Biggest changeAs client balance sheets and liquidity was utilized in the economy, deposit levels moderated and assets were reallocated from cash and securities into loans. 36 The following are the condensed average balance sheets of the Company for the years ending December 31 and includes the interest earned or paid, and the average interest rate, on each asset and liability: 2022 2021 2020 ($ in thousands) Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Taxable securities/cash $ 330,549 $ 5,798 1.75 % $ 380,770 $ 3,386 0.89 % $ 185,480 $ 2,328 1.26 % Non-taxable securities 8,106 198 2.44 % 7,802 353 4.52 % 6,625 333 5.03 % Loans, net 1 888,116 38,573 4.34 % 854,521 38,165 4.47 % 880,338 39,974 4.54 % Total earning assets 1,226,771 44,569 3.63 % 1,243,093 41,904 3.37 % 1,072,443 42,635 3.98 % Cash and due from banks 7,296 7,290 14,553 Allowance for loan losses (13,808 ) (13,422 ) (10,165 ) Premises and equipment 24,137 24,710 23,776 Other assets 74,385 60,582 60,789 Total assets $ 1,318,781 $ 1,322,253 $ 1,161,396 Liabilities Savings and interest-bearing demand deposits $ 693,271 $ 2,258 0.33 % $ 672,296 $ 1,813 0.27 % $ 492,267 $ 3,152 0.64 % Time deposits 159,401 1,219 0.76 % 177,918 1,316 0.74 % 247,955 2,918 1.18 % Repurchase agreements & other 20,481 39 0.19 % 22,821 42 0.18 % 22,832 70 0.31 % Advances from FHLB 16,420 515 3.14 % 6,507 188 2.89 % 14,186 309 2.18 % Trust preferred securities 10,310 361 3.50 % 10,310 199 1.93 % 10,310 256 2.48 % Subordianted debt 19,570 778 3.98 % 12,057 462 3.83 % Total interest-bearing liabilities 919,453 5,170 0.56 % 901,909 4,020 0.45 % 787,550 6,705 0.85 % Demand deposits 252,899 255,908 211,004 Other liabilities 19,466 20,213 23,645 Total liabilities 1,191,818 1,178,030 1,022,199 Shareholders’ equity 126,963 144,223 139,197 Total liabilities and shareholders’ equity $ 1,318,781 $ 1,322,253 $ 1,161,396 Net interest income (tax equivalent basis) $ 39,399 $ 37,884 $ 35,930 Net interest income as a percent of average interest-earning assets - GAAP measure 3.21 % 3.05 % 3.35 % Net interest income as a percent of average interest-earning assets - Non-GAAP measure 2 3.22 % 3.06 % 3.36 % -- Computed on a fully tax equivalent basis (FTE) 1 Nonaccruing loans and loans held for sale are included in the average balances. 2 Interest on tax exempt securities and loans is computed on a tax equivalent basis using a 21 percent statutory tax rate, and added to the net interest income.
Biggest changeThe following are the condensed average balance sheets of the Company for the years ending December 31 and includes the interest earned or paid, and the average interest rate, on each asset and liability: 2023 2022 2021 ($ in thousands) Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Taxable securities/cash $ 254,133 $ 6,092 2.40 % $ 330,549 $ 5,798 1.75 % $ 380,770 $ 3,386 0.89 % Non-taxable securities 7,181 170 2.37 % 8,106 198 2.44 % 7,802 353 4.52 % Loans, net 1 985,217 51,890 5.27 % 888,116 38,573 4.34 % 854,521 38,165 4.47 % Total earning assets 1,246,531 58,152 4.67 % 1,226,771 44,569 3.63 % 1,243,093 41,904 3.37 % Cash and due from banks 4,035 7,296 7,290 Allowance for credit losses (15,478 ) (13,808 ) (13,422 ) Premises and equipment 22,990 24,137 24,710 Other assets 76,566 74,385 60,582 Total assets $ 1,334,644 $ 1,318,781 $ 1,322,253 Liabilities Savings and interest-bearing demand deposits $ 619,906 $ 7,599 1.23 % $ 693,271 $ 2,258 0.33 % $ 672,296 $ 1,813 0.27 % Time deposits 236,665 7,109 3.00 % 159,401 1,219 0.76 % 177,918 1,316 0.74 % Repurchase agreements & other 15,765 74 0.47 % 20,481 39 0.19 % 22,821 42 0.18 % Advances from FHLB 55,044 2,603 4.73 % 16,420 515 3.14 % 6,507 188 2.89 % Trust preferred securities 10,310 716 6.94 % 10,310 361 3.50 % 10,310 199 1.93 % Subordianted debt 19,616 778 3.97 % 19,570 778 3.98 % 12,057 462 3.83 % Total interest-bearing liabilities 957,306 18,879 1.97 % 919,453 5,170 0.56 % 901,909 4,020 0.45 % Demand deposits 237,976 252,899 255,908 Other liabilities 21,047 19,466 20,213 Total liabilities 1,216,329 1,191,818 1,178,030 Shareholders’ equity 118,315 126,963 144,223 Total liabilities and shareholders’ equity $ 1,334,644 $ 1,318,781 $ 1,322,253 Net interest income (tax equivalent basis) $ 39,273 $ 39,399 $ 37,884 Net interest income as a percent of average interest-earning assets - GAAP measure 3.15 % 3.21 % 3.05 % Net interest income as a percent of average interest-earning assets - Non-GAAP measure 2 3.16 % 3.22 % 3.06 % -- Computed on a fully tax equivalent basis (FTE) 1 Nonaccruing loans and loans held for sale are included in the average balances. 2 Interest on tax exempt securities and loans is computed on a tax equivalent basis using a 21 percent statutory tax rate, and added to the net interest income.
At December 31, 2022, the Company concluded that it was more likely than not that the fair value of the reporting unit exceeded its carrying value, resulting in no impairment. The Company’s goodwill is further discussed in Note 6 to the Consolidated Financial Statements.
At December 31, 2023, the Company concluded that it was more likely than not that the fair value of the reporting unit exceeded its carrying value, resulting in no impairment. The Company’s goodwill is further discussed in Note 6 to the Consolidated Financial Statements.
On May 27, 2021, the Company issued and sold $20.0 million in aggregate principal amount of its 3.65% Fixed to Floating Rate Subordinated Notes due 2031 in a private placement exempt from the registration requirements under the Securities Act of 1933, as amended. The Subordinated Notes bear interest at a fixed rate of 3.65% through May 31, 2026.
On May 27, 2021, the Company issued and sold $20.0 million in aggregate principal amount of its 3.65% Fixed to Floating Rate Subordinated Notes due 2031 in a private placement exempt from the registration requirements under the Securities Act. The Subordinated Notes bear interest at a fixed rate of 3.65% through May 31, 2026.
From June 1, 2026 to the maturity date or earlier redemption of the Subordinated Notes, the interest rate will reset quarterly to an interest rate per annum, equal to the then-current-three-month Secured Overnight Financing Rate (“SOFR”) provided by the Federal Reserve Bank of New York plus 296 basis points.
From June 1, 2026 to the maturity date or earlier redemption of the Subordinated Notes, the interest rate will reset quarterly to an interest rate per annum, equal to the then-current-three-month Secured Overnight Financing Rate (“SOFR”) provided by the Federal Reserve Bank of New York plus 296 basis points. The Subordinated Notes have a maturity of 10 years.
Maturities and Sensitivities of Loans to Changes in Interest Rates: The following table shows the maturity distribution of loans outstanding as of December 31, 2022.
Maturities and Sensitivities of Loans to Changes in Interest Rates: The following table shows the maturity distribution of loans outstanding as of December 31, 2023.
The successful execution of these five strategies have enabled the Company to improve financial performance across a broad series of metrics. These metrics over the last five years are outlined in the following table. Specifically, the Company has increased total assets by $348.8 million, or 35.3 percent.
