Biggest changeDecember 31, 2022 Less Than 12 Months 12 Months or Longer Total Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses (Dollars in thousands) Investment securities available-for-sale: Mortgage-backed securities $ 1,658,331 $ (187,842 ) $ 1,129,257 $ (215,207 ) $ 2,787,588 $ (403,049 ) CMO/REMIC 54,005 (4,796 ) 385,295 (91,170 ) 439,300 (95,966 ) Municipal bonds 24,507 (1,177 ) — — 24,507 (1,177 ) Total available-for-sale securities $ 1,736,843 $ (193,815 ) $ 1,514,552 $ (306,377 ) $ 3,251,395 $ (500,192 ) Investment securities held-to-maturity: Government agency/GSE $ 179,348 $ (39,866 ) $ 255,080 $ (74,477 ) $ 434,428 $ (114,343 ) Mortgage-backed securities 188,480 (9,042 ) 412,449 (96,825 ) 600,929 (105,867 ) CMO/REMIC 376,540 (60,598 ) 319,076 (71,132 ) 695,616 (131,730 ) Municipal bonds 312,702 (35,656 ) 53,350 (12,031 ) 366,052 (47,687 ) Total held-to-maturity securities $ 1,057,070 $ (145,162 ) $ 1,039,955 $ (254,465 ) $ 2,097,025 $ (399,627 ) 52 December 31, 2021 Less Than 12 Months 12 Months or Longer Total Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses (Dollars in thousands) Investment securities available-for-sale: Mortgage-backed securities $ 1,465,647 $ (15,099 ) $ 44,244 $ (806 ) $ 1,509,891 $ (15,905 ) CMO/REMIC 450,393 (11,515 ) 53,745 (2,468 ) 504,138 (13,983 ) Municipal bonds — — — — — — Total available-for-sale securities $ 1,916,040 $ (26,614 ) $ 97,989 $ (3,274 ) $ 2,014,029 $ (29,888 ) Refer to Note 5 – Investment Securities of the notes to the consolidated financial statements of this report for additional information on our investment securities portfolio.
Biggest changeDecember 31, 2023 Less Than 12 Months 12 Months or Longer Total Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses (Dollars in thousands) Investment securities available-for-sale: Government agency/GSE $ — $ — $ — $ — $ — $ — Mortgage-backed securities 48 — 2,506,162 (336,107 ) 2,506,210 (336,107 ) CMO/REMIC — — 389,359 (112,872 ) 389,359 (112,872 ) Municipal bonds 3,286 (17 ) 18,105 (871 ) 21,391 (888 ) Total available-for-sale securities $ 3,334 $ (17 ) $ 2,913,626 $ (449,850 ) $ 2,916,960 $ (449,867 ) Investment securities held-to-maturity: Government agency/GSE $ — $ — $ 432,684 $ (97,972 ) $ 432,684 $ (97,972 ) Mortgage-backed securities $ — — 565,655 (97,436 ) 565,655 (97,436 ) CMO/REMIC $ — — 646,737 (156,155 ) 646,737 (156,155 ) Municipal bonds 20,609 (200 ) 293,467 (33,404 ) 314,076 (33,604 ) Total held-to-maturity securities $ 20,609 $ (200 ) $ 1,938,543 $ (384,967 ) $ 1,959,152 $ (385,167 ) December 31, 2022 Less Than 12 Months 12 Months or Longer Total Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses Fair Value Gross Unrealized Holding Losses (Dollars in thousands) Investment securities available-for-sale: Mortgage-backed securities $ 1,658,331 $ (187,842 ) $ 1,129,257 $ (215,207 ) $ 2,787,588 $ (403,049 ) CMO/REMIC 54,005 (4,796 ) 385,295 (91,170 ) 439,300 (95,966 ) Municipal bonds 24,507 (1,177 ) — — 24,507 (1,177 ) Total available-for-sale securities $ 1,736,843 $ (193,815 ) $ 1,514,552 $ (306,377 ) $ 3,251,395 $ (500,192 ) Investment securities held-to-maturity: Government agency/GSE $ 179,348 $ (39,866 ) $ 255,080 $ (74,477 ) $ 434,428 $ (114,343 ) Mortgage-backed securities 188,480 (9,042 ) 412,449 (96,825 ) 600,929 (105,867 ) CMO/REMIC 376,540 (60,598 ) 319,076 (71,132 ) 695,616 (131,730 ) Municipal bonds 312,702 (35,656 ) 53,350 (12,031 ) 366,052 (47,687 ) Total held-to-maturity securities $ 1,057,070 $ (145,162 ) $ 1,039,955 $ (254,465 ) $ 2,097,025 $ (399,627 ) Once it is determined that a credit loss has occurred, an allowance for credit losses is established on our available-for-sale and held-to-maturity securities.
Based on our current simulation models, we believe that the interest rate risk profile of the balance sheet is asset sensitive over both a one-year and a two-year horizon. The estimated sensitivity does not necessarily represent a forecast and the results may not be indicative of actual changes to our net interest income.
Based on our current simulation models, we believe that the interest rate risk profile of the balance sheet is modestly asset sensitive over both a one-year and a two-year horizon. The estimated sensitivity does not necessarily represent a forecast and the results may not be indicative of actual changes to our net interest income.
Underwriting of residential real estate and consumer loans are generally driven by personal income and debt service capacity, credit history and scores, and collateral values. 66 SBA loans require credit structures that conform to the various requirements of the SBA programs specific to the type of loan request and the Bank’s loan policy as it relates to these loans.
Underwriting of residential real estate and consumer loans are generally driven by personal income and debt service capacity, credit history and scores, and collateral values. SBA loans require credit structures that conform to the various requirements of the SBA programs specific to the type of loan request and the Bank’s loan policy as it relates to these loans.
Includes TE adjustments utilizing a federal statutory rate of 21%. (2) Gross loans, at amortized cost. Interest Rate Sensitivity Management During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings.
Includes TE adjustments utilizing a federal statutory rate of 21%. (2) Gross loans, at amortized cost. 75 Interest Rate Sensitivity Management During periods of changing interest rates, the ability to re-price interest-earning assets and interest-bearing liabilities can influence net interest income, the net interest margin, and consequently, our earnings.
Any such failures, interruptions or fraud or security breaches, depending on the scope, duration, affected system(s) or customers(s), could expose the Company and/or the Bank to financial loss, reputation damage, litigation, or regulatory action. We continue to invest in technologies and training to protect our associates, our clients and our assets.
Any such failures, interruptions or fraud or security breaches, depending on the scope, duration, affected system(s) or customers(s), could expose the Company and/or the Bank to financial loss, reputation damage, litigation, or regulatory action. We continue to invest in technologies and training to protect our associates, our customers and our assets.
Refer to our Analysis of Financial Condition — Capital Resources. 39 Acquisition Related On January 7, 2022, the Company completed the merger transaction whereby Suncrest Bank (“Suncrest”), headquartered in Visalia, California, merged with and into the Company’s wholly-owned subsidiary Citizens Business Bank (“Citizens”), in accordance with the terms and conditions of that certain Agreement and Plan of Reorganization and Merger (“Merger Agreement”), dated as of July 27, 2021, by and among the Company, the Bank and Suncrest, in a stock and cash transaction valued at approximately $237 million in aggregate, or $18.63 per Suncrest share based on CVB Financial Corp.’s closing stock price of $22.87 on January 7, 2022.
