Biggest changeThe following table presents the annual average balance for each principal balance sheet category, and the amount of interest income or expense associated with that category, as well as corresponding average yields earned and rates paid for the years ended December 31, 2022 and 2021. 50 Table of Contents Average Balance Sheets and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities December 31, 2022 December 31, 2021 Interest Income / Average Interest Income / Average (Dollars in thousands) Average Balance Expense Rate Average Balance Expense Rate Assets: Securities: Taxable $ 440,899 $ 8,183 1.86 % $ 275,071 $ 4,409 1.60 % Tax-exempt (1) 5,001 152 3.04 % 5,007 152 3.04 % Total securities $ 445,900 $ 8,335 1.87 % $ 280,078 $ 4,561 1.63 % Loans, net of unearned income (2) : Taxable 1,652,940 73,497 4.45 % 1,577,418 68,685 4.35 % Tax-exempt (1) 24,211 993 4.10 % 19,631 924 4.71 % Total loans, net of unearned income $ 1,677,151 $ 74,490 4.44 % $ 1,597,049 $ 69,609 4.36 % Interest-bearing deposits in other banks $ 116,092 $ 1,482 1.28 % $ 135,360 $ 175 0.13 % Total interest-earning assets $ 2,239,143 $ 84,307 3.77 % $ 2,012,487 $ 74,345 3.69 % Total non-interest earning assets 36,624 31,132 Total assets $ 2,275,767 $ 2,043,619 Liabilities & Shareholders’ Equity: Interest-bearing deposits NOW accounts $ 311,950 $ 1,359 0.44 % $ 262,319 $ 798 0.30 % Money market accounts 395,369 3,340 0.84 % 337,993 1,256 0.37 % Savings accounts 108,178 504 0.47 % 83,032 300 0.36 % Time deposits 682,674 6,575 0.96 % 657,986 4,245 0.65 % Total interest-bearing deposits $ 1,498,171 $ 11,778 0.79 % $ 1,341,330 $ 6,599 0.49 % Federal funds purchased 386 15 3.89 % — — — Subordinated debt 26,754 1,810 6.77 % 24,702 1,487 6.02 % Other borrowed funds 6,175 42 0.68 % 18,375 125 0.68 % Total interest-bearing liabilities $ 1,531,486 $ 13,645 0.89 % $ 1,384,407 $ 8,211 0.59 % Demand deposits 518,284 448,723 Other liabilities 16,518 13,146 Total liabilities $ 2,066,288 $ 1,846,276 Shareholders’ equity $ 209,479 $ 197,343 Total liabilities and shareholders’ equity $ 2,275,767 $ 2,043,619 Net interest spread 2.88 % 3.10 % Net interest income and margin $ 70,662 3.16 % $ 66,134 3.29 % (1) Income and yields for all periods presented are reported on a tax-equivalent basis using the federal statutory tax rate of 21%.
Biggest changeManagement expects net interest income and net interest margin to fluctuate based on changes in interest rates and changes in the amount and composition of the Company’s interest-earning assets and interest-bearing liabilities. 48 Table of Contents The following table presents the average balance for each principal balance sheet category, and the amount of interest income or expense associated with that category, as well as corresponding average yields earned and rates paid for the years ended December 31, 2023 and 2022. Average Balance Sheets and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities December 31, 2023 December 31, 2022 Interest Income / Average Interest Income / Average (Dollars in thousands) Average Balance Expense Rate Average Balance Expense Rate Assets: Securities: Taxable $ 368,922 $ 7,506 2.03 % $ 440,899 $ 8,183 1.86 % Tax-exempt (1) 2,351 68 2.89 % 5,001 152 3.04 % Total securities $ 371,273 $ 7,574 2.04 % $ 445,900 $ 8,335 1.87 % Loans, net of unearned income (2) : Taxable 1,764,315 85,515 4.85 % 1,652,940 73,497 4.45 % Tax-exempt (1) 28,190 1,164 4.13 % 24,211 993 4.10 % Total loans, net of unearned income $ 1,792,505 $ 86,679 4.84 % $ 1,677,151 $ 74,490 4.44 % Interest-bearing deposits in other banks $ 126,623 $ 6,776 5.35 % $ 116,092 $ 1,482 1.28 % Total interest-earning assets $ 2,290,401 $ 101,029 4.41 % $ 2,239,143 $ 84,307 3.77 % Total non-interest earning assets 32,430 36,624 Total assets $ 2,322,831 $ 2,275,767 Liabilities & Shareholders’ Equity: Interest-bearing deposits: NOW accounts $ 299,468 $ 6,804 2.27 % $ 311,950 $ 1,359 0.44 % Money market accounts 362,243 10,150 2.80 % 395,369 3,340 0.84 % Savings accounts 69,742 831 1.19 % 108,178 504 0.47 % Time deposits 842,121 29,383 3.49 % 682,674 6,575 0.96 % Total interest-bearing deposits $ 1,573,574 $ 47,168 3.00 % $ 1,498,171 $ 11,778 0.79 % Federal funds purchased 302 15 4.97 % 386 15 3.89 % Subordinated debt, net 24,664 1,396 5.66 % 26,754 1,810 6.77 % Federal Reserve Bank borrowings 35,663 1,707 4.79 % 6,175 42 0.68 % Total interest-bearing liabilities $ 1,634,203 $ 50,286 3.08 % $ 1,531,486 $ 13,645 0.89 % Demand deposits 447,804 518,284 Other liabilities 18,791 16,518 Total liabilities $ 2,100,798 $ 2,066,288 Shareholders’ equity $ 222,033 $ 209,479 Total liabilities and shareholders’ equity $ 2,322,831 $ 2,275,767 Net interest spread 1.33 % 2.88 % Net interest income and margin (Non-GAAP) $ 50,743 2.22 % $ 70,662 3.16 % (1) Income and yields for all periods presented are reported on a tax-equivalent basis using the federal statutory tax rate of 21%.
(2) The allowance coverage ratio is calculated by dividing the allowance for loan losses at the end of the period by gross loans, net of unearned income at the end of the period.
(2) The allowance coverage ratio is calculated by dividing the allowance for loan credit losses at the end of the period by gross loans, net of unearned income at the end of the period.
The following table summarizes the Company’s asset quality as of December 31, 2022 and December 31, 2021. (Dollars in thousands) December 31, 2022 December 31, 2021 Nonaccrual loans $ — $ — Loans past due 90 days and accruing interest — — Other real estate owned and repossessed assets — — Total nonperforming assets $ — $ — Allowance for loan losses to nonperforming assets NM NM Nonaccrual loans to gross loans 0.00 % 0.00 % Nonperforming assets to period end loans and OREO 0.00 % 0.00 % NM – Not meaningful Allowance for Loan Losses Refer to the discussion in the “Critical Accounting Policies and Estimates” section above for management’s approach to estimating the allowance for loan losses.
The following table summarizes the Company’s asset quality as of December 31, 2023 and December 31, 2022. (Dollars in thousands) December 31, 2023 December 31, 2022 Nonaccrual loans $ — $ — Loans past due 90 days and accruing interest — — Other real estate owned and repossessed assets — — Total nonperforming assets $ — $ — Allowance for loan credit losses to nonperforming assets NM NM Nonaccrual loans to gross loans 0.00 % 0.00 % Nonperforming assets to period end loans and OREO 0.00 % 0.00 % NM – Not meaningful Allowance for Loan Credit Losses Refer to the discussion in the “Critical Accounting Policies and Estimates” section above for management’s approach to estimating the allowance for loan credit losses.
The Company did not have any nonperforming assets, which includes nonperforming loans and OREO, as of December 31, 2022 or December 31, 2021. As a result, the Company did not have any nonperforming loans, which consists of loans that are 90 days or more past due or loans placed on nonaccrual as of December 31, 2022 or December 31, 2021.
The Company did not have any nonperforming assets, which includes nonperforming loans and OREO, as of December 31, 2023 or December 31, 2022. As a result, the Company did not have any nonperforming loans, which consists of loans that are 90 days or more past due or loans placed on nonaccrual as of December 31, 2023 or December 31, 2022.
Changes in the economic assumptions underlying management’s estimates and judgments; adverse developments in the economy, on a national basis or in the Company’s market area; or changes in the circumstances of particular borrowers are criteria that could change and make adjustments to the provision for loan losses necessary.
