Biggest changeService Charges on Deposit Accounts The increase in service charges on deposit accounts was primarily due to an increase in non-sufficient fund fees when compared to the prior year. 43 Non-interest expenses The following table presents non-interest expenses for the years indicated, and the dollar and percent change (in thousands): Years Ended December 31, Percentage Change 2023 2022 Change Compensation expenses: Salaries and wages $ 26,832 $ 25,054 $ 1,778 7.1 % Pension and other employee benefits 7,368 7,668 (300) (3.9) % Other components of net periodic pension cost (benefits) (676) (1,648) 972 59.0 % Total compensation expenses 33,524 31,074 2,450 7.9 % Non-compensation expenses: Net occupancy 5,637 5,539 98 1.8 % Furniture and equipment 1,728 1,906 (178) (9.3) % Data processing 9,840 8,919 921 10.3 % Professional services 2,293 2,171 122 5.6 % Amortization of intangible assets — 15 (15) (100.0) % Marketing and advertising 923 941 (18) (1.9) % Other real estate owned expense (20) (5) (15) 300.0 % FDIC insurance 2,128 1,356 772 56.9 % Loan expense 1,047 1,001 46 4.6 % Other 7,143 6,363 780 12.3 % Total non-compensation expenses 30,719 28,206 2,513 8.9 % Total non-interest expenses $ 64,243 $ 59,280 $ 4,963 8.4 % Non-interest expense increased $5.0 million, or 8.4% in 2023.
Biggest changeWealth Management Group Fee Income The increase in wealth management group fee income was primarily due to improved equity market conditions during 2024. 43 Non-interest expenses The following table presents non-interest expenses for the years ended December 31, 2024 and 2023, and the dollar and percent change (in thousands, except percentages): NON-INTEREST EXPENSE 2024 2023 2024 v. 2023 Amount % to Total Amount % to Total $ Change % Change Compensation expenses: Salaries and wages $ 28,457 42.3 % $ 26,832 41.8 % $ 1,625 6.1 % Pension and other employee benefits 8,083 12.0 % 7,368 11.5 % 715 9.7 % Other components of net periodic pension cost (benefits) (909) (1.4) % (676) (1.1) % (233) (34.5) % Total compensation expenses 35,631 52.9 % 33,524 52.2 % 2,107 6.3 % Non-compensation expenses: Net occupancy 5,832 8.7 % 5,637 8.8 % 195 3.5 % Furniture and equipment 1,659 2.5 % 1,728 2.7 % (69) (4.0) % Data processing 10,093 15.0 % 9,840 15.3 % 253 2.6 % Professional services 2,353 3.5 % 2,293 3.6 % 60 2.6 % Marketing and advertising 1,182 1.8 % 923 1.4 % 259 28.1 % Other real estate owned expense 157 0.2 % (20) — % 177 N/M FDIC insurance 2,120 3.2 % 2,128 3.3 % (8) (0.4) % Loan expense 1,182 1.8 % 1,047 1.6 % 135 12.9 % Other 7,041 10.4 % 7,143 11.1 % (102) (1.4) % Total non-compensation expenses 31,619 47.1 % 30,719 47.8 % 900 2.9 % Total non-interest expenses $ 67,250 100.0 % $ 64,243 100.0 % $ 3,007 4.7 % Non-interest expense increased $3.0 million, or 4.7%, in 2024.
This may include single family residences, duplexes, triplexes, and quadplexes. Commercial real estate loans are primarily made within the counties comprising the geographic footprint of the Corporation's physical branch network, as well as to borrowers whose business interests include projects that may be located in counties that are geographically contiguous with the Corporation's physical footprint.
This may include single family residences, duplexes, triplexes, and quadplexes. Commercial real estate loans are primarily made within the counties comprising the geographic footprint of the Corporation's physical branch network, as well as to borrowers whose business interests include projects that may be located in counties geographically contiguous with the Corporation's physical footprint.
The repurchase program permits shares to be repurchased in open market or privately negotiated transactions, through block trades, and pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities and Exchange Act of 1934.
The repurchase program permits shares to be repurchased in open market or privately negotiated transactions, through block trades, and pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934.
The Corporation's actual results could be materially different from expectations because of various factors, including changes in economic conditions or interest rates, credit risk, inflation, cybersecurity risks, changes in FDIC assessments, bank failures, difficulties in managing the Corporation’s growth, competition, changes in law or the regulatory environment, and changes in general business and economic trends.
The Corporation's actual results could be materially different from expectations because of various factors, including changes in economic conditions or interest rates, credit risk, inflation, tariffs, cybersecurity risks, changes in FDIC assessments, bank failures, difficulties in managing the Corporation’s growth, competition, changes in law or the regulatory environment, and changes in general business and economic trends.
For more information regarding current capital regulations see Part I-“Business-Supervision and Regulation-Regulatory Capital Requirements.” Dividend Restrictions The Corporation’s principal source of funds for dividend payments is dividends received from the Bank. Banking regulations limit the amount of dividends that may be paid without prior approval of regulatory agencies.
For more information regarding current capital regulations see Part I-“Business-Supervision and Regulation-Regulatory Capital Requirements.” 63 Dividend Restrictions The Corporation’s principal source of funds for dividend payments is dividends received from the Bank. Banking regulations limit the amount of dividends that may be paid without prior approval of regulatory agencies.
Factors considered as part of the qualitative adjustment analysis include economic considerations not captured by the model, changes in conditions within the Bank such as lending standards, personnel, and concentrations of credit, among others, as well as external factors such as change in the regulatory and competitive landscape.
Factors considered as part of the qualitative adjustment analysis primarily include economic considerations not captured by the model, changes in conditions within the Bank such as lending standards, personnel, and concentrations of credit, among others, as well as external factors such as change in the regulatory and competitive landscape.
Loans are charged against the allowance for credit losses when management believes that the collectability of all or a portion of the principal is unlikely.
Loans are charged against the allowance for credit losses when management believes the collectability of all or a portion of the principal is unlikely.
While management uses available information to recognize losses on credits, future additions to the allowance may be necessary based on changing economic conditions or portfolio composition. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation's allowance for credit losses.
While management uses available information to recognize estimated credit losses, future additions to the allowance may be necessary based on changing economic conditions or portfolio composition. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation's allowance for credit losses.
Allowance for Credit Losses Management considers the allowance for credit losses to be a critical accounting estimate, given the uncertainty in estimating lifetime credit losses attributable to its portfolios of assets exhibiting credit risk, particularly in its loan portfolio, and the material effect that such judgments can have on the Corporation's results of operations.
Allowance for Credit Losses Management considers the allowance for credit losses to be a critical accounting estimate, given the uncertainty in estimating lifetime credit losses attributable to its portfolios of assets exhibiting credit risk, particularly in its loan portfolio, and the material effect that such judgments may have on the Corporation's results of operations.
