) including but not limited to the Dodd-Frank Wall Street Reform and Consumer Protection Act; changes in interest rates, monetary policy and general economic conditions, which may impact Financial’s net interest income; changes in the value of real estate securing loans made by the Bank; adoption of new accounting standards or changes in existing standards; compliance or operational risks related to new products, services, ventures, or lines of business, if any, that Financial may pursue or implement; the risk that Financial’s analysis of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful; the stability of the overall banking industry in the United States; liquidity and perceived liquidity in the banking industry in the United States; economic and political tensions with China, the ongoing war between Russia and Ukraine and potential expansion of combatants, and the sanctions imposed on Russia by numerous countries and private companies , all of which may have a destabilizing effect on financial markets and economic activity; and other risks and uncertainties set forth in this Annual Report on Form 10 -K and, from time to time, in our other filings with the Securities and Exchanges Commission (“SEC”).
These factors, many of which are beyond Financial’s control, include, but are not necessarily limited to the following: the effects of a resurgence of COVID-19 or other pandemic on the business, customers, employees and third-party service providers of Financial or any of its acquisition targets; problems with technology utilized by us; potential exposure to fraud, negligence, computer theft and cyber-crime, and the Company's ability to maintain the security of its data processing and information technology systems operating, legal and regulatory risks, including the effects of legislative or regulatory developments affecting the financial industry generally or Financial specifically; government legislation and policies (including the impact of the Dodd-Frank Wall Street Reform and the Consumer Protection Act and its related regulations); economic, market, political and competitive forces affecting Financial’s banking and other businesses; 35 Table of Contents competition for our customers from other providers of financial services; government legislation and regulation relating to the banking industry (which changes from time to time and over which we have no control) including but not limited to the Dodd-Frank Wall Street Reform and Consumer Protection Act; reliance on our management team, including our ability to attract and retain key personnel changes in interest rates, monetary policy and general economic conditions, which may impact Financial’s net interest income; changes in the value of real estate securing loans made by the Bank; adoption of new accounting standards or changes in existing standards; compliance or operational risks related to new products, services, ventures, or lines of business, if any, that Financial may pursue or implement; the risk that Financial’s analysis of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful; the stability of the overall banking industry in the United States; liquidity and perceived liquidity in the banking industry in the United States; economic and political tensions with China, the ongoing war between Russia and Ukraine and potential expansion of combatants, and the sanctions imposed on Russia by numerous countries and private companies , all of which may have a destabilizing effect on financial markets and economic activity; and other risks and uncertainties set forth in this Annual Report on Form 10 -K and, from time to time, in our other filings with the Securities and Exchanges Commission (“SEC”).
Non-accrual loans decreased to $633,000 on December 31, 2022 from $954,000 on December 31, 2021 . T otal charge-offs during 2022 were $162,000 compared to $91,000 in 2021. In 2022, the Bank recovered $406,000 in loans previously charged-off as compared with recoveries of $350,000 in 2021. We also classify other real estate owned (OREO) as a nonperforming asset.
Non-accrual loans decreased to $391,000 on December 31, 2023 from $633,000 on December 31, 2022 . T otal charge-offs during 2023 were $236,000 compared to $162,000 in 2022. In 2023, the Bank recovered $209,000 in loans previously charged-off as compared with recoveries of $406,000 in 2022. We also classify other real estate owned ( OREO ) as a nonperforming asset.
However, the held-to-maturity securities may be pledged for such purposes as short term borrowings and as collateral for public deposits. The portfolio of securities available-for-sale increased to $185,787,000 as of December 31, 2022 from $161,267,000 as of December 31, 2021 .
However, the held-to-maturity securities may be pledged for such purposes as short term borrowings and as collateral for public deposits. The portfolio of securities available-for-sale increased to $216,510,000 as of December 31, 2023 from $185,787,000 as of December 31, 2022 .
These concessions typically are made for loss mitigation purposes and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Performing TDRs increased to $431,000 on December 31, 2022 from $372,000 on December 31, 2021.
These concessions typically were made for loss mitigation purposes and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Performing TDRs were $431,000 on December 31, 2022.
No other obligation exists. 52 Table of Contents The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit.
The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit.
The Mortgage Division originated 798 mortgage loans, totaling approximately $213,406,000 during the year ended December 31, 2022 as compared with 1,335 mortgage loans, totaling $331,235,000 in 2021. The decrease in originations was due in large part to a rapid increase in mortgage rates during 2022, particularly the second half of the year.
The Mortgage Division originated 609 mortgage loans, totaling approximately $164,511,000 during the year ended December 31, 2023 as compared with 798 mortgage loans, totaling $213,406,000 in 2022. The decrease in originations was due in large part to a rapid increase in mortgage rates during 2022, particularly the second half of the year.
