Biggest changeThe average balances used in this table and other statistical data were calculated using average daily balances. 39 Table of Contents Net Interest Margin Analysis Average Balance Sheets For the Years Ended December 31, 2023 and 2022 (dollars in thousands) 2023 2022 Average Average Average Interest Rates Average Interest Rates Balance Income/ Earned/ Balance Income/ Earned ASSETS Sheet Expense Paid Sheet Expense /Paid Loans, including fees (1)(2) $ 616,047 $ 31,138 5.05% $ 604,990 $ 25,992 4.30% Loans held for sale 3,512 240 6.83% 3,913 183 4.68% Federal funds sold 47,316 2,462 5.20% 68,580 721 1.05% Interest-bearing bank balances 8,538 496 5.81% 18,005 282 1.57% Securities (3) 226,637 4,963 2.19% 223,137 4,628 2.07% Federal agency equities 1,325 82 6.19% 1,251 66 5.28% CBB equity 116 — 0.00% 116 — 0.00% Total earning assets 903,491 39,381 4.36% 919,992 31,872 3.46% Allowance for credit losses (7,535) (6,715) Non-earning assets 54,320 67,230 Total assets $ 950,276 $ 980,507 LIABILITIES AND STOCKHOLDERS’ EQUITY Deposits Demand interest bearing 407,268 2,321 0.57% 454,974 480 0.11% Savings 123,736 663 0.54% 132,318 75 0.06% Time deposits 183,256 5,796 3.16% 134,821 732 0.54% Total interest bearing deposits 714,260 8,780 1.23% 722,113 1,287 0.18% Other borrowed funds Other borrowings 10,185 398 3.91% 10,738 440 4.10% FHLB borrowings 614 31 5.05% — — — Financing leases 3,236 86 2.66% 3,593 96 2.67% Capital Notes 10,040 327 3.26% 10,035 327 3.26% Total interest-bearing liabilities 738,335 9,622 1.30% 746,479 2,150 0.29% Noninterest bearing deposits 153,009 166,179 Other liabilities 7,955 10,371 Total liabilities 899,299 923,029 Stockholders’ equity 50,977 57,478 Total liabilities and Stockholders’ equity $ 950,276 $ 980,507 Net interest earnings $ 29,759 $ 29,722 Net interest margin 3.29% 3.23% 40 Table of Contents Interest spread 3.06% 3.17% (1) Net deferred loan fees and costs are included in interest income.
Biggest changeNet Interest Margin Analysis Average Balance Sheets For the Years Ended December 31, 2024 and 2023 (dollars in thousands) 2024 2023 Average Average Average Interest Rates Average Interest Rates Balance Income/ Earned/ Balance Income/ Earned ASSETS Sheet Expense Paid Sheet Expense /Paid Loans, including fees (1)(2) $ 623,769 $ 34,293 5.50% $ 616,047 $ 31,138 5.05% Loans held for sale 3,494 212 6.07% 3,512 240 6.83% Federal funds sold 69,216 3,629 5.24% 47,316 2,462 5.20% Interest-bearing bank balances 8,769 775 8.84% 8,538 496 5.81% Securities (3) 232,992 5,658 2.42% 226,637 4,963 2.19% Federal agency equities 1,442 95 6.59% 1,325 82 6.19% Correspondent bank equity 218 — 0.00% 116 — 0.00% Total earning assets 939,900 44,662 4.75% 903,491 39,381 4.36% Allowance for credit losses (7,089) (7,535) Non-earning assets 62,927 54,320 Total assets $ 995,738 $ 950,276 LIABILITIES AND STOCKHOLDERS’ EQUITY Deposits Demand interest-bearing 398,428 3,589 0.90% 407,268 2,321 0.57% Savings 136,169 1,866 1.37% 123,736 663 0.54% Time deposits 225,894 9,173 4.06% 183,256 5,796 3.16% Total interest-bearing deposits 760,491 14,628 1.92% 714,260 8,780 1.23% Other borrowed funds Other borrowings 9,602 376 3.92% 10,185 398 3.91% FHLB borrowings — — - % 614 31 5.05% Financing leases 2,865 76 2.65% 3,236 86 2.66% Capital Notes 10,045 327 3.26% 10,040 327 3.26% Total interest-bearing liabilities 783,003 15,407 1.97% 738,335 9,622 1.30% Noninterest bearing deposits 140,958 153,009 42 Table of Contents Other liabilities 9,202 7,955 Total liabilities 933,163 899,299 Stockholders’ equity 62,575 50,977 Total liabilities and Stockholders’ equity $ 995,738 $ 950,276 Net interest earnings $ 29,255 $ 29,759 Net interest margin 3.11% 3.29% Interest spread 2.78% 3.06% (1) Net deferred loan fees and costs are included in interest income.
The allowance for loan credit losses represents an amount which, in management’s judgment, is adequate to absorb the lifetime expected losses that may be sustained on outstanding loans at the balance sheet date based on the evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions, and prepayment experience.