Changes in the economic assumptions underlying management’s estimates and judgments; adverse developments in the economy, on a national basis or in the Company’s market area; or changes in the circumstances of particular borrowers are criteria that could change and make adjustments to the provision for (recovery of) credit losses necessary.
The Company did not have any nonaccrual loans as of December 31, 2022 or December 31, 2021 nor were there any loans placed on nonaccrual during those periods.
The Company did not have any nonaccrual loans as of December 31, 2023 or December 31, 2022 nor were there any loans placed on nonaccrual during those periods.
The Chief Credit Officer is responsible for establishing credit risk policies and procedures, including underwriting and hold guidelines and credit approval authority, and monitoring credit exposure and performance of the Company’s lending-related transactions. 58 Table of Contents The Company’s asset quality remained strong during the year ended December 31, 2022.
The Chief Credit Officer is responsible for establishing credit risk policies and procedures, including underwriting and hold guidelines and credit approval authority, and monitoring credit exposure and performance of the Company’s lending-related transactions. 56 Table of Contents The Company’s asset quality remained strong during the year ended December 31, 2023.
(2) The Company did not have any loans on non-accrual as of December 31, 2022 or December 31, 2021. Net interest margin as presented above is calculated by dividing tax-equivalent net interest income by total average earning assets.
(2) The Company did not have any loans on non-accrual as of December 31, 2023 or December 31, 2022. 49 Table of Contents Net interest margin as presented above is calculated by dividing tax-equivalent net interest income by total average earning assets.
The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column 52 Table of Contents represents the sum of the prior columns.
The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns.
The following table summarizes the Company’s loan loss experience by loan portfolio for the years ended December 31, 2022 and December 31, 2021. 59 Table of Contents December 31, 2022 December 31, 2021 Net Net Net Net (charge-offs) (charge-off) (charge-offs) (charge-off) (Dollars in thousands) recoveries recovery rate (1) recoveries recovery rate (1) Real estate loans: Commercial $ (1) (0.00) % $ (90) (0.01) % Construction and land development — — — — Residential — — — — Commercial loans 2 0.00 % — — Consumer loans — — — — Total $ 1 $ (90) Average loans outstanding during the period $ 1,677,151 $ 1,597,049 Allowance coverage ratio (2) 1.13 % 1.20 % Total net (charge-off) recovery rate (1) 0.00 % (0.01) % Allowance to nonaccrual loans ratio (3) NM NM NM – Not meaningful (1) The net (charge-off) recovery rate is calculated by dividing total net (charge-offs) recoveries during the period by average gross loans outstanding during the period.
The following table summarizes the Company’s loan credit loss experience by loan portfolio for the years ended December 31, 2023 and December 31, 2022. 57 Table of Contents December 31, 2023 December 31, 2022 Net Net Net Net (charge-offs) (charge-off) (charge-offs) (charge-off) (Dollars in thousands) recoveries recovery rate (1) recoveries recovery rate (1) Real estate loans: Commercial $ — — $ (1) (0.00) % Construction and land development — — — — Residential — — — — Commercial loans 2 0.01 % 2 0.00 % Consumer loans — — — — Total $ 2 $ 1 Average loans outstanding during the period $ 1,792,505 $ 1,677,151 Allowance coverage ratio (2) 1.05 % 1.13 % Total net (charge-off) recovery rate 0.00 % (0.00) % Allowance to nonaccrual loans ratio (3) NM NM NM – Not meaningful (1) The net (charge-off) recovery rate is calculated by dividing total net (charge-offs) recoveries during the period by average gross loans outstanding during the period.
There can be no assurance, however, that adjustments to the provision for loan losses will not be required in the future.
There can be no assurance, however, that adjustments to the provision for (recovery of) credit losses will not be required in the future.
Interest-bearing demand deposits represented 76.9% and 74.0% of total deposits at December 31, 2022 and December 31, 2021, respectively. The Company focuses on funding asset growth with deposit accounts, with an emphasis on core deposit growth, as its primary source of deposits.
Interest-bearing deposits represented 78.4% and 76.9% of total deposits at December 31, 2023 and December 31, 2022, respectively. The Company focuses on funding asset growth with deposit accounts, with an emphasis on core deposit growth, as its primary source of deposits.
(2) The Company did not have any loans on non-accrual as of December 31, 2022 or December 31, 2021. Interest Income Interest income increased by $10.0 million or 13.4% to $84.3 million on a fully tax-equivalent basis for the year ended December 31, 2022 compared to $74.3 million for the year ended December 31, 2021, driven by both an increase in volume and rates on interest-earning assets.
(2) The Company did not have any loans on non-accrual as of December 31, 2023 or December 31, 2022. Interest Income Interest income increased by $16.7 million or 19.8% to $101.0 million on a fully tax-equivalent basis for the year ended December 31, 2023 compared to $84.3 million for the year ended December 31, 2022, driven by both an increase in rates and volume on interest-earning assets.
Investment Securities The Company maintains a primarily fixed income investment securities portfolio that had a total carrying value of $457.0 million at December 31, 2022 and $344.8 million at December 31, 2021.
Investment Securities The Company maintains a primarily fixed income investment securities portfolio that had a total carrying value of $265.5 million at December 31, 2023 and $457.0 million at December 31, 2022.
Management conducts liquidity stress testing on a quarterly basis to prepare for unexpected adverse scenarios and contemporaneously develops mitigating strategies to reduce losses in the event of an economic downturn. The Company’s principal source of liquidity and funding is its deposit base.
Monitoring and managing both liquidity measurements is critical in developing prudent and effective balance sheet management. Management conducts liquidity stress testing on a quarterly basis to prepare for unexpected adverse scenarios and contemporaneously develops mitigating strategies to reduce losses in the event of an economic downturn. The Company’s principal source of liquidity and funding is its deposit base.
Note 16 to the Consolidated Financial Statements, included in Item 8 of this Form 10-K, contains additional discussion and analysis regarding the Company and Bank’s regulatory capital requirements. Shareholders’ equity increased $4.3 million or 2.1% to $212.8 million at December 31, 2022 compared to $208.5 million at December 31, 2021.
Note 16 to the Consolidated Financial Statements, included in Item 8 of this Form 10-K, contains additional discussion and analysis regarding the Company and Bank’s regulatory capital requirements. Shareholders’ equity increased $17.1 million or 8.0% to $229.9 million at December 31, 2023 compared to $212.8 million at December 31, 2022.
The increase of 1.15% was primarily due to an increase in the federal funds rate during the year ended December 31, 2022 when compared to the federal funds rate during the year ended December 31, 2021. The following table presents the effects of changing rates and volumes on net interest income for the periods indicated.
The increase was primarily due to higher federal funds rate during the year ended December 31, 2023 when compared to same period in 2022. 50 Table of Contents The following table presents the effects of changing rates and volumes on net interest income for the periods indicated.
Non-interest expense also includes operational expenses, such as occupancy and equipment expenses, data processing expenses, professional fees, advertising expenses and other general and administrative expenses, including FDIC assessments, and Virginia state franchise taxes.
The largest component of non-interest expense is salaries and employee benefits. Non-interest expense also includes operational expenses, such as occupancy and equipment expenses, data processing expenses, professional fees, advertising expenses and other general and administrative expenses, including FDIC assessments, and Virginia state franchise taxes.
The yield on interest-bearing deposits due from banks for the year ended December 31, 2022 was 1.28% compared to 0.13% for the year ended December 31, 2021.
The yield on interest-bearing deposits due from banks for the year ended December 31, 2023 was 5.35% compared to 1.28% for the year ended December 31, 2022.
The Company also had restricted stock and equity securities within its investment securities portfolio with total carrying values of $4.4 million and $2.1 million, respectively, as of December 31, 2022 and $5.0 million and $1.9 million, respectively, as of December 31, 2021.
The Company also had restricted stock and equity securities within its investment securities portfolio with total carrying values of $5.0 million and $2.8 million, respectively, as of December 31, 2023 and $4.4 million and $2.1 million, respectively, as of December 31, 2022. The Company did not purchase investment securities during the year ended December 31, 2023.
The increase in rates was primarily a result of the repricing of the Company’s time deposits coupled with an increase in rates offered on NOW and money market deposit accounts during the year ended December 31, 2022.