The Bank had no amounts outstanding on these facilities as of December 31, 2022 and 2021. Off-Balance Sheet Arrangements At December 31, 2022, the Bank had rate lock commitments to originate mortgage loans through its Mortgage Division amounting to approximately $11,200,000 and loans held for sale of $2,423,000.
The Bank had no amounts outstanding on these facilities as of December 31, 2023 and 2022. Off-Balance Sheet Arrangements At December 31, 2023, the Bank had rate lock commitments to originate mortgage loans through its Mortgage Division amounting to approximately $11,562,000.
Bank of the James Financial Group, Inc. (“Financial”) has no material operations and conducts no business other than the ownership of its operating subsidiaries, Bank of the James (and its divisions and subsidiary), and Pettyjohn, Wood & White, Inc.
Bank of the James Financial Group, Inc. (“Financial”) has no material operations and conducts no business other than the ownership of its operating subsidiaries, Bank of the James (and its divisions and subsidiary), and Pettyjohn, Wood & White, Inc., which was acquired on December 31, 2021.
During 2022, the Bank purchased $76,562,000 of available-for-sale securities. 42 Table of Contents The following table shows the maturities of held-to-maturity and available-for-sale securities at fair value at December 31, 2022 and 2021 and approximate weighted average yields of such securities. Weighted average yields on all securities including state and political subdivision securities are shown on a pre-tax basis.
The following table shows the maturities of held-to-maturity and available-for-sale securities at fair value at December 31, 2023 and 2022 and approximate weighted average yields of such securities. Weighted average yields on all securities including state and political subdivision securities are shown on a pre-tax basis.
The following table (along with Note 18 of the consolidated financial statements) shows the minimum capital requirements and the Bank’s capital position as of December 31, 2022 and 2021. 47 Table of Contents Analysis of Capital for Bank of the James (Bank only) (dollars in thousands) December 31, December 31, Analysis of Capital (in 000's) 2022 2021 Tier 1 capital Common Stock $ 3,742 $ 3,742 Surplus 22,325 22,325 Retained earnings 57,840 52,821 Total Tier 1 capital $ 83,907 $ 78,888 Common Equity Tier 1 Capital (CET1) $ 83,907 $ 78,888 Tier 2 capital Allowance for loan losses $ 6,259 $ 6,915 Total Tier 2 capital: $ 6,259 $ 6,915 Total risk-based capital $ 90,166 $ 85,803 Risk weighted assets $ 752,515 $ 693,400 Average total assets $ 934,277 $ 959,794 Actual Regulatory Benchmarks For Capital For Well December 31, December 31, Adequacy Capitalized 2022 2021 Purposes (1) Purposes Capital Ratios: Tier 1 capital to average total assets 8.98% 8.22% 4.000% 5.000% Common Equity Tier 1 capital 11.15% 11.38% 7.000% 6.500% Tier 1 risk-based capital ratio 11.15% 11.38% 8.500% 8.000% Total risk-based capital ratio 11.98% 12.37% 10.500% 10.000% (1) Includes capital conservation buffer of 2.5%, where applicable.
The following table (along with Note 18 of the consolidated financial statements) shows the minimum capital requirements and the Bank’s capital position as of December 31, 2023 and 2022. 52 Table of Contents Analysis of Capital for Bank of the James (Bank only) (dollars in thousands) December 31, December 31, Analysis of Capital (in 000’s) 2023 2022 Tier 1 capital Common Stock $ 3,742 $ 3,742 Surplus 22,325 22,325 Retained earnings 65,172 57,840 Total Tier 1 capital $ 91,239 $ 83,907 Common Equity Tier 1 Capital (CET1) $ 91,239 $ 83,907 Tier 2 capital Allowance for credit losses $ 7,412 $ 6,259 Total Tier 2 capital: $ 7,412 $ 6,259 Total risk-based capital $ 98,651 $ 90,166 Risk weighted assets $ 737,505 $ 752,515 Average total assets $ 953,757 $ 934,277 Actual Regulatory Benchmarks For Capital For Well December 31, December 31, Adequacy Capitalized 2023 2022 Purposes (1) Purposes Capital Ratios: Tier 1 capital to average total assets 9.57% 8.98% 4.000% 5.000% Common Equity Tier 1 capital 12.37% 11.15% 7.000% 6.500% Tier 1 risk-based capital ratio 12.37% 11.15% 8.500% 8.000% Total risk-based capital ratio 13.38% 11.98% 10.500% 10.000% (1) Includes capital conservation buffer of 2.5%, where applicable.
