Biggest changeTax-exempt income on loans and investment securities has been adjusted to a tax equivalent basis using the federal marginal tax rate of 21%. 47 Year Ended December 31, 2022 2021 2020 Average Average Average (Dollars in thousands) Average Yield/ Average Yield/ Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost Interest-earning assets: Loans (1) (2) (3): Taxable $ 521,945 $ 24,768 4.75 % $ 489,803 $ 23,571 4.81 % $ 492,947 $ 24,389 4.95 % Tax-exempt 8,214 240 2.92 % 8,680 255 2.94 % 5,262 170 3.23 % Total loans 530,159 25,008 4.72 % 498,483 23,826 4.78 % 498,209 24,559 4.93 % Investment securities: Taxable (4) 348,431 4,509 1.29 % 241,444 2,660 1.10 % 170,610 2,613 1.53 % Tax-exempt 147,215 4,056 2.76 % 122,506 3,423 2.79 % 85,501 2,714 3.17 % Total investment securities 495,646 8,565 1.73 % 363,950 6,083 1.67 % 256,111 5,327 2.08 % Federal funds sold 91,982 1,137 1.24 % 149,864 189 0.13 % 80,584 183 0.23 % Other interest-earning assets (5) 7,918 132 1.67 % 12,414 135 1.09 % 11,366 184 1.62 % Total interest-earning assets 1,125,705 34,842 3.10 % 1,024,711 30,233 2.95 % 846,270 30,253 3.57 % Noninterest-earning assets 28,849 61,048 62,287 Total assets $ 1,154,554 $ 1,085,759 $ 908,557 Interest-bearing liabilities: Interest-bearing demand deposits $ 466,476 $ 928 0.20 % $ 427,381 $ 508 0.12 % $ 352,327 $ 591 0.17 % Savings accounts 282,455 357 0.13 % 245,142 167 0.07 % 197,267 239 0.12 % Time deposits 53,851 309 0.57 % 62,008 453 0.73 % 66,216 731 1.10 % Total deposits 802,782 1,594 0.20 % 734,531 1,128 0.15 % 615,810 1,561 0.25 % Total interest-bearing liabilities 802,782 1,594 0.20 % 734,531 1,128 0.15 % 615,810 1,561 0.25 % Noninterest-bearing liabilities: Noninterest-bearing deposits 255,113 232,196 180,904 Other liabilities 5,591 6,487 6,735 Total liabilities 1,063,486 973,214 803,449 Stockholders' equity (6) 91,068 112,545 105,108 Total liabilities and stockholders' equity $ 1,154,554 $ 1,085,759 $ 908,557 Net interest income (tax equivalent basis) $ 33,248 $ 29,105 $ 28,692 Less: tax equivalent adjustment (902 ) (773 ) (606 ) Net interest income $ 32,346 $ 28,332 $ 28,086 Interest rate spread 2.90 % 2.80 % 3.32 % Net interest margin 2.95 % 2.84 % 3.39 % Ratio of average interest-earning assets to average interest-bearing liabilities 140.23 % 139.51 % 137.42 % (1) Interest income on loans includes fee income of $925,000, $2.8 million and $1.8 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Biggest changeTax-exempt income on loans and investment securities has been adjusted to a tax equivalent basis using the federal marginal tax rate of 21%. 48 Year ended December 31, 2023 2022 2021 Average Average Average (Dollars in thousands) Average Yield/ Average Yield/ Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost Interest-earning assets: Loans (1) (2) (3): Taxable $ 582,465 $ 33,153 5.69 % $ 521,945 $ 24,768 4.75 % $ 489,803 $ 23,571 4.81 % Tax-exempt 8,144 249 3.06 % 8,214 240 2.92 % 8,680 255 2.94 % Total loans 590,609 33,402 5.66 % 530,159 25,008 4.72 % 498,483 23,826 4.78 % Investment securities: Taxable (4) 358,860 5,635 1.57 % 348,431 4,509 1.29 % 241,444 2,660 1.10 % Tax-exempt 147,667 4,236 2.87 % 147,215 4,056 2.76 % 122,506 3,423 2.79 % Total investment securities 506,527 9,871 1.95 % 495,646 8,565 1.73 % 363,950 6,083 1.67 % Federal funds sold 19,512 989 5.07 % 91,982 1,137 1.24 % 149,864 189 0.13 % Other interest-earning assets (5) 7,079 285 4.03 % 7,918 132 1.67 % 12,414 135 1.09 % Total interest-earning assets 1,123,727 44,547 3.96 % 1,125,705 34,842 3.10 % 1,024,711 30,233 2.95 % Noninterest-earning assets 20,139 28,849 61,048 Total assets $ 1,143,866 $ 1,154,554 $ 1,085,759 Interest-bearing liabilities: Interest-bearing demand deposits $ 447,895 $ 4,652 1.04 % $ 466,476 $ 928 0.20 % $ 427,381 $ 508 0.12 % Savings accounts 255,126 917 0.36 % 282,455 357 0.13 % 245,142 167 0.07 % Time deposits 91,423 2,672 2.92 % 53,851 309 0.57 % 62,008 453 0.73 % Total deposits 794,444 8,241 1.04 % 802,782 1,594 0.20 % 734,531 1,128 0.15 % FHLB advances 6,084 340 5.59 % - - 0.00 % - - 0.00 % BTFP advances 8,632 436 5.05 % - - 0.00 % - - 0.00 % Total borrowings 14,716 776 5.27 % - - 0.00 % - - 0.00 % Total interest-bearing liabilities 809,160 9,017 1.11 % 802,782 1,594 0.20 % 734,531 1,128 0.15 % Noninterest-bearing liabilities: Noninterest-bearing deposits 236,471 255,113 232,196 Other liabilities 7,056 5,591 6,487 Total liabilities 1,052,687 1,063,486 973,214 Stockholders' equity (6) 91,179 91,068 112,545 Total liabilities and stockholders' equity $ 1,143,866 $ 1,154,554 $ 1,085,759 Net interest income (tax equivalent basis) $ 35,530 $ 33,248 $ 29,105 Less: tax equivalent adjustment (942 ) (902 ) (773 ) Net interest income $ 34,588 $ 32,346 $ 28,332 Interest rate spread 2.85 % 2.90 % 2.80 % Net interest margin 3.16 % 2.95 % 2.84 % Ratio of average interest-earning assets to average interest-bearing liabilities 138.88 % 140.23 % 139.51 % (1) Interest income on loans includes fee income of $961,000, $925,000, and $2.8 million for the years ended December 31, 2023, 2022, and 2021, respectively.
The Bank’s results of operations are also significantly affected by general economic and competitive conditions, particularly changes in market interest rates, government legislation and policies concerning monetary and fiscal affairs, housing and financial institutions and the intended actions of the regulatory authorities. 39 Management uses various indicators to evaluate the Company’s financial condition and results of operations.