The increase in rates was primarily a result of the repricing of the Company’s time deposits coupled with an increase in rates offered on deposit accounts during the year ended December 31, 2023 as a result of an increase in benchmark interest rates.
Investment securities that we may sell prior to maturity in response to changes in management’s investment strategy, liquidity needs, interest rate risk profile or for other reasons are classified as available-for-sale.
Investment securities are classified as available-for-sale or held-to-maturity based on management’s investment strategy and management’s assessment of the intent and ability to hold the securities until maturity. Investment securities that we may sell prior to maturity in response to changes in management’s investment strategy, liquidity needs, interest rate risk profile or for other reasons are classified as available-for-sale.
For further information, see Note 11 to the Consolidated Financial Statements, included in Item 8 of this Form 10-K, for further discussion of the nature, business purpose and elements of risk involved with these off-balance sheet arrangements.
For further information, see Note 11 to the Consolidated Financial Statements, included in Item 8 of this Form 10-K, for further discussion of the nature, business purpose and elements of risk involved with these off-balance sheet arrangements. 61 Table of Contents Item 7A. Quantitative and Qualitative Disclosures About Market Risk Not required for small reporting companies.
(3) The allowance to nonaccrual loans ratio is calculated by dividing the allowance for loan losses at the end of the period by nonaccrual loans at the end of the period. The following table summarizes the allowance for loan losses by portfolio with a comparison of the percentage composition in relation to total allowance for loan losses and total loans as of December 31, 2022 and December 31, 2021. December 31, 2022 Allowance Percent of Allowance Percent of Loans in for Loan in Each Category to Each Category to Total (Dollars in thousands) Losses Total Allocated Allowance Loans Real Estate Loans: Commercial $ 13,205 67.48 % 62.62 % Construction and land development 2,860 14.61 % 10.92 % Residential 3,044 15.55 % 23.91 % Commercial - Non-Real Estate: Commercial loans 456 2.33 % 2.52 % Consumer - Non-Real Estate: Consumer loans 5 0.03 % 0.03 % Unallocated 638 — — Total $ 20,208 100.00 % 100.00 % 60 Table of Contents December 31, 2021 Allowance Percent of Allowance Percent of Loans in for Loan in Each Category to Each Category to Total (Dollars in thousands) Losses Total Allocated Allowance Loans Real Estate Loans: Commercial $ 13,091 67.48 % 58.15 % Construction and land development 2,824 14.56 % 13.87 % Residential 2,769 14.27 % 20.56 % Commercial - Non-Real Estate: Commercial loans 711 3.66 % 7.38 % Consumer - Non-Real Estate: Consumer loans 5 0.03 % 0.04 % Unallocated 632 — — Total $ 20,032 100.00 % 100.00 % Management believes that the allowance for loan losses is adequate to absorb credit losses inherent in the portfolio as of December 31, 2022.
(3) The allowance to nonaccrual loans ratio is calculated by dividing the allowance for loan credit losses at the end of the period by nonaccrual loans at the end of the period. The following table summarizes the allowance for loan credit losses by portfolio with a comparison of the percentage composition in relation to total allowance for loan credit losses and total loans as of December 31, 2023 and December 31, 2022. December 31, 2023 Allowance Percent of Allowance Percent of Loans in for Loan Credit in Each Category to Each Category to Total (Dollars in thousands) Losses Total Allocated Allowance Loans Real Estate Loans: Commercial $ 12,841 65.71 % 61.79 % Construction and land development 1,787 9.14 % 9.75 % Residential 4,323 22.12 % 25.99 % Commercial - Non-Real Estate: Commercial loans 495 2.53 % 2.44 % Consumer - Non-Real Estate: Consumer loans 97 0.50 % 0.03 % Total $ 19,543 100.00 % 100.00 % 58 Table of Contents December 31, 2022 Allowance Percent of Allowance Percent of Loans in for Loan in Each Category to Each Category to Total (Dollars in thousands) Losses Total Allocated Allowance Loans Real Estate Loans: Commercial $ 13,205 67.48 % 62.62 % Construction and land development 2,860 14.61 % 10.92 % Residential 3,044 15.55 % 23.91 % Commercial - Non-Real Estate: Commercial loans 456 2.33 % 2.52 % Consumer - Non-Real Estate: Consumer loans 5 0.03 % 0.03 % Unallocated 638 — — Total $ 20,208 100.00 % 100.00 % Management believes that the allowance for loan credit losses is adequate to absorb lifetime credit losses inherent in the portfolio as of December 31, 2023.
The following table summarizes the contractual maturities of the loans as of December 31, 2022 by loan type. Maturities are based on the final contractual payment date, and do not reflect the effect of scheduled principal repayments, prepayments, or early redemptions that may occur.
Maturities are based on the final contractual payment date, and do not reflect the effect of scheduled principal repayments, prepayments, or early redemptions that may occur.
The Company recorded a $175 thousand provision for loan losses for the year ended December 31, 2022, compared to a $3.1 million provision for the year ended December 31, 2021.
Provision Expense The Company recorded a $3.3 million recovery of provision for credit losses for the year ended December 31, 2023 compared to a $175 thousand provision for the year ended December 31, 2022.
Non-interest bearing demand deposits represented 23.1% and 26.0% of total deposits at December 31, 2022 and December 31, 2021, respectively. Interest-bearing deposits, which include NOW accounts, regular savings accounts, money market accounts, and time deposits, increased $198.3 million or 14.2% to $1.59 billion as of December 31, 2022 compared to $1.39 billion as of December 31, 2021.
Non-interest bearing demand deposits represented 21.6% and 23.1% of total deposits at December 31, 2023 and December 31, 2022, respectively. Interest-bearing deposits, which include NOW accounts, regular savings accounts, money market accounts, and time deposits, decreased $95.8 million or 6.0% to $1.50 billion as of December 31, 2023 compared to $1.59 billion as of December 31, 2022.
As a result, the Company did not have any interest income that would have been recognized on nonaccrual loans for the years ended December 31, 2022 or December 31, 2021.
As a result, the Company did not have any interest income that would have been recognized on nonaccrual loans for the years ended December 31, 2023 or December 31, 2022. The Company did not make any loan modifications to borrowers experiencing financial difficulty during the year ended December 31, 2023.
Interest Expense Interest expense increased by $5.4 million or 66.2% to $13.6 million for the year ended December 31, 2022 compared to $8.2 million for the year ended December 31, 2021, primarily due to an increase in rates and, to a lesser extent, volume of deposits.
Interest Expense Interest expense increased by $36.6 million to $50.3 million for the year ended December 31, 2023 compared to $13.6 million for the year ended December 31, 2022, primarily due to an increase in rates and, to a lesser extent, volume of deposits and other borrowed funds.
The Company had $59.9 million in maturities, calls and principal repayments on securities during 2022, which is comprised of $41.1 million of mortgage-backed securities, $12.0 million of collateralized mortgage obligation securities, $5.8 million of U.S. government and federal agency securities and $1.0 million in municipal securities. 56 Table of Contents The following table summarizes the amortized cost and fair value of the Company’s primarily fixed income investment portfolio as of December 31, 2022 and December 31, 2021, respectively. December 31, 2022 December 31, 2021 Amortized Fair Amortized Fair (Dollars in thousands) Cost Value Cost Value Held-to-maturity U.S.
The Company had $39.3 million in maturities and principal repayments on securities during the year ended December 31, 2023, which was comprised of $34.1 million of mortgage-backed securities and $5.2 million of collateralized mortgage obligation securities. 54 Table of Contents The following table summarizes the amortized cost and fair value of the Company’s fixed income investment portfolio as of December 31, 2023 and December 31, 2022, respectively. December 31, 2023 December 31, 2022 Amortized Fair Amortized Fair (Dollars in thousands) Cost Value Cost Value Held-to-maturity U.S.
Included in these amounts were $161.2 million and $118.1 million of public fund deposits that are collateralized by securities as of December 31, 2022 and December 31, 2021, respectively. Uninsured deposits and deposits not otherwise collateralized by securities represented 39% and 40% of total deposits, respectively, as of December 31, 2022 and December 31, 2021.