The successful execution of these five strategies have enabled the Company to improve financial performance across a broad series of metrics. These metrics over the last five years are outlined in the following table. Specifically, the Company has increased total assets by $303.8 million, or 29.3 percent.
It is not anticipated that the Company will be required to initiate external borrowings in order to fund ongoing operations. The Company’s commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolio of $768.5 million at December 31, 2022, can and is readily used to collateralize borrowings, which is an additional source of liquidity.
It is not anticipated that the Company will be required to initiate external borrowings in order to fund ongoing operations. The Company’s commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolio of $807.8 million at December 31, 2023, can and is readily used to collateralize borrowings, which is an additional source of liquidity.
The tax equivalent adjustment was $0.15, $0.15 and $0.15 million in 2022, 2021 and 2020, respectively. The following tables set forth the effect of volume and rate changes on interest income and expense for the periods indicated.
The tax equivalent adjustment was $0.14, $0.11 and $0.15 million in 2023, 2022 and 2021, respectively. 36 The following tables set forth the effect of volume and rate changes on interest income and expense for the periods indicated.
Retained earnings increased during the year due to earnings of $12.5 million less dividends paid to common shareholders of $3.4 million and repurchases of Company common shares of $5.8 million.
Retained earnings increased during the year due to earnings of $12.1 million less dividends paid to common shareholders of $3.6 million and repurchases of Company common shares of $3.5 million.
Based on the current collateralization requirements of the FHLB, approximately $80.9 million of additional borrowing capacity existed at December 31, 2022. At December 31, 2022 and 2021, the Company had $56.0 million in federal funds lines available. The Company also had $166.5 million in unpledged securities at December 31, 2022 available for additional borrowings.
Based on the current collateralization requirements of the FHLB, approximately $81.9 million of additional borrowing capacity existed at December 31, 2023. At December 31, 2023 and 2022, the Company had $41.0 million and $56.0 million in federal funds lines available. The Company also had $105.5 million in unpledged securities at December 31, 2023 available for additional borrowings.
Management believes the Company’s current liquidity level, without these borrowings, is sufficient to meet its current and anticipated liquidity needs. At December 31, 2022, all eligible commercial real estate, residential first, multi-family mortgage and agricultural loans were pledged under a Federal Home Loan Bank (“FHLB”) blanket lien.
Management believes the Company’s current liquidity level, without these borrowings, is sufficient to meet its current and anticipated liquidity needs. At December 31, 2023, all eligible commercial real estate, residential first, multi-family mortgage and agricultural loans were pledged under a FHLB blanket lien.
A discussion of the cash flow statements for 2022 and 2021 follows: The Company experienced positive cash flows from operating activities in 2022 and 2021. Net cash from operating activities was $25.6 million and $17.3 million for the years ended December 31, 2022 and 2021, respectively.
A discussion of the cash flow statements for 2023 and 2022 follows: The Company experienced positive cash flows from operating activities in 2023 and 2022. Net cash from operating activities was $14.0 million and $25.6 million for the years ended December 31, 2023 and 2022, respectively.
As of December 31, 2022, the Company serviced 8,514 residential mortgage loans with an aggregate principal balance of $1.35 billion. As of December 31, 2021, the Company serviced 8,614 loans with an aggregate principal balance of $1.36 billion. Sustain asset quality: As of December 31, 2022, the Company’s asset quality metrics remained strong.
As of December 31, 2023, the Company serviced 8,549 residential mortgage loans with an aggregate principal balance of $1.37 billion. As of December 31, 2022, the Company serviced 8,514 loans with an aggregate principal balance of $1.35 billion. Sustain asset quality: As of December 31, 2023, the Company’s asset quality metrics remained strong.
Earnings Summary – 2022 vs. 2021 Net income for 2022 was $12.5 million, or $1.77 per diluted share, compared with net income of $18.3 million, or $2.56 per diluted share, for 2021. State Bank reported net income for 2022 of $13.4 million, which was down from the $18.6 million in net income in 2021.
Earnings Summary – 2023 vs. 2022 Net income for 2023 was $12.1 million, or $1.75 per diluted share, compared with net income of $12.5 million, or $1.77 per diluted share, for 2022. State Bank reported net income for 2023 of $13.3 million, which was down slightly from the $13.4 million of net income in 2022.
During the prior five-year period, the Company has raised capital through the issuance of equity and debt to the market on two separate occasions during the period, which has raised equity capital significantly and expanded liquidity for potential strategic expansion.
During the prior five-year period, the Company has raised capital through the issuance of debt securities to the market, which has improved capital significantly and expanded liquidity for potential strategic expansion.
State Bank reported net income for 2021 of $18.6 million, which was up from the $16.0 million in net income in 2020. SBFG Title reported net income for 2021 of $0.5 million, which was down from net income of $0.6 million in 2020.
State Bank reported net income for 2022 of $13.4 million, which was down from the $18.6 million in net income in 2021. SBFG Title reported net income for 2022 of $0.4 million, which was down from net income of $0.5 million in 2021.
Strategic expansion has also occurred during the period with the acquisition of a small community bank (The Edon State Bank of Edon, Ohio) in 2020, the opening of three branch offices and the acquisition of two full service title agencies. 34 Financial Highlights Year Ended December 31, ($ in thousands, except per share data) 2022 2021 2020 2019 2018 Earnings Interest income $ 44,569 $ 41,904 $ 42,635 $ 44,400 $ 39,479 Interest expense 5,170 4,020 6,705 9,574 6,212 Net interest income 39,399 37,884 35,930 34,826 33,267 Provision for loan losses - 1,050 4,500 800 600 Noninterest income 18,231 30,697 30,096 18,016 16,624 Noninterest expense 42,314 44,808 43,087 37,410 34,847 Provision for income taxes 2,795 4,446 3,495 2,659 2,806 Net income 12,521 18,277 14,944 11,973 11,638 Preferred stock dividends - - - 950 975 Net income available to common shareholders 12,521 18,277 14,944 11,023 10,663 Per Common Share Data Basic earnings $ 1.79 $ 2.58 $ 1.96 $ 1.71 $ 1.72 Diluted earnings 1.77 2.56 1.96 1.51 1.51 Cash dividends declared 0.48 0.44 0.40 0.36 0.32 Total equity per share 17.08 21.05 19.39 17.53 16.36 Average Balances Average total assets $ 1,318,781 $ 1,322,253 $ 1,161,396 $ 1,027,932 $ 947,266 Average equity 126,963 144,223 139,197 133,190 121,094 Ratios Return on average total assets 0.95 % 1.38 % 1.29 % 1.16 % 1.23 % Return on average equity 9.86 12.67 10.74 8.99 9.61 Cash dividend payout ratio 1 27.25 17.18 20.54 23.84 19.60 Average equity to average assets 9.63 10.91 11.99 12.96 12.78 Period End Totals Total assets $ 1,335,633 $ 1,330,854 $ 1,257,839 $ 1,038,577 $ 986,828 Available-for-sale securities 238,780 263,259 149,406 100,948 90,969 Loans held for sale 2,073 7,472 7,234 7,258 4,445 Total loans & leases 962,075 822,714 872,723 825,510 771,883 Allowance for loan losses 13,818 13,805 12,574 8,755 8,167 Total deposits 1,086,665 1,113,045 1,049,011 840,219 802,552 Advances from FHLB 60,000 5,500 8,000 16,000 16,000 Trust preferred securities 10,310 10,310 10,310 10,310 10,310 Subordinated debt, net 19,594 19,546 - - - Total equity 118,428 144,929 142,923 136,094 130,435 1 Cash dividends on common shares divided by net income available to common.