The Bank’s results of operations are also significantly affected by general economic and competitive conditions, particularly changes in market interest rates, government legislation and policies concerning monetary and fiscal affairs, housing and financial institutions and the intended actions of the regulatory authorities. Management uses various indicators to evaluate the Company’s financial condition and results of operations.
To accomplish these objectives, the Company has focused on the following: 40 ● Monitoring asset quality and credit risk in the loan and investment portfolios, with an emphasis on those heavily impacted by the pandemic, and originating high-quality commercial and consumer loans.
To accomplish these objectives, the Company has focused on the following: ● Monitoring asset quality and credit risk in the loan and investment portfolios, with an emphasis on those heavily impacted by the pandemic, and originating high-quality commercial and consumer loans.
In 2023, management will continue to focus on maintaining the reduced level of nonperforming assets through improved collection efforts and underwriting on nonperforming loans. ● Being active in the local community, particularly through our efforts with local schools, to uphold our high standing in our community and marketing to our next generation of customers. ● Improving profitability by expanding our product offerings to customers and leveraging recent investments in technology to increase the productivity and efficiency of our staff.
In 2024, management will continue to focus on maintaining the reduced level of nonperforming assets through improved collection efforts and underwriting on nonperforming loans. ● Being active in the local community, particularly through our efforts with local schools, to uphold our high standing in our community and marketing to our next generation of customers. ● Improving profitability by expanding our product offerings to customers and leveraging recent investments in technology to increase the productivity and efficiency of our staff.
Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services. Market Risk Analysis Qualitative Aspects of Market Risk .
Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services. 52 Market Risk Analysis Qualitative Aspects of Market Risk .
Results of the Company’s simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s net interest income could change as follows over a one-year horizon, relative to our base case scenario, based on December 31, 2022 and 2021 financial information.
Results of the Company’s simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s net interest income could change as follows over a one-year horizon, relative to our base case scenario, based on December 31, 2023 and 2022 financial information.
Results of the Company’s simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s EVE could change as follows, relative to the Company’s base case scenario, based on December 31, 2022 and 2021 financial information.
Results of the Company’s simulation modeling, which assumes an immediate and sustained parallel shift in market interest rates, project that the Company’s EVE could change as follows, relative to the Company’s base case scenario, based on December 31, 2023 and 2022 financial information.
However, for those items for which market-based prices do not exist and an independent pricing service is not readily available, management utilizes significant estimates and assumptions to value such items. Examples of these items include goodwill and other intangible assets, acquired loans and deposits, foreclosed and other repossessed assets, impaired loans, stock-based compensation and certain other financial investments.
However, for those items for which market-based prices do not exist and an independent pricing service is not readily available, management utilizes significant estimates and assumptions to value such items. Examples of these items include goodwill and other intangible assets, acquired loans and deposits, foreclosed and other repossessed assets, collateral dependent loans, stock-based compensation and certain other financial investments.
The use of different assumptions could produce significantly different results, which could have material positive or negative effects on the Company’s results of operations. Note 19 of the accompanying Notes to Consolidated Financial Statements describes the methodologies used to determine the fair value of investment securities, impaired loans, loans held for sale and foreclosed real estate.
The use of different assumptions could produce significantly different results, which could have material positive or negative effects on the Company’s results of operations. Note 19 of the accompanying Notes to Consolidated Financial Statements describes the methodologies used to determine the fair value of investment securities, collateral dependent loans, loans held for sale and foreclosed real estate.
As of December 31, 2022 the Bank was in compliance with all regulatory capital requirements which were effective as of such date with a CBLR of 9.18%. See Note 18 in the accompanying Notes to Consolidated Financial Statements. On September 24, 2020, the Company filed an automatic shelf registration statement with the SEC.
As of December 31, 2023 the Bank was in compliance with all regulatory capital requirements which were effective as of such date with a CBLR of 9.92%. See Note 18 in the accompanying Notes to Consolidated Financial Statements. On September 24, 2020, the Company filed an automatic shelf registration statement with the SEC.
There were no changes in the valuation techniques and related inputs used during the year ended December 31, 2022. 42 Selected Financial Data. The consolidated financial data presented below is qualified in its entirety by the more detailed financial data appearing elsewhere in this report, including the Company's audited consolidated financial statements.
There were no changes in the valuation techniques and related inputs used during the year ended December 31, 2023. Selected Financial Data. The consolidated financial data presented below is qualified in its entirety by the more detailed financial data appearing elsewhere in this report, including the Company's audited consolidated financial statements.
Our focus in 2023 will be to continue the enhancement and expansion of our customer relationships in these and surrounding markets. ● Ensuring that the Company attracts and retains talented personnel and that an optimal level of performance and customer service is promoted at all levels of the Company. 41 Critical Accounting Policies and Estimates The accounting and reporting policies of the Company comply with U.S.
Our focus in 2024 will be to continue the enhancement and expansion of our customer relationships in these and surrounding markets. ● Ensuring that the Company attracts and retains talented personnel and that an optimal level of performance and customer service is promoted at all levels of the Company. 42 Critical Accounting Policies and Estimates The accounting and reporting policies of the Company comply with U.S.
Tax expense increased $80,000 for 2022 to $2.3 million primarily due to an increase in pre-tax income. As a result, the effective tax rate decreased slightly from 16.4% for 2021 to 16.3% for 2022. See Note 12 of the accompanying Notes to Consolidated Financial Statements for additional details on the Company’s income tax expense.
Tax expense increased $80,000 for 2022 to $2.3 million primarily due to an increase in pre-tax income. As a result, the effective tax rate decreased slightly from 16.4% for 2021 to 16.3% for 2022. See Note 12 of the accompanying Notes to Consolidated Financial Statements for additional details on the Company’s income tax expense. Average Balances and Yields .
At December 31, 2022, an immediate and sustained decrease in rates of 1.00% or 2.00% would also increase the Company’s net interest income over a one year horizon compared to a flat rates scenario.
At December 31, 2023 and 2022, an immediate and sustained decrease in rates of 1.00% would also increase the Company’s net interest income over a one year horizon compared to a flat rates scenario.
Of the total originations for 2022, $15.8 million paid off existing loans in the Bank’s portfolio, the majority of which were construction loans. Originating mortgage loans for sale in the secondary market allows the Bank to better manage its interest rate risk, while offering a full line of mortgage products to prospective customers.
Of the total originations for 2023, $9.8 million paid off existing loans in the Bank’s portfolio, the majority of which were construction loans. Originating mortgage loans for sale in the secondary market allows the Bank to better manage its interest rate risk, while offering a full line of mortgage products to prospective customers.