The underlying assumptions of the DCF are based on the relationship between a projected value of an economic indicator, and the implied historical loss experience amongst a group of curated peers. The Corporation utilized a regression analysis to determine suitable loss drivers for each pool of loans.
The underlying assumptions of the DCF are based on the relationship between a projected value of an economic indicator, and the implied historical loss experience amongst a group of curated peers. The Corporation utilizes a regression analysis to determine suitable loss drivers for each pool of loans.
As of December 31, 2023, the Corporation repurchased a total of 49,184 shares of common stock at a total cost of $2.0 million under the repurchase program at the weighted average cost of $40.42 per share. The remaining buyback authority under the share repurchase program was 200,816 shares as of December 31, 2023.
As of December 31, 2024, the Corporation repurchased a total of 49,184 shares of common stock at a total cost of $2.0 million under the repurchase program at the weighted average cost of $40.42 per share. The remaining buyback authority under the share repurchase program was 200,816 shares as of December 31, 2024.
The Corporation prepares its financial statements in conformity with GAAP. As a result, the Corporation is required to make certain estimates, judgments, and assumptions that it believes are reasonable based upon the information available at that time.
The Corporation prepares its financial statements in conformity with GAAP. As a result, the Corporation is required to make certain estimates, judgments, and assumptions that it believes to be reasonable based upon the information available at that time.
Based on these results, a probability of default (PD) and loss given default (LGD), is assigned to each potential value of an economic indicator for each pool of loans, and is then applied to the portfolio to derive the statistical loss implications thereof.
Based on these results, a probability of default (PD) and loss given default (LGD), is assigned to each potential value of a chosen economic indicator for each pool of loans, and is then applied to the portfolio to derive the statistical loss implications thereof.
Management's evaluation of the adequacy of the allowance for credit losses is performed on a periodic basis and takes into consideration such factors as the outcomes of the quantitative analysis, a review of specific individually analyzed loans, and determinations for qualitative adjustments.
Management's evaluation of the adequacy of the allowance for credit losses is performed on a periodic basis and takes into consideration such factors as the outcomes of the quantitative analysis, a review of individually analyzed loans, and determinations concerning qualitative adjustments.
(3) Net interest margin is the ratio of fully taxable equivalent net interest income divided by average interest-earning assets. 41 Changes Due to Rate and Volume Net interest income can be analyzed in terms of the impact of changes in rates and volumes.
(2) Net interest margin is the ratio of fully taxable equivalent net interest income divided by average interest-earning assets. 41 Changes Due to Rate and Volume Net interest income can be analyzed in terms of the impact of changes in rates and volumes.
Such institutions that meet the community bank leverage ratio and certain other qualifying criteria will automatically be deemed to be well-capitalized. As of December 31, 2023 the Bank has not elected to use the community bank leverage ratio.
Such institutions that meet the community bank leverage ratio and certain other qualifying criteria will automatically be deemed to be well-capitalized. As of December 31, 2024 the Bank has not elected to use the community bank leverage ratio.
A loan may also be designated as non-accrual at any time if payment of principal or interest in full is not expected due to deterioration in the financial condition of the borrower. At the time loans are placed in non-accrual status, the accrual of interest is discontinued and previously accrued interest is reversed.
A loan may also be designated as nonaccrual at any time if payment of principal or interest in full is not expected due to deterioration in the financial condition of the borrower. At the time loans are placed into nonaccrual status, the accrual of interest is discontinued and previously accrued interest is reversed.
Other non-interest income Other non-interest income increased compared to the prior year primarily due to the $2.4 million recognition of an employee retention tax credit in the third quarter of 2023.
Other non-interest income Other non-interest income decreased compared to the prior year primarily due to the $2.4 million recognition of an employee retention tax credit in the third quarter of 2023.
Past due status on all loans is based on the contractual terms of the loan. It is generally the Corporation's policy that a loan 90 days past due be placed on non-accrual status unless factors exist that would eliminate the need to classify a loan as such.
Past due status on all loans is based on the contractual terms of the loan. It is generally the Corporation's policy that a loan 90 days past due be placed on nonaccrual status unless factors exist that would eliminate the need to classify a loan as such.
Management believes that, as of December 31, 2023 and December 31, 2022 the Corporation and Bank met all capital adequacy requirements to which they were subject.
Management believes that, as of December 31, 2024 and December 31, 2023 the Corporation and Bank met all capital adequacy requirements to which they were subject.
The forecasted values are applied over a rolling four quarter period, and revert to the historic mean of a look back period over an eight quarter period, on a straight-line basis. Qualitative adjustments represent management's expectation of certain risks not being fully captured in the quantitative portion of the model.
The forecasted values are applied over a rolling four quarter period, and revert to the historic mean of the economic variable over an eight quarter period, on a straight-line basis. Qualitative adjustments represent management's expectation of certain risks not being fully captured in the quantitative portion of the model.
A hypothetical loss for each period of the DCF, as well as implied recovery of past losses, is incorporated into the DCF. The Corporation relies on FOMC data, including its projections for U.S. civilian unemployment and U.S. GDP growth, as the source for its readily available and reasonable economic forecast.
An estimated loss for each period of the DCF, as well as implied recovery of past losses, is incorporated into the DCF. The Corporation relies on FOMC data, including its projections for U.S. civilian unemployment and U.S. GDP growth, as the source for its readily available and reasonable economic forecast.
Compensation expenses Compensation expenses increased $2.5 million, or 7.9% when compared to the prior year, primarily due to increases of $1.8 million in salaries and wages and $1.0 million in other components of net periodic pension benefits, offset by a decrease of $0.3 million in pension and other employee benefits.
Compensation expenses Compensation expenses increased $2.1 million, or 6.3%, when compared to the prior year, primarily due to increases of $1.6 million in salaries and wages and $0.7 million in pension and other employee benefits, offset by a decrease of $0.2 million in other components of net periodic pension benefits.
It also reflects the average yield on interest-earning assets and average cost of interest-bearing liabilities for the years ended December 31, 2023, and 2022. For the purpose of the table below, non-accruing loans are included in the daily average loan amounts outstanding. Daily balances were used for average balance computations. Investment securities are stated at amortized cost.
It also reflects the average yield on interest-earning assets and average cost of interest-bearing liabilities for the years ended December 31, 2024, and 2023. For the purpose of the table below, nonaccrual loans are included in the daily average loan amounts outstanding. Daily balances were used for average balance computations. Investment securities are stated at amortized cost.
Additionally, the swap agreements are free-standing derivatives and are recorded at fair value in the Corporation's Consolidated Balance Sheets, which typically involves a day one gain.
Additionally, the agreements, as free-standing derivatives, are recorded at fair value in the Corporation's Consolidated Balance Sheets, which typically involves a day one gain.
For a discussion of the Critical Accounting Estimates that affect the Consolidated Results of Operations, see page 37.