The large decrease in cash and cash equivalents in 2022 can be directly attributed to the decrease in federal funds sold.
The large increase in cash and cash equivalents in 2023 can be directly attributed to the increase in federal funds sold.
The rates charged on loans and received on investments grew faster than rates paid on deposits, which was the primary driver in the increase of our net interest income. Our interest expense increased slightly from $2,102,000 in 2021 from $2,150,000 in 2022.
The rates charged on loans and received on investments grew faster than rates paid on deposits, which was the primary driver in the increase of our net interest income. Our interest expense increased over 348% from $2,150,000 in 2022 to $9,622,000 in 2023.
The decrease was primarily caused by a decrease in average time deposits, which pay a higher rate than demand interest bearing and savings deposits, from $144,206,000 for the year ended December 31, 2021 to $134,821,000 for the year ended December 31, 2022.
The increase was primarily caused by an increase in average time deposits, which pay a higher rate than demand interest bearing and savings deposits, from $134,821,000 for the year ended December 31, 2022 to $183,256,000 for the year ended December 31, 2023.
The following table sets forth selected financial ratios: For the Year Ended December 31, 2022 2021 Return on average equity 15.59% 11.34% Return on average assets 0.91% 0.82% Dividend yield % 2.29% 1.75% Average equity to total average assets 5.86% 7.27% Effect of Economic Trends A variety and wide scope of economic factors affect Financial’s success and earnings.
The following table sets forth selected financial ratios: For the Year Ended December 31, 2023 2022 Return on average equity 17.07% 15.59% Return on average assets 0.92% 0.91% Dividend yield % 2.68% 2.29% Average equity to total average assets 5.36% 5.86% Effect of Economic Trends A variety and wide scope of economic factors affect Financial’s success and earnings.
The Bank recorded $117,000 in other assets in relation to its interest rate lock commitments at December 31, 2022. The Bank has entered into corresponding commitments with third party investors to sell each of these loans that close.
The Bank recorded $107,000 in other assets in relation to its interest 57 Table of Contents rate lock commitments at December 31, 2023. The Bank has entered into corresponding commitments with third party investors to sell each of these loans that close. No other obligation exists.
RESULTS OF OPERATIONS Year Ended December 31, 2022 compared to year ended December 31, 2021 Net Income The net income for Financial for the year ended December 31, 2022 was $8,959,000 or $1.91 per basic and diluted share compared with net income of $7,589,000 or $1.60 per basic and diluted share for the year ended December 31, 2021 .
RESULTS OF OPERATIONS Year Ended December 31, 2023 compared to year ended December 31, 2022 Net Income The net income for Financial for the year ended December 31, 2023 was $8,704,000 or $1.91 per basic and diluted share compared with net income of $8,959,000 or $1.91 per basic and diluted share for the year ended December 38 Table of Contents 31, 2022 .
The following table sets forth non-deposit sources of funding: Funding Sources (dollars in thousands) December 31, 2022 Source Capacity Outstanding Available Federal funds purchased lines (unsecured) $ 33,000 $ — $ 33,000 Federal funds purchased lines (secured) 4,689 — 4,689 Reverse repurchase agreements 5,000 — 5,000 Borrowings from FHLB Atlanta (1) 229,637 — 229,637 Total $ 272,326 $ — $ 272,326 December 31, 2021 Source Capacity Outstanding Available Federal funds purchased lines (unsecured) $ 33,000 $ — $ 33,000 Federal funds purchased lines (secured) 7,294 — 7,294 Reverse repurchase agreements 5,000 — 5,000 Borrowings from FHLB Atlanta 235,788 — 235,788 Total $ 281,082 $ — $ 281,082 (1) Currently the Bank has in place pledged collateral in the form of 1-4 family residential mortgages in the amount of approximately $21,907,000 against which $0 was drawn and outstanding on December 31, 2022.
The following table sets forth non-deposit sources of funding: Funding Sources (dollars in thousands) December 31, 2023 Source Capacity Outstanding Available Federal funds purchased lines (unsecured) $ 53,000 $ — $ 53,000 Federal funds purchased lines (secured) 4,597 — 4,597 Borrowings from FHLB Atlanta (1) 239,927 — 239,927 Total $ 297,524 $ — $ 297,524 December 31, 2022 Source Capacity Outstanding Available Federal funds purchased lines (unsecured) $ 33,000 $ — $ 33,000 Federal funds purchased lines (secured) 4,689 — 4,689 Reverse repurchase agreements 5,000 — 5,000 Borrowings from FHLB Atlanta 229,637 — 229,637 Total $ 272,326 $ — $ 272,326 (1) Currently the Bank has in place collateral in the form of 1-4 family residential mortgages and securities in the amount of approximately $ 34,535 ,000, against which $0 was drawn and outstanding on December 31, 2023.