The allowance for credit losses on loans represents an amount which, in management’s judgment, is adequate to absorb the lifetime expected losses that may be sustained on outstanding loans at the balance sheet date based on the evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions, and prepayment experience.
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”).
These factors, many of which are beyond Financial’s control, include, but are not necessarily limited to the following: the effects of a 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; 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; 37 Table of Contents 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”).
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.
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 2025. In the third quarter of 2008, we began providing insurance and annuity products to Bank customers and others through the Bank’s Insurance subsidiary.
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.
If interest rates 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.
This resulted in a one-time credit to income tax expense and led to a sharp decrease in the effective tax rate in 2023 as compared to 2022. Note 12 of the consolidated financial statements provides additional information with respect to our 2022 and 2023 federal income tax expense and deferred tax accounts.
This resulted in a one-time credit to income tax expense and led to a sharp decrease in the effective tax rate in 2023 as compared to 2024. Note 12 of the consolidated financial statements provides additional information with respect to our 2023 and 2024 federal income tax expense and deferred tax accounts.
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.
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 2025. We conduct our investment advisory business through PWW, which Financial acquired on December 31, 2021.
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).
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 55 Table of Contents debt, certain hybrid capital instruments and other debt securities, preferred stock and a limited amount of the general valuation allowance for credit losses).
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.
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.
We anticipate that going forward, PWW will enhance our operating results by providing additional noninterest income (generally investment advisory fees less operating expenses).
We anticipate that going forward, PWW will continue to enhance our operating results by providing additional noninterest income (generally investment advisory fees less operating expenses).
Our effective tax rate was lower than the statutory corporate tax rate in 2023 because, in addition to the same factors from 2022, i n the fourth quarter we utilized a tax benefit for Virginia state income tax purposes that has accumulated as a result of parent company only (i.e., not consolidated) losses over time.
Our effective tax rate was lower than the statutory corporate tax rate in 2023 because, in addition to the same factors in 2024, in the fourth quarter we utilized a tax benefit for Virginia state income tax purposes that has accumulated as a result of parent company-only (i.e., not consolidated) losses over time.
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.
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.
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”).
The Bank established the Mortgage Division to serve potential customers that desired longer fixed rate loans, generally in excess of ten 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”).
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.
Our effective tax rate was lower than the statutory corporate tax rate in 2024 because of federal income tax benefits resulting from the tax treatment of earnings on bank-owned life insurance and certain tax-free municipal securities and loans.
Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually or more frequently in events and circumstances exists that indicate that a goodwill impairment test should be performed.
Goodwill and intangible assets acquired in a 53 Table of Contents purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually or more frequently in events and circumstances exists that indicate that a goodwill impairment test should be performed.
At December 31, 2023, the allowance for credit losses was 1.22% of total loans outstanding, versus 1.02% of total loans outstanding at December 31, 2022. Management intends to continue to be proactive in quantifying and mitigating the ongoing risk associated with all asset classes.
At December 31, 2024, the allowance for credit losses was 1.09% of total loans outstanding, versus 1.22% of total loans outstanding at December 31, 2023. Management intends to continue to be proactive in quantifying and mitigating the ongoing risk associated with all asset classes.
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.
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, 2024 and December 31, 2023. As set forth under “ Analysis of Financial Condition - Liquidity ,” above, the 63 Table of Contents Bank has the ability to borrow funds from a number of sources.
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 .
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 $44,643,000 for the year ended December 31, 2024, from $39,362,000 for the year ended December 31, 2023.
As explained in more detail below, deposits increased from $848,138,000 on December 31, 2022 to $878,459,000 on December 31, 2023 . These deposits were in large part used to purchase fed funds sold and securities available for sale. Loans Our loan portfolio is the largest and most profitable component of our earning assets.
As explained in more detail below, deposits increased from $878,459,000 on December 31, 2023, to $882,404,000 on December 31, 2024. These deposits were in large part used to purchase fed funds sold and securities available for sale. Loans Our loan portfolio is the largest and most profitable component of our earning assets.
Therefore, the Company maintains a general reserve to cover credit losses within the portfolio. No non-accrual loans were excluded from impaired loans at December 31, 2023 and 2022. If interest on these loans had been accrued, such income cumulatively would have approximated $37,000 and $79,000 at December 31, 2023 and 2022, respectively.
Therefore, the Company maintains a general reserve to cover credit losses within the portfolio. No non-accrual loans were excluded from loans individually evalauted impaired loans at December 31, 2024 and 2023. If interest on these loans had been accrued, such income cumulatively would have approximated $72,000 and $37,000 at December 31, 2024 and 2023, respectively.
See “ Capital Resources, ” below. The objective of liquidity management for the Bank is to ensure the continuous availability of funds to meet the demands of depositors, borrowers, creditors, and others. Liquidity management involves monitoring the Bank’s sources and uses of funds in order to meet the day-to-day cash flow requirements while maximizing profits.
The objective of liquidity management for the Bank is to ensure the continuous availability of funds to meet the demands of depositors, borrowers, creditors, and others. Liquidity management involves monitoring the Bank’s sources and uses of funds in order to meet the day-to-day cash flow requirements while maximizing profits.