Strategic expansion has also occurred during the period with the acquisition of a small community bank (The Edon State Bank of Edon, Ohio) in 2020, the opening of three branch offices and the acquisition of two full service title agencies. 33 Financial Highlights Year Ended December 31, ($ in thousands, except per share data) 2023 2022 2021 2020 2019 Earnings Interest income $ 58,152 $ 44,569 $ 41,904 $ 42,635 $ 44,400 Interest expense 18,879 5,170 4,020 6,705 9,574 Net interest income 39,273 39,399 37,884 35,930 34,826 Provision for loan losses 315 - 1,050 4,500 800 Noninterest income 17,721 18,231 30,697 30,096 18,016 Noninterest expense 41,962 42,314 44,808 43,087 37,410 Provision for income taxes 2,622 2,795 4,446 3,495 2,659 Net income 12,095 12,521 18,277 14,944 11,973 Preferred stock dividends - - - - 950 Net income available to common shareholders 12,095 12,521 18,277 14,944 11,023 Per Common Share Data Basic earnings $ 1.77 $ 1.79 $ 2.58 $ 1.96 $ 1.71 Diluted earnings 1.75 1.77 2.56 1.96 1.51 Cash dividends declared 0.52 0.48 0.44 0.40 0.36 Total equity per share 18.50 17.08 21.05 19.39 17.53 Average Balances Average total assets $ 1,334,644 $ 1,318,781 $ 1,322,253 $ 1,161,396 $ 1,027,932 Average equity 118,315 126,963 144,223 139,197 133,190 Ratios Return on average total assets 0.91 % 0.95 % 1.38 % 1.29 % 1.16 % Return on average equity 10.22 9.86 12.67 10.74 8.99 Cash dividend payout ratio 1 29.62 27.25 17.18 20.54 23.84 Average equity to average assets 8.86 9.63 10.91 11.99 12.96 Period End Totals Total assets $ 1,342,387 $ 1,335,633 $ 1,330,854 $ 1,257,839 $ 1,038,577 Available-for-sale securities 219,708 238,780 263,259 149,406 100,948 Loans held for sale 2,525 2,073 7,472 7,234 7,258 Total loans & leases 1,000,212 962,075 822,714 872,723 825,510 Allowance for credit losses 15,786 13,818 13,805 12,574 8,755 Total deposits 1,070,205 1,086,665 1,113,045 1,049,011 840,219 Advances from FHLB 83,600 60,000 5,500 8,000 16,000 Trust preferred securities 10,310 10,310 10,310 10,310 10,310 Subordinated debt, net 19,642 19,594 19,546 - - Total equity 124,342 118,428 144,929 142,923 136,094 1 Cash dividends on common shares divided by net income available to common. 34 Critical Accounting Policies and Estimates The accounting and reporting policies of the Company are in accordance with generally accepted accounting principles in the United States and conform to general practices within the banking industry.
Net cash used in investing activities was $165.7 million and $72.0 million for the years ended December 31, 2022 and 2021, respectively. The changes for 2022 include the purchase of available-for-sale securities of $50.6 million, and net increase in loans of $139.7 million.
Net cash used in investing activities was $17.4 million and $165.7 million for the years ended December 31, 2023 and 2022, respectively. A net increase in loans of $38.7 million was the primary change in 2023. The changes for 2022 include the purchase of available-for-sale securities of $50.6 million and net increase in loans of $139.7 million.
Significant operating items for 2022 included gain on sale of loans of $4.9 million and net income of $12.5 million. Cash provided by the sale of loans held for sale were $189.5 million. Cash used in the origination of loans held for sale were $181.2 million. The Company experienced negative cash flows from investing activities in 2022 and 2021.
Significant operating items for 2023 included gain on sale of loans of $4.0 million and net income of $12.1 million. Cash provided by the sale of loans held for sale were $161.2 million. Cash used in the origination of loans held for sale were $159.3 million. The Company experienced negative cash flows from investing activities in 2023 and 2022.
Specifically, total nonperforming assets were $5.1 million, or 0.38 percent of total assets. Total delinquent loans at December 31, 2022 were 0.27 percent of total loans. As of December 31, 2021, the Company had total nonperforming assets of $6.5 million, or 0.49 percent of total assets. Total delinquent loans at December 31, 2021 were 0.46 percent of total loans.
Specifically, total nonperforming assets were $3.3 million, or 0.25 percent of total assets. Total delinquent loans at December 31, 2023 were 0.15 percent of total loans. As of December 31, 2022, the Company had total nonperforming assets of $5.1 million, or 0.38 percent of total assets. Total delinquent loans at December 31, 2022 were 0.27 percent of total loans.
Deposits declined in 2022 after experiencing over $200 million in growth during 2021. Increased inflation and interest rates resulted in clients seeking higher returns on their deposit accounts. As a result, during 2022, we experienced a shift in the mix of our deposit balances as more of our clients moved balances to long-term time deposit accounts.
Increased inflation and interest rates resulted in clients seeking higher returns on their deposit accounts. As a result, during 2023, we experienced a shift in the mix of our deposit balances as more of our clients moved balances to long-term time deposit accounts.
Management plans to continue from time to time to purchase additional premises and equipment and improve current facilities to meet the current and future needs of the Company’s customers. These purchases will include buildings, leasehold improvements, furniture and equipment. Management expects that cash on hand and cash generated from current operations will fund these capital expenditures and purchases.
Management plans to continue from time to time to purchase additional premises and equipment and improve current facilities to meet the current and future needs of the Company’s customers. These purchases will include buildings, leasehold improvements, furniture and equipment.
Total full-time equivalent employees ended 2022 at 269, which was down one from year end 2021. Earnings Summary – 2021 vs. 2020 Net income for 2021 was $18.3 million, or $2.56 per diluted share, compared with net income of $14.9 million, or $1.96 per diluted share, for 2020.
Total full-time equivalent employees ended 2023 at 251, which was down 17 from year end 2022. Earnings Summary – 2022 vs. 2021 Net income for 2022 was $12.5 million, or $1.77 per diluted share, compared with net income of $18.3 million, or $2.56 per diluted share, for 2021.
This increase was the result of $5.6 million in provision expense during the period ($4.5 million in 2020 and $1.1 million in 2021) and minimal charge-offs, which were just $0.5 million over the two-year period.
This increase was the result of $6.7 million in provision expense during the period and minimal charge-offs, which were just $0.8 million over the four-year period.
The Company booked a much higher portion of residential real estate production on the balance sheet as saleable pricing was not competitive during much of 2022. Concentrations of Credit Risk : The Company makes commercial, real estate and installment loans to customers located mainly in the Tri-State region of Ohio, Indiana and Michigan.
The Company booked a much higher portion of residential real estate production on the balance sheet as increases in rates moved customers to variable rate mortgage products. Concentrations of Credit Risk : The Company makes commercial, real estate and installment loans to customers located mainly in the Tri-State region of Ohio, Indiana and Michigan.
Critical accounting policies are those policies that management believes are the most important to the portrayal of the Company’s financial condition and results, and they require management to make estimates that are difficult, subjective or complex. 35 Allowance for Loan Losses: The allowance for loan losses provides coverage for probable losses inherent in the Company’s loan portfolio.
Critical accounting policies are those policies that management believes are the most important to the portrayal of the Company’s financial condition and results, and they require management to make estimates that are difficult, subjective or complex.
The average amount of deposits and weighted-average rates paid are summarized as follows for the years ended December 31: 2022 2021 2020 Average Average Average Average Average Average ($ in thousands) Amount Rate Amount Rate Amount Rate Savings and interest bearing demand deposits $ 693,271 0.33 % $ 672,296 0.27 % $ 492,267 0.64 % Time deposits 159,401 0.76 % 177,918 0.74 % 247,955 1.18 % Non interest bearing demand deposits 252,899 - 255,908 - 211,004 - Totals $ 1,105,571 0.31 % $ 1,106,122 0.28 % $ 951,226 0.64 % Time deposits that exceeded the FDIC insurance limit of $250,000 are summarized as follows: ($ in thousands) 2022 2021 Three months or less $ 6,992 $ 1,033 Over three months through six months 102 415 Over six months and through twelve months 1,330 3,083 Over twelve months 6,949 238 Total $ 15,373 $ 4,769 40 Shareholders’ equity at December 31, 2022, was $118.4 million or 8.9 percent of total assets compared to $144.9 million or 10.9 percent of total assets at December 31, 2021.