We also classify troubled debt restructurings (TDRs) as both performing and nonperforming assets. We measure impaired loans based on the present value of expected future cash flows discounted at the effective interest rate of the loan or, as a practical expedient, at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.
We measure impaired loans based on the present value of expected future cash flows discounted at the effective interest rate of the loan or, as a practical expedient, at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.
A summary of the Bank’s commitments is as follows: Contract Amounts (dollars in thousands) at December 31, 2022 2021 Commitments to extend credit $ 196,218 $ 179,953 Standby letters of credit 3,606 4,335 Total $ 199,824 $ 184,288 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
A summary of the Bank’s commitments is as follows: Contract Amounts (dollars in thousands) at December 31, 2023 2022 Commitments to extend credit $ 173,148 $ 196,218 Standby letters of credit 2,636 3,606 Total $ 175,784 $ 199,824 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
Loans for new home purchases comprised 75% of the total volume in 2022 as compared to 54% in 2021. The Mortgage Division’s revenue is derived from gains on sales of loans held-for-sale to the secondary market.
Rates remained elevated throughout 2023 as compared to recent history. Loans for new home purchases comprised 80% of the total volume in 2023 as compared to 75% in 2022. The Mortgage Division’s revenue is derived from gains on sales of loans held-for-sale to the secondary market.
Investment Securities The investment securities portfolio of the Bank is used as a source of income and liquidity. 41 Table of Contents The following table summarizes the fair value of the Bank’s securities portfolio for the periods indicated: Securities Portfolio (dollars in thousands) December 31, 2022 2021 Held-to-maturity U.S. agency obligations $ 3,135 $ 4,006 Available-for-sale U.S. treasuries $ 4,741 $ 2,002 U.S. agency obligations 59,273 58,470 Mortgage - backed securities 67,842 37,438 Municipals 37,855 50,204 Corporates 16,076 13,153 Total available-for-sale $ 185,787 $ 161,267 Deposited funds are generally invested in overnight vehicles, including federal funds sold, until approved loans are funded.
Investment Securities The investment securities portfolio of the Bank is used as a source of income and liquidity. 46 Table of Contents The following table summarizes the fair value of the Bank’s securities portfolio for the periods indicated: Securities Portfolio (dollars in thousands) December 31, 2023 2022 Held-to-maturity U.S. agency obligations $ 3,231 $ 3,135 Available-for-sale U.S. treasuries $ 4,947 $ 4,741 U.S. agency obligations 60,955 59,273 Mortgage - backed securities 95,079 67,842 Municipals 40,789 37,855 Corporates 14,740 16,076 Total available-for-sale $ 216,510 $ 185,787 Deposited funds are generally invested in overnight vehicles, including federal funds sold, until approved loans are funded.
For the year ended December 31, 2022 , the Mortgage Division accounted for 36 Table of Contents 11.65% of Financial’s total revenue as compared with 20.46% of Financial’s total revenue for the year ended December 31, 2021 . Mortgage contributed $790,000 and $2,360,000 to Financial’s pre-tax net income in 2022 and 2021, respectively.
For the year ended December 31, 2023 , the Mortgage Division accounted for 7.54% of Financial’s total revenue as compared with 11.65% of Financial’s total revenue for the year ended December 31, 2022 . Mortgage contributed $452,000 and $790,000 to Financial’s pre-tax net income in 2023 and 2022, respectively.
This increase was due primarily to an increase in loan volume as well as an increase in the yields on average earning assets which primarily consist of loans and investment securities, as discussed below. Net interest income for 2022 increased $2,624,000, or 9.69%, to $29,703,000 from $27,079,000 in 2021.
This increase was due primarily to an increase in the yields on average earning assets which primarily consist of loans and investment securities, as discussed below. Net interest income for 2023 increased slightly, to $29,740,000 from $29,703,000 in 2022.
OREO Changes (dollars in thousands) Year Ended December 31, 2022 2021 Balance at the beginning of the year (net) $ 761 $ 1,105 Transfers from Loans — 111 Capitalized costs — — Valuation Adjustment (195) — Sales proceeds — (368) Gain (loss) on disposition — (87) Balance at the end of the year (net) $ 566 $ 761 Non-accrual loans plus OREO decreased to $1,199,000 on December 31, 2022 from $1,715,000 on December 31, 2021, a decrease of 30.09%.