For a discussion of the Critical Accounting Estimates that affect the Consolidated Results of Operations, see page 38.
For purposes of this measure as well, fully taxable equivalent net interest income is generally used by financial institutions, as opposed to actual net interest income, again to provide a better basis of comparison from institution to institution and to better demonstrate a single institution’s performance over time. The Corporation follows these practices.
For purposes of this measure as well, fully taxable equivalent net interest income is generally used by financial institutions, as opposed to actual net interest income, again to provide a better basis of comparison from institution to institution and to better demonstrate a single institution’s performance over time.
Upon receipt and review of updated appraisals, an additional measurement is performed to determine if any adjustments are necessary to reflect proper provisioning or charge-offs. Individually analyzed loans are reviewed on a quarterly basis to determine if any changes in credit quality or market conditions would require any additional allocation or recognition of additional charge-offs.
Upon receipt and review of updated appraisals, an additional measurement is performed to determine if any adjustments are necessary to reflect proper provisioning or charge-offs. Individually analyzed loans are reviewed on a quarterly basis to determine if any changes in credit quality or market conditions would require additional allocations to the allowance for credit losses or recognition of additional charge-offs.
The modeled reserve requirement equals the difference between the book balance of the instrument at the measurement date and the present value of assumed cash flows for the life of the loan.
The modeled reserve requirement equals the difference between the book balance of the loan as of the measurement date and the present value of assumed cash flows for the life of the loan.
All payments received on non-accrual loans are applied to principal. Loans are considered for return to accrual status when they become current as to principal and interest and remain current for a period of six consecutive months or when, in the opinion of management, the Corporation expects to receive all of its original principal and interest.
Loans are considered for return to accrual status when they become current as to principal and interest and remain current for a period of six consecutive months or when, in the opinion of management, the Corporation expects to receive all of its original principal and interest.
Qualitative adjustment rates are applied to each instrument within a pool on a consistent basis.
Qualitative adjustment rates are applied to each loan within a pool on a consistent basis.
The amortized basis of accruing loans past due 90 days or more was less than $0.1 million at December 31, 2023 and December 31, 2022. 53 Loan Modifications to Borrowers Experiencing Financial Difficulty The Corporation works closely with borrowers that have financial difficulties to identify viable solutions that minimize the potential for loss.
The amortized basis of accruing loans past due 90 days or more was less than $0.1 million as of December 31, 2024 and December 31, 2023, respectively. Loan Modifications to Borrowers Experiencing Financial Difficulty The Corporation works closely with borrowers experiencing financial difficulties to identify viable solutions that minimize the potential for loss.
The Corporation also considers brokered deposits to be an element of its deposit strategy and anticipates continued use of brokered deposits as a secondary source of funding to support asset growth. Information regarding deposits is included in Note 8 to the consolidated financial statements appearing elsewhere in this report.
The Corporation also considers brokered deposits to be an element of its deposit strategy and uses brokered deposits as a secondary source of funding to support growth. Information regarding deposits is included in Note 8 to the audited Consolidated Financial Statements appearing elsewhere in this report.
A majority of the Corporation's individually analyzed loans are secured and measured for credit loss based on collateral evaluations. It is the Corporation's policy to obtain updated appraisals, by independent third parties, on loans secured by real estate at the time a loan is determined to require individual analysis.
A majority of the Corporation's individually analyzed loans are secured and measured for credit loss based on collateral evaluations, using the collateral-dependent practical expedient prescribed by ASC 326. It is the Corporation's policy to obtain updated appraisals, by independent third parties, on loans secured by real estate at the time a loan is determined to require individual analysis.
Since the terms of the two interest rate swap agreements are identical, the income statement impact to the Corporation is limited to the day one gain and an allowance for credit loss exposure, in the event of nonperformance. The Corporation recognized $0.3 million in swap income for each of the years ended December 31, 2023 and 2022, respectively.
Since the terms of mirroring interest rate swap agreements are identical, the income statement impact to the Corporation is limited to the day one gain and a valuation allowance for potential credit loss exposure, in the event of nonperformance. The Corporation recognized $0.3 million in swap income for each of the years ended December 31, 2024 and 2023, respectively.
For more information regarding current capital regulations see Part I-“Business-Supervision and Regulation-Regulatory Capital Requirements.” Cash dividends declared during 2023 totaled $5.9 million, or $1.24 per share, compared to $5.8 million, or $1.24 per share in 2022. Dividends declared during 2023 amounted to 23.41% of net income compared to 20.15% of net income for 2022.
For more information regarding current capital regulations see Part I-“Business-Supervision and Regulation-Regulatory Capital Requirements.” Cash dividends declared during 2024 and 2023 each totaled $5.9 million, or $1.24 per share. Dividends declared during 2024 amounted to 24.91% of net income compared to 23.41% of net income for 2023.
These estimates, judgments, and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the years presented. Actual results could be different from these estimates.
These estimates, judgments, and assumptions affect reported amounts of assets and liabilities as of the date of the financial statements and the reported amounts of revenue and expenses during the years presented. Actual results could differ from these estimates.
Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net income, combined with the retained net income of the preceding two years. At December 31, 2023, the Bank could, without prior approval, declare dividends of approximately $59.4 million.
Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net income, combined with the retained net income of the preceding two years. As of December 31, 2024, the Bank could, without prior approval, declare dividends of approximately $62.2 million.
In addition, average interest-earning assets include non-accrual loans and taxable equivalent adjustments were made.
In addition, average interest-earning assets include nonaccrual loans and taxable equivalent adjustments were made.
A measurement is performed based upon the most recent appraisal on file to determine the amount of any specific allocation or charge-off. In determining the amount of any specific allocation or charge-off, the Corporation will make adjustments to reflect the estimated costs to sell the property.
A measurement is performed based upon the most recent appraisal on file to determine the amount of any specific allocation to the allowance for credit losses or charge-off. In determining the amount of any specific allocation or charge-off, the Corporation makes adjustments to reflect the estimated costs to sell the property.
(in thousands, except per share and ratio data) As of or for the Years Ended December 31, NON-GAAP NET INCOME 2023 2022 Reported net income (loss) (GAAP) $ 25,000 $ 28,783 Net (gains) losses on security transactions (net of tax) 29 — Recognition of employee retention tax credit (1,873) — Net income (non-GAAP) $ 23,156 $ 28,783 Average basic and diluted shares outstanding 4,732 4,693 Reported basic and diluted earnings per share (GAAP) $ 5.28 $ 6.13 Reported return on average assets (GAAP) 0.94 % 1.15 % Reported return on average equity (GAAP) 14.11 % 15.93 % Basic and diluted earnings per share (non-GAAP) $ 4.89 $ 6.13 Return on average assets (non-GAAP) 0.87 % 1.15 % Return on average equity (non-GAAP) 13.07 % 15.93 % 66
(in thousands, except per share and ratio data) As of or for the Years Ended December 31, Non-GAAP Net Income 2024 2023 Reported net income (GAAP) $ 23,671 $ 25,000 Net (gains) losses on security transactions (net of tax) — 29 Recognition of employee retention tax credit — (1,873) Net income (non-GAAP) $ 23,671 $ 23,156 Average basic and diluted shares outstanding 4,770 4,732 Reported basic and diluted earnings per share (GAAP) $ 4.96 $ 5.28 Reported return on average assets (GAAP) 0.86 % 0.94 % Reported return on average equity (GAAP) 11.53 % 14.11 % Basic and diluted earnings per share (non-GAAP) $ 4.96 $ 4.89 Return on average assets (non-GAAP) 0.86 % 0.87 % Return on average equity (non-GAAP) 11.53 % 13.07 % 67
The increase was due primarily to increases of $2.5 million in total compensation expenses and $2.5 million in total non-compensation expenses.