The average amount of deposits and weighted-average rates paid are summarized as follows for the years ended December 31: 2023 2022 2021 Average Average Average Average Average Average ($ in thousands) Amount Rate Amount Rate Amount Rate Savings and interest bearing demand deposits $ 619,906 1.23 % $ 693,271 0.33 % $ 672,296 0.27 % Time deposits 236,665 3.00 % 159,401 0.76 % 177,918 0.74 % Non interest bearing demand deposits 237,976 - 252,899 - 255,908 - Totals $ 1,094,547 1.35 % $ 1,105,571 0.31 % $ 1,106,122 0.28 % 39 Time deposits that exceeded the FDIC insurance limit of $250,000 are summarized as follows: ($ in thousands) 2023 2022 Three months or less $ 6,637 $ 6,992 Over three months through six months 1,599 102 Over six months and through twelve months 5,209 1,330 Over twelve months 8,935 6,949 Total $ 22,380 $ 15,373 Shareholders’ equity at December 31, 2023, was $124.3 million, or 9.3 percent of total assets compared to $118.4 million or 8.9 percent of total assets at December 31, 2022.
Combined in the 14 counties of operation, we command 4.3 percent of the deposit market share, which has steadily grown. 33 Deliver gains in operational excellence: Our management team believes that becoming and remaining a high-performance financial services company will depend upon seamlessly and consistently delivering operational excellence, as demonstrated by the Company’s leadership in the origination and servicing of residential mortgage loans.
Deliver gains in operational excellence: Our management team believes that becoming and remaining a high-performance financial services company will depend upon seamlessly and consistently delivering operational excellence, as demonstrated by the Company’s leadership in the origination and servicing of residential mortgage loans.
Residential first mortgage loans made up approximately 20.9 percent of the HFI loan portfolio and are secured by first mortgages on residential real estate, while consumer loans to individuals made up approximately 7.0 percent of the HFI loan portfolio and are primarily secured by consumer assets.
As of December 31, 2023, residential first mortgage loans, which are secured by first mortgages on residential real estate, made up approximately 31.8 percent of the HFI portfolio, while consumer loans to individuals, which are primarily secured by consumer assets, made up approximately 6.6 percent of the HFI loan portfolio.
Noninterest Income Years Ended December 31, ($ in thousands) 2022 2021 % Change Wealth management fees $ 3,728 $ 3,814 -2.3 % Customer service fees 3,378 3,217 5.0 % Gains on sale of residential loans & OMSR’s 4,298 17,255 -75.1 % Mortgage loan servicing fees, net 2,964 2,940 -0.8 % Gain on sale of non-mortgage loans 566 158 258.2 % Title insurance income 2,229 2,089 6.7 % Other 1,068 1,224 -12.7 % Total noninterest income $ 18,231 $ 30,697 -40.6 % 44 Total noninterest income was $18.2 million for 2022 compared to $30.7 million for 2021, representing a decrease of $12.5 million, or 40.6 percent, year-over-year.
Noninterest Income Years Ended December 31, ($ in thousands) 2023 2022 % Change Wealth management fees $ 3,532 $ 3,728 -5.3 % Customer service fees 3,403 3,378 0.7 % Gains on sale of residential loans & OMSR’s 3,609 4,298 -16.0 % Mortgage loan servicing fees, net 2,101 2,964 29.1 % Gain on sale of non-mortgage loans 429 566 -24.2 % Title insurance income 1,635 2,229 -26.6 % Other 3,012 1,068 182.0 % Total noninterest income $ 17,721 $ 18,231 -2.8 % 43 Total noninterest income was $17.7 million for 2023 compared to $18.2 million for 2022, representing a decrease of $0.5 million, or 2.8 percent, year-over-year.
As of December 31, 2022, commercial business and agricultural loans made up approximately 29.6 percent of the loans held for investment (“HFI”) loan portfolio while commercial real estate loans accounted for approximately 42.5 percent of the HFI loan portfolio.
As of December 31, 2023, commercial business and agricultural loans made up approximately 19.2 percent of the HFI loan portfolio while commercial real estate loans accounted for approximately 42.4 percent of the HFI loan portfolio.
The growth has been on both sides of the balance sheet over the five year period, with loans growing $190.2 million or 24.6 percent and deposits growing $284.1 million or 35.4 percent.
The growth has been on both sides of the balance sheet over the five year period, with loans growing $174.7 million or 21.2 percent and deposits growing $230.0 million or 27.4 percent.
The Company sold $184.8 million of originated mortgages into the secondary market in 2022, which due to being less than the amortization on the serviced portfolio, reduced the size of our serviced loan portfolio to $1.35 billion at December 31, 2022 from $1.36 billion at December 31, 2021.
The Company sold $161.2 million of originated mortgages into the secondary market in 2023, which due to being slightly more than the amortization on the serviced portfolio, increased the size of our serviced loan portfolio to $1.367 billion at December 31, 2023 from $1.352 billion at December 31, 2022.
Expand product utilization by new and existing customers: As of December 31, 2022, we operated in 14 counties in Northwest Ohio and Northeast Indiana with 23 full service offices, 23 ATM’s and six loan production offices.
Expand product utilization by new and existing customers: As of December 31, 2023, we operated in 14 counties in Northwest Ohio, Central Ohio and Northeast Indiana with 23 full service offices, 23 ATM’s and six loan production offices. Combined in the 14 counties of operation, we command 4.4 percent of the deposit market share, which has steadily grown.
For 2022, net recoveries totaled $0.01 million, compared to net recoveries of $0.18 million or (0.02) percent of average loans, for 2021.
For 2023, net charge-offs totaled $0.1 million or 0.01 percent of average loans, compared to net recoveries of $0.01 million or (0.00) percent of average loans, for 2022.
Operating revenue decreased by $11.0 million, or 3.9 percent, from $68.6 million in 2021 to $57.6 million in 2022 due to decreased PPP fees, OMSR recapture and significantly lower mortgage gain revenue.
The level of mortgage origination declined in 2022 to $313.0 million from the $600.0 million in 2021. Operating revenue decreased by $11.0 million, or 16.0 percent, from $68.6 million in 2021 to $57.6 million in 2022 due to decreased PPP fees, OMSR recapture and lower mortgage gain revenue. SBFG Title increased revenue by $0.2 million to $2.3 million for 2022.
Wayne (Indiana), our current market penetration is minimal but we believe our potential for growth is significant. In the past years, we have expanded and committed additional resources to our presence in the Findlay and Edgerton markets in particular; however, we continue to seek to expand the presence and penetration in all of our markets.
Over the past few years, we have expanded and committed additional resources to our presence in the Findlay and Edgerton markets in particular; however, we continue to seek to expand the presence and penetration in all of our markets.
Noninterest Expense Years Ended December 31, ($ in thousands) 2022 2021 % Change Salaries & employee benefits $ 24,142 $ 26,838 -10.0 % Net occupancy expense 2,993 3,048 -1.8 % Equipment expense 3,616 3,281 10.2 % Data processing fees 2,510 2,579 -2.7 % Professional fees 3,214 3,027 6.2 % Marketing expense 911 784 16.2 % Telephone and communications 474 581 -18.4 % Postage and delivery expense 422 414 1.9 % State, local and other taxes 1,082 1,175 -7.9 % Employee expense 613 663 -7.5 % Other expense 2,337 2,418 (3.3 %) Total noninterest expense $ 42,314 $ 44,808 -5.6 % Total noninterest expense was $42.3 million for 2022 compared to $44.8 million for 2021, representing a $2.5 million, or 5.6 percent, decrease year-over-year.