Our management continues to review and consider areas where noninterest income can be increased. Noninterest income (excluding securities gains and losses) consists of income from mortgage originations and sales, service fees, income from life insurance, income from credit and debit card transactions, fees generated by the investment services of Investment, and since January 1, 2022, income from PWW.
Our management continues to review and consider areas where noninterest income can be increased. Noninterest income (excluding securities gains and losses) consists of income from mortgage originations and sales, service fees, income from life insurance, income from credit and debit card transactions, fees generated by the investment services of Investment, and wealth management fees earned by PWW.
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.
Service charges, fees, and commissions increased to $4,003,000 for the year ended December 31, 2024, from $3,901,000 for the year ended December 31, 2023, primarily due to increases related to commissions on the sales of securities, debit card fees, and treasury management fees. Investment provides brokerage services to its clients through an agreement with a third-party broker-dealer.
Investment securities traditionally provide a secondary source of liquidity because they can be converted into cash in a timely manner. However, approximately $ 30,166,000 (current market value) of these securities are pledged to secure public deposits and $5,210,000 (current market value) are pledged to secure unfunded lines of credit.
Investment securities traditionally provide a secondary source of liquidity because they can be converted into cash in a timely manner. However, approximately $50,187,000 (current market value) of these securities are pledged to secure public deposits and unfunded lines of credit.
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.
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 2024 decreased slightly, to $29,236,000 from $29,740,000 in 2023.
The Bank has in place several agreements that will provide alternative sources of funding, including, but not limited to, lines of credit, sale of investment securities, purchase of federal funds, advances through the Federal Home Loan Bank of Atlanta (“FHLBA”) and correspondents, and brokered certificate of deposit arrangements. Specifically, Additional borrowings may be obtained through the FHLBA.
The Bank has in place several agreements that will provide alternative sources of funding, including, but not limited to, lines of credit, sale of investment securities, purchase of federal funds, advances through the Federal Home Loan Bank of Atlanta (“FHLBA”) and correspondents, and brokered certificate of deposit arrangements.
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.
The Bank had no amounts outstanding on these facilities as of December 31, 2024 and 2023. Off-Balance Sheet Arrangements At December 31, 2024, the Bank had rate lock commitments to originate mortgage loans through its Mortgage Division amounting to approximately $9,303,000.
As part of the Bank’s overall risk management strategy, all of the loans originated and closed by the Mortgage Division are presold to mortgage banking or other financial institutions. The Mortgage Division assumes no credit or interest rate risk on these mortgages. In addition, overall home inventory for sale decreased in our market areas.
As part of the Bank’s overall risk management strategy, all of the loans originated and closed by the Mortgage Division are presold to mortgage banking or other financial institutions. The Mortgage Division assumes no credit or interest rate risk on these mortgages. In addition, overall home inventory in our market areas has remains below historical levels.
Qualifying community banking organizations that elect to use the community bank leverage ratio framework and that maintain a leverage ratio of greater than 9 percent will be considered to have satisfied the generally applicable risk-based and leverage capital requirements in the agencies’ capital rules (generally applicable rule) and, if applicable, will be considered to have met the well-capitalized ratio requirements for purposes of section 38 of the Federal Deposit Insurance Act.
Qualifying community banking organizations that elect to use the community bank leverage ratio framework and that maintain a leverage ratio of greater than 9 percent will be considered to have satisfied the generally applicable risk-based and leverage capital requirements in the agencies’ capital rules (generally applicable rule) and, if applicable, will be considered to have met the well-capitalized ratio requirements for purposes of section 38 of the Federal Deposit Insurance Act. 56 Table of Contents The Bank’s regulatory capital levels exceed those established for well-capitalized institutions.
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 increase was primarily caused by an increase in average time deposits, which generally pay a higher rate than demand interest-bearing and savings deposits, from $183,256,000 for the year ended December 31, 2023, to $225,894,000 for the year ended December 31, 2024.
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.
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 loan modifications were $354,000 and $431,000 on December 31, 2024 and 2023.
Beginning in 2013 we began operating the Mortgage Division with hybrid correspondent relationships that allow the Bank to close loans in its name before an investor purchases the loan.
We operate the Mortgage Division with hybrid correspondent relationships that allow the Bank to close loans in its name before an investor purchases the loan.
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.
The Bank recorded $42,000 in net other assets in relation to its interest rate lock commitments at December 31, 2024. The Bank has entered into corresponding commitments with third party investors to sell each of these loans that close. No other obligation exists.
Assets under management may fluctuate due to both client action and fluctuations in the equity and debt markets. Despite the potential for fluctuation, we anticipate that PWW will continue to contribute meaningfully to the Company’s consolidated net income.
The investment advisory fees will vary based on the value of assets under management. Assets under management may fluctuate due to both client action and fluctuations in the equity and debt markets. Despite the potential for fluctuation, we anticipate that PWW will continue to contribute meaningfully to the Company’s consolidated net income.