The increase was due primarily to increases of $2.1 million in total compensation expenses and $0.9 million in total non-compensation expenses.
The SEC declared the registration statement effective on July 13, 2023. 1 See the GAAP to Non-GAAP reconciliation on pages 63-65. 60 Liquidity Liquidity management involves the ability to meet the cash flow requirements of deposit clients, borrowers, and the operating, investing, and financing activities of the Corporation. The Corporation uses a variety of resources to meet its liquidity needs.
The SEC declared the registration statement effective on July 13, 2023. Liquidity Liquidity management involves the ability to meet the cash flow requirements of deposit clients, borrowers, and the operating, investing, and financing activities of the Corporation. The Corporation uses a variety of resources to meet its liquidity needs.
Such agencies may require the Corporation to recognize additions to the allowance based on their judgments about information available to them at the time of their examination. The allowance for credit losses was $22.5 million as of December 31, 2023, compared to an allowance for loan losses of $19.7 million as December 31, 2022.
Such agencies may require the Corporation to recognize additions to the allowance based on their judgments about information available to them at the time of their examination. 54 The allowance for credit losses was $21.4 million as of December 31, 2024, compared to $22.5 million as of December 31, 2023.
The increase in net interest income was primarily due to increases of $29.2 million in interest income on loans, including fees, $2.2 million in interest and dividend income on taxable securities, and $0.3 million in interest income on interest-earning deposits, offset by increases of $29.3 million in interest expense on deposits, and $2.1 million in interest expense on borrowed funds.
The decrease in net interest income was primarily due to increases of $14.1 million in interest expense on deposits and $0.8 million in interest expense on borrowed funds, and a decrease of $1.3 million in interest and dividend income on taxable securities, offset by increases of $14.9 million in interest income on loans including fees, and $0.9 million in interest income on interest-earning deposits.
The Corporation is exposed to its share of the credit loss equal to the fair value of the derivatives in the event of nonperformance by the counter-party of the interest rate swap. The Corporation determines the fair value of the credit loss exposure using historical losses of the loan category associated with the credit exposure.
The Corporation is exposed to its share of the credit loss equal to the fair value of the derivatives in the event of nonperformance by the counterparty to the lead bank's interest rate swap. The Corporation determines the fair value of the credit loss exposure using historical loss experience for the loan category associated with the exposure.
Fully taxable equivalent net interest margin was 2.85% for the year ended December 31, 2023 compared with 3.05% for the prior year.
Fully taxable equivalent net interest margin was 2.76% for the year ended December 31, 2024 compared with 2.85% for the prior year.
Marketable securities are generally classified as Available for Sale, while certain investments in local municipal obligations are classified as Held to Maturity. The available for sale segment of the securities portfolio totaled $584.0 million at December 31, 2023, a decrease of $48.6 million, or 7.7%, from $632.6 million at December 31, 2022.
Marketable securities are generally classified as Available for Sale, while certain investments in local municipal obligations are classified as Held to Maturity. The available for sale segment of the securities portfolio totaled $531.4 million as of December 31, 2024, a decrease of $52.6 million, or 9.0%, from $584.0 million as of December 31, 2023.
(c) Non-interest expense divided by total of net interest income plus (f) Includes non-performing loans plus other real estate owned. non-interest income. 38 Consolidated Results of Operations The following section of the MD&A provides a comparative discussion of the Corporation’s Consolidated Results of Operations on a reported basis for the years ended December 31, 2023 and 2022.
(b) Non-interest expense divided by total of net interest income plus (e) Includes non-performing loans plus other real estate owned and non-interest income. repossessions (c) Does not reflect allowance for credit losses. 38 Consolidated Results of Operations The following section of the MD&A provides a comparative discussion of the Corporation’s Consolidated Results of Operations on a reported basis for the years ended December 31, 2024 and 2023.
(in thousands, except ratio data) As of or for the Years Ended December 31, TANGIBLE EQUITY (AVERAGE) 2023 2022 Total average shareholders' equity (GAAP) $ 177,187 $ 180,684 Less: average intangible assets (21,824) (21,827) Average tangible equity (non-GAAP) $ 155,363 $ 158,857 Return on average equity (GAAP) 14.11 % 15.93 % Return on average tangible equity (non-GAAP) 16.09 % 18.12 % 65 Adjustments for Certain Items of Income or Expense In addition to disclosures of certain GAAP financial measures, including net income, EPS, ROA, and ROE, we may also provide comparative disclosures that adjust these GAAP financial measures for a particular year by removing from the calculation thereof the impact of certain transactions or other material items of income or expense occurring during the year, including certain nonrecurring items.
(in thousands, except ratio data) As of or for the Years Ended December 31, Tangible Equity (Average) 2024 2023 Total average shareholders' equity (GAAP) $ 205,280 $ 177,187 Less: average intangible assets (21,824) (21,824) Average tangible equity (non-GAAP) $ 183,456 $ 155,363 Return on average equity (GAAP) 11.53 % 14.11 % Return on average tangible equity (non-GAAP) 12.90 % 16.09 % 66 Adjustments for Certain Items of Income or Expense In addition to disclosures of certain GAAP financial measures, including net income, EPS, ROAA, and ROAE, we may also provide comparative disclosures that adjust these GAAP financial measures for a particular year by removing from the calculation thereof the impact of certain transactions or other material items of income or expense occurring during the year, including certain nonrecurring items.
Consolidated Cash Flows Analysis The table below summarizes the Corporation's cash flows on a direct basis, for the years indicated (in thousands): CONSOLIDATED SUMMARY OF CASH FLOWS Years Ended December 31, (in thousands) 2023 2022 Net cash provided by operating activities $ 30,881 $ 35,047 Net cash provided (used) by investing activities (82,381) (252,620) Net cash provided (used) by financing activities 32,478 246,461 Net increase (decrease) in cash and cash equivalents $ (19,022) $ 28,888 Operating activities The Corporation believes cash flows from operations, available cash balances and its ability to generate cash through borrowings are sufficient to fund the Corporation’s operating liquidity needs.