Refer to our Analysis of Financial Condition — Capital Resources. 40 Acquisition Related On January 7, 2022, the Company completed the merger transaction whereby Suncrest Bank (“Suncrest”), headquartered in Visalia, California, merged with and into the Company’s wholly-owned subsidiary Citizens Business Bank (“Citizens”), in accordance with the terms and conditions of that certain Agreement and Plan of Reorganization and Merger (“Merger Agreement”), dated as of July 27, 2021, by and among the Company, the Bank and Suncrest, in a stock and cash transaction valued at approximately $237 million in aggregate, or $18.63 per Suncrest share based on CVB Financial Corp.’s closing stock price of $22.87 on January 7, 2022.
The sensitivity of EVE to changes in the level of interest rates is a measure of the longer-term re-pricing risk and options risk embedded in the balance sheet. EVE uses instantaneous changes in rates, as shown in the table below. Assumptions about the timing and variability of balance sheet cash flows are critical in the EVE analysis.
The sensitivity of EVE to changes in the level of interest rates is a measure 76 of the longer-term re-pricing risk and options risk embedded in the balance sheet. EVE uses instantaneous changes in rates, as shown in the table below. Assumptions about the timing and variability of balance sheet cash flows are critical in the EVE analysis.
This product, known as Citizens Sweep Manager, sells our investment securities overnight to our customers under an agreement to repurchase them the next day at a price 62 which reflects the market value of the use of funds by the Bank for the period concerned.
This product, known as Citizens Sweep Manager, sells our investment securities overnight to our customers under an agreement to repurchase them the next day at a price which reflects the market value of the use of funds by the Bank for the period concerned.
However, we cannot predict the extent to which the deterioration in general economic conditions, real estate values, changes in general rates of interest and changes in the financial conditions or business of a borrower may adversely affect a specific borrower’s ability to pay or the value of our collateral.
However, we cannot predict the extent to which the deterioration in general economic conditions, real estate values, changes in general rates of interest and changes 61 in the financial conditions or business of a borrower may adversely affect a specific borrower’s ability to pay or the value of our collateral.
Net Interest Income The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans and investments (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities). Net interest margin is net interest income as a percentage of average interest-earning assets for the period.
Net Interest Income The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans, investments and interest earning cash (interest-earning assets) and the interest paid on deposits and borrowed funds (interest-bearing liabilities). Net interest margin is net interest income as a percentage of average interest-earning assets for the period.
In addition, management prepares, on a monthly basis, a capital volatility report that compares changes in the market value of the investment portfolio. We have as our target to always be well-capitalized by regulatory standards.
In addition, management prepares, on a monthly basis, a capital volatility report that compares changes in the market value of the investment portfolio. We have as our target to always be well-capitalized by regulatory standards. 78
Dairy & livestock and agribusiness loans are largely predicated on the revenue cycles and demand for milk and crops, commodity prices, collateral values of herd, feed, and income-producing dairies or croplands, and the financial support of the guarantors.
Dairy & livestock and agribusiness loans are largely predicated on the revenue cycles and demand for milk and crops, commodity prices, collateral values of herd, feed, and income-producing dairies or croplands, and the financial support of the 70 guarantors.
Since we lend primarily in Southern and Central California, our real estate loan collateral is concentrated in this region. 55 Nonperforming Assets The following table provides information on nonperforming assets as of the dates presented.
Since we lend primarily in Southern and Central California, our real estate loan collateral is concentrated in this region. Nonperforming Assets The following table provides information on nonperforming assets as of the dates presented.
In general, our liquidity is managed daily by controlling the level of liquid assets as well as the use of funds provided by the cash flow from the investment portfolio, loan demand and deposit fluctuations.
In general, our liquidity is managed daily by controlling the level of liquid assets as well as the use of funds provided by the cash flow from the investment portfolio, loan demand, deposit fluctuations, and borrowings.
After excluding discount accretion, nonaccrual interest income and the impact from PPP loans, our ("core") loan yields grew by 17 basis points compared to 2021.
After excluding discount accretion, nonaccrual interest income and the impact from PPP loans, our ("core") loan yields grew by 17 45 basis points compared to 2021.
The 34 basis point increase in the earning asset yield was due to a 47 basis point increase in security yields, a seven basis point increase in loan yields, and a change in the composition of average earning assets, with the investment portfolio growing from 28.79% to 38.47% of average earnings assets, while funds held at the Federal Reserve on average declined from 13.64% to 5.15% for 2022, compared to 2021.
The 34 basis point increase in the earning asset yield was due to a 47 basis point increase in security yields, a seven basis point increase in loan yields, and impacted by the change in the composition of average earning assets, with the investment portfolio growing from 28.79% to 38.47% of average earnings assets, while funds held at the Federal Reserve on average declined from 13.64% to 5.15% for 2022, compared to 2021.
Further, EVE does not take into account factors such as future balance sheet growth, changes in asset and liability mix, changes in yield curve relationships, and changing product spreads that could mitigate the adverse impact of changes in interest rates. 72 Counterparty Risk Recent developments in the financial markets have placed an increased awareness of Counterparty Risks.
Further, EVE does not take into account factors such as future balance sheet growth, changes in asset and liability mix, changes in yield curve relationships, and changing product spreads that could mitigate the adverse impact of changes in interest rates. 77 Counterparty Risk Recent developments in the financial markets have placed an increased awareness of Counterparty Risks.
Also included in noninterest income are service charges and fees, primarily from deposit accounts, gains (net of losses) from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets. 45 The following table sets forth the various components of noninterest income for the periods presented.
Also included in noninterest income are service charges and fees, primarily from deposit accounts, gains (net of losses) from the disposition of investment securities, loans, other real estate owned, and fixed assets, and other revenues not included as interest on earning assets. 46 The following table sets forth the various components of noninterest income for the periods presented.
Net interest margin and net interest spread are included on a tax equivalent (TE) basis by adjusting interest income utilizing the federal statutory tax rates of 21% in effect for the years ended December 31, 2022, 2021 and 2020. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
Net interest margin and net interest spread are included on a tax equivalent (TE) basis by adjusting interest income utilizing the federal statutory tax rates of 21% in effect for the years ended December 31, 2023, 2022 and 2021. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
We have assessed our Counterparty Risk with the following results: • We do not have any investments in the preferred stock of any other company; • Most of our investment securities are either municipal securities or securities either issued or guaranteed by government, agencies, including Fannie Mae, Freddie Mac, SBA or FHLB; • All of our commercial line insurance policies are with companies with the highest AM Best ratings of A or above; • We have no significant exposure to our Cash Surrender Value of Life Insurance since the Cash Surrender Value balance is predominately supported by insurance companies that carry an AM Best rating of B+ or greater; • We have no significant Counterparty exposure related to derivatives such as interest rate swaps.