Noninterest Expense Years Ended December 31, ($ in thousands) 2023 2022 % Change Salaries & employee benefits $ 22,777 $ 24,142 -5.7 % Net occupancy expense 3,096 2,993 3.4 % Equipment expense 4,078 3,616 12.8 % Data processing fees 2,659 2,510 5.9 % Professional fees 3,024 3,214 -5.9 % Marketing expense 782 911 -14.2 % Telephone and communications 501 474 5.7 % Postage and delivery expense 432 422 2.4 % State, local and other taxes 949 1,082 -12.3 % Employee expense 631 613 2.9 % Other expense 3,033 2,337 29.8 % Total noninterest expense $ 41,962 $ 42,314 -0.8 % Total noninterest expense was $42.0 million for 2023 compared to $42.3 million for 2022, representing a $0.3 million, or 0.8 percent, decrease year-over-year.
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. The Company’s financial position and results of operations can be affected by these estimates and assumptions and are integral to the understanding of reported results.
The Company’s financial position and results of operations can be affected by these estimates and assumptions and are integral to the understanding of reported results.
The Company has substantially increased the reserve level over the last several years. Specifically, since December 31, 2019 the allowance for loan losses balance has increased from $8.8 million to $13.8 million at December 31, 2022, which is an increase of $5.0 million or 59 percent.
The Company has substantially increased its reserve level over the last several years. Specifically, the Company’s ACL balance has increased from $8.8 million at December 31, 2019 to $15.8 million at December 31, 2023, which reflects an increase of $7.0 million, or 80 percent.
These assets, excluding the borrowings, are commonly referred to as liquid assets. Liquid assets were $270.8 million at December 31, 2022, compared to $422.9 million at December 31, 2021. The Company does not have material cash requirements for capital expenditures over the next year. Any cash needs for capital requirements would be funded by cash existing at the Company.
Liquid assets were $246.7 million at December 31, 2023, which included pledged available-for-sale securities of $102.3 million, compared to liquid assets of $270.8 million at December 31, 2022. The Company does not have material cash requirements for capital expenditures over the next year. Any cash needs for capital requirements would be funded by cash existing at the Company.
The Company’s allowance for loan losses at December 31, 2022, now covers nonperforming loans at 319 percent, up from 315 percent at December 31, 2021. 41 The following schedule presents an analysis of the allowance for loan losses, average loan data and related ratios at December 31 for the years indicated: ($ in thousands) Provision for Loan Loss Net (Chargeoffs) Recoveries Average Loans Ratio of annualized net (chargeoffs) recoveries to average loans December 31, 2022 Commercial & industrial $ (227 ) $ - $ 126,496 0.00 % Commercial real estate - owner occupied (135 ) - 122,031 0.00 % Commercial real estate - nonowner occupied (366 ) - 276,805 0.00 % Agricultural 12 - 58,745 0.00 % Residential real estate 923 - 239,162 0.00 % HELOC (84 ) - 43,210 0.00 % Consumer (123 ) 13 14,039 0.09 % Total $ - $ 13 $ 880,488 0.00 % December 31, 2021 Commercial & industrial $ (1,411 ) $ 227 $ 160,267 0.14 % Commercial real estate - owner occupied 505 - 118,713 0.00 % Commercial real estate - nonowner occupied 825 - 264,980 0.00 % Agricultural 103 - 53,122 0.00 % Residential real estate 975 6 195,277 0.00 % HELOC (16 ) - 43,488 0.00 % Consumer 69 (52 ) 11,546 -0.45 % Total $ 1,050 $ 181 $ 847,393 0.02 % December 31, 2020 Commercial & industrial $ 1,757 $ (566 ) $ 198,991 -0.28 % Commercial real estate - owner occupied 721 - 104,856 0.00 % Commercial real estate - nonowner occupied 1,128 - 269,924 0.00 % Agricultural 62 - 51,840 0.00 % Residential real estate 373 (42 ) 185,311 -0.02 % HELOC 203 (8 ) 47,227 -0.02 % Consumer 256 (65 ) 11,595 -0.56 % Total loans $ 4,500 $ (681 ) $ 869,744 -0.08 % The allowance for loan losses balance and the provision for loan losses are determined by management based upon periodic reviews of the loan portfolio.
The Company’s ACL at December 31, 2023, now covers nonperforming loans at 560 percent, up from 319 percent at December 31, 2022. 40 The following schedule presents an analysis of the ACL, average loan data and related ratios at December 31 for the years indicated: ($ in thousands) Provision for Credit Losses Net (Chargeoffs) Recoveries Average Loans Ratio of annualized net (chargeoffs) recoveries to average loans December 31, 2023 Commercial & industrial $ 110 $ - $ 124,435 0.00 % Commercial real estate - owner occupied 202 - 118,583 0.00 % Commercial real estate - nonowner occupied 119 - 301,072 0.00 % Agricultural 23 - 59,720 0.00 % Residential real estate 190 (52 ) 313,034 -0.02 % HELOC 39 - 46,576 0.00 % Consumer 5 (40 ) 15,470 -0.26 % Total $ 688 $ (92 ) $ 978,890 -0.01 % December 31, 2022 Commercial & industrial $ (227 ) $ - $ 126,496 0.00 % Commercial real estate - owner occupied (868 ) - 122,031 0.00 % Commercial real estate - nonowner occupied 367 - 276,805 0.00 % Agricultural 12 - 58,745 0.00 % Residential real estate 923 - 239,162 0.00 % HELOC (45 ) 13 43,210 0.03 % Consumer (162 ) - 14,039 0.00 % Total $ - $ 13 $ 880,488 0.00 % December 31, 2021 Commercial & industrial $ (1,411 ) $ 227 $ 160,267 0.14 % Commercial real estate - owner occupied 505 - 118,713 0.00 % Commercial real estate - nonowner occupied 825 - 264,980 0.00 % Agricultural 103 - 53,122 0.00 % Residential real estate 975 6 195,277 0.00 % HELOC (16 ) - 43,488 0.00 % Consumer 69 (52 ) 11,546 -0.45 % Total $ 1,050 $ 181 $ 847,393 0.02 % The ACL balance and the provision for credit losses are determined by management based upon periodic reviews of the loan portfolio.
Specifically, during 2022, time deposits increased $34.4 million, or 22 percent, while other deposits decreased $60.8 million, or 6 percent.
Specifically, during 2023, time deposits increased $64.6 million, or 34 percent, while other deposits decreased $81.1 million, or 6 percent.
The Company intends to achieve and maintain that goal by executing our five key initiatives. Increase profitability through ongoing diversification of revenue streams: For the twelve months ended December 31, 2022, the Company generated $18.2 million in noninterest income, or 31.6 percent of total operating revenue, from fee-based products.
Increase profitability through ongoing diversification of revenue streams: For the twelve months ended December 31, 2023, the Company generated $17.7 million in noninterest income, or 31.1 percent of total operating revenue, from fee-based products.
Regulatory capital reporting is required for State Bank only, as the Company is currently exempt from quarterly regulatory capital level measurement pursuant to the Small Bank Holding Company Policy Statement. As of December 31, 2022, State Bank met all regulatory capital levels required to be considered well-capitalized (see Note 16 to the Consolidated Financial Statements).
As of December 31, 2023, State Bank met all regulatory capital levels required to be considered well-capitalized (see Note 16 to the Consolidated Financial Statements).
For the full year of 2022, residential real estate loan production was $313.0 million, with $4.3 million of revenue from gains on sale. The level of mortgage origination was down from the $600.0 million in 2021. The Company’s loans serviced for others ended the year at $1.35 billion, down slightly from $1.36 billion at December 31, 2021.