Included in these amounts were $168.7 million and $162.2 million of public fund deposits that are collateralized by securities as of December 31, 2023 and December 31, 2022, respectively. Deposits that were not insured or not collateralized by securities represented 33% and 39% of total deposits, respectively, as of December 31, 2023 and December 31, 2022.
The selected balance sheet data as of December 31, 2022 and 2021 and the selected income statement data for the years ended December 31, 2022 and 2021 have been derived from our audited consolidated financial statements included elsewhere in this Form 10-K and should be read in conjunction with the other information contained in this Form 10-K, including the information contained within this “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Item 8 – Financial Statements and Supplementary Data.” (Dollars in thousands, except per share data) December 31, 2022 December 31, 2021 Balance Sheet Data: Loans, net of unearned income $ 1,789,508 $ 1,666,469 Allowance for loan losses (20,208) (20,032) Total assets 2,348,235 2,149,309 Deposits 2,067,740 1,881,553 Shareholders’ equity 212,800 208,470 Asset Quality Data: Net (charge-offs) recoveries to average total loans, net of unearned income (annualized) 0.00 % (0.01) % Allowance for loan losses to nonperforming loans NM NM Allowance for loan losses to total gross loans net of unearned income (1) 1.13 % 1.20 % Non-performing assets to total assets 0.00 % 0.00 % Non-performing loans to total loans 0.00 % 0.00 % Capital Ratios (Bank level): Total risk-based capital ratio 15.6 % 15.3 % Tier 1 risk-based capital ratio 14.4 % 14.0 % Leverage ratio 11.3 % 11.0 % Common equity tier 1 ratio 14.4 % 14.0 % Equity-to-total assets ratio 10.0 % 10.8 % Income Statement Data: Interest and dividend income $ 84,066 $ 74,119 Interest expense 13,645 8,211 Net interest income $ 70,421 $ 65,908 Provision for loan losses 175 3,105 Non-interest income 1,691 1,719 Non-interest expense 31,874 32,262 Income before taxes $ 40,063 $ 32,260 Income tax expense 8,260 6,799 Net income $ 31,803 $ 25,461 Shares Outstanding and Per Share Data: Weighted average common shares (basic) 13,931,841 13,581,586 Weighted average common shares (diluted) 14,084,427 13,879,595 Common shares outstanding 14,098,986 13,745,598 Earnings per share, basic $ 2.27 $ 1.87 Earnings per share, diluted $ 2.25 $ 1.83 Book value $ 15.09 $ 15.17 Performance Ratios: Return on average assets ("ROAA") 1.40 % 1.25 % Return on average equity ("ROAE") 15.18 % 12.90 % Net interest margin (2) 3.16 % 3.29 % Efficiency ratio 44.2 % 47.7 % Non-interest expense to average assets 1.40 % 1.58 % NM – Not meaningful 48 Table of Contents (1) Excluding PPP loan balances, the allowance for loan losses as a percentage of gross loans, net of unearned income was 1.13% and 1.25% at December 31, 2022 and December 31, 2021, respectively.
The selected balance sheet data as of December 31, 2023 and 2022 and the selected income statement data for the years ended December 31, 2023 and 2022 have been derived from our audited consolidated financial statements included elsewhere in this Form 10-K and should be read in conjunction with the other information contained in this Form 10-K, including the information contained within this “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Item 8 – Financial Statements and Supplementary Data.” As of or for the Years Ended (Dollars in thousands, except per share data) December 31, 2023 December 31, 2022 Balance Sheet Data: Loans, net of unearned income $ 1,859,967 $ 1,789,508 Allowance for loan credit losses 19,543 20,208 Total assets 2,242,549 2,348,235 Deposits 1,906,600 2,067,740 Shareholders’ equity 229,914 212,800 Asset Quality Data: Net (charge-offs) recoveries to average total loans, net of unearned income 0.00 % 0.00 % Allowance for loan credit losses to nonperforming loans NM NM Allowance for loan credit losses to total gross loans net of unearned income 1.05 % 1.13 % Non-performing assets to total assets 0.00 % 0.00 % Non-performing loans to total loans 0.00 % 0.00 % Capital Ratios (Bank level): Equity-to-total assets ratio 11.1 % 10.0 % Total risk-based capital ratio 15.7 % 15.6 % Tier 1 risk-based capital ratio 14.7 % 14.4 % Common equity tier 1 ratio 14.7 % 14.4 % Leverage ratio 11.6 % 11.3 % Income Statement Data: Interest and dividend income $ 100,770 $ 84,066 Interest expense 50,286 13,645 Net interest income $ 50,484 $ 70,421 Provision for (recovery of) credit losses (3,252) 175 Non-interest income (loss) (14,940) 1,691 Non-interest expense 30,815 31,874 Income before taxes $ 7,981 $ 40,063 Income tax expense 2,823 8,260 Net income $ 5,158 $ 31,803 Per Share Data and Shares Outstanding: Weighted average common shares (basic) 14,076,925 13,931,841 Weighted average common shares (diluted) 14,147,193 14,084,427 Common shares outstanding 14,148,533 14,098,986 Earnings per share, basic $ 0.37 $ 2.27 Earnings per share, diluted $ 0.36 $ 2.25 Book value per share $ 16.25 $ 15.09 Performance Ratios: Return on average assets ("ROAA") (1) 0.22 % 1.40 % Return on average equity ("ROAE") (2) 2.32 % 15.18 % Net interest margin (3) 2.22 % 3.16 % Non-interest expense to average assets (4) 1.33 % 1.40 % Efficiency ratio (5) 86.7 % 44.2 % 47 Table of Contents NM – Not meaningful (1) ROAA is calculated by dividing net income by year-to-date average assets.
The Company’s available-for-sale investment portfolio had an estimated weighted average remaining life of approximately 3.8 years and 4.1 years in the prevailing rate environments as of December 31, 2022 and December 31, 2021, respectively. The following table summarizes the maturity composition of our investment securities as of December 31, 2022, including the weighted average yield of each maturity band.
The held-to-maturity investment portfolio had an estimated weighted average remaining life of approximately 6.7 years and 7.3 years as of December 31, 2023 and December 31, 2022, respectively. The following table summarizes the maturity composition of our investment securities as of December 31, 2023, including the weighted average yield of each maturity band.
Our effective tax rate for the year ended December 31, 2022 was 20.6%, compared to 21.1% for the same period ended December 31, 2021.
Excluding the impact of the Restructuring, the effective tax rate for the year ended December 31, 2023 was 21.2% compared to 20.6% for the same period in 2022.
The following table summarizes non-interest expense for the years ended December 31, 2022 and December 31, 2021. (Dollars in thousands) 2022 2021 Salaries and employee benefits expense $ 20,190 $ 20,411 Occupancy expense of premises 1,893 1,985 Furniture and equipment expenses 1,325 1,436 Advertising expense 193 395 Data processing 1,940 1,471 FDIC insurance 605 887 Professional fees 1,231 1,418 State franchise tax 2,092 1,849 Bank insurance 204 176 Vendor services 594 574 Supplies, printing, and postage 133 181 Director costs 810 797 Other operating expenses 664 682 Total non-interest expense $ 31,874 $ 32,262 Non-interest expense decreased $388 thousand or 1.2% during the year ended December 31, 2022 compared to the year ended December 31, 2021.
The following table summarizes non-interest expense for the years ended December 31, 2023 and December 31, 2022. Year ended December 31, (Dollars in thousands) 2023 2022 Salaries and employee benefits expense $ 19,436 $ 20,190 Occupancy expense of premises 1,811 1,893 Furniture and equipment expenses 1,178 1,325 Advertising expense 288 193 Data processing 1,936 1,940 FDIC insurance 1,041 605 Professional fees 329 1,231 State franchise tax 2,389 2,092 Bank insurance 174 204 Vendor services 407 594 Supplies, printing, and postage 103 133 Director costs 876 810 Other operating expenses 847 664 Total non-interest expense $ 30,815 $ 31,874 Non-interest expense decreased $1.1 million or 3.3% during the year ended December 31, 2023 compared to the same period in 2022 primarily due to decreases in salaries and employee benefits expense.