Consolidated Cash Flows Analysis The table below summarizes the Corporation's cash flows on a direct basis, for the years indicated (in thousands): CONSOLIDATED SUMMARY OF CASH FLOWS Years Ended December 31, (in thousands) 2024 2023 Net cash provided by operating activities $ 29,815 $ 30,881 Net cash used by investing activities (57,723) (82,381) Net cash provided by financing activities 38,096 32,478 Net increase (decrease) in cash and cash equivalents $ 10,188 $ (19,022) Operating activities The Corporation believes cash flows from operations, available cash balances and its ability to generate cash through borrowings are sufficient to fund the Corporation’s operating liquidity needs.
(2) Loans and loans held for sale, net of deferred loan fees. (3) Investments include securities available for sale at estimated fair value, securities held to maturity, at amortized cost, equity investments, FHLBNY stock, FRBNY stock, federal funds sold and interest-earning deposits. (4) Borrowings include overnight advances and capitalized lease obligations. (5) The Corporation adopted CECL on January 1, 2023.
(2) Loans and loans held for sale, net of deferred loan fees. (3) Investments include securities available for sale at estimated fair value, securities held to maturity, at amortized cost, equity investments, FHLBNY stock, FRBNY stock, federal funds sold and interest-earning deposits. (4) Borrowings include overnight advances, term advances, and finance lease obligations.
The Corporation also participates in the credit exposure of certain interest rate swaps in which it participates in the related commercial loan. The Corporation receives an upfront fee for participating in the credit exposure of the interest rate swap and recognizes the fee to other non-interest income immediately.
The Corporation also participates in the credit exposure of certain interest rate swaps of lead banks in which it is a participant in the related commercial loan. The Corporation receives an upfront fee for participating in the credit exposure of these interest rate swaps and immediately recognizes the fee as other non-interest income.
Investment securities The decrease in investment securities was primarily due to a decrease of $48.6 million in securities available for sale.
Investment securities The decrease in investment securities was primarily due to a decrease of $52.6 million in securities available for sale, compared to the prior year.
As of December 31, 2023, the aggregate amount of the Corporation's outstanding certificates of deposit in amounts greater than $250,000 was $76.8 million.
As of December 31, 2024, the aggregate amount of the Corporation's outstanding certificates of deposit in amounts greater than $250,000 was $101.1 million.
The decrease in net income for the year ended December 31, 2023, compared to the prior year, was due to increases in the provision for credit losses and non-interest expenses, offset by increases in non-interest income and net interest income, and a decrease in income tax expense.
The decrease in net income for the year ended December 31, 2024, compared to the prior year, was due to an increase in non-interest expense, decreases in non-interest income and net interest income, offset by decreases in the provision for credit losses and income tax expense.
There were no FHLBNY or FRB term advances as of and for the years ended December 31, 2023, and 2022. Information regarding FHLBNY advances is included in Note 9 of the audited Consolidated Financial Statements appearing elsewhere in this report.
Information regarding FHLBNY advances is included in Note 9 of the audited Consolidated Financial Statements appearing elsewhere in this report. There were no securities sold under agreements to repurchase as of and for the years ended December 31, 2024, or 2023.
In estimating the allowance for credit losses, management considers the sensitivity of the model and significant judgments and assumptions that could result in an amount that is materially different from management’s estimate, including as it relates to qualitative considerations.
Deteriorating conditions may lead to further required increases to the allowance; conversely, improvements to conditions may warrant reductions to the allowance. In estimating the allowance for credit losses, management considers the sensitivity of the model to significant judgments and assumptions that could result in an amount that is materially different from management’s estimate, including as it relates to qualitative considerations.
Strategies that have been developed and implemented to generate these deposits include: (i) acquire deposits by entering new markets through denovo branching, (ii) training branch employees to identify and meet client financial needs with Bank products and services, (iii) link business and consumer loans to a primary checking account at the Bank, (iv) aggressively promote direct deposit of client’s payroll checks or benefit checks and (v) constantly monitor the Corporation’s pricing strategies to ensure competitive products and services.
Strategies that have been developed and implemented to generate these deposits include: (i) acquiring deposits by entering new markets through branch acquisitions or de novo branching, (ii) an annual checking account marketing campaign, (iii) training branch employees to identify and meet client financial needs with Bank products and services, (iv) linking business and consumer loans to the customer's primary checking account at the Bank, (v) aggressively promoting direct deposit of client’s payroll checks or benefit checks and (vi) constantly monitoring the Corporation’s pricing strategies to ensure competitive products and services.
The following measures used in this Report, which are commonly utilized by financial institutions, have not been specifically exempted by the SEC and may constitute "non-GAAP financial measures" within the meaning of the SEC's rules, although we are unable to state with certainty that the SEC would so regard them. 63 Fully Taxable Equivalent Net Interest Income and Net Interest Margin Net interest income is commonly presented on a tax-equivalent basis.
The following measures used in this Report, which are commonly utilized by financial institutions, have not been specifically exempted by the SEC and may constitute "non-GAAP financial measures" within the meaning of the SEC's rules, although we are unable to state with certainty that the SEC would so regard them.
As of December 31, 2023, the allowance for credit losses totaled $22.5 million, compared to an allowance for loan losses of $19.7 million as of December 31, 2022. A significant portion of the allowance for credit losses is allocated to the commercial portfolio, both commercial real estate and commercial and industrial.
As of December 31, 2024, the allowance for credit losses on loans totaled $21.4 million, compared to $22.5 million as of December 31, 2023. A significant portion of the allowance for credit losses is allocated to the commercial portfolio, both commercial real estate and commercial and industrial loans.
The ratio of allowance for credit losses to total loans was 1.14% as of December 31, 2023 and the ratio of allowance for loan losses to total loans was 1.07% as of December 31, 2022, respectively. Including the allowance allocated to unfunded commitments, the ratio of the allowances for credit losses was 1.19% as of December 31, 2023.
Including the allowance for credit losses allocated to unfunded commitments, the ratio of the allowance for credit losses to total loans was 1.07% as of December 31, 2024, compared to 1.19% as of December 31, 2023.
Refer to Note 19 of the audited Consolidated Financial Statements appearing elsewhere in this report for a table summarizing the Corporation's and the Bank's actual and required regulatory capital ratios.
There is no threshold for well-capitalized status for bank holding companies. Refer to Note 19 of the audited Consolidated Financial Statements appearing elsewhere in this report for a table summarizing the Corporation's and the Bank's actual and required regulatory capital ratios.