The level of mortgage origination was down from the $313.0 million in 2022. The Company’s loans serviced for others ended the year at $1.367 billion, up slightly from $1.352 billion at December 31, 2022.
Average earning assets decreased slightly to $1.23 billion in 2022, compared to $1.24 billion in 2021, due lower cash and securities, partially offset by the increase in our loan portfolio. The consolidated 2022 full year net interest margin on an FTE basis increased 16 basis points to 3.22 percent compared to 3.06 percent for the full year of 2021.
Net interest income was $39.3 million for 2023 and decreased slightly from net income of $39.4 million for 2022. Average earning assets increased slightly to $1.25 billion in 2023, compared to $1.23 billion in 2022, primarily due to the increase in our loan portfolio, partially offset by lower cash and securities.
Liquidity Liquidity relates primarily to the Company’s ability to fund loan demand, meet deposit customers’ withdrawal requirements and provide for operating expenses. Sources used to satisfy these needs consist of cash and due from banks, interest-bearing deposits in other financial institutions, securities available-for-sale, loans held for sale and borrowings from various sources.
Sources used to satisfy these needs consist of cash and due from banks, interest-bearing deposits in other financial institutions, securities available-for-sale, loans held for sale and borrowings from various sources. These assets, excluding the borrowings, are commonly referred to as liquid assets.
Critical Accounting Policies The accounting and reporting policies of the Company are in accordance with generally accepted accounting principles in the United States and conform to general practices within the banking industry. The Company’s significant accounting policies are described in detail in the notes to the Company’s Consolidated Financial Statements for the years ended December 31, 2022 and 2021.
The Company’s significant accounting policies are described in detail in the Notes to the Company’s Consolidated Financial Statements for the years ended December 31, 2023 and 2022. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions.
The Company uses an Economic Value of Equity (“EVE”) analysis to measure risk in the balance sheet incorporating all cash flows over the estimated remaining life of all balance sheet positions. The EVE analysis calculates the net present value of the Company’s assets and liabilities in rate shock environments that range from -400 basis points to +400 basis points.
The EVE analysis calculates the net present value of the Company’s assets and liabilities in rate shock environments that range from -400 basis points to +400 basis points.
SBFG Title reported net income for 2022 of $0.4 million, which was down from net income of $0.5 million in 2021. Positive results for 2022 included loan growth of $141.4 million when excluding the impact of the PPP initiative, while deposits were slightly lower by $26.4 million.
SBFG Title reported net income for 2023 of $0.24 million, which was down from net income of $0.39 million for 2022. Positive results for 2023 included loan growth of $38.1 million, while deposits were slightly lower by $16.5 million. The Company completed the final forgiveness in January of 2023 from the nearly 1,200 PPP loans processed during 2020 and 2021.
The changes for 2021 include the purchase of available- for-sale securities of $170.7 million and net decrease in loans of $48.5 million. The Company had proceeds from repayments, maturities, sales and calls of securities of $35.9 million and $50.5 million in 2022 and 2021, respectively. 46 The Company experienced positive cash flows from financing activities in 2022 and 2021.
The Company had proceeds from repayments, maturities, sales and calls of securities of $22.2 million and $35.9 million in 2023 and 2022, respectively. The Company experienced negative cash flows from financing activities in 2023 and positive cash flows in 2022.
Asset Quality Years Ended December 31, ($ in thousands) 2022 2021 % Change Nonaccruing loans $ 3,682 $ 3,652 0.8 % Accruing restructured loans (TDRs) 654 725 -9.8 % Foreclosed assets and other assets held for sale, net 777 2,104 -63.1 % Nonperforming assets 5,113 6,481 -21.1 % Net recoveries (13 ) (181 ) -92.8 % Loan loss provision - 1,050 -100.0 % Allowance for loan losses 13,818 13,805 0.1 % Nonaccruing loans/total loans 0.38 % 0.44 % -13.8 % Allowance/nonaccruing loans 375.29 % 378.01 % -0.7 % Nonperforming assets/total assets 0.38 % 0.49 % -21.4 % Net charge offs/average loans 0.00 % -0.02 % -95.0 % Allowance/loans 1.44 % 1.68 % -14.4 % Allowance/nonperforming loans 318.68 % 315.40 % 1.0 % Nonperforming assets consisting of loans, Other Real Estate Owned (“OREO”) and accruing TDRs totaled $5.1 million, or 0.38 percent of total assets at December 31, 2022, a decrease of $1.4 million, or 21.1 percent from 2021.
Asset Quality Years Ended December 31, ($ in thousands) 2023 2022 % Change Nonaccruing loans $ 2,818 $ 3,682 -23.5 % Foreclosed assets and other assets held for sale, net 511 777 -34.2 % Nonperforming assets 3,329 4,459 -25.3 % Net charge-offs/(recoveries) 92 (13 ) -807.7 % Provision for credit losses 315 - N/M Allowance for credit losses 15,786 13,818 14.2 % Nonaccruing loans/total loans 0.28 % 0.38 % -26.4 % Allowance/nonaccruing loans 560.18 % 375.29 % 49.3 % Nonperforming assets/total assets 0.25 % 0.33 % -25.7 % Net charge offs/average loans 0.01 % 0.00 % -1100.0 % Allowance/loans 1.58 % 1.44 % 9.9 % Allowance/nonperforming loans 560.18 % 375.29 % 49.3 % Nonperforming assets totaled $3.3 million, or 0.25 percent of total assets at December 31, 2023, a decrease of $1.1 million, or 25.3 percent from 2022.
Changes in Financial Condition Total assets at December 31, 2022, were $1.34 billion, compared to $1.33 billion at December 31, 2021. Loans (excluding loans held for sale) were $962.1 million at December 31, 2022, compared to $822.7 million at December 31, 2021. Total deposits were $1.09 billion at December 31, 2022, compared to $1.11 billion at December 31, 2021.
Loans (excluding loans held for sale) were $1.000 billion at December 31, 2023, compared to $962.1 million at December 31, 2022. Total deposits were $1.070 billion at December 31, 2023, compared to $1.087 billion at December 31, 2022.
These revenue sources include fees generated from saleable residential mortgage loans, retail deposit products, wealth management services, saleable business-based loans (small business and farm service) and title agency revenue. For the twelve months ended December 31, 2021, the Company generated $30.7 million in noninterest income, or 44.8 percent of total operating revenue from fee-based products.
These revenue sources include fees generated from saleable residential mortgage loans, retail deposit products, wealth management services, saleable business-based loans (small business and farm service) and title agency revenue.
The Company provided payment relief to a number of consumer and small business customers throughout 2020 and 2021, which we believe was successful and enabled our clients to weather the pandemic effectively. All such COVID-related payment deferrals had expired or been removed by December 31, 2021 and all clients were back to contractual terms at such date.
RISK FACTORS, the CARES Act provided for significant consumer and small business relief due to the impact of the COVID-19 pandemic. The Company provided payment relief to a number of consumer and small business customers throughout 2020 and 2021, which we believe was successful and enabled our clients to weather the pandemic effectively.
The fair market value of the bond portfolio regressed during 2022 due to the valuation adjustment on the portfolio, which resulted in a decline in accumulated other comprehensive income (“AOCI”) of $30.3 million. The Company continued to repurchase its own stock during the year.
The fair market value of the bond portfolio improved slightly during 2023 due to the valuation adjustment on the portfolio, which resulted in accumulated other comprehensive income (“AOCI”) falling to $29.8 million from $32.1 million.
Specifically, the Company repurchased approximately 317,000 shares during 2022 at an average price of $18.43 per share. As of December 31, 2022, the Company had 480,682 shares remaining of the 500,000 shares authorized for repurchase under the Company’s existing share repurchase program, which was authorized on December 21, 2022 and expires December 31, 2024.
As of December 31, 2023, the Company had 255,675 shares remaining of the 500,000 shares authorized for repurchase under the Company’s existing share repurchase program, which expires December 31, 2024.