We have assessed our Counterparty Risk with the following results: • We do not have any investments in the preferred stock of any other company; • Most of our investment securities are either municipal securities or securities either issued or guaranteed by government, agencies, including Fannie Mae, Freddie Mac, SBA or FHLB; • All of our commercial line insurance policies are with companies with the highest AM Best ratings of A or above; • We have no significant exposure to our Cash Surrender Value of Life Insurance since the Cash Surrender Value balance is predominately supported by insurance companies that carry an AM Best rating of A or greater; • We have no significant Counterparty exposure related to our derivatives not designated as hedging instruments such as interest rate swaps.
Refer to additional discussion concerning loans, nonperforming assets, allowance for credit losses and related tables under the Analysis of Financial Condition contained herein. 67 Transaction Risk Transaction risk is the risk to earnings or capital arising from problems in service, activity or product delivery.
Refer to additional discussion concerning loans, nonperforming assets, allowance for credit losses and related tables under the Analysis of Financial Condition contained herein. 71 Transaction Risk Transaction risk is the risk to earnings or capital arising from problems in service, activity or product delivery.
At December 31, 2022, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1. Business—Regulation and Supervision—Capital Adequacy Requirements ”.
At December 31, 2023, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios required to be considered “well-capitalized” for regulatory purposes. For further information about capital requirements and our capital ratios, see “Item 1. Business—Regulation and Supervision—Capital Adequacy Requirements ”.
On February 1, 2022, we announced that our Board of Directors authorized a share repurchase plan to repurchase up to 10,000,000 shares of the Company’s common stock ("2022 Repurchase Program"), including by means of (i) an initial $70 million dollar Accelerated Share Repurchase, or ASR Plan, and (ii) one or more Rule 10b5-1 plans or other appropriate buyback arrangements, including open market purchases and private transactions.
On February 1, 2022, we announced that our Board of Directors authorized a share repurchase plan to repurchase up to 10,000,000 shares of the Company’s common stock ("2022 Repurchase Program"), including by means of (i) an initial $70 million dollar Accelerated Share Repurchase, or ASR Plan, and (ii) one or more Rule 10b5-1 plans or other appropriate buy-back arrangements, including open market purchases and private transactions.
(3) Includes interest-bearing demand and money market accounts. 42 The following table presents a comparison of interest income and interest expense resulting from changes in the volumes and rates on average interest-earning assets and average interest-bearing liabilities for the periods indicated.
(3) Includes interest-bearing demand and money market accounts. 43 The following table presents a comparison of interest income and interest expense resulting from changes in the volumes and rates on average interest-earning assets and average interest-bearing liabilities for the periods indicated.
At December 31, 2022, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios, under the revised capital framework referred to as Basel III, required to be considered “well-capitalized” for regulatory purposes.
At December 31, 2023, the Bank and the Company exceeded the minimum risk-based capital ratios and leverage ratios, under the revised capital framework referred to as Basel III, required to be considered “well-capitalized” for regulatory purposes.
This sensitivity analysis is compared to policy limits, which specify a maximum tolerance level for net interest income exposure over a one-year horizon assuming no balance sheet growth, given a 200 basis point upward and a 200 or 100 basis point downward shift in interest rates, depending on the level of current market rates.
This sensitivity analysis is compared to policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two year horizon assuming no balance sheet growth, given a 200 basis point upward and a 200 basis point downward shift in interest rates depending on the level of current market rates.
As of December 31, 2022, we determined there were no events or circumstances which would more likely than not reduce the fair value of our reportable segment below its carrying amount.
As of December 31, 2023, we determined there were no events or circumstances which would more likely than not reduce the fair value of our reportable segment below its carrying amount.
The Risk Management Plan that we have adopted seeks to implement the proper control and management of key risk factors inherent in the operation of the Company and the Bank. Some of the key risks that we must manage are credit risks, interest rate risk, liquidity risk, market risks, transaction risk, compliance risk, strategic risk, and cybersecurity risk.
The Risk Management Program that we have adopted seeks to implement the proper control and management of key risk factors inherent in the operation of the Company and the Bank. Some of the key risks that we must manage are credit risks, interest rate risk, liquidity risk, market risks, transaction risk, compliance risk, strategic risk, legal risk, and cybersecurity risk.
While we believe that the allowance at December 31, 2022 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that future economic conditions, interest rate fluctuations, conditions of our borrowers (including fraudulent activity), or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not be reflected in increased provisions for credit losses in the future. 60 Changes in economic and business conditions have had an impact on our market area and on our loan portfolio.
While we believe that the allowance at December 31, 2023 was appropriate to absorb losses from known or inherent risks in the portfolio, no assurance can be given that future economic conditions, interest rate fluctuations, conditions of our borrowers (including fraudulent activity), or natural disasters, which adversely affect our service areas or other circumstances or conditions, including those defined above, will not be reflected in increased provisions for credit losses in the future. 63 Changes in economic and business conditions could have an impact on our market area and on our loan portfolio.
These conditions include short-term and long-term interest rates, inflation, monetary supply, and the strength of the international, national and state economies, in general, and more specifically, the local economies in which we conduct business. Our ability to manage net interest income during changing interest rate environments will have a significant impact on our overall performance.
These conditions include short-term and long-term interest rates, inflation, monetary policy, and the strength of the global, national and state economies, in general, and more specifically, the local economies in which we conduct business. Our ability to manage net interest income during changing interest rate environments will have a significant impact on our overall performance.
We use the same credit underwriting policies in granting or accepting such commitments or contingent obligations as we do for on-balance sheet instruments, which consist of evaluating customers’ creditworthiness individually. As of December 31, 2022 and December 31, 2021, the balance in this reserve was $8.0 million and $8.0 million, respectively, and was included in other liabilities.
We use the same credit underwriting policies in granting or accepting such commitments or contingent obligations as we do for on-balance sheet instruments, which consist of evaluating customers’ creditworthiness individually. As of December 31, 2023 and December 31, 2022, the balance in this reserve was $7.5 million and $8.0 million, respectively, and was included in other liabilities.
There were no nonperforming construction loans at December 31, 2022. Our loan portfolio is geographically disbursed throughout our marketplace. The following is the breakdown of our total held-for-investment commercial real estate loans, by region as of December 31, 2022.
There were no nonperforming construction loans at December 31, 2023. 56 Our loan portfolio is geographically disbursed throughout our marketplace. The following is the breakdown of our total held-for-investment commercial real estate loans, by region as of December 31, 2023.
December 31, 2022 December 31, 2021 Capital Ratios Adequately Capitalized Ratios Minimum Required Plus Capital Conservation Buffer Well Capitalized Ratios CVB Financial Corp. Consolidated Citizens Business Bank CVB Financial Corp.
December 31, 2023 December 31, 2022 Capital Ratios Adequately Capitalized Ratios Minimum Required Plus Capital Conservation Buffer Well Capitalized Ratios CVB Financial Corp. Consolidated Citizens Business Bank CVB Financial Corp.