OREO Changes (dollars in thousands) Year Ended December 31, 2023 2022 Balance at the beginning of the year (net) $ 566 $ 761 Transfers from Loans — — Capitalized costs — — Valuation Adjustment (23) (195) Sales proceeds (540) — Loss on sales (3) — Balance at the end of the year (net) $ — $ 566 Non-accrual loans plus OREO decreased to $391,000 on December 31, 2023 from $1,199,000 on December 31, 2022, a decrease of 67.39%.
The Bank’s remaining available credit through the FHLBA was $229,637,000 as of December 31, 2022, the most recent calculation. Currently the Bank has in place pledged collateral in the amount of approximately $21,907,000 against which $0 was drawn and outstanding on December 31, 2022.
The Bank’s remaining available credit through the FHLBA was $239,927,000 as of December 31, 2023, the most recent calculation. Currently the Bank has in place pledged collateral in the amount of approximately $ 34,535 ,000, allowing the Bank to borrow up to $21,052,000, against which $0 was drawn and outstanding on December 31, 2023.
Noninterest-bearing deposits decreased $7,402,000 or 4.56% from $162,286,000 at December 31, 2021 to $154,884,000 at December 31, 2022 . The decrease in noninterest-bearing deposits was due to customers moving funds to higher rate accounts both within and outside the Bank.
Noninterest-bearing deposits decreased $20,609,000 or 13.31% from $154,884,000 at December 31, 2022 to $134,275,000 at December 31, 2023 . The decrease in noninterest-bearing deposits was due to customers moving funds to higher rate accounts both within and outside the Bank.
The return on average assets for the year ended December 31, 2022 was 0.91% compared to 0.82% in 2021 primarily due to the increase in net income and a decrease in total assets.
The return on average assets for the year ended December 31, 2023 was 0.92% compared to 0.91% in 2022 primarily due to a decrease in average assets, which was offset by a decrease in net income.
The decrease in the gain on sales of loans held for sale was caused by an increase in mortgage loan rates. 37 Table of Contents Noninterest Expense of Financial Noninterest expenses increased from $29,337,000 for the year ended December 31, 2021 to $32,737,000 for the year ended December 31, 2022 .
The decrease in the gain on sales of loans held for sale was caused by an increase in mortgage loan rates. Noninterest Expense of Financial Noninterest expenses decreased slightly from $32,737,000 for the year ended December 31, 2022 to $32,507,000 for the year ended December 31, 2023 . The following table summarizes our noninterest expense for the periods indicated.
The average balance of interest bearing liabilities increased 9.44% from $682,089,000 for the year ended December 31, 2021 to $746,479,000 for the year ended December 31, 2022. The average interest rate paid on interest bearing liabilities decreased by 2 basis points to 0.29% in 2022 from 0.31% in 2021.
The average balance of interest bearing liabilities decreased 1.09% from $746,479,000 for the year ended December 31, 2022 to $738,335,000 for the year ended December 31, 2023. The average interest rate paid on interest bearing liabilities increased by 101 basis points to 1.30% in 2023 from 0.29% in 2022.
Additional collateral would be required to be pledged in order for the full $229,637,000 to be available. At the end of 2022, approximately 29.56%, or $180,811,000 of the loan portfolio could mature or could reprice within a one-year period. At December 31, 2022, non-deposit sources of available funds totaled $272,326,000, which included $229,637,000 available from the FHLBA.
Additional collateral would be required to be pledged in order for the full $297,524,000 to be available. At the end of 2023, approximately 28.07%, or $171,016,000 of the loan portfolio could mature or could reprice within a one-year period. At December 31, 2023, non-deposit sources of available funds totaled $297,524,000, which included $239,927,000 available from the FHLBA.
If calculated, the capital ratios for the Company on a consolidated basis would be slightly lower than the capital ratios of the Bank because of the Company’s decision to contribute a portion of the debt offerings to the Bank. 48 Table of Contents Stockholders’ Equity Stockholders’ equity decreased by $19,203,000 from $69,429,000 on December 31, 2021 to $50,226,000 on December 31, 2022.
If calculated, the capital ratios for the Company on a consolidated basis would be slightly lower than the capital ratios of the Bank because of the Company’s decision to contribute a portion of the debt offerings to the Bank. 53 Table of Contents Stockholders’ Equity Stockholders’ equity increased by $9,813,000 from $50,226,000 on December 31, 202 2 to $60,039,000 on December 31, 2023.
In the event any secured line of credit is drawn upon, the related debt would need to be repaid before the securities could be sold and converted to cash. 45 Table of Contents While we have not experienced any unusual pressure on our deposit balances or our liquidity position as a result of increased interest rates or recent turmoil in the banking system, management continues to monitor our sources and uses of funds in order to meet our cash needs and cash flow requirements while maximizing profits.