Management expects that the investment needed to upfit the property will be minimal. Although the Bank cannot predict with certainty the financial impact of each new branch, management generally anticipates that each new branch will become profitable within 12 to 18 months of opening.
Although the Bank cannot predict with certainty the financial impact of each new branch, management generally anticipates that each new branch will become profitable within 12 to 18 months of opening.
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 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, 2024 and 2023: Analysis of Capital for Bank of the James (Bank only) (dollars in thousands) December 31, December 31, Analysis of Capital (in 000’s) 2024 2023 Tier 1 capital Common Stock $ 3,742 $ 3,742 Surplus 22,325 22,325 Retained earnings 65,292 65,172 Total Tier 1 capital $ 91,359 $ 91,239 Common Equity Tier 1 Capital (CET1) $ 91,359 $ 91,239 Tier 2 capital Allowance for credit losses $ 7,044 $ 7,412 Total Tier 2 capital: $ 7,044 $ 7,412 Total risk-based capital $ 98,403 $ 98,651 Risk weighted assets $ 766,614 $ 737,505 Average total assets $ 1,010,594 $ 953,757 Actual Regulatory Benchmarks For Capital For Well December 31, December 31, Adequacy Capitalized 2024 2023 Purposes (1) Purposes Capital Ratios: Tier 1 capital to average total assets 9.04% 9.57% 4.000% 5.000% Common Equity Tier 1 capital 11.92% 12.37% 7.000% 6.500% Tier 1 risk-based capital ratio 11.92% 12.37% 8.500% 8.000% Total risk-based capital ratio 12.84% 13.38% 10.500% 10.000% (1) Includes capital conservation buffer of 2.5%, where applicable.
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.
The following table sets forth non-deposit sources of funding: Funding Sources (dollars in thousands) December 31, 2024 Source Capacity Outstanding Available Federal funds purchased lines (unsecured) $ 53,000 $ — $ 53,000 Federal funds purchased lines (secured) 4,950 — 4,950 Borrowings from FHLB Atlanta (1) 242,535 — 242,535 Total $ 300,485 $ — $ 300,485 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 (1) Currently the Bank has in place collateral in the form of 1-4 family residential mortgages and securities in the amount of approximately $33,210,000, against which $0 was drawn and outstanding on December 31, 2024.
In response to higher inflation and supply chain issues exacerbated by the war in Ukraine, on March 17, 2022, the FOMC increased the target rate to a range of 0.25% to 0.50%.
In response to higher inflation and supply chain issues exacerbated by the war in Ukraine, the FOMC began increasing the target rate in March 2022, starting with a range of 0.25% to 0.50%.
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.
A summary of the Bank’s commitments is as follows: Contract Amounts (dollars in thousands) at December 31, 2024 2023 Commitments to extend credit $ 182,522 $ 173,148 Standby letters of credit 3,507 2,636 Total $ 186,029 $ 175,784 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.
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.
We maintain a valuation allowance to the extent that the measure of the loan individually evaluated is less than 58 Table of Contents the recorded investment. Loan modifications 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.
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 following table sets forth select financial ratios: For the Year Ended December 31, 2024 2023 Return on average equity 12.70% 17.07% Return on average assets 0.80% 0.92% Dividend yield % 2.52% 2.68% Average equity to total average assets 6.28% 5.36% Effect of Economic Trends A variety and wide scope of economic factors affect Financial’s success and earnings.
The following table shows the average balances of total interest earning assets and total interest bearing liabilities for the periods indicated, showing the average distribution of assets, liabilities, stockholders’ equity and related revenue, expense and corresponding weighted average yields and rates.
The following table shows the average balances of total interest earning assets and total interest-bearing liabilities for the periods indicated, showing the average distribution of assets, liabilities, stockholders’ equity and related revenue, expense and corresponding weighted average yields and rates. The average balances used in this table and other statistical data were calculated using average daily balances.
The amount allocated during the year to the provision for credit losses represents management’s analysis of the existing loan portfolio and credit risks. Management’s policy is to maintain the allowance for credit losses at a level sufficient to absorb the probable expected losses inherent in the loan portfolio.
The amount allocated during the year to the provision for credit losses represents management’s estimate of expected credit losses in the existing loan portfolio. Management’s policy is to maintain the allowance for credit losses at a level sufficient to absorb all expected losses over the life of the loans.
This decrease was offset in part by a decrease in income tax expense, an increase in wealth management fees to $4,197,000 in 2023 from $3,932,000 in 2022 as well as a decrease in other expenses.
This decrease in net income was also was offset in part by an increase in wealth management fees to $4,843,000 in 2024 from $4,197,000 in 2023, as well as a decrease in other expenses.
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 classified loan modifications as both performing and nonperforming assets. Loans individually evaluated are 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.
PWW is a Lynchburg, Virginia-based investment advisory firm that had approximately $650 million in assets under management and advisement at the time of the acquisition. PWW operates as a subsidiary of Financial. PWW generates revenue primarily through investment advisory fees. The investment advisory fees will vary based on the value of assets under management.