Treasuries $ 63,480 $ 59,210 $ 30,954 $ 30,543 U.S. government and federal agencies 38,748 34,760 34,803 34,537 Corporate bonds 3,000 2,614 1,000 1,031 Collateralized mortgage obligations 44,732 38,474 39,596 39,049 Tax-exempt municipal 4,993 4,645 5,007 5,262 Taxable municipal 608 579 1,653 1,685 Mortgage-backed 238,652 217,294 127,287 127,193 Total Available-for-sale Securities $ 394,213 $ 357,576 $ 240,300 $ 239,300 In the prevailing rate environments as of both December 31, 2022 and December 31, 2021, the Company’s investment portfolio had an estimated weighted average remaining life of approximately 4.5 years.
Treasuries $ 44,793 $ 42,977 $ 63,480 $ 59,210 U.S. government and federal agencies 13,850 13,275 38,748 34,760 Corporate bonds 3,000 2,523 3,000 2,614 Collateralized mortgage obligations 40,806 34,310 44,732 38,474 Tax-exempt municipal 1,380 1,231 4,993 4,645 Taxable municipal 606 587 608 579 Mortgage-backed 81,255 75,090 238,652 217,294 Total Available-for-sale Securities $ 185,690 $ 169,993 $ 394,213 $ 357,576 In the prevailing rate environments as of both December 31, 2023 and December 31, 2022, the Company’s investment portfolio had an estimated weighted average remaining life of approximately 4.2 years and 4.5 years, respectively.
Specifically, the Company has pledged a portion of its commercial real estate and residential real estate loan portfolios to the FHLB and a portion of its commercial and industrial portfolio to the Reserve Bank. Additional borrowing capacity at the FHLB was approximately $363.4 million as of December 31, 2022.
Specifically, the Company has pledged a portion of its commercial real estate and residential real estate loan portfolios to the FHLB and the Reserve Bank. Based on collateral pledged as of December 31, 2023, the total FHLB available borrowing capacity was $436.9 million. Additional borrowing capacity with the Reserve Bank was approximately $22.8 million as of December 31, 2023.
Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements may reflect different estimates, assumptions, and judgments.
These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements may reflect different estimates, assumptions, and judgments.
The increase in state franchise taxes was due to an increase in the Bank’s equity as that is the basis the Commonwealth of Virginia uses to assess taxes on banking institutions.
The increase in FDIC insurance expense resulted from the FDIC increasing the base assessment rate for all insured depository institutions. The increase in franchise tax expense was due to an increase in the Bank’s equity as that is the basis the Commonwealth of Virginia uses to assess taxes on banking institutions.
The investment portfolio is used as a source of liquidity, interest income, and credit risk diversification, as well as to manage rate sensitivity and provide collateral for secured public funds. Investment securities are classified as available-for-sale or held-to-maturity based on management’s investment strategy and management’s assessment of the intent and ability to hold the securities until maturity.
The investment portfolio is used as a source of liquidity, interest income, and credit risk diversification, as well as to manage rate sensitivity and provide collateral for secured public funds and secured credit lines.
Deposits Total deposits increased $186.2 million or 9.9% to $2.07 billion as of December 31, 2022 compared to $1.88 billion as of December 31, 2021. Non-interest bearing demand deposits decreased $12.1 million or 2.5% to $476.7 million as of December 31, 2022 compared to $488.8 million at December 31, 2021.
Deposits Total deposits decreased $161.1 million or 7.8% to $1.91 billion as of December 31, 2023 compared to $2.07 billion as of December 31, 2022. Non-interest bearing demand deposits decreased $65.3 million or 13.7% to $411.4 million as of December 31, 2023 compared to $476.7 million at December 31, 2022.
The following table, “Tax-Equivalent Net Interest Income,” reconciles net interest income to tax-equivalent net interest income, which is a non-GAAP measure. 51 Table of Contents Tax-Equivalent Net Interest Income Year Ended (Dollars in thousands) December 31, 2022 December 31, 2021 GAAP Financial Measurements: Interest Income - Loans $ 74,281 $ 69,415 Interest Income - Securities and Other Interest-Earning Assets 9,785 4,704 Interest Expense - Deposits 11,778 6,599 Interest Expense - Borrowings 1,867 1,612 Total Net Interest Income $ 70,421 $ 65,908 Non-GAAP Financial Measurements: Add: Tax Benefit on Tax-Exempt Interest Income - Loans 209 194 Add: Tax Benefit on Tax-Exempt Interest Income - Securities 32 32 Total Tax Benefit on Tax-Exempt Interest Income (1) $ 241 $ 226 Tax-Equivalent Net Interest Income $ 70,662 $ 66,134 (1) Tax benefit was calculated using the federal statutory tax rate of 21%.
Tax-Equivalent Net Interest Income Year ended December 31, (Dollars in thousands) 2023 2022 GAAP Financial Measurements: Interest Income - Loans $ 86,435 $ 74,281 Interest Income - Securities and Other Interest-Earning Assets 14,335 9,785 Interest Expense - Deposits 47,168 11,778 Interest Expense - Borrowings 3,118 1,867 Total Net Interest Income (GAAP) $ 50,484 $ 70,421 Non-GAAP Financial Measurements: Add: Tax Benefit on Tax-Exempt Interest Income - Loans 244 209 Add: Tax Benefit on Tax-Exempt Interest Income - Securities 15 32 Total Tax Benefit on Tax-Exempt Interest Income (1) $ 259 $ 241 Tax-Equivalent Net Interest Income (Non-GAAP) $ 50,743 $ 70,662 (1) Tax benefit was calculated using the federal statutory tax rate of 21%.
The increase in volume of average interest-earning assets was primarily attributable to the Company’s loan and investment portfolios. The increase in rate on interest-earning assets was primarily attributable to interest-bearing deposits due from banks, the loan portfolio, and to a lesser extent, the investment portfolio.
The increase in rate on interest-earning assets was primarily attributable to the Company’s loan portfolio and interest-bearing deposits due from banks. The increase in volume of average interest-earning assets was primarily attributable to the Company’s loan portfolio. Fully tax-equivalent interest income on loans increased by approximately $12.2 million as a result of volume growth and an increase in rate.
Treasuries $ 6,000 $ 5,160 $ 6,000 $ 5,850 U.S. government and federal agencies 35,551 29,416 35,720 34,994 Collateralized mortgage obligations 21,275 17,048 25,606 25,072 Taxable municipal 6,073 4,709 6,089 5,895 Mortgage-backed 30,516 24,828 32,094 31,447 Total Held-to-maturity Securities $ 99,415 $ 81,161 $ 105,509 $ 103,258 Available-for-sale U.S.
Treasuries $ 6,001 $ 5,334 $ 6,000 $ 5,160 U.S. government and federal agencies 35,434 30,334 35,551 29,416 Collateralized mortgage obligations 19,395 15,300 21,275 17,048 Taxable municipal 6,057 4,956 6,073 4,709 Mortgage-backed 28,618 23,608 30,516 24,828 Total Held-to-maturity Securities $ 95,505 $ 79,532 $ 99,415 $ 81,161 Available-for-sale U.S.
Fully tax-equivalent interest income on loans increased by approximately $4.9 million as a result of volume growth and an increase in rate. Average loans increased approximately $80.1 million between the years ended December 31, 2022 and December 31, 2021, which was primarily attributable to growth in the investor real estate and residential mortgage portfolios.
Average loans increased approximately $115.4 million between the years ended December 31, 2023 and December 31, 2022, which was primarily attributable to growth in the investor real estate and residential mortgage portfolios.
Additional information about this policy can be found in Note 1 of our consolidated financial statements included in Item 8 of this Form 10-K. Allowance for Loan Losses The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings.
Additional information about this policy can be found in Note 1 of our consolidated financial statements included in Item 8 of this Form 10-K.
Core deposits totaled $1.69 billion or 81.9% of total deposits and $1.64 billion or 87.1% of total deposits at December 31, 2022 and December 31, 2021, respectively. 61 Table of Contents The following table sets forth the average balances of deposits and the average interest rates paid for the years ended December 31, 2022 and 2021. December 31, 2022 December 31, 2021 Average Average (Dollars in thousands) Amount Rate Amount Rate Non-interest bearing $ 518,284 $ 448,723 Interest bearing: NOW accounts 311,950 0.44 % 262,319 0.30 % Money market accounts 395,369 0.84 % 337,993 0.37 % Savings accounts 108,178 0.47 % 83,032 0.36 % Time deposits 682,674 0.96 % 657,986 0.65 % Total interest-bearing 1,498,171 0.79 % 1,341,330 0.49 % Total $ 2,016,455 $ 1,790,053 The following table sets forth the maturity ranges of certificates of deposit with balances of $250,000 or more as of December 31, 2022. December 31, 2022 (Dollars in thousands) Total Uninsured Three months or less $ 75,670 $ 60,921 Over three through 6 months 80,806 55,556 Over 6 through 12 months 66,581 53,831 Over 12 months 95,681 78,181 Total $ 318,738 $ 248,489 The total amount of our uninsured deposits (deposits in excess of $250,000, as calculated in accordance with FDIC regulations) was estimated at $963.9 million at December 31, 2022 and $862.8 million at December 31, 2021.