While we have not experienced any unusual pressure on our deposit balances or our liquidity position as a result of increased interest rates or recent turmoil in the banking system, management continues to monitor our sources and uses of funds in order to meet our cash needs and cash flow requirements while maximizing profits.
The net interest margin increased to 3.23% in 2022 from 3.14% in 2021. The average rate on earning assets increased 8 basis points from 3.38% in 2021 to 3.46% in 2022 and the average rate on interest-bearing deposits decreased from 0.25% in 2021 to 0.18% in 2022.
The net interest margin increased to 3.29% in 2023 from 3.23% in 2022. The average rate on earning assets increased 90 basis points from 3.46% in 2022 to 4.36% in 2023 and the average rate on interest-bearing deposits increased from 0.18% in 2022 to 1.23% in 2023.
First, all interest accrued but unpaid at the time of the classification is deducted from the interest income totals for the Bank. Second, accruals of interest are discontinued until it becomes certain that both principal and interest can be repaid. Third, there may be actual losses that necessitate additional provisions for credit losses charged against earnings.
Second, accruals of interest are discontinued until it becomes certain that both principal and interest can be repaid. Third, there may be actual losses that necessitate additional provisions for credit losses charged against earnings.
Noninterest Income (dollars in thousands) December 31, 2022 2021 Gains on sale of loans held for sale $ 5,256 $ 8,265 Service charges, fees and commissions 3,591 2,496 Wealth management fees 3,932 — Life insurance income 452 430 Other 16 18 Loss on sales and calls of securities, net (3) — Total noninterest income $ 13,244 $ 11,209 The increase in noninterest income for 2022 as compared to 2021 was due to an increase in service charges, fees and commissions and wealth management fees and was offset by a decrease in gain on sales of loans held for sale.
The following table summarizes our noninterest income for the periods indicated. 42 Table of Contents Noninterest Income (dollars in thousands) December 31, 2023 2022 Gains on sale of loans held for sale $ 3,938 $ 5,256 Service charges, fees and commissions 3,901 3,591 Wealth management fees 4,197 3,932 Life insurance income 548 452 Other 283 16 Loss on sales and calls of securities, net — (3) Total noninterest income $ 12,867 $ 13,244 The decrease in noninterest income for 2023 as compared to 2022 was due to a decrease in gain on sales of loans held for sale and was offset by an increase in service charges, fees and commission and wealth management fees.
For the year ended December 31, 2022, its first year of operations as a subsidiary of Financial, PWW had fee income of $3,932,000. For the year ended December 31, 2022 , PWW accounted for 8.72% of Financial’s total revenue. In 202,1 PWW did not contribute any revenue to Financial.
For the year ended December 31, 2022, its first year of operations as a subsidiary of Financial, PWW had fee income of $3,932,000. PWW’s fee income increased to $4,197,000 for the year ended December 31, 2023. For the year ended December 31, 2023 and 2022 , PWW accounted for 8.04% and 8.72% of Financial’s total revenue, respectively.
However, despite our commitment, a reduction of non-accrual loans can be dependent on a number of factors, including an increase in unemployment, adverse housing market conditions, and overall economic conditions at the local, regional and national levels. See “ Asset Quality ” below.
The Bank attempts to work with borrowers on a case-by-case basis to attempt to protect the Bank’s interests. However, despite our commitment, a reduction of non-accrual loans can be dependent on a number of factors, including an increase in unemployment, adverse housing market conditions, and overall economic conditions at the local, regional and national levels.
Additional collateral would be required to be pledged in order for the full amount to be available. Unsecured federal funds lines and their respective limits are maintained with the following institutions: Community Bankers’ Bank, $13,000,000, PNC Bank $6,000,000, First National Bankers’ Bank, $10,000,000, and Zions Bank, $4,000,000. The Bank maintains a $5,000,000 reverse repurchase agreement with Truist Bank whereby securities may be pledged as collateral in exchange for funds for a minimum of 30 days with a maximum of 90 days.
Additional collateral would be required to be pledged in order for the full amount to be available. Unsecured federal funds lines and their respective limits are maintained with the following institutions: Community Bankers’ Bank, $13,000,000, PNC Bank, $6,000,000, First National Bankers’ Bank, $10,000,000, Pacific Coast Bankers’ Bank, $20,000,000 and Zions Bank, $4,000,000.
The acquisition date fair value of consideration transferred totaled $10.5 million, which was paid in cash. 44 Table of Contents In connection with the transaction, the Company recorded intangibles relating to customer relationships and the resultant goodwill, representing the excess of the fair value of the consideration transferred over the fair value of the assets acquired and liabilities assumed in accordance with the acquisition method of accounting.