The Bank’s net income is also affected by, among other things, fee income, provisions for loan losses, operating expenses and income tax provisions.
The Bank’s net income is also affected by, among other things, fee income, provisions for credit losses, operating expenses and income tax provisions.
The Bank’s results of operations depend primarily on net interest income, which is the difference between the income earned on its interest-earning assets, such as loans and investments, and the cost of its interest-bearing liabilities, consisting primarily of deposits, retail repurchase agreements and borrowings from the FHLB.
The Bank’s results of operations depend primarily on net interest income, which is the difference between the income earned on its interest-earning assets, such as loans and investments, and the cost of its interest-bearing liabilities, consisting primarily of deposits and borrowings from the FHLB and BTFP.
Indicators include the following: ● Net income and earnings per share – Net income attributable to the Company was $11.9 million, or $3.55 per diluted share for 2022 compared to $11.4 million, or $3.41 per diluted share for 2021 or $10.1 million, or $3.02 per diluted share for 2020. ● Return on average assets and return on average equity – Return on average assets for 2022 was 1.03% compared to 1.05% for 2021 and 1.12% for 2020, and return on average equity for 2022 was 13.07% compared to 10.15% for 2021 and 9.64% for 2020. ● Efficiency ratio – The Company’s efficiency ratio (defined as noninterest expenses divided by net interest income plus noninterest income) was 62.3% for 2022 compared to 64.8% for 2021 and 62.8% for 2020. ● Asset quality – Net loan charge-offs totaled $237,000 for 2020, $217,000 for 2021 and $261,000 for 2022, and the ratio of net charge-offs to average loans outstanding remained virtually unchanged at 0.05% for 2020, 0.04% for 2021 and 0.05% for 2022.
Indicators include the following: ● Net income and earnings per share – Net income attributable to the Company was $12.8 million, or $3.82 per diluted share for 2023 compared to $11.9 million, or $3.55 per diluted share for 2022 and $11.4 million, or $3.41 per diluted share for 2021. ● Return on average assets and return on average equity – Return on average assets for 2023 was 1.12% compared to 1.03% for 2022 and 1.05% for 2021, and return on average equity for 2023 was 14.03% compared to 13.07% for 2022 and 10.15% for 2021. ● Efficiency ratio – The Company’s efficiency ratio (defined as noninterest expenses divided by net interest income plus noninterest income) was 61.6% for 2023 compared to 62.3% for 2022 and 64.8% for 2021. ● Asset quality – Net loan charge-offs totaled $217,000 for 2021, $261,000 for 2022 and $469,000 for 2023, and the ratio of net charge-offs to average loans outstanding remained virtually unchanged at 0.04% for 2021, 0.05% for 2022 and 0.08% for 2023.
The Bank must maintain an adequate level of liquidity to ensure the availability of sufficient funds to support loan growth and deposit withdrawals, to satisfy financial commitments and to take advantage of investment opportunities. At December 31, 2022, the Bank had total commitments to extend credit of $193.2 million. See Note 16 in the accompanying Notes to Consolidated Financial Statements.
The Bank must maintain an adequate level of liquidity to ensure the availability of sufficient funds to support loan growth and deposit withdrawals, to satisfy financial commitments and to take advantage of investment opportunities. At December 31, 2023, the Bank had total commitments to extend credit of $181.7 million. See Note 16 in the accompanying Notes to Consolidated Financial Statements.
If the Bank requires funds beyond its ability to generate them internally, it has additional borrowing capacity with the FHLB, collateral eligible for repurchase agreements and unsecured federal funds purchased lines of credit with other financial institutions.
If the Bank requires funds beyond its ability to generate them internally, it has additional borrowing capacity with the FHLB, the FRB’s BTFP through the pledging of additional eligible collateral securities, collateral eligible for repurchase agreements and unsecured federal funds purchased lines of credit with other financial institutions.
At December 31, 2022, the Bank had certificates of deposit scheduled to mature within one year of $26.3 million. Historically, the Bank has been able to retain a significant amount of its deposits as they mature. The Company is a separate legal entity from the Bank and must provide for its own liquidity.
At December 31, 2023, the Bank had certificates of deposit scheduled to mature within one year of $110.7 million. Historically, the Bank has been able to retain a significant amount of its deposits as they mature. The Company is a separate legal entity from the Bank and must provide for its own liquidity.
The total return for the three-year period was -61.7%. Management’s discussion and analysis of financial condition and results of operations is intended to assist in understanding the financial condition and results of operations of the Company and the Bank.
The total return for the three-year period was -48.9%. Management’s discussion and analysis of financial condition and results of operations is intended to assist in understanding the financial condition and results of operations of the Company and the Bank.
(8) Nonperforming assets consist of nonperforming loans and real estate acquired in settlement of loans. 44 Results of Operations for the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 Net Income.
(8) Nonperforming assets consist of nonperforming loans and real estate acquired in settlement of loans. 45 Results of Operations for the Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Net Income.
At December 31, 2022, the Company (on an unconsolidated basis) had liquid assets of $2.7 million. The Bank is required to maintain specific amounts of capital pursuant to regulations. As previously mentioned in this report, in 2020 the Bank elected to opt in to the CBLR framework.
At December 31, 2023, the Company (on an unconsolidated basis) had liquid assets of $3.8 million. The Bank is required to maintain specific amounts of capital pursuant to regulations. As previously mentioned in this report, in 2020 the Bank elected to opt in to the CBLR framework.
(2) Per share data excludes net income attributable to noncontrolling interests. 43 At or For the Year Ended SELECTED FINANCIAL RATIOS: December 31, 2022 2021 2020 2019 2018 Performance Ratios: Return on assets (1) 1.03 % 1.05 % 1.12 % 1.26 % 1.19 % Return on average equity (2) 13.07 % 10.15 % 9.64 % 11.13 % 11.46 % Dividend payout ratio (3) 29.30 % 30.50 % 31.68 % 30.65 % 33.09 % Average equity to average assets 7.89 % 10.37 % 11.57 % 11.36 % 10.37 % Interest rate spread (4) 2.90 % 2.80 % 3.32 % 3.93 % 3.72 % Net interest margin (5) 2.95 % 2.84 % 3.39 % 4.02 % 3.79 % Non-interest expense to average assets 2.17 % 2.26 % 2.54 % 2.85 % 2.77 % Average interest earning assets to average interest bearing liabilities 140.23 % 139.51 % 137.42 % 134.04 % 132.29 % Regulatory Capital Ratios (Bank only): Community Bank Leverage Ratio (6) 9.18 % 8.84 % 9.37 % 10.01 % 9.57 % Tier 1 risk-based capital ratio 14.03 % 13.87 % Common equity tier 1 capital ratio 14.03 % 13.87 % Total risk-based capital ratio 14.90 % 14.62 % Asset Quality Ratios: Nonperforming loans as a percent of net loans (7) 0.27 % 0.28 % 0.29 % 0.38 % 0.70 % Nonperforming assets as a percent of total assets (8) 0.13 % 0.12 % 0.14 % 0.24 % 0.78 % Allowance for loan losses as a percent of gross loans receivable 1.20 % 1.25 % 1.31 % 1.08 % 0.93 % (1) Net income attributable to First Capital, Inc. divided by average assets.