Core deposits totaled $1.58 billion or 82.7% of total deposits and $1.69 billion or 81.9% of total deposits at December 31, 2023 and December 31, 2022, respectively. 59 Table of Contents The following table sets forth the average balances of deposits and the average interest rates paid for the years ended December 31, 2023 and 2022. December 31, 2023 December 31, 2022 Average Average (Dollars in thousands) Amount Rate Amount Rate Non-interest bearing $ 447,804 $ 518,284 Interest bearing: NOW accounts 299,468 2.27 % 311,950 0.44 % Money market accounts 362,243 2.80 % 395,369 0.84 % Savings accounts 69,742 1.19 % 108,178 0.47 % Time deposits 842,121 3.49 % 682,674 0.96 % Total interest-bearing 1,573,574 3.00 % 1,498,171 0.79 % Total $ 2,021,378 $ 2,016,455 The following table sets forth the maturity ranges of certificates of deposit with balances of $250,000 or more as of December 31, 2023. December 31, 2023 (Dollars in thousands) Total Uninsured Three months or less $ 69,684 $ 52,684 Over three through 6 months 60,349 46,849 Over 6 through 12 months 112,357 81,357 Over 12 months 85,555 76,805 Total $ 327,945 $ 257,695 The total amount of our uninsured deposits (deposits in excess of $250,000, as calculated in accordance with FDIC regulations) was estimated at $802.8 million at December 31, 2023 and $963.9 million at December 31, 2022.
The following table presents the Company’s composition of loans held for investment, net of deferred fees and costs, in dollar amounts and as a percentage of total gross loans as of December 31, 2022 and December 31, 2021. December 31, 2022 December 31, 2021 (Dollars in thousands) Amount Percent Amount Percent Real Estate Loans: Commercial $ 1,118,127 62.62 % $ 968,442 58.15 % Construction and land development 195,027 10.92 % 231,090 13.87 % Residential 426,841 23.91 % 342,491 20.56 % Commercial - Non Real Estate: Commercial loans (1) 44,924 2.52 % 122,945 7.38 % Consumer - Non-Real Estate: Consumer loans 529 0.03 % 586 0.04 % Total Gross Loans $ 1,785,448 100.00 % $ 1,665,554 100.00 % Allowance for loan losses (20,208) (20,032) Net deferred loan costs 4,060 915 Total net loans $ 1,769,300 $ 1,646,437 (1) Includes gross PPP loans of $136 thousand and $69.6 million as of December 31, 2022 and December 31, 2021, respectively.
The following table presents the Company’s composition of loans held for investment, net of deferred fees and costs, in dollar amounts and as a percentage of total gross loans as of December 31, 2023 and December 31, 2022. December 31, 2023 December 31, 2022 (Dollars in thousands) Amount Percent Amount Percent Real Estate Loans: Commercial $ 1,146,116 61.79 % $ 1,118,127 62.62 % Construction and land development 180,922 9.75 % 195,027 10.92 % Residential 482,182 25.99 % 426,841 23.91 % Commercial - Non Real Estate: Commercial loans 45,204 2.44 % 44,924 2.52 % Consumer - Non-Real Estate: Consumer loans 560 0.03 % 529 0.03 % Total Gross Loans $ 1,854,984 100.00 % $ 1,785,448 100.00 % Allowance for loan credit losses (19,543) (20,208) Net deferred loan costs 4,983 4,060 Total net loans $ 1,840,424 $ 1,769,300 The following table summarizes the contractual maturities of the loans as of December 31, 2023 by loan type.
The stock 62 Table of Contents repurchase program will expire on August 31, 2023 or earlier if all the authorized shares have been repurchased. The Company has not repurchased any of its outstanding common stock under the program as of December 31, 2022. Liquidity Liquidity reflects a financial institution’s ability to fund assets and meet current and future financial obligations.
Under the stock repurchase program, the Company may repurchase 60 Table of Contents up to 700,000 shares of its outstanding common stock, or 5.0% of outstanding shares as of December 31, 2023. The stock repurchase program will expire on August 31, 2024 or earlier if all the authorized shares have been repurchased.
The increase in yield on the Company’s loan portfolio was primarily due to an increase in interest rates during 2022. The investment securities portfolio’s yield for the year ended December 31, 2022 was 1.87% compared to 1.63% for the year ended December 31, 2021. The increase of 0.24% was primarily due to higher yields on investment securities purchased during 2022.
The investment securities portfolio’s yield for the year ended December 31, 2023 was 2.04% compared to 1.87% for the year ended December 31, 2022. The increase was primarily due to the Company realizing the full benefit of higher yields on investment securities purchased during the latter part of the second quarter of 2022.
The following table summarizes non-interest income for the years ended December 31, 2022 and December 31, 2021. (Dollars in thousands) 2022 2021 Service charges on deposit accounts Overdrawn account fees $ 88 $ 76 Account service fees 236 186 Other service charges and fees Interchange income 409 379 Other charges and fees 247 98 Bank owned life insurance 544 411 Gains on securities — 10 Net gains on premises and equipment — 29 Insurance commissions 382 284 Other operating income (loss) (215) 246 Total non-interest income $ 1,691 $ 1,719 Non-interest income decreased $28 thousand or 1.6% during the year ended December 31, 2022 compared to the year ended December 31, 2021.
The following table summarizes non-interest income for the years ended December 31, 2023 and December 31, 2022. Year ended December 31, (Dollars in thousands) 2023 2022 Service charges on deposit accounts Overdrawn account fees $ 82 $ 88 Account service fees 248 236 Other service charges and fees Interchange income 403 409 Other charges and fees 435 247 Bank owned life insurance 224 544 Losses on sale of available-for-sale securities (17,316) — Net gains on premises and equipment 16 — Insurance commissions 386 382 Gain on sale of government guaranteed loans 131 — Non-qualified deferred compensation plan asset gains (losses), net 317 (354) Other operating income 134 139 Total non-interest income (loss) $ (14,940) $ 1,691 Non-interest income decreased $16.6 million during the year ended December 31, 2023 compared to the same period in 2022.
The Bank’s primary source of funding is deposits, both interest-bearing and non-interest-bearing. To account for credit risk inherent in all loans, the Bank maintains an allowance for loan losses to absorb probable losses on existing 45 Table of Contents loans that may become uncollectible. The Bank establishes and maintains this allowance by recording a provision for loan losses against earnings.
As with most community banks, the Bank derives a significant portion of its income from interest received on loans and investments. The Bank’s primary source of funding is deposits, both interest-bearing and non-interest-bearing. To account for credit risk inherent in all loans, the Bank maintains an allowance for loan credit losses to absorb lifetime losses on existing loans.
Net interest income is affected by overall balance sheet growth, changes in interest rates and changes in the mix of investments, loans, deposits and borrowings. The Company’s interest-earning assets include loans, investment securities and interest-bearing deposits in other banks, while our interest-bearing liabilities include interest-bearing deposits and borrowings.
Net Interest Income and Net Interest Margin Net interest income is the excess of interest earned on loans and investments over the interest paid on deposits and borrowings, and is the Company’s primary revenue source. Net interest income is affected by overall balance sheet growth, changes in interest rates and changes in the mix of investments, loans, deposits and borrowings.
Non-interest Expense Generally, non-interest expense is composed of all employee expenses and costs associated with operating our facilities, obtaining and retaining customer relationships and providing banking services. The largest component of non-interest expense is salaries and employee benefits.
These increases were partially offset by a decrease in BOLI income of $320 thousand due to the surrender of all BOLI policies as part of the Restructuring. Non-interest Expense Generally, non-interest expense is composed of all employee expenses and costs associated with operating our facilities, obtaining and retaining customer relationships and providing banking services.