PWW is a Lynchburg, Virginia-based investment advisory firm that had approximately $650 million in assets under management and advisement at the time of the acquisition. PWW operates as a subsidiary of Financial. As of December 31, 2024, PWW’s asset under management was approximately $853,970,000. PWW generates revenue primarily through investment advisory fees.
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.
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. The acquisition date fair value of consideration transferred totaled $10.5 million, which was paid in cash.
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.
Additional collateral would be required to be pledged in order for the full $300,485,000 to be available. At the end of 2024, approximately 31.17%, or $200,583,000 of the loan portfolio could mature or could reprice within a one-year period. At December 31, 2024, non-deposit sources of available funds totaled $300,485,000, which included $242,535,000 available from the FHLBA.
Although numerous factors could influence the Bank’s expansion plans, the following discussion provides a general overview of the real property the Bank is holding for potential branch expansion. Real property located at 19792 Main Street, Buchanan, Virginia. On August 7, 2023, the Bank purchased real property located at 19792 Main Street, Buchanan, Virginia.
Although numerous factors could influence the Bank’s expansion plans, the following discussion provides a general overview of the real property the Bank is holding for potential branch expansion. Real Property located at 2935 Rockfish Valley Highway, Nellysford, Virginia. On September 18, 2023, the Bank purchased real property located at 2935 Rockfish Valley Highway, Nellysford, Virginia.
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 return on average assets for the year ended December 31, 2024, was 0.80% compared to 0.92% in 2023, primarily due to a decrease in net income and an increase in average assets.
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.
The net interest margin decreased to 3.11% in 2024 from 3.29% in 2023. The average rate on earning assets increased 39 basis points from 4.36% in 2023 to 4.75 % in 2024, and the average rate on interest-bearing deposits increased from 1.23% in 2023 to 1.92 % in 2024.
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 rates charged on loans and received on investments grew more slowly than rates paid on deposits, which was the primary driver in the decrease of our net interest income. Our interest expense increased over 60.12% , from $9,622,000 in 2023 to $15,407,000 in 2024.
Because of Financial’s asset interest rate sensitivity, we anticipate that a gradual decrease in interest rates generally would have a negative impact on our results of operations.
Because of Financial’s asset 41 Table of Contents interest rate sensitivity, we anticipate that a decrease in interest rates likely would have a negative impact on our results of operations while an increase likely would have a positive impact on our results of operations.
The liquidity of Financial depends primarily on Financial’s current assets, available credit, and the dividends paid to it by the Bank and PWW. Payment of cash dividends by the Bank is limited by regulations of the Federal Reserve Board and is tied to the regulatory capital requirements. Management believes that Financial has sufficient liquidity to meet its current obligations.
Payment of cash dividends by the Bank is limited by regulations of the Federal Reserve Board and is tied to the regulatory capital requirements. Management believes that Financial has sufficient liquidity to meet its current obligations. See “ Capital Resources, ” below.
OREO is the value of real property acquired by the Bank following default by the borrower. During the twelve months ended December 31, 2023 the Bank disposed of two (2) OREO properties and did not acquire any OREO properties. As of December 31, 2023 the Bank was carrying no OREO properties.
We also classify other real estate owned (OREO) as a nonperforming asset. OREO is the value of real property acquired by the Bank following default by the borrower. During the twelve months ended December 31, 2024 the Bank disposed of two (2) OREO properties and did not acquire any OREO properties.
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.
ANALYSIS OF FINANCIAL CONDITION As of December 31, 2024 and December 31, 2023 General Our total assets were $979,244,000 at December 31, 2024, an increase of $9,873,000 or 1.02% from $969,371,000 at December 31, 2023, primarily due to increases in loans, net of allowance for credit losses and loans held for sale and partially offset by decreases in securities available-for-sale.
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.
Both the amount of the provision and the level of the allowance for credit losses are influenced by numerous factors, including current and forecasted economic conditions, historical credit loss experience, loan performance metrics, borrower-specific conditions, and other relevant qualitative considerations. In performing its credit loss analysis, the Bank assigns a risk rating to each loan in the Bank’s portfolio.
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 following table represents the changes in OREO balance in 2024 and 2023: OREO Changes (dollars in thousands) Year Ended December 31, 2024 2023 Balance at the beginning of the year (net) $ — $ 566 Transfers from Loans — — Capitalized costs — — Valuation Adjustment — (23) Sales proceeds — (540) Loss on sales — (3) Balance at the end of the year (net) $ — $ — Non-accrual loans plus OREO increased to $1,640,000 on December 31, 2024 from $391,000 on December 31, 2023, an increase of 319.44%.
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.
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.
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.