(2) Per share data excludes net income attributable to noncontrolling interests. 44 At or For the Year Ended SELECTED FINANCIAL RATIOS: December 31, 2023 2022 2021 2020 2019 Performance Ratios: Return on assets (1) 1.12 % 1.03 % 1.05 % 1.12 % 1.26 % Return on average equity (2) 14.03 % 13.07 % 10.15 % 9.64 % 11.13 % Dividend payout ratio (3) 28.27 % 29.30 % 30.50 % 31.68 % 30.65 % Average equity to average assets 7.97 % 7.89 % 10.37 % 11.57 % 11.36 % Interest rate spread (4) 2.85 % 2.90 % 2.80 % 3.32 % 3.93 % Net interest margin (5) 3.16 % 2.95 % 2.84 % 3.39 % 4.02 % Non-interest expense to average assets 2.28 % 2.17 % 2.26 % 2.54 % 2.85 % Average interest earning assets to average interest bearing liabilities 138.88 % 140.23 % 139.51 % 137.42 % 134.04 % Regulatory Capital Ratios (Bank only): Community bank leverage ratio (6) 9.92 % 9.18 % 8.84 % 9.37 % 10.01 % Tier 1 risk-based capital ratio 14.03 % Common equity tier 1 capital ratio 14.03 % Total risk-based capital ratio 14.90 % Asset Quality Ratios: Nonperforming loans as a percent of net loans (7) 0.28 % 0.27 % 0.28 % 0.29 % 0.38 % Nonperforming assets as a percent of total assets (8) 0.15 % 0.13 % 0.12 % 0.14 % 0.24 % Allowance for credit losses as a percent of gross loans receivable 1.29 % 1.20 % 1.25 % 1.31 % 1.08 % (1) Net income attributable to First Capital, Inc. divided by average assets.
Alternatively, at December 31, 2021, an immediate and sustained decrease in rates of 1.00% or 2.00% would decrease the Company’s net interest income over a one year horizon compared to a flat interest rate scenario.
Alternatively, at December 31, 2023, an immediate and sustained decrease in rates of 2.00% would decrease the Company’s net interest income over a one year horizon compared to a flat interest rate scenario compared to an increase in the Company’s net interest income over a one year horizon compared to a flat interest rate scenario at December 31, 2022.
As of December 31, 2022, the Company had repurchased 104,787 shares of the 240,467 shares authorized by the Board of Directors under the current stock repurchase program which was announced in August 2008 and 433,321 shares since the original repurchase program began in 2001. 50 Liquidity and Capital Resources Liquidity refers to the ability of a financial institution to generate sufficient cash flow to fund current loan demand, meet deposit withdrawals and pay operating expenses.
As of December 31, 2023, the Company had repurchased 124,639 shares of the 240,467 shares authorized by the Board of Directors under the current stock repurchase program which was announced in August 2008 and 453,173 shares since the original repurchase program began in 2001. 51 Liquidity and Capital Resources Liquidity refers to the ability of a financial institution to generate sufficient cash flow to fund current loan demand, meet deposit withdrawals and pay operating expenses.
In addition, total nonperforming assets (consisting of nonperforming loans and foreclosed real estate) increased slightly from $1.4 million, or 0.12% of total assets, at December 31, 2021 to $1.5 million, or 0.13% of total assets, at December 31, 2022.
In addition, total nonperforming assets (consisting of nonperforming loans and foreclosed real estate) increased slightly from $1.5 million, or 0.13% of total assets, at December 31, 2022 to $1.8 million, or 0.15% of total assets, at December 31, 2023.
The Bank continued to sell the majority of newly originated fixed-rate residential mortgage loans in the secondary market. The Bank originated $49.2 million in residential mortgages for sale in the secondary market during 2022 compared to $128.4 million in 2021.
The Bank continued to sell the majority of newly originated fixed-rate residential mortgage loans in the secondary market. The Bank originated $31.6 million in residential mortgages for sale in the secondary market during 2023 compared to $49.2 million in 2022.
Significant accounting policies, including the impact of recent accounting pronouncements, are discussed in Note 1 of the accompanying Notes to Consolidated Financial Statements. Those policies considered to be critical accounting policies are described below. Allowances for Loan Losses.
Significant accounting policies, including the impact of recent accounting pronouncements, are discussed in Note 1 of the accompanying Notes to Consolidated Financial Statements. Those policies considered to be critical accounting policies are described below. ACL on Loans.
At December 31, 2022, the company would expect an increase in its EVE in the event of a sudden and sustained 100 basis point decrease in prevailing interest rates as compared to a decrease under the same scenario as of December 31, 2021.
At December 31, 2022, the Company would expect an increase in its EVE in the event of a sudden and sustained 100 basis point decrease in prevailing interest rates.
A large loss could deplete the allowance and require increased provisions to replenish the allowance, which would adversely affect earnings. Note 1 and Note 4 of the accompanying Notes to Consolidated Financial Statements describe the methodology used to determine the allowance for loan losses.
A large loss could deplete the allowance and require increased provisions to replenish the allowance, which would adversely affect earnings. Note 1 and Note 4 of the accompanying Notes to Consolidated Financial Statements describe the methodology used to determine the ACL on loans. 43 Valuation Methodologies .