The tax equivalent yield at December 31, 2022 was 3.33%. The maturity of each security category is defined as the contractual maturity except for the categories of mortgage-backed securities and CMO/REMIC whose maturities are defined as the estimated average life.
The tax equivalent yield at December 31, 2023 was 3.35%. The maturity of each security category is defined as the contractual maturity except for the categories of mortgage-backed securities and CMO/REMIC whose maturities are defined as the estimated average life.
Risk attributes for commercial real estate loans include OLTV, origination year, loan seasoning, and macroeconomic variables that include GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread.
Risk attributes for commercial real estate loans include Original Loan to Value ratios ("OLTV"), origination year, loan seasoning, and macroeconomic variables that include GDP growth, commercial real estate price index and unemployment rate. Risk attributes for commercial and industrial loans include internal risk ratings, borrower industry sector, loan credit spreads and macroeconomic variables that include unemployment rate and BBB spread.
Economic Value of Equity Sensitivity December 31, Instantaneous Rate Change 2022 2021 200 bp decrease in interest rates -12.8 % N/A 100 bp decrease in interest rates -4.4 % -14.1 % 100 bp increase in interest rates 1.2 % 5.3 % 200 bp increase in interest rates 2.2 % 11.8 % 300 bp increase in interest rates 3.8 % 13.6 % 400 bp increase in interest rates 5.3 % 16.8 % As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year).
Economic Value of Equity Sensitivity December 31, Instantaneous Rate Change 2023 2022 400 bp decrease in interest rates -13.9 % N/A 300 bp decrease in interest rates -9.3 % N/A 200 bp decrease in interest rates -4.7 % -12.8 % 100 bp decrease in interest rates -1.6 % -4.4 % 100 bp increase in interest rates -0.4 % 1.2 % 200 bp increase in interest rates -0.3 % 2.2 % 300 bp increase in interest rates -1.0 % 3.8 % 400 bp increase in interest rates -2.2 % 5.3 % As EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year).
See “Allowance for Credit Losses” under Analysis of Financial Condition herein. Noninterest Income Noninterest income includes income derived from financial services offered to our customers, such as CitizensTrust, BankCard services, international banking, and other business services.
See “Allowance for Credit Losses” under Analysis of Financial Condition herein. Noninterest Income Noninterest income includes income derived from financial services offered to our customers, such as CitizensTrust, merchant processing and card services, international banking, and other business services.
CVB’s ability to pay cash dividends to its shareholders is subject to restrictions under federal and California law, including restrictions imposed by the Federal Reserve, and covenants set forth in various agreements we are a party to including covenants set forth in our junior subordinated debentures.
CVB’s ability to pay cash dividends to its shareholders is subject to 68 restrictions under federal and California law, including restrictions imposed by the Federal Reserve, and covenants set forth in various agreements we are a party to.
As of December 31, 2022, the Company had $211.5 million of total SBA 504 loans. SBA 504 loans include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral.
As of December 31, 2023, the Company had $198.3 million of total SBA 504 loans. SBA 504 loans include term loans to finance capital expenditures and for the purchase of commercial real estate. Initially the Bank provides two separate loans to the borrower representing a first and second lien on the collateral.
We manage net interest income through affecting changes in the mix of interest-earning assets as well as the mix of interest-bearing liabilities, changes in the level of interest-bearing liabilities in 41 proportion to interest-earning assets, and in the growth and maturity of earning assets.
We manage net interest income through affecting changes in the mix of interest-earning assets as well as the mix of interest-bearing liabilities, changes in the level of interest-bearing liabilities in proportion to interest-earning assets, the growth and maturity of earning assets, and derivative financial instruments.
The allowance for credit losses as of December 31, 2022 is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics.
Allowance for Credit Losses (“ACL”) — Our allowance for credit losses is based upon lifetime loss rate models developed from an estimation framework that uses historical lifetime loss experiences to derive loss rates at a collective pool level. We measure the expected credit losses on a collective (pooled) basis for those loans that share similar risk characteristics.
As of December 31, 2022, we had commitments to extend credit of approximately $1.73 billion, and obligations under letters of credit of $50.3 million. Commitments to extend credit are agreements to lend to customers, provided there is no violation of any material condition established in the contract.
As of December 31, 2023, we had commitments to extend credit of approximately $1.71 billion, and obligations under letters of credit of $54.3 million. Commitments to extend credit are agreements to lend to customers, provided there is no violation of any material condition established in the contract.
The macroeconomic variables for Consumer include unemployment rate and GDP. The Commercial Real Estate methodology is applied over commercial real estate loans, a portion of construction loans, and a portion of SBA loans (excluding Paycheck Protection Program loans).
The macroeconomic variables for Consumer include unemployment rate and GDP. The Commercial Real Estate methodology is applied over commercial real estate loans, a portion of construction loans, and a portion of SBA loans.
In this regard, it is important to note that the Bank’s practice with regard to these loans, including modified loans or troubled debt restructurings that are classified as impaired, is to generally charge off any loss amount against the ACL upon evaluating the loan at the time a probable loss becomes recognized.
In this regard, it is important to note that the Bank’s practice with regard to these loans, including modified loans or modified loans to borrowers experiencing financial difficulty that are classified as impaired, is to generally charge off any loss amount against the ACL upon evaluating the loan at the time a probable loss becomes recognized.
Consolidated Citizens Business Bank Tier 1 leverage capital ratio 4.00% 4.00% 5.00% 9.53% 9.42% 9.18% 8.90% Common equity Tier 1 capital ratio 4.50% 7.00% 6.50% 13.55% 13.39% 14.86% 14.41% Tier 1 risk-based capital ratio 6.00% 8.50% 8.00% 13.55% 13.39% 14.86% 14.41% Total risk-based capital ratio 8.00% 10.50% 10.00% 14.37% 14.22% 15.63% 15.18% 65 RISK MANA GEMENT All financial institutions must manage and control a variety of business risks that can significantly affect their financial performance.
Consolidated Citizens Business Bank Tier 1 leverage capital ratio 4.00% 4.00% 5.00% 10.27% 10.17% 9.53% 9.42% Common equity Tier 1 capital ratio 4.50% 7.00% 6.50% 14.65% 14.49% 13.55% 13.39% Tier 1 risk-based capital ratio 6.00% 8.50% 8.00% 14.65% 14.49% 13.55% 13.39% Total risk-based capital ratio 8.00% 10.50% 10.00% 15.50% 15.34% 14.37% 14.22% 69 RISK MANA GEMENT All financial institutions must manage and control a variety of business risks that can significantly affect their financial performance.
As of December 31, 2022, the Company had $79.4 million of total SBA 7(a) loans that include a guarantee of payment from the SBA (typically 75% of the loan amount, but up to 90% in certain cases) in the event of default.
As of December 31, 2023, the Company had $72.3 million of total SBA 7(a) loans that include a guarantee of payment from the SBA (typically 75% of the loan amount, but up to 90% in certain cases) in the event of default.
As an active participant in the SBA’s Paycheck Protection Program, we originated approximately 4,100 PPP loans totaling $1.10 billion in round one and originated approximately 1,900 PPP loans totaling $420 million in round two. As of December 31, 2022, the remaining outstanding balance of PPP loans totaled $9.1 million.