As discussed in more detail below, For the year ended December 31, 2024, Financial had net income of $7,944,000, a decrease of $760,000 from net income of $8,704,000 for the year ended December 31, 2023. For the year ended December 31, 2024, earnings per basic and diluted common share were $1.75, as compared to earnings of $1.91 per basic and diluted common share for the year ended December 31, 2023. Net interest income decreased to $29,236,000 for the current year from $29,740,000 for the year ended December 31, 2023. Noninterest income (exclusive of net gains on sales and calls of securities) increased to $15,075,000 for the year ended December 31, 2024, from $12,867,000 for the year ended December 31, 2023. Total assets as of December 31, 2024, were $979,244,000 compared to $969,371,000 at the end of 2023, an increase of $9,873,000 or 1.02%. Net loans (excluding loans held for sale), net of unearned income and the allowance for credit losses, increased to $636,552,000 as of December 31, 2024 from $601,921,000 as of December 31, 2023. 38 Table of Contents The net interest margin decreased by 18 basis point to 3.11% for 2024, compared to 3.29% for 2023.
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.
The average balance of interest-bearing liabilities increased 6.05% , from $738,335,000 for the year ended December 31, 2023, to $783,003,000 for the year ended December 31, 2024. The average interest rate paid on interest-bearing liabilities increased by 67 basis points to 1.97% in 2024 from 1.30% in 2023.
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.
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.
The building currently serves as the offices for Financial’s wholly-owned subsidiary, PWW. PWW is currently leasing the space from the Bank on a month-to-month basis. While the Bank currently does not have a timeline for a branch at this location, the space is attractive for a branch due to its close proximity to Centra’s Lynchburg General Hospital.
PWW is currently leasing the space from the Bank on a month-to-month basis. While the Bank currently does not have a timeline for a branch at this location, the space is attractive for a branch due to its close proximity to Centra’s Lynchburg General Hospital. Management expects that the investment needed to upfit the property will be minimal.
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.
The following table summarizes the fair value of the Bank’s securities portfolio for the periods indicated: Securities Portfolio (dollars in thousands) December 31, 2024 2023 Held-to-maturity U.S. agency obligations $ 3,170 $ 3,231 Available-for-sale U.S. treasuries $ — $ 4,947 U.S. agency obligations 73,060 60,955 Mortgage - backed securities 58,973 95,079 Municipals 41,561 40,789 Corporates 14,322 14,740 Total available-for-sale $ 187,916 $ 216,510 Deposited funds are generally invested in overnight vehicles, including federal funds sold, until approved loans are funded.
Agency Fair value $ — $ 35,838 $ 23,291 $ 1,826 $ 60,955 Weighted average yield 1.50% 1.55% 2.09% Mortgage Backed Securities Fair value $ — $ 643 $ 11,014 $ 83,422 $ 95,079 Weighted average yield 1.67% 1.91% 3.53% Municipals Fair value $ 486 $ 3,147 $ 10,510 $ 26,646 $ 40,789 Weighted average yield 1.50% 2.04% 2.02% 2.60% Corporates Fair value $ — $ 4,228 $ 10,512 $ — $ 14,740 Weighted average yield 2.62% 3.85% Total portfolio Fair value $ 5,433 $ 43,856 $ 57,526 $ 112,926 $ 219,741 Weighted average yield 1.71% 1.65% 2.14% 3.11% 48 Table of Contents 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.
Agency Fair value $ — $ 35,838 $ 23,291 $ 1,826 $ 60,955 Weighted average yield 1.50% 1.55% 2.09% Mortgage Backed Securities Fair value $ — $ 643 $ 11,014 $ 83,422 $ 95,079 Weighted average yield 1.67% 1.91% 3.53% Municipals Fair value $ 486 $ 3,147 $ 10,510 $ 26,646 $ 40,789 Weighted average yield 1.50% 2.04% 2.02% 2.60% Corporates Fair value $ — $ 4,228 $ 10,512 $ — $ 14,740 Weighted average yield 2.62% 3.85% Total portfolio Fair value $ 5,433 $ 43,856 $ 57,526 $ 112,926 $ 219,741 Weighted average yield 1.71% 1.65% 2.14% 3.11% Cash surrender value of bank-owned life insurance The Company has funded bank-owned life insurance (BOLI) for certain of its officers.
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.
Income Tax Expense For the year ended December 31, 2024, Financial had federal income tax expense of $1,979,000 as compared to a federal income tax expense of $1,575,000 in 2023, which equates to effective tax rates of 19.94 % and 15.32%, respectively.
The Bank has comprehensive policies and procedures which cover both commercial and consumer loan origination and management of credit risk. Loans are underwritten in a manner that focuses on the borrower’s ability to repay. Management’s goal is not to avoid risk, but to manage it and to include credit risk as part of the pricing decision for each product.
The Bank has comprehensive policies and procedures which cover both commercial and consumer loan origination and management of credit risk. Loans are underwritten in a manner that focuses on the borrower’s ability to repay through cash flow.