FINANCIAL CONDITION DATA: At December 31, 2022 2021 2020 2019 2018 (In thousands) Total assets $ 1,151,400 $ 1,156,603 $ 1,017,551 $ 827,496 $ 794,162 Cash and cash equivalents (1) 66,298 172,509 175,888 51,360 41,112 Securities available for sale 460,819 447,335 283,502 254,562 261,841 Securities held to maturity 7,000 2,000 - - - Interest-bearing time deposits 3,677 4,839 6,396 6,490 7,710 Net loans 557,958 483,287 500,331 466,494 434,260 Deposits 1,060,396 1,035,562 900,461 722,177 701,646 Stockholders' equity, net of noncontrolling interest in subsidiary 85,158 113,828 110,639 98,836 85,844 For the Year Ended OPERATING DATA: December 31, 2022 2021 2020 2019 2018 (In thousands) Interest income $ 33,940 $ 29,460 $ 29,647 $ 32,054 $ 28,886 Interest expense 1,594 1,128 1,561 1,960 1,611 Net interest income 32,346 28,332 28,086 30,094 27,275 Provision (credit) for loan losses 950 (325 ) 1,801 1,425 1,168 Net interest income after provision (credit) for loan losses 31,396 28,657 26,285 28,669 26,107 Noninterest income 7,927 9,551 8,599 6,926 6,168 Noninterest expense 25,088 24,531 23,048 23,270 21,615 Income before income taxes 14,235 13,677 11,836 12,325 10,660 Income tax expense 2,320 2,240 1,692 1,987 1,394 Net Income 11,915 11,437 10,144 10,338 9,266 Less: net income attributable to noncontrolling interest in subsidiary 13 13 13 13 13 Net Income attributable to First Capital Inc. $ 11,902 $ 11,424 $ 10,131 $ 10,325 $ 9,253 PER SHARE DATA (2): Net income - basic $ 3.55 $ 3.41 $ 3.03 $ 3.10 $ 2.78 Net income - diluted 3.55 3.41 3.02 3.09 2.77 Dividends 1.04 1.04 0.96 0.95 0.92 (1) Includes cash and due from banks, interest-bearing deposits in other depository institutions and federal funds sold.
FINANCIAL CONDITION DATA: At December 31, 2023 2022 2021 2020 2019 (In thousands) Total assets $ 1,157,880 $ 1,151,400 $ 1,156,603 $ 1,017,551 $ 827,496 Cash and cash equivalents (1) 38,670 66,298 172,509 175,888 51,360 Securities available for sale 437,271 460,819 447,335 283,502 254,562 Securities held to maturity 7,000 7,000 2,000 - - Interest-bearing time deposits 3,920 3,677 4,839 6,396 6,490 Net loans 614,409 557,958 483,287 500,331 466,494 Deposits 1,025,211 1,060,396 1,035,562 900,461 722,177 Borrowings 21,500 - - - - Stockholders' equity, net of noncontrolling interest in subsidiary 105,233 85,158 113,828 110,639 98,836 For the Year Ended OPERATING DATA: December 31, 2023 2022 2021 2020 2019 (In thousands) Interest income $ 43,605 $ 33,940 $ 29,460 $ 29,647 $ 32,054 Interest expense 9,017 1,594 1,128 1,561 1,960 Net interest income 34,588 32,346 28,332 28,086 30,094 Provision for (recapture of) credit losses 1,141 950 (325 ) 1,801 1,425 Net interest income after provision for (recapture of) credit losses 33,447 31,396 28,657 26,285 28,669 Noninterest income 7,632 7,927 9,551 8,599 6,926 Noninterest expense 26,028 25,088 24,531 23,048 23,270 Income before income taxes 15,051 14,235 13,677 11,836 12,325 Income tax expense 2,248 2,320 2,240 1,692 1,987 Net Income 12,803 11,915 11,437 10,144 10,338 Less: net income attributable to noncontrolling interest in subsidiary 13 13 13 13 13 Net Income attributable to First Capital Inc. $ 12,790 $ 11,902 $ 11,424 $ 10,131 $ 10,325 PER SHARE DATA (2): Net income - basic $ 3.82 $ 3.55 $ 3.41 $ 3.03 $ 3.10 Net income - diluted 3.82 3.55 3.41 3.02 3.09 Dividends 1.08 1.04 1.04 0.96 0.95 (1) Includes cash and due from banks, interest-bearing deposits in other depository institutions and federal funds sold.
In addition, the IDFI and FDIC, as an integral part of their examination process, periodically reviews our allowance for loan losses and may require us to recognize adjustments to the allowance based on its judgments about information available to it at the time of its examination.
In addition, the IDFI and FDIC, as an integral part of their examination process, periodically review our ACL on loans and may require us to recognize adjustments to the allowance based on their judgments about information available to them at the time of their examination.
Securities available for sale, at fair value, consisting primarily of U.S. agency mortgage-backed securities and collateralized mortgage obligations, U.S. agency notes and bonds, Treasury notes and bonds and municipal obligations, increased from $447.3 million at December 31, 2021 to $460.8 million at December 31, 2022. Purchases of securities available for sale totaled $94.3 million in 2022.
Securities available for sale, at fair value, consisting primarily of U.S. agency mortgage-backed securities and collateralized mortgage obligations, U.S. agency notes and bonds, Treasury notes and bonds and municipal obligations, decreased from $460.8 million at December 31, 2022 to $437.3 million at December 31, 2023.
Due to increasing market rates during 2022, the Company also modeled an immediate and sustained decrease of 3.00% at December 31, 2022 which resulted in a decrease in the Company’s net interest income over a one year horizon compared to a flat interest rate scenario.
Due to increasing market rates during 2022, the Company began modeling an immediate and sustained decrease of 3.00% and at both December 31, 2023 and 2022 the results would be a decrease in the Company’s net interest income over a one year horizon compared to a flat interest rate scenario.
Other interest income increased $944,000 for 2022 as compared to 2021 primarily due to the tax equivalent yield of federal funds sold increasing from 0.13% to 1.24% when comparing the two periods, partially offset by a decrease in the average balance of federal funds sold from $149.9 million for 2021 to $92.0 million for 2022.
Other interest income increased $6,000 for 2023 as compared to 2022 primarily due to the tax equivalent yield of federal funds sold increasing from 1.24% to 5.07% when comparing the two periods, almost entirely offset by a decrease in the average balance of federal funds sold from $92.0 million for 2022 to $19.5 million for 2023.
The net unrealized loss on available for sale securities during 2022 is primarily due to increases in market interest rates.
The net unrealized gain on available for sale securities during 2023 is primarily due to decreases in market interest rates.
At December 31, 2022 At December 31, 2021 Immediate Change One Year Horizon One Year Horizon in the Level Dollar Percent Dollar Percent of Interest Rates Change Change Change Change (Dollars in thousands) 300bp $ 4,012 11.28 % $ 885 3.19 % 200bp 2,683 7.54 1,853 6.68 100bp 1,345 3.78 908 3.27 Static - - - - (100)bp 2,945 8.28 (743 ) (2.68 ) (200)bp 1,117 3.14 (2,004 ) (7.23 ) (300)bp (798 ) (2.25 ) At December 31, 2022 and 2021, the Company’s simulated exposure to an increase in interest rates shows that an immediate and sustained increase in rates of 1.00%, 2.00% or 3.00% would increase the Company’s net interest income over a one year horizon compared to a flat interest rate scenario.