In connection with the transaction, the Company recorded intangibles relating to customer relationships and the resultant goodwill, representing the excess of the fair value of the consideration transferred over the fair value of the assets acquired and liabilities assumed in accordance with the acquisition method of accounting. Other assets acquired and liabilities assumed in the combination were not significant.
On June 7, 2012, the Federal Reserve issued a series of proposed rules that would revise and strengthen its risk-based and leverage capital requirements and its method for calculating risk-weighted assets. The rules were proposed to implement the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act.
On June 7, 2012, the Federal Reserve issued a series of proposed rules that would revise and strengthen its risk-based and leverage capital requirements and its method for calculating risk-weighted assets.
The Bank established the Mortgage Division to serve potential customers that desired fixed rate loans in excess of five years. Management monitors interest rate levels on a daily basis and meets in the form of an Enterprise Risk Management and Asset/Liability Committee (“ALCO”) meeting at least quarterly, or when a special situation arises (e.g., FOMC unscheduled rate change).
The Bank established the Mortgage Division to serve potential customers that desired fixed rate loans in excess of five years. Management monitors interest rate levels on a daily basis and meets quarterly with the board of directors, who acts as the Enterprise Risk Management and Asset/Liability Committee (“ALCO”).
Management intends to continue to be proactive in quantifying and mitigating the ongoing risk associated with all asset classes. If interest rates continue to rise and/or the U.S. economy experiences a recession, certain borrowers may experience difficulty and the level of nonperforming loans, charge-offs and delinquencies could rise and require increases in the allowance for loan losses.
If interest rates continue to rise and/or the U.S. economy experiences a recession, certain borrowers may experience difficulty and the level of nonperforming loans, charge-offs and delinquencies could rise and require increases in the allowance for credit losses. The process of identifying potential credit losses is a subjective process.
As discussed in more detail below, For the year ended December 31, 2022, Financial had net income of $8,959,000, an increase of $1,370,000 from net income of $7,589,000, for the year ended December 31, 2021; For the year ended December 31, 2022, earnings per basic and diluted common share were $1.91, as compared to earnings of $1.60 per basic and diluted common share for the year ended December 31, 2021; Net interest income increased to $29,703,000 for the current year from $27,079,000 for the year ended December 31, 2021; Noninterest income (exclusive of net gains on sales and calls of securities) increased to $13,247,000 for the year ended December 31, 2022 from $11,209,000 for the year ended December 31, 2021; Total assets as of December 31, 2022 were $928,571,000 compared to $987,634,000 at the end of 2021, a decrease of $59,063,000 or 5.98%; Net loans (excluding loans held for sale), net of unearned income and the allowance for loan losses, increased to $605,366,000 as of December 31, 2022 from $576,469,000 as of the end of December 31, 2021, an increase of 5.01%; and The net interest margin increased 9 basis points to 3.23% for 2022, compared to 3.14% for 2021.
As discussed in more detail below, For the year ended December 31, 2023, Financial had net income of $8,704,000, a decrease of $255,000 from net income of $8,959,000, for the year ended December 31, 2022; For the year ended December 31, 2023, earnings per basic and diluted common share were $1.91, as compared to earnings of $1.91 per basic and diluted common share for the year ended December 31, 2022; 36 Table of Contents Net interest income increased to $29,740,000 for the current year from $29,703,000 for the year ended December 31, 2022; Noninterest income (exclusive of net gains on sales and calls of securities) decreased to $12,867,000 for the year ended December 31, 2023 from $13,247,000 for the year ended December 31, 2022; Total assets as of December 31, 2023 were $969,371,000 compared to $928,571,000 at the end of 2022, an increase of $40,800,000 or 4.39%; Net loans (excluding loans held for sale), net of unearned income and the allowance for credit losses, decreased to $601,921, 000 as of December 31, 2023 from $605,366,000 as of the end of December 31, 2022, a decrease of 0.57%; and The net interest margin increased 6 basis points to 3.29% for 2023, compared to 3.23% for 2022.
The Company is the owner and sole beneficiary of the BOLI policies. As of December 31, 2022, the BOLI had a cash surrender value of $19,237,000, an increase of $452,000 from the cash surrender value of $18,785,000 as of December 31, 2021. The Company did not purchase any additional BOLI during 2022.
The Company is the owner and sole beneficiary of the BOLI policies. As of December 31, 2023, the BOLI had a cash surrender value of $21,586,000 an increase of $2,349,000 from the cash surrender value of $19,237,000, as of December 31, 2022.