(in thousands, except ratio data) As of or for the Years Ended December 31, Efficiency Ratio 2023 2022 Net interest income (GAAP) $ 74,457 $ 74,179 Fully taxable equivalent adjustment 366 425 Fully taxable equivalent net interest income (non-GAAP) $ 74,823 $ 74,604 Non-interest income (GAAP) $ 24,549 $ 21,436 Less: net (gains) losses on security transactions 39 — Less: recognition of employee retention tax credit (2,370) — Adjusted non-interest income (non-GAAP) $ 22,218 $ 21,436 Non-interest expense (GAAP) $ 64,243 $ 59,280 Less: amortization of intangible assets — (15) Adjusted non-interest expense (non-GAAP) $ 64,243 $ 59,265 Efficiency ratio (unadjusted) 64.89 % 62.00 % Efficiency ratio (adjusted) 66.20 % 61.71 % 64 Tangible Equity and Tangible Assets (Year-End) Tangible equity, tangible assets, and tangible book value per share are each non-GAAP financial measures.
(in thousands, except ratio data) As of or for the Years Ended December 31, Efficiency Ratio 2024 2023 Net interest income (GAAP) $ 74,059 $ 74,457 Fully taxable equivalent adjustment 336 366 Fully taxable equivalent net interest income (non-GAAP) $ 74,395 $ 74,823 Non-interest income (GAAP) $ 23,230 $ 24,549 Less: net (gains) losses on security transactions — 39 Less: recognition of employee retention tax credit — (2,370) Adjusted non-interest income (non-GAAP) $ 23,230 $ 22,218 Non-interest expense (GAAP) $ 67,250 $ 64,243 Efficiency ratio (unadjusted) 69.12 % 64.89 % Efficiency ratio (adjusted) 68.89 % 66.20 % 65 Tangible Equity and Tangible Assets (Year-End) Tangible equity, tangible assets, and tangible book value per share are each non-GAAP financial measures.
Commercial real estate lending represented the largest portion of the Corporation's loan portfolio as of December 31, 2023 and 2022. Commercial real estate lending is comprised of the Construction and Commercial mortgage, other segments of the loan portfolio, as presented in Note 4-Loans and Allowance for Credit Losses.
Commercial real estate lending represented the largest portion of the Corporation's loan portfolio as of December 31, 2024 and 2023. Commercial real estate lending is comprised of the Construction and Commercial mortgage, other segments of the loan portfolio, as presented in Note 4 to the Corporation's Consolidated Financial Statements.
(in thousands, except ratio data) As of or for the Years Ended December 31, Net Interest Mar g in - Fully Taxable Equivalent 2023 2022 Net interest income (GAAP) $ 74,457 $ 74,179 Fully taxable equivalent adjustment 366 425 Fully taxable equivalent net interest income (non-GAAP) $ 74,823 $ 74,604 Average interest-earning assets (GAAP) $ 2,621,251 $ 2,444,287 Net interest margin - fully taxable equivalent (non-GAAP) 2.85 % 3.05 % Efficiency Ratio The unadjusted efficiency ratio is calculated as non-interest expense divided by total revenue (net interest income and non-interest income).
The Corporation follows these practices. 64 (in thousands, except ratio data) As of or for the Years Ended December 31, Net Interest Mar g in - Fully Taxable Equivalent 2024 2023 Net interest income (GAAP) $ 74,059 $ 74,457 Fully taxable equivalent adjustment 336 366 Fully taxable equivalent net interest income (non-GAAP) $ 74,395 $ 74,823 Average interest-earning assets (GAAP) $ 2,698,148 $ 2,621,251 Net interest margin - fully taxable equivalent (non-GAAP) 2.76 % 2.85 % Efficiency Ratio The unadjusted efficiency ratio is calculated as non-interest expense divided by total revenue (net interest income and non-interest income).
Changes in the FOMC's median forecasted year over year U.S. civilian unemployment rate and year over year change in U.S GDP could have a material impact on the model's estimation of the allowance. FOMC projections are sourced from a quarterly Summary of Projections, which accompanies select FOMC meetings.
Changes in the FOMC's median forecasted year over year U.S. civilian unemployment rate and year over year change in U.S GDP could have a material impact on the model's estimation of the allowance.
As of December 31, 2023, the Bank’s capital ratios were in excess of those required to be considered well-capitalized under regulatory capital guidelines. A comparison of the Bank’s actual capital ratios to the ratios required to be adequately or well-capitalized at December 31, 2023 and 2022, is included in Footnote 20 of the audited Consolidated Financial Statements.
A comparison of the Bank’s actual capital ratios to the ratios required to be adequately or well-capitalized as of December 31, 2024 and 2023, is included in Footnote 19 of the audited Consolidated Financial Statements.
Information regarding derivatives is included in Note 11 to the consolidated financial statements appearing elsewhere in this report. 59 Shareholders’ Equity Total shareholders’ equity was $195.2 million at December 31, 2023, compared with $166.4 million at December 31, 2022, an increase of $28.9 million, or 17.3%.
Information regarding derivatives is included in Note 11 to the audited Consolidated Financial Statements appearing elsewhere in this report. Shareholders’ Equity Total shareholders’ equity was $215.3 million as of December 31, 2024, compared with $195.2 million as of December 31, 2023, an increase of $20.1 million, or 10.3%.
Net Interest Income The following table presents net interest income for the years indicated, and the dollar and percent change (in thousands): Years Ended December 31, Percentage Change 2023 2022 Change Interest and dividend income $ 113,074 $ 81,475 $ 31,599 38.8 % Interest expense 38,617 7,296 31,321 429.3 % Net interest income $ 74,457 $ 74,179 $ 278 0.4 % Net interest income, which is the difference between the interest income earned on interest-earning assets such as loans and securities, and the interest expense recognized on interest-bearing liabilities such as deposits and borrowings, is the largest contributor to the Corporation’s earnings. 39 Net interest income for the year ended December 31, 2023 totaled $74.5 million, an increase of $0.3 million, or 0.4%, compared with $74.2 million for the prior year.
Net Interest Income The following table presents net interest income for the years indicated, and the dollar and percent change (in thousands): Years Ended December 31, Percentage Change 2024 2023 Change Interest and dividend income $ 127,564 $ 113,074 $ 14,490 12.8 % Interest expense 53,505 38,617 14,888 38.6 % Net interest income $ 74,059 $ 74,457 $ (398) (0.5) % Net interest income, which is the difference between the interest income earned on interest-earning assets such as loans and securities, and the interest expense recognized on interest-bearing liabilities such as deposits and borrowings, is the largest contributor to the Corporation’s earnings. 39 Net interest income for the year ended December 31, 2024 totaled $74.1 million, a decrease of $0.4 million, or 0.5%, compared with $74.5 million for the prior year.
GDP growth would increase the model's total calculated allowance by $1.5 million, or 6.8%, to $24.0 million, assuming qualitative adjustment are kept at current levels.
GDP growth, would increase the model's total calculated allowance by $1.3 million, or 6.2%, to $22.7 million, assuming qualitative adjustments are kept at current levels.
Non-performing assets, which are comprised of non-performing loans and other real estate owned, was $10.7 million, or 0.40% of total assets, at December 31, 2023, compared with $8.4 million, or 0.32% of total assets, at December 31, 2022.