At December 31, 2023 At December 31, 2022 Immediate Change One Year Horizon One Year Horizon in the Level Dollar Percent Dollar Percent of Interest Rates Change Change Change Change (Dollars in thousands) 300bp $ 503 1.44 % $ 4,012 11.28 % 200bp 354 1.01 2,683 7.54 100bp 199 0.57 1,345 3.78 Static - - - - (100)bp 72 0.21 2,945 8.28 (200)bp (48 ) (0.13 ) 1,117 3.14 (300)bp (734 ) (2.10 ) (798 ) (2.25 ) 53 At December 31, 2023 and 2022, the Company’s simulated exposure to an increase in interest rates shows that an immediate and sustained increase in rates of 1.00%, 2.00% or 3.00% would increase the Company’s net interest income over a one year horizon compared to a flat interest rate scenario.
The Bank’s primary sources of funds are new deposits, proceeds from loan repayments and prepayments and proceeds from the maturity of securities. The Bank may also borrow from the FHLB. While loan repayments and maturities of securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by market interest rates, general economic conditions and competition.
The Bank’s primary sources of funds are customer deposits, proceeds from loan repayments, maturing securities and borrowings from the FHLB or FRB. While loan repayments and maturities are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by market interest rates, general economic conditions and competition.
Although we believe that we use the best information available to establish the allowance for loan losses, future adjustments to the allowance may be necessary if economic or other conditions differ substantially from the assumptions used in making the evaluation.
Management reviews the level of the ACL on loans at least quarterly. Although we believe that we use the best information available to establish the ACL on loans, future adjustments to the allowance may be necessary if economic or other conditions differ substantially from the assumptions used in making the evaluation.
The Company has no other material income other than that generated by the Bank and its subsidiaries. The Bank’s primary business strategy is attracting deposits from the general public and using those funds to originate residential mortgage loans, multi-family residential loans, commercial real estate and business loans and consumer loans.
The Bank’s primary business strategy is attracting deposits from the general public and using those funds to originate residential mortgage loans, multi-family residential loans, commercial real estate and business loans and consumer loans.
Total interest expense increased $466,000, from $1.1 million for 2021 to $1.6 million for 2022, due to increases in the average cost of interest-bearing liabilities from 0.15% for 2021 to 0.20% for 2022 and in the average balance of interest-bearing liabilities from $734.5 million for 2021 to $802.8 million for 2022.
Total interest expense increased $7.4 million, from $1.6 million for 2022 to $9.0 million for 2023, due to increases in the average cost of interest-bearing liabilities from 0.20% for 2022 to 1.11% for 2023 and in the average balance of interest-bearing liabilities from $802.8 million for 2022 to $809.2 million for 2023.
The allowance for loan losses was 1.20% of total outstanding loans and 454.5% of nonperforming loans at December 31, 2022 compared to 1.25% of total outstanding loans and 457.4% of nonperforming loans at December 31, 2021. ● Shareholder return – Total annual shareholder return, including the decrease in the Company’s stock price from $40.50 at December 31, 2021 to $24.90 at December 31, 2022 and dividends of $1.04 per share, was -36.0% for 2022 compared to -31.4% for 2021 and -15.7% for 2020.
The ACL on loans was 1.29% of total outstanding loans and 457.2% of nonaccrual loans at December 31, 2023 compared to 1.20% of total outstanding loans and 454.5% of nonaccrual loans at December 31, 2022. ● Shareholder return – Total annual shareholder return, including the increase in the Company’s stock price from $24.90 at December 31, 2022 to $27.90 at December 31, 2023 and dividends of $1.08 per share, was 16.4% for 2023 compared to -36.0% for 2022 and -31.4% for 2021.
Total stockholders’ equity attributable to the Company decreased $28.7 million from $113.8 million at December 31, 2021 to $85.2 million at December 31, 2022. This decrease is primarily the result of a $37.5 million net unrealized loss on available for sale securities partially offset by a $8.4 million increase in retained net income.
Total stockholders’ equity attributable to the Company increased $20.1 million from $85.2 million at December 31, 2022 to $105.2 million at December 31, 2023. This increase is primarily the result of a $11.7 million net unrealized gain on available for sale securities and the $8.6 million increase in retained net income.
For this reason, the Company models many different combinations of interest rates and balance sheet assumptions to understand its overall sensitivity to market interest rate changes.
The models are driven by expected behavior in various interest rate scenarios and many factors besides market interest rates affect the Company’s net interest income and EVE. For this reason, the Company models many different combinations of interest rates and balance sheet assumptions to understand its overall sensitivity to market interest rate changes.
Market risk is the risk that the estimated fair value of our assets and liabilities will decline as a result of changes in interest rates or financial market volatility, or that our net income will be significantly reduced by interest rate changes. 51 The Company’s principal financial objective is to achieve long-term profitability while reducing its exposure to fluctuating market interest rates by operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.
The Company’s principal financial objective is to achieve long-term profitability while reducing its exposure to fluctuating market interest rates by operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.
At December 31, 2022 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 322,611 $ 25,242 8.49 % 30.96 % 464bp 200bp 319,861 22,492 7.56 29.87 355bp 100bp 311,941 14,572 4.90 28.36 204bp Static 297,369 - - 26.32 0bp (100)bp 306,021 8,652 2.91 26.36 4bp (200)bp 271,270 (26,099 ) (8.78 ) 22.76 (356)bp (300)bp 227,786 (69,583 ) (23.40 ) 18.62 (770)bp At December 31, 2021 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 214,645 $ 46,620 27.75 % 20.18 % 555bp 200bp 211,155 43,130 25.67 19.36 473bp 100bp 191,558 23,533 14.01 17.13 250bp Static 168,025 - - 14.63 0bp (100)bp 136,411 (31,614 ) (18.82 ) 11.57 (306)bp (200)bp 97,661 (70,364 ) (41.88 ) 8.11 (652)bp The previous tables indicate that at December 31, 2022 and 2021 the Company would expect an increase in its EVE in the event of a sudden and sustained 100, 200 or 300 basis point increase in prevailing interest rates and a decrease in its EVE in the event of a sudden and sustained 200 basis point decrease in prevailing interest rates.
At December 31, 2023 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 206,434 $ (4,405 ) (2.09 )% 19.65 % 111bp 200bp 209,839 (1,000 ) (0.47 ) 19.45 91bp 100bp 211,505 666 0.32 19.09 55bp Static 210,839 - - 18.54 0bp (100)bp 209,270 (1,569 ) (0.74 ) 17.94 (60)bp (200)bp 204,705 (6,134 ) (2.91 ) 17.10 (144)bp (300)bp 191,171 (19,668 ) (9.33 ) 15.61 (293)bp At December 31, 2022 Immediate Change Economic Value of Equity Economic Value of Equity as a in the Level Dollar Dollar Percent Percent of Present Value of Assets of Interest Rates Amount Change Change EVE Ratio Change (Dollars in thousands) 300bp $ 322,611 $ 25,242 8.49 % 30.96 % 464bp 200bp 319,861 22,492 7.56 29.87 355bp 100bp 311,941 14,572 4.90 28.36 204bp Static 297,369 - - 26.32 0bp (100)bp 306,021 8,652 2.91 26.36 4bp (200)bp 271,270 (26,099 ) (8.78 ) 22.76 (356)bp (300)bp 227,786 (69,583 ) (23.40 ) 18.62 (770)bp 54 The previous tables indicate that at December 31, 2023 and 2022 the Company would expect an increase in its EVE in the event of a sudden and sustained 100 basis point increase in prevailing interest rates and a decrease in its EVE in the event of a sudden and sustained 200 and 300 basis point decrease in prevailing interest rates.