These loans were included in the nonperforming loan totals listed below. 55 Table of Contents The following table shows the balance and percentage of the Bank’s allowance for credit losses allocated to each major category of loans: Allocation of Allowance for Credit Losses (dollars in thousands) At December 31, 2023 2022 Amount Percent of Loans to Total Loans Amount Percent of Loans to Total Loans Commercial $ 514 10.72% $ 1,102 15.68% Commercial real estate 3,985 53.97% 2,902 57.88% Consumer 1,093 12.56% 904 16.02% Residential 1,820 22.76% 1,351 10.42% Total $ 7,412 100.00% $ 6,259 100.00% The following table provides information on the Bank’s nonperforming assets as of the dates indicated: Nonperforming Assets (dollars in thousands) At December 31, 2023 2022 Non-accrual loans Commercial $ — $ — Commercial Real Estate 391 518 Consumer — 20 Residential — 95 Total non-accrual loans $ 391 $ 633 Foreclosed Properties Commercial — — Commercial Real Estate — 500 Consumer — — Residential — 66 Total foreclosed properties $ — $ 566 Repossessed Assets — — Total Nonperforming assets $ 391 $ 1,199 Total nonperforming loans as a percentage of total loans 0.06% 0.10% Total nonperforming loans as a percentage of total assets 0.04% 0.07% Allowance for credit losses on loans as a percentage of nonperforming loans 1894.56% 989.42% Allowance for credit losses on loans as a percentage of period end loans 1.22% 1.02% Total non-accrual loans as a percentage of total loans 0.06% 0.10% Allowance for credit losses on loans as a percentage of non-accrual loans 1894.56% 989.42% The allowance for credit losses as a percentage of non-accrual loans increased from 2022 to 2023 due to the sharp decrease in non-accrual loans for the same periods.
These loans were included in the nonperforming loan totals listed below. 59 Table of Contents The following table shows the balance and percentage of the Bank’s allowance for credit losses allocated to each major category of loans: Allocation of Allowance for Credit Losses (dollars in thousands) At December 31, 2024 2023 Amount Percent of Loans to Total Loans Amount Percent of Loans to Total Loans Commercial $ 686 10.72% $ 514 10.72% Commercial real estate 3,719 53.97% 3,985 53.97% Consumer 842 12.56% 1,093 12.56% Residential 1,797 22.76% 1,820 22.76% Total $ 7,044 100.00% $ 7,412 100.00% The following table provides information on the Bank’s nonperforming assets as of the dates indicated: Nonperforming Assets (dollars in thousands) At December 31, 2024 2023 Nonaccrual loans Commercial $ 472 $ — Commercial Real Estate 397 391 Consumer 192 — Residential 579 — Total nonaccrual loans $ 1,640 $ 391 Foreclosed Properties Commercial — — Commercial Real Estate — — Consumer — — Residential — — Total foreclosed properties $ — $ — Repossessed Assets — — Total Nonperforming assets $ 1,640 $ 391 Total nonperforming loans as a percentage of total loans 0.25% 0.06% Total nonperforming loans as a percentage of total assets 0.17% 0.04% Allowance for credit losses on loans as a percentage of nonperforming loans 429.43% 1894.56% Allowance for credit losses on loans as a percentage of period end loans 1.09% 1.22% Total nonaccrual loans as a percentage of total loans 0.25% 0.06% Allowance for credit losses on loans as a percentage of nonaccrual loans 429.43% 1894.56% The allowance for credit losses as a percentage of non-accrual loans decreased from 2023 to 2024 due to a increase in non-accrual loans during 2024.
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.
For the year ended December 31, 2023, its second year of operations as a subsidiary of Financial, PWW had fee income of $4,197,000. PWW’s fee income increased to $4,843,000 for the year ended December 31, 2024.
The NBB Note bears interest at the rate of 4.00%, and is being amortized over a fifteen year period with a balloon payment of approximately $9,375,000 due on December 31, 2024. The note is secured by a first priority lien on approximately 4.95% of the Bank’s common stock.
The note is being amortized over a 15-year period from the original date, with a balloon payment of approximately $8,104,000 on December 31, 2026. The note is secured by a first priority lien on approximately 4.95% of the Bank’s common stock.
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.
The Company is the owner and sole beneficiary of the BOLI policies. As of December 31, 2024, the BOLI had a cash surrender value of $22,907,000, an increase of $1,321,000 from the cash surrender value of $21,586,000, as of December 31, 2023. The Company purchased additional BOLI in 2024 and 2023 in the amounts of $600,000 and $1,800,000, respectively.
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.
Securities held-to-maturity at amortized cost decreased slightly from $3,622,000 at December 31, 2023, to $3,606,000 at December 31, 2024, due to normal amortization of premiums.
Because total assets on a consolidated basis are less than $3 billion, Financial is not subject to the consolidated capital requirements imposed by the Bank Holding Company Act. Consequently, Financial does not calculate its financial ratios on a consolidated basis.
The capital ratios set forth in the above tables state the capital position and analysis for the Bank only. Because total assets on a consolidated basis are less than $3 billion, Financial is not subject to the consolidated capital 57 Table of Contents requirements imposed by the Bank Holding Company Act.