As an active participant in the SBA’s Paycheck Protection Program, we originated during 2020 approximately 4,100 PPP loans totaling $1.10 billion in round one and originated approximately 1,900 PPP loans totaling $420 million in round two. As of December 31, 2023, the remaining outstanding balance of PPP loans totaled $2.7 million.
In each area, we have identified the variables most important in the estimation process. We have used the best information available to make the necessary estimates to value the related assets and liabilities. Actual performance that differs from our estimates and future changes in the key variables could change future valuations and impact the results of operations.
We have used the best information available to make the necessary estimates to value the related assets and liabilities. Actual performance that differs from our estimates and future changes in the key variables could change future valuations and impact the results of operations.
(2) Beginning with March 31, 2020, gross loans are presented net of deferred loan fees (at amortized cost) by respective class of financing receivables. 53 As of December 31, 2022, $517.8 million, or 7.52% of the total commercial real estate loans included loans secured by farmland, compared to $364.4 million, or 6.29%, at December 31, 2021.
(2) Beginning with March 31, 2020, gross loans are presented net of deferred loan fees (at amortized cost) by respective class of financing receivables. As of December 31, 2023, $497.7 million, or 7.34% of the total commercial real estate loans included loans secured by farmland, compared to $517.8 million, or 7.52%, at December 31, 2022.
We utilize internal auditors and independent audit firms to test key controls of operational processes and to audit information systems, compliance management programs, loan credit reviews and trust services. The key to monitoring transaction risk is in the design, documentation and implementation of well-defined procedures.
The audit plan ensures that high risk areas are reviewed annually. We utilize internal auditors and independent audit firms to test key controls of operational processes and to audit information systems, compliance management programs, loan credit reviews and trust services. The key to monitoring transaction risk is in the design, documentation and implementation of well-defined procedures.
Refer to Note 23 — Leases of the notes to the consolidated financial statements for a more detailed discussion about leases. 63 Off-Balance Sheet Arrangements The following table summarizes the off-balance sheet items at December 31, 2022.
Refer to Note 22 — Leases of the notes to the consolidated financial statements for a more detailed discussion about leases. 67 Off-Balance Sheet Arrangements The following table summarizes the off-balance sheet items at December 31, 2023.
Any excess of the purchase price over amounts allocated to assets acquired, including identifiable intangible assets, and liabilities assumed is recorded as goodwill. Where amounts allocated to assets acquired and liabilities assumed is greater than the purchase price, a bargain purchase gain would be recognized.
Any excess of the purchase price over amounts allocated to assets acquired, including identifiable intangible assets, and liabilities assumed is recorded as goodwill. Where amounts 37 allocated to assets acquired and liabilities assumed is greater than the purchase price, a bargain purchase gain would be recognized. Acquisition related costs are expensed as incurred.
Municipal bonds, which represented approximately 9% of the total investment portfolio, are predominately AA or higher rated securities. The Company held investment securities in excess of 10% of shareholders’ equity from the following issuers as of the dates presented.
The Agency CMO/REMIC are backed by agency-pooled collateral. Municipal bonds, which represented approximately 9% of the total investment portfolio, are predominately AA or higher rated securities. The Company held investment securities in excess of 10% of shareholders’ equity from the following issuers as of the dates presented.
Our estimated annual effective tax rate also varies depending upon the level of tax-advantaged income as well as available tax credits. Refer to Note 11 — Income Taxes of the notes to consolidated financial statements for more information.
Our estimated annual effective tax rate also varies depending upon the level of tax-advantaged income from municipal securities and BOLI as well as available tax credits. Refer to Note 10 — Income Taxes of the notes to consolidated financial statements for more information.
Market conditions have continued to negatively impact assets under management and trust fee income. Additionally, a large trust relationship with more than $800 million in assets was transitioned to a financial institution outside of California. The transition was completed by the end of 2022, with the impact on fee income expected to be reflected in 2023.
Additionally, a large trust relationship with more than $800 million in assets was transitioned to a financial institution outside of California. The transition was completed by the end of 2022, with the impact on fee income expected to be reflected in 2023.
(2) The loans secured by farmland included $140.5 million for loans secured by dairy & livestock land and $377.3 million for loans secured by agricultural land at December 31, 2022. (3) Other loans consist of a variety of loan types, none of which exceeds 2.0% of total commercial real estate loans.
(2) The loans secured by farmland included $122.4 million for loans secured by dairy & livestock land and $375.3 million for loans secured by agricultural land at December 31, 2023. (3) Other loans consist of a variety of loan types, none of which exceeds 2.0% of total commercial real estate loans.
Allowance for Credit Losses by Loan Type December 31, 2022 2021 2020 2019 2018 Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans (Dollars in thousands) Commercial real estate $ 64,806 75.8 % $ 50,950 73.4 % $ 75,439 65.9 % $ 48,629 71.0 % $ 44,934 69.4 % Construction 1,702 1.0 % 765 0.8 % 1,934 1.0 % 858 1.5 % 981 1.6 % SBA 2,809 3.2 % 2,668 3.6 % 2,992 3.6 % 1,453 4.0 % 1,062 4.5 % SBA - PPP — 0.1 % — 2.4 % — 10.6 % — — — — Commercial and industrial 10,206 10.5 % 6,669 10.3 % 7,142 9.7 % 8,880 12.4 % 7,520 12.9 % Dairy & livestock and agribusiness 4,400 4.8 % 3,066 4.9 % 3,949 4.4 % 5,255 5.1 % 5,215 5.1 % Municipal lease finance receivables 296 0.9 % 100 0.6 % 74 0.5 % 623 0.7 % 775 0.8 % SFR mortgage 366 2.9 % 188 3.1 % 367 3.2 % 2,339 3.8 % 2,196 3.8 % Consumer and other loans 532 0.8 % 613 0.9 % 1,795 1.1 % 623 1.5 % 726 1.7 % PCI loans — — — — — — — — 204 0.2 % Total $ 85,117 100.0 % $ 65,019 100.0 % $ 93,692 100.0 % $ 68,660 100.0 % $ 63,613 100.0 % The ACL/Total Loan Coverage Ratio as of December 31, 2022 increased to 0.94%, compared to 0.82% as of December 31, 2021.