Non-performing assets, which are comprised of non-performing loans, other real estate owned, and repossessed vehicles, was $9.6 million, or 0.35% of total assets, as of December 31, 2024, compared with $10.7 million, or 0.40% of total assets, as of December 31, 2023.
Net charge-offs for the year ended December 31, 2022 were primarily attributable to a $0.7 million charge off on a commercial real estate loan. 55 The table below summarizes the Corporation’s allowance for credit losses, non-accrual loans, and ratio of net charge-offs and recoveries to average loans outstanding by loan category at or for the year ended December 31, 2023, and the allowance for loan losses, non-accrual loans, and ratio of net charge-offs and recoveries to average loans outstanding by loan category at or for the year ended December 31, 2022, by category (in thousands): ALLOWANCE AND LOAN CREDIT RATIOS BY LOAN CATEGORY Balance at December 31, 2023 Allowance for credit losses Allowance to loans 1 Non-performing loans Non-performing loans to loans 1 Allowance to non-performing loans Net charge-offs (recoveries) to average loans Commercial and agricultural $ 5,055 1.91 % $ 1,930 0.73 % 261.92 % 0.10 % Commercial mortgages 12,026 1.07 % 5,969 0.53 % 201.47 % — % Residential mortgages 2,194 0.79 % 1,315 0.47 % 166.84 % 0.01 % Consumer loans 3,242 1.05 % 1,197 0.39 % 270.84 % 0.21 % Total $ 22,517 1.14 % $ 10,411 0.53 % 216.28 % 0.05 % (1) Ratio represents a percentage of loan category.
Balance as of December 31, 2023 Allowance for credit losses Allowance to loans 1 Non-performing loans Non-performing loans to loans 1 Allowance to non-performing loans Net charge-offs (recoveries) to average loans Commercial and industrial $ 5,055 1.91 % $ 1,930 0.73 % 261.92 % 0.10 % Commercial mortgages 12,026 1.07 % 5,969 0.53 % 201.47 % — % Residential mortgages 2,194 0.79 % 1,315 0.47 % 166.84 % 0.01 % Consumer loans 3,242 1.05 % 1,197 0.39 % 270.84 % 0.21 % Total $ 22,517 1.14 % $ 10,411 0.53 % 216.28 % 0.05 % (1) Ratio represents a percentage of year end loan balances.
The average yield on average interest-earning assets increased 98 basis points, and the average cost of interest-bearing liabilities increased 173 basis points, when compared to the prior year, both due to the rising interest rate environment over the past two years. 40 Average Consolidated Balance Sheet and Interest Analysis The following table presents certain information related to the Corporation’s average consolidated balance sheets and its consolidated statements of income for the years ended December 31, 2023, and 2022.
The average yield on interest-earning assets increased 41 basis points to 4.74%, while the average cost of interest-bearing liabilities increased 67 basis points to 2.87% during 2024, compared to the prior year, both primarily due to the lagging effects of interest rate increases during 2022 and 2023. 40 Average Consolidated Balance Sheet and Interest Analysis The following table presents certain information related to the Corporation’s average Consolidated Balance Sheets and its Consolidated Statements of Income for the years ended December 31, 2024, and 2023.
Other Liabilities The decrease in other liabilities can be mostly attributed to a $2.6 million decrease in interest rate swap liabilities, primarily due to changes in interest rates. 46 Shareholders’ equity The increase in shareholders' equity was due primarily to an increase of $18.1 million in retained earnings and a decrease of $9.2 million in accumulated other comprehensive loss.
Other Liabilities The increase in other liabilities can be mostly attributed to an increase in interest payable on deposits of $0.6 million. Shareholders’ equity The increase in shareholders' equity was due primarily to an increase of $17.8 million in retained earnings and a decrease of $0.9 million in accumulated other comprehensive loss.
(in thousands, except per share and ratio data) As of or for the Years Ended December 31, TANGIBLE EQUITY AND TANGIBLE ASSETS (YEAR END) 2023 2022 Total shareholders' equity (GAAP) $ 195,241 $ 166,388 Less: intangible assets (21,824) (21,824) Tangible equity (non-GAAP) $ 173,417 $ 144,564 Total assets (GAAP) $ 2,710,529 $ 2,645,553 Less: intangible assets (21,824) (21,824) Tangible assets (non-GAAP) $ 2,688,705 $ 2,623,729 Total equity to total assets at end of year (GAAP) 7.20 % 6.29 % Book value per share (GAAP) $ 41.07 $ 35.32 Tangible equity to tangible assets at end of year (non-GAAP) 6.45 % 5.51 % Tangible book value per share (non-GAAP) $ 36.48 $ 30.69 Tangible Equity (Average) Average tangible equity and return on average tangible equity are each non-GAAP financial measures.
(in thousands, except per share and ratio data) As of or for the Years Ended December 31, Tangible Equity and Tangible Assets (Year End) 2024 2023 Total shareholders' equity (GAAP) $ 215,309 $ 195,241 Less: intangible assets (21,824) (21,824) Tangible equity (non-GAAP) $ 193,485 $ 173,417 Total assets (GAAP) $ 2,776,147 $ 2,710,529 Less: intangible assets (21,824) (21,824) Tangible assets (non-GAAP) $ 2,754,323 $ 2,688,705 Total equity to total assets at end of year (GAAP) 7.76 % 7.20 % Book value per share (GAAP) $ 45.13 $ 41.07 Tangible equity to tangible assets at end of year (non-GAAP) 7.02 % 6.45 % Tangible book value per share (non-GAAP) $ 40.55 $ 36.48 Tangible Equity (Average) Average tangible equity and return on average tangible equity are each non-GAAP financial measures.
Net charge-offs for the year ended December 31, 2023 were $0.9 million compared with net charge-offs of $0.8 million for the year ended December 31, 2022. The ratio of net charge-offs (recoveries) to average loans outstanding was 0.05% for 2023 and 2022.
Modeled economic conditions were relatively consistent between December 31, 2023 and December 31, 2024. Net charge-offs for the year ended December 31, 2024 were $1.2 million compared with net charge-offs of $0.9 million for the year ended December 31, 2023. The ratio of net charge-offs to average loans outstanding was 0.06% for 2024 and 0.05% for 2023.
Assets under management or administration The market value of total assets under management or administration in WMG was $2.242 billion, including $381.3 million of assets held under management or administration for the Corporation, at December 31, 2023 compared to $2.053 billion, including $346.5 million of assets held under management or administration for the Corporation at December 31, 2022, an increase of $189.4 million, or 9.2%.
Assets under management or administration The market value of total assets under management or administration in WMG was $2.212 billion, including $301.9 million of assets held under management or administration for the Corporation, as of December 31, 2024 compared to $2.242 billion, including $381.3 million of assets held under management or administration for the Corporation as of December 31, 2023, a decrease of $30.4 million, or 1.4%.