Net interest margin represents the difference between interest received and interest paid as a percentage of average total interest-earning assets. Management seeks to maximize net interest income without exposing the Company to an excessive level of interest rate risk through management’s asset and liability management policies.
Management seeks to maximize net interest income without exposing the Company to an excessive level of interest rate risk through management’s asset and liability management policies. Interest rate risk is managed by monitoring the pricing, maturity, and repricing options of all classes of interest-bearing assets and liabilities.
These include market constraints on the ability to convert assets into cash or accessing sources of funds (i.e., market liquidity) and contingent liquidity events. Changes in economic conditions or exposure to credit, market, operational, legal, and reputation risks also can affect a bank’s liquidity.
Conditions may arise in the future that could negatively impact the Company’s future liquidity position resulting in funding mismatches. These include market constraints on the ability to convert assets into cash or accessing sources of funds (i.e., market liquidity) and contingent liquidity events.
The decrease in our effective tax rate was primarily due to tax benefits realized in connection with the exercise of certain nonqualified stock options during the year ended December 31, 2022. 55 Table of Contents Discussion and Analysis of Financial Condition – Years Ended December 31, 2022 and December 31, 2021 Assets, Liabilities, and Shareholders’ Equity The Company’s total assets increased $198.9 million or 9.3% to $2.35 billion at December 31, 2022 compared to $2.15 billion at December 31, 2021.
The increase in effective tax rate between the comparative periods was due to changes in temporary differences. 53 Table of Contents Discussion and Analysis of Financial Condition – Years Ended December 31, 2023 and December 31, 2022 Assets, Liabilities, and Shareholders’ Equity The Company’s total assets decreased $105.7 million or 4.5% to $2.24 billion at December 31, 2023 compared to $2.35 billion at December 31, 2022.
The decrease in net interest margin was primarily due to an increase in the cost of interest-bearing liabilities, which more than offset the increase in yield on loans, investments, and interest-bearing deposits in other banks. The cost of interest-bearing liabilities was 0.89% for the year ended December 31, 2022 compared to 0.59% for the same period of the prior year.
On a fully tax-equivalent basis, the net interest margin was 2.22% for the year ended December 31, 2023, compared to 3.16% for the same period in 2022. The decrease in net interest margin was primarily due to increases in the cost of interest-bearing deposits, which was partially offset by an increase in yields on the Company’s interest-earning assets.
The material business operations of our organization are performed through the Bank. As a result, the discussion and analysis within this section primarily relate to activities conducted at the Bank. As with most community banks, the Bank derives a significant portion of its income from interest received on loans and investments.
Overview We are a bank holding company headquartered in Reston, Virginia primarily serving the Washington, D.C. metropolitan area. The material business operations of our organization are performed through the Bank. As a result, the discussion and analysis within this section primarily relate to activities conducted at the Bank.
The Company’s total shareholders’ equity increased $4.3 million or 2.1% to $212.8 million at December 31, 2022 compared to $208.5 million at December 31, 2021.
The Company’s total liabilities decreased $122.8 million or 5.8% to $2.01 billion at December 31, 2023 compared to $2.14 billion at December 31, 2022.
The increase in the cost of interest-bearing liabilities was primarily due to higher interest expense on deposits and our subordinated debt.
The cost of interest-bearing liabilities increased 2.19% from 0.89% for the year ended December 31, 2022 to 3.08% for the year ended December 31, 2023. The increase in the cost of interest-bearing liabilities was primarily due to higher interest expense on deposits and other borrowings.
The increase in investment securities was funded primarily by PPP loan payoffs and deposit growth. 53 Table of Contents The increase in rates on loans, investment securities, and interest-bearing deposits in other banks was primarily attributable to an increase in benchmark interest rates throughout 2022.
Average investment securities decreased approximately $74.6 million between the years ended December 31, 2023 and December 31, 2022. The increase in rates on loans, investment securities, and interest-bearing deposits in other banks was primarily attributable to an increase in benchmark interest rates since 2022.
The weighted-average yield below represents the effective yield for the investment securities and is calculated based on the amortized cost of each security. December 31, 2022 Amortized Fair Weighted-Average (Dollars in thousands) Cost Value Yield Held-to-maturity Due in one year or less $ — $ — — Due after one year through five years 5,208 4,474 0.94 % Due after five years through ten years 39,496 32,806 1.26 % Due after ten years 54,711 43,881 1.39 % Total Held-to-maturity Securities $ 99,415 $ 81,161 1.27 % Available-for-sale Due in one year or less $ 1,929 $ 1,899 3.54 % Due after one year through five years 104,037 96,292 1.70 % Due after five years through ten years 153,724 142,314 2.33 % Due after ten years 134,523 117,071 1.82 % Total Available-for-sale Securities $ 394,213 $ 357,576 2.00 % Loan Portfolio Gross loans net of unearned income increased $123.0 million or 7.4% to $1.79 billion as of December 31, 2022 compared to $1.67 billion as of December 31, 2021.
The weighted-average yield below represents the effective yield for the investment securities and is calculated based on the amortized cost of each security. December 31, 2023 Amortized Fair Weighted-Average (Dollars in thousands) Cost Value Yield Held-to-maturity Due in one year or less $ — $ — — Due after one year through five years 22,153 19,600 1.01 % Due after five years through ten years 23,492 19,766 1.48 % Due after ten years 49,860 40,166 1.39 % Total Held-to-maturity Securities $ 95,505 $ 79,532 1.32 % Available-for-sale Due in one year or less $ 22,248 $ 21,933 2.31 % Due after one year through five years 46,393 44,271 1.63 % Due after five years through ten years 53,890 50,962 2.33 % Due after ten years 63,159 52,827 1.74 % Total Available-for-sale Securities $ 185,690 $ 169,993 1.95 % 55 Table of Contents Loan Portfolio Gross loans net of unearned income increased $70.5 million or 3.9% to $1.86 billion as of December 31, 2023 compared to $1.79 billion as of December 31, 2022.
The Company recorded a $175 thousand provision for loan losses for the year ended December 31, 2022, compared to a $3.1 million provision for the year ended December 31, 2021.
The Company recorded net recoveries of $2 thousand during the year ended December 31, 2023 compared to net recoveries of $1 thousand during the year ended December 31, 2022.
The increase in total assets is primarily attributable to an increase in loans net of unearned income of $123.0 million and an increase in the carrying value of the Company’s investment portfolio of $111.9 million. The increase was partially offset due to a decrease in interest-bearing deposits in banks of $47.9 million.
The decrease in total assets is primarily attributable to a decrease in available-for-sale securities and BOLI of $187.6 million and $21.2 million, respectively, partially offset by increases in loans, net of unearned income and interest-bearing deposits in banks of $70.5 million and $36.6 million, respectively.
These amounts represented 16.9% and 17.3% of total assets as of December 31, 2022 and December 31, 2021, respectively. In addition to the liquidity provided by balance sheet cash flows, the Company supplements its liquidity with additional sources such as credit lines with the FHLB, the Reserve Bank and other correspondent banks.
The level of deposits necessary to support the Company’s lending and investment activities is determined through monitoring loan demand. In addition to the liquidity provided by balance sheet cash flows, the Company supplements its liquidity with additional sources such as secured borrowing credit lines with the FHLB and the Reserve Bank.
The allowance for loan loss as a percentage of gross loans, net of unearned income was 1.13% and 1.20% as of December 31, 2022 and December 31, 2021, respectively.
At December 31, 2023, the allowance for loan credit losses was $19.5 million, or 1.05% of outstanding loans, net of unearned income, compared to $20.2 million, or 1.13% of outstanding loans, net of unearned income, at December 31, 2022.
The Company believes its allowance for loan losses is appropriate for the inherent risks and uncertainties associated with the portfolio. Results of Operations – Years Ended December 31, 2022 and December 31, 2021 Overview The Company reported record net income of $31.8 million for the year ended December 31, 2022, a $6.3 million or 24.9% increase over the $25.5 million reported for the same period of 2021.
Results of Operations – Years Ended December 31, 2023 and December 31, 2022 Overview The Company reported net income of $5.2 million for the year ended December 31, 2023, a decrease of $26.6 million when compared to the same period in 2022.