The reserve has remained flat in 2022 as a result of increased loan growth that has been offset by improving economic conditions. 42 The following schedule provides a breakdown of the allowance for loan losses allocated by type of loan and related ratios at December 31 for the years indicated: Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans ($ in thousands) 2022 2021 2020 Commercial & industrial $ 1,663 12.0 % $ 1,890 14.9 % $ 3,074 23.4 % Commercial real estate - owner occupied 1,696 12.3 % 2,588 14.5 % 2,059 12.9 % Commercial real estate - nonowner occupied 4,584 33.2 % 4,193 31.9 % 3,392 29.5 % Agricultural 611 4.4 % 599 7.0 % 496 6.3 % Residential real estate 4,438 32.1 % 3,515 25.1 % 2,534 20.8 % Home equity line of credit (HELOC) 547 4.0 % 631 5.1 % 647 5.3 % Consumer 279 2.0 % 389 1.6 % 372 1.7 % $ 13,818 100.0 % $ 13,805 100.0 % $ 12,574 100.0 % As detailed in the risk factors, the CARES Act provided for significant consumer and small business relief due to the impact of the COVID-19 pandemic.
The reserve increased during 2023 due to the one-time CECL adjustment of $1.4 million taken in January of 2023 upon the Company’s adoption of the CECL methodology. 41 The following schedule provides a breakdown of the ACL allocated by type of loan and related ratios at December 31 for the years indicated: Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans ($ in thousands) 2023 2022 2021 Commercial & industrial $ 2,003 12.7 % $ 1,663 12.0 % $ 1,890 14.9 % Commercial real estate - owner occupied 1,952 12.4 % 1,696 12.3 % 2,564 14.5 % Commercial real estate - nonowner occupied 5,718 36.2 % 4,584 33.2 % 4,217 31.9 % Agricultural 440 2.8 % 611 4.4 % 599 7.0 % Residential real estate 4,936 31.3 % 4,438 32.1 % 3,515 25.1 % HELOC 510 3.2 % 547 4.0 % 579 5.1 % Consumer 227 1.4 % 279 2.0 % 441 1.6 % $ 15,786 100.0 % $ 13,818 100.0 % $ 13,805 100.0 % As further detailed in ITEM 1A.
Results of Operations Years Ended December 31, ($ in thousands, except per share data) 2022 2021 % Change Total assets $ 1,335,633 $ 1,330,854 0.4 % Total investments 238,780 263,259 -9.3 % Loans held for sale 2,073 7,472 -72.3 % Loans, net of unearned income 962,075 822,714 16.9 % Allowance for loan losses 13,818 13,805 0.1 % Total deposits 1,086,665 1,113,045 -2.4 % Total operating revenue 1 $ 57,630 $ 68,581 -16.0 % Net interest income 39,399 37,884 4.0 % Loan loss provision - 1,050 -100.0 % Noninterest income 18,231 30,697 -40.6 % Noninterest expense 42,314 44,808 -5.6 % Net income 12,521 18,277 -31.5 % Diluted earnings per share 1.77 2.56 -30.9 % 1 Operating revenue equals net interest income plus noninterest income.
Operating expense decreased by $0.35 million, or 0.8 percent, from $42.3 million in 2022 to $42.0 million in 2023, due to lower incentive and commission levels, which were partially offset by higher medical costs and increased spending on technology. 42 Results of Operations Years Ended December 31, ($ in thousands, except per share data) 2023 2022 % Change Total assets $ 1,343,249 $ 1,335,633 0.6 % Total investments 219,708 238,780 -8.0 % Loans held for sale 2,525 2,073 21.8 % Loans, net of unearned income 1,000,212 962,075 4.0 % Allowance for credit losses 15,786 13,818 14.2 % Total deposits 1,070,205 1,086,665 -1.5 % Total operating revenue 1 $ 56,994 $ 57,630 -1.1 % Net interest income 39,273 39,399 -0.3 % Loan loss provision 315 - N/M Noninterest income 17,721 18,231 -2.8 % Noninterest expense 41,962 42,314 -0.8 % Net income 12,095 12,521 -3.4 % Diluted earnings per share 1.75 1.77 -1.1 % 1 Operating revenue equals net interest income plus noninterest income.
This variance allocates the volume variance and rate variance in proportion to the relationship of the absolute dollar amount of the change in each. 37 Total Variance Variance Attributable To ($ in thousands) 2022/2021 Volume Rate Interest income Taxable securities $ 2,412 $ (447 ) $ 2,859 Non-taxable securities 1 (155 ) 14 (169 ) Loans, net of unearned income and deferred fees 1 408 1,500 (1,092 ) Total interest income 2,665 1,067 1,598 Interest expense Savings and interest-bearing demand deposits 445 57 388 Time deposits (97 ) (137 ) 40 Repurchase agreements & other (3 ) (4 ) 1 Advances from FHLB 327 286 41 Trust preferred securities 162 - 162 Subordinated debt 316 316 - Total interest expense 1,150 518 632 Net interest income $ 1,515 $ 549 $ 966 1 Interest on non-taxable securities and loans has been adjusted to fully tax equivalent The maturity distribution and weighted-average interest rates of debt securities available-for-sale at December 31, 2022, are set forth in the table below.
Total Variance Variance Attributable To ($ in thousands) 2023/2022 Volume Rate Interest income Taxable securities $ 294 $ (1,340 ) $ 1,634 Non-taxable securities 1 (28 ) (23 ) (5 ) Loans, net of unearned income and deferred fees 1 13,317 4,217 9,100 Total interest income 13,583 2,853 10,730 Interest expense Savings and interest-bearing demand deposits 5,341 (239 ) 5,580 Time deposits 5,890 591 5,299 Repurchase agreements & other 35 (9 ) 44 Advances from FHLB 2,088 1,211 877 Trust preferred securities 355 - 355 Subordinated debt - - - Total interest expense 13,709 1,554 12,155 Net interest income $ (126 ) $ 1,299 $ (1,425 ) 1 Interest on non-taxable securities and loans has been adjusted to fully tax equivalent The maturity distribution and weighted-average interest rates of debt securities available-for-sale at December 31, 2023, are set forth in the table below.
Strengthen our penetration in all markets served: Over our 119-year history of continuous operation in Northwest Ohio, we have established a significant presence in our traditional markets in Defiance, Fulton, Paulding and Williams counties in Ohio. In our newer markets of Bowling Green, Columbus, Findlay, Toledo (Ohio) and Ft.
For the twelve months ended December 31, 2022, the Company generated $18.2 million in noninterest income, or 31.6 percent of total operating revenue from fee-based products. 32 Strengthen our penetration in all markets served: Over our 119-year history of continuous operation in Northwest Ohio, we have established a significant presence in our traditional markets in Defiance, Fulton, Paulding and Williams counties in Ohio.