Allowance for Credit Losses by Loan Type December 31, 2023 2022 2021 2020 2019 Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans Allowance Amount Loans as % of Total Loans (Dollars in thousands) Commercial real estate $ 69,466 76.2 % $ 64,806 75.8 % $ 50,950 73.4 % $ 75,439 65.9 % $ 48,629 71.0 % Construction 1,277 0.8 % 1,702 1.0 % 765 0.8 % 1,934 1.0 % 858 1.5 % SBA 2,679 3.0 % 2,809 3.2 % 2,668 3.6 % 2,992 3.6 % 1,453 4.0 % SBA - PPP — — — 0.1 % — 2.4 % — 10.6 % — — Commercial and industrial 9,116 10.9 % 10,206 10.5 % 6,669 10.3 % 7,142 9.7 % 8,880 12.4 % Dairy & livestock and agribusiness 3,098 4.7 % 4,400 4.8 % 3,066 4.9 % 3,949 4.4 % 5,255 5.1 % Municipal lease finance receivables 210 0.8 % 296 0.9 % 100 0.6 % 74 0.5 % 623 0.7 % SFR mortgage 535 3.0 % 366 2.9 % 188 3.1 % 367 3.2 % 2,339 3.8 % Consumer and other loans 461 0.6 % 532 0.8 % 613 0.9 % 1,795 1.1 % 623 1.5 % Total $ 86,842 100.0 % $ 85,117 100.0 % $ 65,019 100.0 % $ 93,692 100.0 % $ 68,660 100.0 % The ACL/Total Loan Coverage Ratio as of December 31, 2023 increased to 0.98%, compared to 0.94% as of December 31, 2022.
For the years ended December 31, 2022 and 2021, repayments/maturities of investment securities totaled $661.5 million and $928.4 million, respectively. The Company purchased additional investment securities totaling $1.76 billion and $3.16 billion for the years ended December 31, 2022 and 2021, respectively. There were no investment securities sold during the years ended December 31, 2022 and 2021.
For the years ended December 31, 2023 and 2022, repayments/maturities of investment securities totaled $450.3 million and $661.5 million, respectively. The Company purchased additional investment securities totaling $48.4 million and $1.8 billion for the years ended December 31, 2023 and 2022, respectively. There were no investment securities sold during the years ended December 31, 2023 and 2022.
The Bank’s ACL methodology also produced an allowance of $8.0 million for our off-balance sheet credit exposures as of December 31, 2022, compared to $8.0 million as of December 31, 2021. The second quarter of 2021 included $1.0 million in recapture of provision for unfunded loan commitments.
The Bank’s ACL methodology also produced an allowance of $7.5 million for our off-balance sheet credit exposures as of December 31, 2023, compared to $8.0 million as of December 31, 2022. The fourth quarter of 2023 included $500,000 in recapture of provision for unfunded loan commitments.
Year Ended December 31, 2022 2021 2020 2019 2018 (Dollars in thousands) Allowance for credit losses at beginning of period $ 65,019 $ 93,692 $ 68,660 $ 63,613 $ 59,585 Impact of adopting ASU 2016-13 — — 1,840 — — Charge-offs: Commercial real estate — — — — — Construction — — — — — SBA (127 ) (223 ) (362 ) (321 ) (257 ) Commercial and industrial (66 ) (3,019 ) (195 ) (48 ) (10 ) Dairy & livestock and agribusiness — (118 ) — (78 ) — SFR mortgage — — — — (13 ) Consumer and other loans (4 ) (11 ) (109 ) (7 ) (11 ) Total charge-offs (197 ) (3,371 ) (666 ) (454 ) (291 ) Recoveries: Commercial real estate — — — — — Construction 12 58 11 12 2,506 SBA 107 23 72 9 20 Commercial and industrial 503 12 10 255 82 Dairy & livestock and agribusiness 468 — — 19 19 SFR mortgage — 79 206 196 51 Consumer and other loans — 26 59 10 141 Total recoveries 1,090 198 358 501 2,819 Net recoveries (charged-offs) 893 (3,173 ) (308 ) 47 2,528 Initial ACL for PCD loans at acquisition 8,605 — — — — Provision recorded at acquisition 4,932 — — — — Provision for (recapture of) credit losses 5,668 (25,500 ) 23,500 5,000 1,500 Allowance for credit losses at end of period $ 85,117 $ 65,019 $ 93,692 $ 68,660 $ 63,613 Summary of reserve for unfunded loan commitments: Reserve for unfunded loan commitments at beginning of period $ 8,000 $ 9,000 $ 8,959 $ 8,959 $ 6,306 Impact of adopting ASU 2016-13 — — 41 — — Estimated fair value of reserve for unfunded loan commitment assumed from Community Bank — — — — 2,903 (Recapture of) provision for unfunded loan commitments — (1,000 ) — — (250 ) Reserve for unfunded loan commitments at end of period $ 8,000 $ 8,000 $ 9,000 $ 8,959 $ 8,959 Reserve for unfunded loan commitments to total unfunded loan commitments 0.46 % 0.49 % 0.54 % 0.56 % 0.51 % Amount of total loans at end of period (1) $ 9,079,392 $ 7,887,713 $ 8,348,808 $ 7,564,577 $ 7,764,611 Average total loans outstanding (1) $ 8,676,820 $ 8,065,877 $ 8,066,483 $ 7,552,505 $ 5,905,674 Net (charge-offs) recoveries to average total loans 0.01 % (0.04 )% (0.00 )% — 0.04 % Net (charge-offs) recoveries to total loans at end of period 0.01 % (0.04 )% (0.00 )% — 0.03 % Allowance for credit losses to average total loans 0.98 % 0.81 % 1.16 % 0.91 % 1.08 % Allowance for credit losses to total loans at end of period 0.94 % 0.82 % 1.12 % 0.91 % 0.82 % Net (charge-offs) recoveries to allowance for credit losses 1.05 % (4.88 )% (0.33 )% 0.07 % 3.97 % Net (charge-offs) recoveries to (recapture of) provision for credit losses 8.42 % 12.44 % (1.31 )% 0.94 % 168.53 % (1) Net of deferred loan origination fees, costs and discounts (amortized cost).
Year Ended December 31, 2023 2022 2021 2020 2019 (Dollars in thousands) Allowance for credit losses at beginning of period $ 85,117 $ 65,019 $ 93,692 $ 68,660 $ 63,613 Impact of adopting ASU 2016-13 — — — 1,840 — Charge-offs: Commercial real estate — — — — — Construction — — — — — SBA (288 ) (127 ) (223 ) (362 ) (321 ) Commercial and industrial (109 ) (66 ) (3,019 ) (195 ) (48 ) Dairy & livestock and agribusiness — — (118 ) — (78 ) SFR mortgage — — — — — Consumer and other loans (8 ) (4 ) (11 ) (109 ) (7 ) Total charge-offs (405 ) (197 ) (3,371 ) (666 ) (454 ) Recoveries: Commercial real estate — — — — — Construction 12 12 58 11 12 SBA 73 107 23 72 9 Commercial and industrial 14 503 12 10 255 Dairy & livestock and agribusiness 31 468 — — 19 SFR mortgage — — 79 206 196 Consumer and other loans — — 26 59 10 Total recoveries 130 1,090 198 358 501 Net (charge-offs) recoveries (275 ) 893 (3,173 ) (308 ) 47 Initial ACL for PCD loans at acquisition — 8,605 — — — Provision recorded at acquisition — 4,932 — — — Provision for (recapture of) credit losses 2,000 5,668 (25,500 ) 23,500 5,000 Allowance for credit losses at end of period $ 86,842 $ 85,117 $ 65,019 $ 93,692 $ 68,660 Summary of reserve for unfunded loan commitments: Reserve for unfunded loan commitments at beginning of period $ 8,000 $ 8,000 $ 9,000 $ 8,959 $ 8,959 Impact of adopting ASU 2016-13 — — — 41 — (Recapture of) provision for unfunded loan commitments (500 ) — (1,000 ) — — Reserve for unfunded loan commitments at end of period $ 7,500 $ 8,000 $ 8,000 $ 9,000 $ 8,959 Reserve for unfunded loan commitments to total unfunded loan commitments 0.43 % 0.46 % 0.49 % 0.54 % 0.56 % Amount of total loans at end of period (1) $ 8,904,910 $ 9,079,392 $ 7,887,713 $ 8,348,808 $ 7,564,577 Average total loans outstanding (1) $ 8,893,335 $ 8,676,820 $ 8,065,877 $ 8,066,483 $ 7,552,505 Net (charge-offs) recoveries to average total loans (0.00 )% 0.01 % (0.04 )% (0.00 )% — Net (charge-offs) recoveries to total loans at end of period (0.00 )% 0.01 % (0.04 )% (0.00 )% — Allowance for credit losses to average total loans 0.98 % 0.98 % 0.81 % 1.16 % 0.91 % Allowance for credit losses to total loans at end of period 0.98 % 0.94 % 0.82 % 1.12 % 0.91 % Net (charge-offs) recoveries to allowance for credit losses (0.32 )% 1.05 % (4.88 )% (0.33 )% 0.07 % Net (charge-offs) recoveries to (recapture of) provision for credit losses (13.75 )% 8.42 % 12.44 % (1.31 )% 0.94 % (1) Net of deferred loan origination fees, costs and discounts (amortized cost).