Investing activities Cash used in investing activities during the years ended December 31, 2023 and 2022 predominantly resulted from a net increase in loans, offset by maturities, and principal collected on securities available for sale. 61 Financing activities Cash provided by financing activities during the years ended December 31, 2023 and 2022 resulted primarily from an increase in certificate of deposits, brokered deposits, and FHLBNY overnight advances, offset by the payment of dividends to shareholders.
Financing activities Cash provided by financing activities during the years ended December 31, 2024 and 2023 resulted primarily from an increase in certificate of deposits, brokered deposits, and FHLBNY overnight advances, offset by the payment of dividends to shareholders.
The activity in the allowance for credit losses is depicted in supporting tables in Note 4 to the Consolidated Financial Statements included Part IV, Item 15 of this Annual Report on Form 10-K. 37 Consolidated Financial Highlights (in thousands, except per share data) As of or for the Years Ended December 31, December 31, RESULTS OF OPERATIONS 2023 2022 Interest and dividend income $ 113,074 $ 81,475 Interest expense 38,617 7,296 Net interest income 74,457 74,179 Provision for credit losses (a) 3,262 (554) Net interest income after provision for credit losses (a) 71,195 74,733 Non-interest income 24,549 21,436 Non-interest expenses 64,243 59,280 Income before income tax expense 31,501 36,889 Income tax expense 6,501 8,106 Net income $ 25,000 $ 28,783 Basic and diluted earnings per share $ 5.28 $ 6.13 Average basic and diluted shares outstanding 4,732 4,693 PERFORMANCE RATIOS Return on average assets 0.94 % 1.15 % Return on average equity 14.11 % 15.93 % Return on average tangible equity (b) 16.09 % 18.12 % Efficiency ratio (unadjusted) (c) 64.89 % 62.00 % Efficiency ratio (adjusted) (b) 66.20 % 61.71 % Non-interest expense to average assets 2.41 % 2.37 % Loans to deposits 81.20 % 78.61 % AVERAGE YIELDS / RATES - Fully Taxable Equivalent Yield on loans 5.13 % 4.14 % Yield on investments 2.21 % 1.71 % Yield on interest-earning assets 4.33 % 3.35 % Cost of interest-bearing deposits 2.11 % 0.44 % Cost of borrowings 5.17 % 2.76 % Cost of interest-bearing liabilities 2.20 % 0.47 % Interest rate spread 2.13 % 2.88 % Net interest margin, fully taxable equivalent 2.85 % 3.05 % CAPITAL Total equity to total assets at end of year 7.20 % 6.29 % Tangible equity to tangible assets at end of year (b) 6.45 % 5.51 % Book value per share $ 41.07 $ 35.32 Tangible book value per share (b) 36.48 30.69 Year-end market value per share 49.80 45.87 Dividends declared per share 1.24 1.24 AVERAGE BALANCES Loans (d) $ 1,898,986 $ 1,646,576 Interest-earning assets 2,621,251 2,444,287 Total assets 2,660,329 2,496,099 Deposits 2,377,736 2,255,326 Total equity 177,187 180,684 Tangible equity (b) 155,363 158,857 ASSET QUALITY Net charge-offs (recoveries) $ 941 $ 812 Non-performing loans (e) 10,411 8,178 Non-performing assets (f) 10,737 8,373 Allowance for credit losses (a) 22,517 19,659 Annualized net charge-offs (recoveries) to average loans 0.05 % 0.05 % Non-performing loans to total loans 0.53 % 0.45 % Non-performing assets to total assets 0.40 % 0.32 % Allowance for credit losses to total loans (a) 1.14 % 1.07 % Allowance for credit losses to non-performing loans (a) 216.28 % 240.39 % (a) Corporation adopted CECL January 1, 2023.
The activity in the allowance for credit losses can be found in supporting tables in Note 4 to the Consolidated Financial Statements included Part IV, Item 15 of this Annual Report on Form 10-K. 37 Consolidated Financial Highlights (in thousands, except per share data) As of or for the Years Ended December 31, December 31, RESULTS OF OPERATIONS 2024 2023 Interest and dividend income $ 127,564 $ 113,074 Interest expense 53,505 38,617 Net interest income 74,059 74,457 Provision (credit) for credit losses (46) 3,262 Net interest income after provision for credit losses 74,105 71,195 Non-interest income 23,230 24,549 Non-interest expenses 67,250 64,243 Income before income tax expense 30,085 31,501 Income tax expense 6,414 6,501 Net income $ 23,671 $ 25,000 Basic and diluted earnings per share $ 4.96 $ 5.28 Average basic and diluted shares outstanding 4,770 4,732 PERFORMANCE RATIOS Return on average assets 0.86 % 0.94 % Return on average equity 11.53 % 14.11 % Return on average tangible equity (a) 12.90 % 16.09 % Efficiency ratio (unadjusted) (b) 69.12 % 64.89 % Efficiency ratio (adjusted) (a) 68.89 % 66.20 % Non-interest expense to average assets 2.45 % 2.41 % Loans to deposits 86.42 % 81.20 % AVERAGE YIELDS / RATES - Fully Taxable Equivalent Yield on loans 5.57 % 5.13 % Yield on investments 2.28 % 2.21 % Yield on interest-earning assets 4.74 % 4.33 % Cost of interest-bearing deposits 2.79 % 2.11 % Cost of borrowings 5.03 % 5.17 % Cost of interest-bearing liabilities 2.87 % 2.20 % Interest rate spread 1.87 % 2.13 % Net interest margin, fully taxable equivalent (a) 2.76 % 2.85 % CAPITAL Total equity to total assets at end of year 7.76 % 7.20 % Tangible equity to tangible assets at end of year (a) 7.02 % 6.45 % Book value per share $ 45.13 $ 41.07 Tangible book value per share (a) 40.55 36.48 Year-end market value per share 48.81 49.80 Dividends declared per share 1.24 1.24 AVERAGE BALANCES Loans and loans held for sale (c) $ 2,016,481 $ 1,898,986 Interest-earning assets 2,698,148 2,621,251 Total assets 2,744,721 2,660,329 Deposits 2,419,744 2,377,736 Total equity 205,280 177,187 Tangible equity (a) 183,456 155,363 ASSET QUALITY Net charge-offs (recoveries) $ 1,160 $ 941 Non-performing loans (d) 8,954 10,411 Non-performing assets (e) 9,606 10,737 Allowance for credit losses 21,388 22,517 Annualized net charge-offs (recoveries) to average loans 0.06 % 0.05 % Non-performing loans to total loans 0.43 % 0.53 % Non-performing assets to total assets 0.35 % 0.40 % Allowance for credit losses to total loans 1.03 % 1.14 % Allowance for credit losses to non-performing loans 238.87 % 216.28 % (a) See the GAAP to Non-GAAP reconciliations on pages 65-68.