In addition to net interest income, the Bank also generates income through service charges on deposits, insurance commission income, income from bank owned life insurance, and merchant services fee income. In order to maintain its operations, the Bank incurs various operating expenses which are further described within the “Results of Operations” later in this section.
In order to maintain its operations, the Bank incurs various operating expenses which are further described within the “Results of Operations” later in this section. As of December 31, 2023, the Company had total consolidated assets of $2.24 billion, total loans net of unearned income of $1.86 billion, total deposits of $1.91 billion and total shareholders’ equity of $229.9 million.
Historical results of operations and the percentage relationships among any amounts included, and any trends that may appear, may not be indicative of results of operations or trends in operations for any future periods. Overview We are a bank holding company headquartered in Reston, Virginia primarily serving the Washington, D.C. metropolitan area.
Historical results of operations and the percentage relationships among any amounts included, and any trends that may appear, may not be indicative of results of operations or trends in operations for any future periods. Use of Non-GAAP Financial Measures This discussion and analysis contains financial information determined by methods other than in accordance with GAAP.
The Company purchased $207.9 million of investment securities during 2022, which were comprised of $151.1 million of mortgage-backed securities, $32.3 million of U.S. Treasuries, $12.9 million of collateralized mortgage obligation securities, $9.6 million of U.S. government and federal agency securities, and $2.0 million of corporate bonds.
During the year ended December 31, 2023, the Company sold available-for-sale securities with a total par value of $173.2 million, which were comprised of $124.7 million of mortgage-backed securities, $25.1 million of U.S. government and federal agencies, $19.3 million of U.S. Treasuries, $3.5 million of municipal bonds and $0.6 million of collateralized mortgage obligations.
Increases in rates offered on NOW and money market deposit accounts and the repricing of our time deposits during the year ended December 31, 2022 also contributed to the increase in the cost of interest-bearing liabilities. The loan portfolio’s yield for the year ended December 31, 2022 was 4.44% compared to 4.36% for the year ended December 31, 2021.
The increase in the cost of interest-bearing liabilities was primarily due to a 2.21% increase in the cost of interest-bearing deposits as a result of the repricing of the Company’s time deposits coupled with an increase in rates offered on money market, NOW and savings deposit accounts since the fourth quarter of 2022.
(2) Net interest margin for all periods presented are reported on a tax-equivalent basis using the federal statutory tax rate of 21%. Financial Overview General The following is a summary of the Company’s financial highlights for the year ended December 31, 2022. ● Record Earnings –The Company reported record net income of $31.8 million for the year ended December 31, 2022, a $6.3 million or 24.9% increase over the $25.5 million reported for the same period of 2021.
(2) ROAE is calculated by dividing net income by year-to-date average equity. (3) Net interest margin for all periods presented are reported on a tax-equivalent basis using the federal statutory tax rate of 21%. (4) Non-interest expense to average assets is calculated by dividing non-interest expense by average assets.
Management maintains that the Company has a strong liquidity position, but any of the factors referenced above could materially impact that in the future. Off-Balance Sheet Arrangements The Company enters into certain off-balance sheet arrangements in the normal course of business to meet the financing needs of its customers.
Changes in economic conditions or exposure to credit, market, operational, legal, and reputation risks also can affect a bank’s liquidity. Management maintains that the Company has a strong liquidity position, but any of the factors referenced above could materially impact that in the future. The Company has various contractual obligations that affect its cash flows and liquidity.
Fully tax-equivalent interest income on investment securities increased by approximately $3.8 million as a result of volume growth and rate increases. Average investment securities increased approximately $165.8 million between the years ended December 31, 2022 and December 31, 2021.
Fully tax-equivalent interest income on investment securities decreased by approximately $0.8 million as a result of volume decreases due the Restructuring that took place in July 2023, and to a lesser extent, the amortization of securities, 51 Table of Contents partially offset by rate increases.
Rate/Volume Analysis For the Year Ended December 31, 2022 and 2021 Increase (Decrease) Due to (Dollars in thousands) Volume Rate Total Increase (Decrease) Interest-earning Assets: Securities: Taxable $ 3,043 $ 731 $ 3,774 Tax-exempt (1) — — — Total securities $ 3,043 $ 731 $ 3,774 Loans, net of unearned income: Taxable 3,420 1,392 4,812 Tax-exempt (1) 131 (62) 69 Total loans, net of unearned income (2) $ 3,551 $ 1,330 $ 4,881 Interest-bearing deposits in other banks $ (229) $ 1,536 $ 1,307 Total interest-earning assets $ 6,365 $ 3,597 $ 9,962 Interest-bearing Liabilities: Interest-bearing deposits: NOW accounts $ 218 $ 343 $ 561 Money market accounts 341 1,743 2,084 Savings accounts 117 87 204 Time deposits 270 2,060 2,330 Total interest-bearing deposits $ 946 $ 4,233 $ 5,179 Federal funds purchased 15 — 15 Subordinated debt 139 184 323 Other borrowed funds (83) — (83) Total interest-bearing liabilities $ 1,017 $ 4,417 $ 5,434 Change in net interest income $ 5,348 $ (820) $ 4,528 (1) Income and yields for all periods presented are reported on a tax-equivalent basis using the federal statutory tax rate of 21%.
Rate/Volume Analysis For the Year Ended December 31, 2023 and 2022 Increase (Decrease) Due to (Dollars in thousands) Volume Rate Total Increase (Decrease) Interest-earning Assets: Securities: Taxable $ (1,498) $ 821 $ (677) Tax-exempt (1) (76) (8) (84) Total securities $ (1,574) $ 813 $ (761) Loans, net of unearned income: Taxable 5,398 6,620 12,018 Tax-exempt (1) 164 7 171 Total loans, net of unearned income (2) $ 5,562 $ 6,627 $ 12,189 Interest-bearing deposits in other banks $ 744 $ 4,550 $ 5,294 Total interest-earning assets $ 4,732 $ 11,990 $ 16,722 Interest-bearing Liabilities: Interest-bearing deposits: NOW accounts $ (153) $ 5,598 $ 5,445 Money market accounts (1,000) 7,810 6,810 Savings accounts (458) 785 327 Time deposits 5,502 17,306 22,808 Total interest-bearing deposits $ 3,891 $ 31,499 $ 35,390 Federal funds purchased — — — Subordinated debt (118) (296) (414) Other borrowed funds 1,429 236 1,665 Total interest-bearing liabilities $ 5,202 $ 31,439 $ 36,641 Change in tax equivalent net interest income (Non-GAAP) $ (470) $ (19,449) $ (19,919) (1) Income and yields for all periods presented are reported on a tax-equivalent basis using the federal statutory tax rate of 21%.
The increase in data processing fees was due to new investments in technology solutions to support our operations. Income Taxes Income tax expense increased $1.5 million or 21.5% to $8.3 million for the year ended December 31, 2022 compared to $6.8 million for the year ended December 31, 2021.
The decrease in furniture and equipment expense was due to lower depreciation expense on fixed assets and lower software and equipment service expense due to contract renegotiation efforts. Income Taxes Income tax expense decreased $5.4 million or 65.8% to $2.8 million for the year ended December 31, 2023 compared to $8.3 million for the year ended December 31, 2022.
Net interest income increased $4.5 million or 6.8% to $70.7 million on a fully tax-equivalent basis for the year ended December 31, 2022.
Net interest income decreased $19.9 million or 28.3% on a fully tax-equivalent basis for the year ended December 31, 2023. The decrease in net interest income was driven by the increase in the costs of interest-bearing liabilities outpacing the increase in yield on interest-earning assets.
The increase in net interest income was driven by an increase in the average balance of interest-earning assets, and to a lesser extent, an increase in yield on interest-earning assets as a result of rising interest rates during 2022.
The increase in yield on the Company’s loan portfolio was primarily attributable to an increase in yield on the Company’s variable rate loans as a result of an increase in interest rates since 2022, coupled with a higher weighted average yield on loans originated since December 31, 2022.
The ratio of non-interest expense to average assets was 1.40% for the year ended December 31, 2022 compared to 1.58% for the year ended December 31, 2021.
The loan portfolio’s yield for the year ended December 31, 2023 was 4.84% compared to 4.44% for the year ended December 31, 2022.