These purchases were partially offset by principal repayments of $22.2 million and maturities of $7.9 million in 2022. There was also an unrealized loss of $48.8 million on the securities available for sale portfolio during 2022 due primarily to increasing market rates during the year. No securities were sold during 2022.
Principal repayments of $15.8 million, maturities of $38.0 million and sales of $20.6 million during 2023 were only partially offset by purchases of $37.2 million of securities. There was also an unrealized gain of $15.3 million on the securities available for sale portfolio during 2023 due primarily to stabilizing market rates during the year.
Tax exempt income on loans and investment securities has been adjusted to a tax-equivalent basis using the federal marginal tax rate of 21%. 2022 Compared to 2021 2021 Compared to 2020 Increase (Decrease) Due to Increase (Decrease) Due to Rate/ Rate/ Rate Volume Volume Net Rate Volume Volume Net (In thousands) Interest-earning assets: Loans: Taxable $ (298 ) $ 1,514 $ (19 ) $ 1,197 $ (672 ) $ (150 ) $ 4 $ (818 ) Tax-exempt (2 ) (13 ) - (15 ) (15 ) 110 (10 ) 85 Total loans (300 ) 1,501 (19 ) 1,182 (687 ) (40 ) (6 ) (733 ) Investment securities: Taxable 462 1,184 203 1,849 (734 ) 1,086 (305 ) 47 Tax-exempt (38 ) 678 (7 ) 633 (325 ) 1,175 (141 ) 709 Total investment securities securities 424 1,862 196 2,482 (1,059 ) 2,261 (446 ) 756 Federal funds sold 1,665 (75 ) (642 ) 948 (82 ) 157 (69 ) 6 Other interest-earning assets 72 (49 ) (26 ) (3 ) (60 ) 17 (6 ) (49 ) Total net change in income on interest- earning assets 1,861 3,239 (491 ) 4,609 (1,888 ) 2,395 (527 ) (20 ) Interest-bearing liabilities: Interest-bearing deposits 337 95 34 466 (612 ) 298 (119 ) (433 ) Total net change in expense on interest- bearing liabilities 337 95 34 466 (612 ) 298 (119 ) (433 ) Net change in net interest income (tax equivalent basis) $ 1,524 $ 3,144 $ (525 ) $ 4,143 $ (1,276 ) $ 2,097 $ (408 ) $ 413 49 Comparison of Financial Condition at December 31, 2022 and 2021 Total assets decreased from $1.16 billion at December 31, 2021 to $1.15 billion at December 31, 2022 primarily due to a decrease in federal funds sold partially offset by an increase in net loans receivable.
Tax exempt income on loans and investment securities has been adjusted to a tax-equivalent basis using the federal marginal tax rate of 21%. 2023 Compared to 2022 2022 Compared to 2021 Increase (Decrease) Due to Increase (Decrease) Due to Rate/ Rate/ Rate Volume Volume Net Rate Volume Volume Net (In thousands) Interest-earning assets: Loans: Taxable $ 4,941 $ 2,875 $ 569 $ 8,385 $ (298 ) $ 1,514 $ (19 ) $ 1,197 Tax-exempt 11 (2 ) - 9 (2 ) (13 ) - (15 ) Total loans 4,952 2,873 569 8,394 (300 ) 1,501 (19 ) 1,182 Investment securities: Taxable 962 135 29 1,126 462 1,184 203 1,849 Tax-exempt 168 12 - 180 (38 ) 678 (7 ) 633 Total investment securities securities 1,130 147 29 1,306 424 1,862 196 2,482 Federal funds sold 3,527 (899 ) (2,776 ) (148 ) 1,665 (75 ) (642 ) 948 Other interest-earnings assets 187 (14 ) (20 ) 153 72 (49 ) (26 ) (3 ) Total net change in income on interest-earning assets 9,796 2,107 (2,198 ) 9,705 1,861 3,239 (491 ) 4,609 Interest-bearing liabilities: Interest-bearing deposits 6,734 (17 ) (70 ) 6,647 337 95 34 466 Borrowed funds - - 776 776 - - - - Total net change in expense on interest-bearing liabilities 6,734 (17 ) 706 7,423 337 95 34 466 Net change in net interest income (tax equivalent basis) $ 3,062 $ 2,124 $ (2,904 ) $ 2,282 $ 1,524 $ 3,144 $ (525 ) $ 4,143 50 Comparison of Financial Condition at December 31, 2023 and 2022 Total assets increased from $1.15 billion at December 31, 2022 to $1.16 billion at December 31, 2023 primarily due to an increase in net loans receivable partially offset by decreases in total cash and cash equivalents and securities available for sale.
Net income attributable to the Company was $11.4 million ($3.41 per share diluted; weighted average common shares outstanding of 3,346,495, as adjusted) for the year ended December 31, 2021 compared to $10.1 million ($3.02 per share diluted; weighted average common shares outstanding of 3,349,277, as adjusted) for the year ended December 31, 2020. Net Interest Income.
Net income attributable to the Company was $12.8 million ($3.82 per share diluted; weighted average common shares outstanding of 3,347,341, as adjusted) for the year ended December 31, 2023 compared to $11.9 million ($3.55 per share diluted; weighted average common shares outstanding of 3,355,023, as adjusted) for the year ended December 31, 2022. Net Interest Income.
During the year ended December 31, 2022, the Company updated the betas on deposits to better reflect the market and also updated the deposit decay rates to levels indicated in a third-party study of customer accounts. 52 The Company also has longer term interest rate risk exposure, which may not be appropriately measured by Net Interest Income at Risk modeling.
During the year ended December 31, 2023, management evaluated and adjusted deposit rate betas in its scenarios to better reflect the increasing rate environment and increased competitive pressure for deposits. The Company also has longer term interest rate risk exposure, which may not be appropriately measured by Net Interest Income at Risk modeling.
Net interest income increased $246,000, or 0.9%, from $28.1 million for 2020 to $28.3 million for 2021 primarily due to an increase in the average balance of interest-earning assets, partially offset by a decrease in the interest rate spread, the difference between the average tax-equivalent yield on interest-earning assets and the average cost of interest-bearing liabilities.