As of December 31, 2022, total funds borrowed under these agreements were $565.4 million with a weighted average interest rate of 0.11%, compared to $642.4 million with a weighted average rate of 0.08% as of December 31, 2021.
As of December 31, 2023, total funds borrowed under these agreements were $271.6 million with a weighted average interest rate of 0.29%, compared to $565.4 million with a weighted average interest rate of 0.11% as of December 31, 2022.
There was no provision or recapture of provision for unfunded commitments for the year ended December 31, 2022. The second quarter of 2021 included a $1.0 million recapture of provision for unfunded loan commitments. Standby letters of credit are conditional commitments issued by the Bank to guarantee the financial performance of a customer to a third party.
The fourth quarter of 2023 included $500,000 in recapture of provision for unfunded loan commitments. There was no provision or recapture of provision for unfunded commitments for the year ended December 31, 2022. Standby letters of credit are conditional commitments issued by the Bank to guarantee the financial performance of a customer to a third party.
This committee analyzes the cash flows from loans, investments, deposits and borrowings. In addition, the Company has a Balance Sheet Management Committee of the Board of Directors that meets quarterly to review the Company’s balance sheet and liquidity position.
This committee analyzes the cash flows from loans, investments, deposits and borrowings, as well as the input assumptions and results from various models. In addition, the Company has a Balance Sheet Management Committee of the Board of Directors that meets at least quarterly to review the Company’s balance sheet and liquidity position.
As part of this ongoing assessment, the Board of Directors reviews the various components of our capital plan and capital stress testing. Total equity decreased $133.0 million, or 6.39%, to $1.95 billion at December 31, 2022, compared to total equity of $2.08 billion at December 31, 2021.
As part of this ongoing assessment, the Board of Directors reviews the various components of our capital plan and capital stress testing. Total equity increased $129.5 million, or 6.64%, to $2.08 billion at December 31, 2023, compared to total equity of $1.95 billion at December 31, 2022.
Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s. These U.S. economic forecasts include a baseline forecast, as well as multiple downside forecasts. The baseline forecast continues to represent the largest weighting in our multi-weighted forecast scenario, with downside risks, including a stagflation scenario, weighted among these multiple forecasts.
Our economic forecast continues to be a blend of multiple forecasts produced by Moody’s. The baseline forecast continues to represent the largest weighting in our multi-weighted forecast scenario, with downside risks weighted among multiple forecasts.
This committee provides oversight to the balance sheet and liquidity management process and recommends policy guidelines for the approval of our Board of Directors, and courses of action to address our actual and projected liquidity needs. Our primary sources and uses of funds for the Company are deposits and loans.
This committee provides oversight to the balance sheet and liquidity management process and recommends policy guidelines for the approval of our Board of Directors, and courses of action to address our actual and projected liquidity needs.
Our definition of liquid assets includes cash and cash equivalents in excess of minimum levels needed to fulfill normal business operations, short-term investment securities, and other anticipated near term cash flows from investments. Our balance sheet has significant liquidity and our loans are primarily funded with core deposits. Furthermore, we have significant off-balance sheet sources of liquidity.
Our definition of liquid assets includes cash and cash equivalents in excess of minimum levels needed to fulfill normal business operations, short-term investment securities, and other anticipated near term cash flows from investments. In addition to on balance sheet liquidity, we have significant off-balance sheet sources of liquidity.
The weighted-average yield on the total investment portfolio at December 31, 2022 was 2.13% with a weighted-average life of 6.9 years. This compares to a weighted-average yield of 1.71% at December 31, 2021 with a weighted-average life of 5.5 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
This compares to a weighted-average yield of 2.13% at December 31, 2022 with a weighted-average life of 6.9 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
The Company obtains a semi-annual independent credit review by engaging an outside party to review a sample of our loans and leases. The primary purpose of this review is to evaluate our existing loan ratings.
The other categories have formulae used to determine the needed allowance amount. The Company obtains a semi-annual independent credit review by engaging an outside party to review a sample of our loans and leases. The primary purpose of this review is to evaluate our existing loan ratings.
(2) Includes loan fees of $8.1 million, $27.5 million and $23.9 million for the years ended December 31, 2022, 2021 and 2020, respectively. Prepayment penalty fees of $6.9 million, $9.0 million and $8.2 million are included in interest income for the years ended December 31, 2022, 2021 and 2020, respectively.
Prepayment penalty fees of $2.5 million, $6.9 million and $9.0 million are included in interest income for the years ended December 31, 2023, 2022 and 2021, respectively.
We have three collective loan pools: Commercial Real Estate, Commercial and Industrial, and Consumer. Our ACL amounts are largely driven by portfolio characteristics, including loss history and various risk attributes, and the economic outlook for certain macroeconomic variables. The allowance for credit loss is sensitive to both changes in these portfolio characteristics and the forecast of macroeconomic variables.
We have three collective loan pools: Commercial Real Estate, Commercial and Industrial, and Consumer. Our ACL amounts are largely driven by portfolio characteristics, including loss history and various risk attributes, and the economic outlook for certain macroeconomic variables.
The Bank’s investment in BOLI includes life insurance policies acquired through acquisitions and the purchase of life insurance by the Bank on a select group of employees. The Bank is the owner and beneficiary of these policies. BOLI is recorded as an asset at its cash surrender value. The policies consist of general account, separate account, and hybrid policies.
The Bank’s investment in BOLI includes life insurance policies generally acquired through acquisitions or the purchase of life insurance by the Bank on a select group of employees to fund deferred compensation plans. The Bank is the owner and beneficiary of these policies. BOLI is recorded as an asset at its cash surrender value.