Volume and Rate (dollars in thousands) Years Ending December 31, 2023 2022 Change in Change in Volume Rate Income/ Volume Rate Income/ Effect Effect Expense Effect Effect Expense Loans $ 474 $ 4,729 $ 5,203 $ 69 $ (423) $ (354) Federal funds sold (148) 1,889 1,741 (24) 638 614 Interest-bearing deposits (52) 266 214 (1) 250 249 Securities 71 264 335 1,946 223 2,169 Restricted stock 4 12 16 (2) 1 (1) Total earning assets 349 7,160 7,509 1,988 689 2,677 Liabilities: Demand interest bearing (47) 1,888 1,841 34 — 34 Savings (5) 593 588 30 (73) (43) Time deposits 349 4,715 5,064 (67) (306) (373) FHLB borrowings — 31 31 — — — Capital notes — — — — — — Financing leases (10) — (10) (10) — (10) Other borrowings (22) (20) (42) — — — Total interest-bearing liabilities $ 265 $ 7,207 $ 7,472 $ (13) $ (379) $ (392) Change in net interest income $ 84 $ (47) $ 37 $ 2,001 $ 1,068 $ 3,069 Noninterest Income of Financial Noninterest income has been and will continue to be an important factor for increasing our profitability.
The following table shows the direct causes of the year-to-year changes in components of net interest income on a taxable equivalent basis: Volume and Rate (dollars in thousands) Years Ending December 31, 2024 2023 Change in Change in Volume Rate Income/ Volume Rate Income/ Effect Effect Expense Effect Effect Expense Loans $ 383 $ 2,744 $ 3,127 $ 474 $ 4,729 $ 5,203 Federal funds sold 1,148 19 1,167 (148) 1,889 1,741 Interest-bearing deposits 14 265 279 (52) 266 214 Securities 146 549 695 71 264 335 Restricted stock 9 4 13 4 12 16 Total earning assets 1,700 3,581 5,281 349 7,160 7,509 Liabilities: Demand interest bearing (49) 1,317 1,268 (47) 1,888 1,841 Savings 74 1,129 1,203 (5) 593 588 Time deposits 1,519 1,860 3,379 349 4,715 5,064 FHLB borrowings (16) (16) (32) — 31 31 Capital notes — — — — — — Financing leases (10) — (10) (10) — (10) Other borrowings (23) — (23) (22) (20) (42) Total interest-bearing liabilities $ 1,495 $ 4,290 $ 5,785 $ 265 $ 7,207 $ 7,472 Change in net interest income $ 205 $ (709) $ (504) $ 84 $ (47) $ 37 Noninterest Income of Financial Noninterest income has been and will continue to be an important factor for increasing our profitability.
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 .
Goodwill is the only intangible asset with an indefinite life reflected on our consolidated balance sheet. 40 Table of Contents RESULTS OF OPERATIONS Year Ended December 31, 2024 compared to year ended December 31, 2023 Net Income The net income for Financial for the year ended December 31, 2024, was $7,944,000 or $1.75 per basic and diluted share compared with net income of $8,704,000 or $1.91 per basic and diluted share for the year ended December 31, 2023.
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.
The balance of the NBB Note is presented on the December 31, 2024 and 2023 consolidated balance sheets 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. Financial uses borrowing in conjunction with deposits to fund lending and investing activities.
Other Borrowings On April 13, 2020, the Company commenced a private placement of unregistered debt securities (the “2020 Offering”). In the 2020 Offering, the Company sold and closed $10,050,000 in principal of notes (the “2020 Notes”) during the 2 nd and 3 rd quarters of 2020. The 2020 Offering officially ended on July 8, 2020.
Other Borrowings On April 13, 2020 the Company commenced a private placement of unregistered debt securities (the “2020 Offering”). In the 2020 Offering, the Company issued $10,050,000 in principal of notes (the “2020 Notes”) during the second and third quarters of 2020. The 2020 Notes bear interest at the rate of 3.25% per year with interest payable quarterly in arrears.
In a continued effort to bring the rate of inflation in line with Federal Reserve’s target of 2.0%, on March 22, 2023, May 3, 2023 and July 26, 2023, the FOMC raised the target rate by 25 basis points, bringing the target rate to 5.25% to 5.50%.
Continuing its efforts to bring inflation in line with the Federal Reserve’s 2.0% target, the FOMC implemented three additional 25 basis point increases in March, May, and July 2023, bringing the target rate to 5.25% to 5.50%.
The Bank’s loan portfolio consists of commercial short-term lines of credit, term loans, mortgage financing and construction loans that are used by the borrower to build or develop real estate properties, and consumer loans. The consumer portfolio includes residential real estate mortgages, home equity lines and installment loans.
Management’s goal is not to avoid risk, but to manage it and to include credit risk as part of the pricing decision for each product. The Bank’s loan portfolio consists of commercial short-term lines of credit, term loans, mortgage financing and construction loans that are used by the borrower to build or develop real estate properties, and consumer loans.
Because of the uncertainty surrounding current and near-term economic conditions, management cannot predict future mortgage rates.
Mortgage contributed $827,000 and $452,000 to Financial’s pre-tax net income in 2024 and 2023, respectively. Because of the uncertainty surrounding current and near-term economic conditions, management cannot predict future mortgage rates.