Agency Fair value $ — $ 30,842 $ 26,728 $ 1,703 $ 59,273 Weighted average yield 1.44% 1.61% 2.07% Mortgage Backed Securities Fair value $ 40 $ 657 $ 12,179 $ 54,966 $ 67,842 Weighted average yield 1.00% 2.00% 1.68% 2.23% Municipals Fair value $ 790 $ 682 $ 10,413 $ 25,970 $ 37,855 Weighted average yield 2.02% 1.84% 2.00% 2.44% Corporates Fair value $ 1,482 $ 4,138 $ 10,456 $ — $ 16,076 Weighted average yield 2 2.61% 3.85% Total portfolio Fair value $ 2,312 $ 41,060 $ 61,907 $ 83,643 $ 188,922 Weighted average yield 2.08% 1.61% 2.07% 2.31% 43 Table of Contents Securities Portfolio Maturity Distribution / Yield Analysis (dollars in thousands) At December 31, 2021 Less than One Year One to Five Years Five to Ten Years Greater than Ten Years Total Held-to-maturity U.S.
Agency Fair value $ — $ 30,842 $ 26,728 $ 1,703 $ 59,273 Weighted average yield 1.44% 1.61% 2.07% Mortgage Backed Securities Fair value $ 40 $ 657 $ 12,179 $ 54,966 $ 67,842 Weighted average yield 1.00% 2.00% 1.68% 2.23% Municipals Fair value $ 790 $ 682 $ 10,413 $ 25,970 $ 37,855 Weighted average yield 2.02% 1.84% 2.00% 2.44% Corporates Fair value $ 1,482 $ 4,138 $ 10,456 $ — $ 16,076 Weighted average yield 2 2.61% 3.85% Total portfolio Fair value $ 2,312 $ 41,060 $ 61,907 $ 83,643 $ 188,922 Weighted average yield 2.08% 1.61% 2.07% 2.31% Cash surrender value of bank-owned life insurance The Company has funded bank-owned life insurance (BOLI) for certain of its officers.
Cash and Cash Equivalents Cash and cash equivalents decreased from $183,153,000 on December 31, 2021 to $61,762,000 on December 31, 2022. Federal funds sold amounted to $31,737,000 on December 31, 2022 compared to $ 153,816,000 on December 31, 2021 .
Cash and Cash Equivalents Cash and cash equivalents increased from $61,762,000 on December 31, 2022 to $74,838,000 on December 31, 2023. Federal funds sold amounted to $49,225,000 on December 31, 2023 compared to $ 31,737,000 on December 31, 2022.
Income Tax Expense For the year ended December 31, 2021 , Financial had federal income tax expense of $1,862,000, as compared to a federal income tax expense of $2,151,000 in 2022, which equates to effective tax rates of 19.70% and 19.36%, respectively.
No non-recurring adjustments were made to the calculation of the efficiency ratio. 43 Table of Contents Income Tax Expense For the year ended December 31, 2023 , Financial had federal income tax expense of $1,575,000 as compared to a federal income tax expense of $2,151,000, in 2022, which equates to effective tax rates of 15.32% and 19.36%, respectively.
The advances have a term of one year and bear interest at a fixed rate equal to the one-year overnight swap index rate plus 10 basis points. As of March, the Bank has approximately $100,000,000 of collateral available to pledge under the Program.
The advances had a term of one year and bore interest at a fixed rate equal to the one-year overnight swap index rate plus 10 basis points. As of March 11, 2024, no new advances were available under the program. Although the Bank pledged approximately $30,000,000 of collateral under the program, the Bank did not take any advances.
All earnings per share figures have been adjusted to reflect the 10% stock dividend paid in 2021. Note 13 of the consolidated financial statements provides additional information with respect to the calculation of Financial’s earnings per share.
Note 13 of the consolidated financial statements provides additional information with respect to the calculation of Financial’s earnings per share.
ANALYSIS OF FINANCIAL CONDITION As of December 31, 2022 and December 31, 2021 General Our total assets were $928,571,000 at December 31, 2022 , a decrease of $59,063,000 or 5.98% from $987,634,000 at December 31, 2021 , primarily due to a decrease in federal funds sold which was partially offset by increases in securities available-for-sale, loans, net of allowance for loan losses, and other assets.
ANALYSIS OF FINANCIAL CONDITION As of December 31, 2023 and December 31, 2022 General Our total assets were $969,371,000 at December 31, 2023 , an increase of $40,800,000 or 4.39% from $928,571,000 at December 31, 2022 , primarily due to increases in federal funds sold and securities available for sale and partially offset by decreases in cash and due from banks and loans, net of allowance for credit losses.