Net interest income increased $2.2 million, or 6.9%, from $32.3 million for 2022 to $34.6 million for 2023 primarily due to increases in the average tax-equivalent yield on interest-earning assets partially offset by increases in the average balance and cost of interest-bearing liabilities. Total interest income increased $9.7 million for 2023 as compared to 2022.
Interest and dividends on investment securities (including FHLB stock) increased $607,000 for 2021 compared to 2020 due to an increase in the average balance of investment securities from $256.1 million for 2020 to $364.0 million for 2021 partially offset by a decrease in the tax equivalent yield on investment securities from 2.08% in 2020 to 1.67% in 2021.
Interest and dividends on investment securities (including FHLB stock) increased $1.3 million for 2023 compared to 2022 due to an increase in the average balance of investment securities from $495.6 million for 2022 to $506.5 million for 2023 in addition to an increase in the tax-equivalent yield on investment securities from 1.73% in 2022 to 1.95% in 2023.
At December 31, 2022, the Bank had cash and interest-bearing deposits with banks (including interest-bearing time deposits) of $68.2 million and securities available for sale with a fair value of $459.8 million.
At December 31, 2023, the Bank had cash and cash equivalents of $38.7 million and securities available-for-sale with a fair value of $437.3 million.
Cash and cash equivalents decreased from $172.5 million at December 31, 2021 to $66.3 million at December 31, 2022, as excess liquidity was used to fund loan growth and purchase investment securities. Total deposits increased $24.8 million to $1.06 billion at December 31, 2022.
Cash and cash equivalents decreased from $66.3 million at December 31, 2022 to $38.7 million at December 31, 2023, as liquidity was used to fund loan growth and the Bank experienced net deposit outflows. Total deposits decreased $35.2 million to $1.03 billion at December 31, 2023.
During 2022, noninterest-bearing demand deposits, savings accounts and interest-bearing demand deposit accounts (including money market accounts) increased $12.2 million, $11.2 million and $9.3 million, respectively. Time deposits decreased by $7.8 million during 2022. There were no outstanding borrowings at December 31, 2022 or 2021.
During 2023, noninterest-bearing demand deposits, savings accounts and interest-bearing demand deposit accounts (including money market accounts) decreased $49.3 million, $42.4 million and $19.2 million, respectively. Time deposits increased by $75.7 million during 2023. At December 31, 2023, the Company had $21.5 million in borrowings outstanding from the FRB under the BTFP.
Operating Strategy The Company is the parent company of an independent community-oriented financial institution that delivers quality customer service and offers a wide range of deposit, loan and investment products to its customers. The commitment to customer needs, the focus on providing consistent customer service, and community service and support are the keys to the Bank’s past and future success.
The information contained in this section should be read in conjunction with the consolidated financial statements and the accompanying Notes to Consolidated Financial Statements included in this report. 41 Operating Strategy The Company is the parent company of an independent community-oriented financial institution that delivers quality customer service and offers a wide range of deposit, loan and investment products to its customers.
Due to increasing market rates during 2022, the Company also modeled a sudden and sustained 300 basis point decrease in prevailing interest rates as of December 31, 2022, which resulted in a decrease in its EVE.
At December 31, 2023, the Company would also expect decreases in its EVE in the event of sudden and sustained 200 and 300 basis points increases in prevailing interest rates as well as a sudden and sustained decrease of 100 basis points in prevailing interest rates.
Other interest income decreased $43,000 for 2021 as compared to 2020 primarily due to the tax equivalent yield of federal funds sold and interest-bearing deposits with banks decreasing from 0.40% to 0.20% when comparing the two periods, partially offset by an increase in the average balance of other interest-earning assets from $92.0 million for 2020 to $162.3 million for 2021.
Other interest income increased $944,000 for 2022 as compared to 2021 primarily due to the tax equivalent yield of federal funds sold increasing from 0.13% to 1.24% when comparing the two periods, partially offset by a decrease in the average balance of federal funds sold from $149.9 million for 2021 to $92.0 million for 2022. 47 Total interest expense increased $466,000, from $1.1 million for 2021 to $1.6 million for 2022, due to increases in the average cost of interest-bearing liabilities from 0.15% for 2021 to 0.20% for 2022 and in the average balance of interest-bearing liabilities from $734.5 million for 2021 to $802.8 million for 2022.
Results of Operations for the Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020 Net Income.
See Note 12 of the accompanying Notes to Consolidated Financial Statements for additional details on the Company’s income tax expense. Results of Operations for the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 Net Income.
(3) Interest income on loans includes net accretion on acquired loans of $10,000, $1,000 and $36,000 for the years ended December 31, 2022, 2021 and 2020, respectively. (4) Includes taxable debt and equity securities and FHLB stock. (5) Includes interest-bearing deposits with banks and interest-bearing time deposits. (6) Stockholders' equity attributable to First Capital, Inc. 48 Rate/Volume Analysis .
(4) Includes taxable debt and equity securities and FHLB Stock. (5) Includes interest-bearing deposits with banks, federal funds sold and interest-bearing time deposits. (6) Stockholders' equity attributable to First Capital, Inc. 49 Rate/Volume Analysis . The following table sets forth the effects of changing rates and volumes on net interest income and interest expense computed on a tax-equivalent basis.
As a result of the changes in interest-earning assets and interest-bearing liabilities, the interest rate spread (tax equivalent basis) decreased from 3.32% for 2020 to 2.80% for 2021. Provision for Loan Losses .
There were no outstanding borrowed funds during 2022. As a result of the changes in interest-earning assets and interest-bearing liabilities, the interest rate spread (tax equivalent basis) decreased from 2.90% for 2022 to 2.85% for 2023. For further information, see “ Average Balances and Yields ” below.
Loan fee income includes fees related to PPP loans of $34,000, $2.0 million and $791,000 for 2022, 2021 and 2020 , respectively. (2) Average loan balances include loans held for sale and nonperforming loans.
(2) Average loan balances include loans held for sale and nonperforming loans. (3) Interest income on loans includes net accretion on acquired loans of $10,000 and $1,000 for the the years ended December 31, 2022 and 2021, respectively. There was no net accretion of acquired loans for the year ended December 31, 2023.
Net loans receivable increased from $483.3 million at December 31, 2021 to $558.0 million at December 31, 2022. All loan categories increased during 2022, but the primary loan types behind the growth were residential mortgage loans, commercial real estate loans, commercial business loans and construction loans which increased by $24.7 million, $23.5 million, $9.0 million and $8.9 million, respectively.
Net loans receivable increased from $558.0 million at December 31, 2022 to $614.4 million at December 31, 2023. Increases in other construction, development and land, 1-4 family residential mortgage and commercial real estate loans of $29.1 million, $17.2 million and $7.4 million were only partially offset by a $908,000 decrease in 1-4 family residential construction loans.