Total cost of funds was 0.05% for 2021, compared with 0.13% for 2020. Provision for (Recapture of) Credit Losses The provision for (recapture of) credit losses is a charge (credit) to earnings to maintain the allowance for credit losses at a level consistent with management’s assessment of expected lifetime losses in the loan portfolio as of the balance sheet date.
Provision for (Recapture of) Credit Losses The provision for (recapture of) credit losses is a charge to earnings to maintain the allowance for credit losses at a level consistent with management’s assessment of expected lifetime losses in the loan portfolio as of the balance sheet date.
The loans secured by farmland included $140.5 million for loans secured by dairy & livestock land and $377.3 million for loans secured by agricultural land at December 31, 2022, compared to $134.9 million for loans secured by dairy & livestock land and $229.5 million for loans secured by agricultural land at December 31, 2021.
The loans secured by farmland included $122.4 million for loans secured by dairy & livestock land and $375.3 million for loans secured by agricultural land at December 31, 2023, compared to $140.5 million for loans secured by dairy & livestock land and $377.3 million for loans secured by agricultural land at December 31, 2022.
Deposits The primary source of funds to support earning assets (loans and investments) is the generation of deposits. Total deposits were $12.84 billion at December 31, 2022. This represented a decrease of $140.1 million, or 1.08%, from total deposits of $12.98 billion at December 31, 2021.
Deposits The primary source of funds to support earning assets (loans and investments) is the generation of deposits. Total deposits were $11.43 billion at December 31, 2023. This represented a decrease of $1.4 billion, or 10.93%, from total deposits of $12.84 billion at December 31, 2022.
Distribution of Loan Portfolio by Type December 31, 2022 2021 2020 2019 (1) 2018 (Dollars in thousands) Commercial real estate $ 6,884,948 $ 5,789,730 $ 5,501,509 $ 5,374,617 $ 5,394,229 Construction 88,271 62,264 85,145 116,925 122,782 SBA 290,908 288,600 303,896 305,008 350,043 SBA - PPP 9,087 186,585 882,986 — — Commercial and industrial 948,683 813,063 812,062 935,127 1,002,209 Dairy & livestock and agribusiness 433,564 386,219 361,146 383,709 393,843 Municipal lease finance receivables 81,126 45,933 45,547 53,146 64,186 SFR mortgage 266,024 240,654 270,511 283,468 296,504 Consumer and other loans 76,781 74,665 86,006 116,319 128,429 Gross loans (Non-PCI) 9,079,392 7,887,713 8,348,808 7,568,319 7,752,225 Less: Deferred loan fees, net (2) — — — (3,742 ) (4,828 ) Total loans, at amortized cost (Non-PCI) 9,079,392 7,887,713 8,348,808 7,564,577 7,747,397 Less: Allowance for credit losses (85,117 ) (65,019 ) (93,692 ) (68,660 ) (63,409 ) Net loans (Non-PCI) $ 8,994,275 $ 7,822,694 $ 8,255,116 7,495,917 7,683,988 PCI Loans 17,214 Discount on PCI loans — Less: Allowance for credit losses (204 ) PCI loans, net 17,010 Total loans and lease finance receivables, net $ 7,700,998 (1) Beginning with June 30, 2019, PCI loans were accounted for and combined with Non-PCI loans and were reflected in total loans and lease finance receivables.
Distribution of Loan Portfolio by Type December 31, 2023 2022 2021 2020 2019 (Dollars in thousands) Commercial real estate $ 6,784,505 $ 6,884,948 $ 5,789,730 $ 5,501,509 $ 5,374,617 Construction 66,734 88,271 62,264 85,145 116,925 SBA 270,619 290,908 288,600 303,896 305,008 SBA - PPP 2,736 9,087 186,585 882,986 — Commercial and industrial 969,895 948,683 813,063 812,062 935,127 Dairy & livestock and agribusiness 412,891 433,564 386,219 361,146 383,709 Municipal lease finance receivables 73,590 81,126 45,933 45,547 53,146 SFR mortgage 269,868 266,024 240,654 270,511 283,468 Consumer and other loans 54,072 76,781 74,665 86,006 116,319 Gross loans (Non-PCI) 8,904,910 9,079,392 7,887,713 8,348,808 7,568,319 Less: Deferred loan fees, net (1) — — — — (3,742 ) Total loans, at amortized cost (Non-PCI) 8,904,910 9,079,392 7,887,713 8,348,808 7,564,577 Less: Allowance for credit losses (86,842 ) (85,117 ) (65,019 ) (93,692 ) (68,660 ) Net loans (Non-PCI) $ 8,818,068 $ 8,994,275 $ 7,822,694 $ 8,255,116 $ 7,495,917 (1) Beginning with June 30, 2019, PCI loans were accounted for and combined with Non-PCI loans and were reflected in total loans and lease finance receivables.
The effective tax rates are below the nominal combined Federal and State tax rate as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period. 48 ANALYSIS OF FI NANCIAL CONDITION Total assets of $16.48 billion at December 31, 2022 increased $592.8 million, or 3.73%, from total assets of $15.88 billion at December 31, 2021.
The effective tax rates are below the nominal combined Federal and State tax rate as a result of tax-advantaged income from certain municipal security investments, municipal loans and leases and BOLI, as well as available tax credits for each period. 50 ANALYSIS OF FI NANCIAL CONDITION Total assets of $16.02 billion at December 31, 2023 decreased by $455.5 million, or 2.76%, from total assets of $16.48 billion at December 31, 2022.
This ASU is effective for interim and annual reporting periods beginning after December 15, 2023; early adoption is permitted. 1st Quarter 2024 The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. 37 OVERVIEW For the year ended December 31, 2022, we reported net earnings of $235.4 million, compared with $212.5 million for 2021.
This ASU is effective for annual reporting periods beginning after December 15, 2024 and are to be applied on a prospective basis; early adoption is permitted. 1st Quarter 2025 The adoption of this ASU is not expected to have a material impact on our consolidated financial statements. 38 OVERVIEW For the year ended December 31, 2023, we reported net earnings of $221.4 million, compared with $235.4 million for 2022, a $14.0 million, or 5.94%, decrease from the prior year.
Financial products that expose us to market risk include securities, loans, deposits, debt, and derivative financial instruments. 70 The table below provides the actual balances as of December 31, 2022 of interest-earning assets and interest-bearing liabilities, including the average rate earned or incurred for 2022, the projected contractual maturities over the next five years, and the estimated fair value of each category determined using available market information and appropriate valuation methodologies.
The table below provides the actual balances as of December 31, 2023 of interest-earning assets and interest-bearing liabilities, including the average rate earned or incurred for 2023, the projected contractual maturities over the next five years, and the estimated fair value of each category determined using available market information and appropriate valuation methodologies.
Our average cost of total deposits including customer repurchase agreements was 0.05% for both 2022 and 2021. Our average cost of funds for 2022 was 0.06%, compared to 0.05% for 2021.
Our average cost of total deposits including customer repurchase agreements for 2023 was 0.41%, compared to 0.05% for 2022.