Economic Value of Equity December 31, 2022 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 264,361 $ (61,360 ) -18.84 % +300 basis points 284,602 (41,120 ) -12.62 % +200 basis points 303,265 (22,457 ) -6.89 % +100 basis points 319,473 (6,249 ) -1.92 % Base Case 325,722 - - -100 basis points 321,550 (4,172 ) -1.28 % -200 basis points 305,242 (20,480 ) -6.29 % -300 basis points 293,718 (32,004 ) -9.83 % -400 basis points 271,404 (54,318 ) -16.68 % Economic Value of Equity December 31, 2021 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 278,254 $ 35,684 14.71 % +300 basis points 273,190 30,620 12.62 % +200 basis points 265,711 23,142 9.54 % +100 basis points 256,110 13,540 5.58 % Base Case 242,570 - - -100 basis points 217,281 (25,289 ) -10.43 %
The results of this analysis are reflected in the following table, which reflects the Company’s neutral balance sheet that directionally is trending to a liability sensitive position: Economic Value of Equity December 31, 2023 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 206,660 $ (9,716 ) -4.49 % +300 basis points 211,240 (5,136 ) -2.37 % +200 basis points 211,639 (4,737 ) -2.19 % +100 basis points 213,900 (2,476 ) -1.14 % Base Case 216,376 - - -100 basis points 213,526 (2,850 ) -1.32 % -200 basis points 206,761 (9,616 ) -4.44 % -300 basis points 195,925 (20,452 ) -9.45 % -400 basis points 196,802 (19,574 ) -9.05 % Economic Value of Equity December 31, 2022 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 264,361 $ (61,360 ) -18.84 % +300 basis points 284,602 (41,120 ) -12.62 % +200 basis points 303,265 (22,457 ) -6.89 % +100 basis points 319,473 (6,249 ) -1.92 % Base Case 325,722 - - -100 basis points 321,550 (4,172 ) -1.28 % -200 basis points 305,242 (20,480 ) -6.29 % -300 basis points 293,718 (32,004 ) -9.83 % -400 basis points 271,404 (54,318 ) -16.68 %
The Company had total net recoveries on loans in both 2022 and 2021, with $13,000 in net recoveries in 2022, following $181,000 in net recoveries for all of 2021.
The Company had total net charge-offs on loans of $92,000 in 2023, as compared to net recoveries of $13,000 in 2022.
This discussion should be read in conjunction with the Company’s consolidated financial statements and related footnotes as of and for the years ended December 31, 2022 and 2021. Strategic Discussion The focus and strategic goal of the Company is to grow into and remain a top decile (>90th percentile) independent financial services company.
This discussion should be read in conjunction with the Company’s Consolidated Financial Statements and related Notes as of and for the years ended December 31, 2023 and 2022 included in this Annual Report on Form 10-K.
Treasury and Government agencies $ 243 0.64 % $ 1,022 2.45 % $ 5,499 1.78 % $ - $ 6,764 1.84 % Mortgage-backed securities - 1,827 2.74 % 29,142 1.65 % 174,866 1.36 % 205,835 1.41 % State and political subdivisions 837 3.38 % 792 2.85 % 1,893 4.37 % 7,581 2.64 % 11,103 2.97 % Other corporate securities - - 15,078 3.69 % - 15,078 3.69 % Total securities by maturity $ 1,080 2.76 % $ 3,641 2.68 % $ 51,612 2.36 % $ 182,447 1.41 % $ 238,780 1.64 % 1 Yields are presented on a tax-equivalent basis. 38 ($ in thousands) Years Ended December 31, Total loans 2022 2021 % Change Commercial business & agriculture $ 192,478 $ 179,653 7.1 % Commercial real estate 412,635 381,168 8.3 % Residential real estate 291,512 206,424 41.2 % Consumer & other 65,005 55,156 17.9 % Total loans 961,630 822,401 16.9 % Net deferred costs (fees) 445 313 42.2 % Total loans, net deferred costs (fees) 962,075 822,714 16.9 % Loans held for sale $ 2,073 $ 7,472 -72.3 % Total deposits 2022 2021 % Change Noninterest bearing demand $ 256,799 $ 247,044 3.9 % Interest-bearing demand 191,719 195,464 -1.9 % Savings & money market 447,267 514,033 -13.0 % Time deposits 190,880 156,504 22.0 % Total deposits 1,086,665 1,113,045 -2.4 % Total shareholders’ equity $ 118,428 $ 144,929 -18.3 % Loans held for investment increased $139.4 million, or 16.9 percent, to $962.1 million at December 31, 2022, which was due to an increase in residential and commercial real estate lending during 2022.
Treasury and Government agencies $ 539 3.79 % $ 1,559 3.33 % $ 4,419 1.46 % $ 6,517 1.84 % Mortgage-backed securities - 18,028 1.48 % 10,411 2.01 % 160,428 1.90 % 188,867 1.87 % State and political subdivisions 261 2.92 % 280 2.61 % 1,987 3.89 % 7,370 2.57 % 9,898 2.83 % Other corporate securities - - 14,426 3.69 % - 14,426 3.69 % Total securities by maturity $ 800 3.51 % $ 19,867 1.64 % $ 31,243 2.83 % $ 167,798 1.93 % $ 219,708 2.03 % 37 ($ in thousands) Years Ended December 31, Total loans 2023 2022 % Change Commercial business & agriculture $ 191,932 $ 192,478 -0.3 % Commercial real estate 424,041 412,635 2.8 % Residential real estate 318,123 291,512 9.1 % Consumer & other 65,673 65,005 1.0 % Total loans 999,769 961,630 4.0 % Net deferred costs (fees) 443 445 -0.4 % Total loans, net deferred costs (fees) 1,000,212 962,075 4.0 % Loans held for sale $ 2,525 $ 2,073 21.8 % Total deposits 2023 2022 % Change Noninterest bearing demand $ 228,713 $ 256,799 -10.9 % Interest-bearing demand 166,413 191,719 -13.2 % Savings & money market 419,570 447,267 -6.2 % Time deposits 255,509 190,880 33.9 % Total deposits 1,070,205 1,086,665 -1.5 % Total shareholders’ equity $ 124,342 $ 118,428 5.0 % Loans held for investment (“HFI”) increased $38.1 million, or 4.0 percent, to $1.0 billion at December 31, 2023, which was due to an increase in residential and commercial real estate lending during 2023.
Net cash from financing activities was $18.4 million and $63.6 million for the years ended December 31, 2022 and 2021, respectively. Negative cash flows of $26.4 million and positive cash flows of $64.0 million is attributable to the change in deposits for 2022 and 2021, respectively.
Net cash used in financing activities was $1.5 million and net cash provided by financing activities was $18.4 million for the years ended December 31, 2023 and 2022, respectively.
The mortgage banking business line continued to contribute significant revenues, with residential real estate loan production of $600.0 million for the year, resulting in $17.3 million of revenue from gains on sale. The level of mortgage origination was down from the $694.2 million in 2020.
The mortgage banking business line was impacted by the rapidly rising rates, which contributed to the reduction in both balance growth and gains on sale. For the full year of 2023, residential real estate loan production was $215.5 million, with $3.6 million of revenue from gains on sale.
Sales of non-mortgage loans (small business and farm credits) increased in 2022 as compared to 2021, as SBA activity returned to normal production. The Company saw its wealth management assets under management decline by $111.2 million to $507.13 million, however price increases and higher brokerage activity held the revenue decline for the year to only 2.3 percent.
Sales of non-mortgage loans (small business and farm credits) in 2023 was the same as in 2022 at $4.2 million. The Company saw its wealth management assets under management decline by $5.3 million to $501.8 million at December 31, 2023, with total wealth management fees declining $0.2 million to $3.5 million.
SBFG Title increased revenue by $0.1 million to $2.1 million for 2022. Operating expense increased by $1.7 million, or 4.0 percent, from $43.1 million in 2021 to $44.8 million in 2020, due to compensation and fringe benefit cost increases and higher spend on technology/digital initiatives.
Operating expense decreased by $2.5 million, or 5.6 percent, from $44.8 million in 2021 to $42.3 million in 2022, due to compensation and fringe benefit cost decreases partially offset by higher spend on technology/digital initiatives. Goodwill, Intangibles and Capital Purchases The Company completed its most recent annual goodwill impairment review as of December 31, 2023.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in rates on the deferred tax assets and liabilities is recognized as income or expense in the period that includes the enactment date.
Income Taxes: Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates.
The estimates are based upon the Company’s evaluation of imprecise risk associated with the commercial and consumer allowance levels and the estimated impact of the current economic environment. Goodwill and Other Intangibles: The Company records all assets and liabilities acquired in purchase acquisitions, including goodwill and other intangibles, at fair value as required.
To the extent that actual results differ from management estimates, additional provisions for credit losses may be required that would adversely impact earnings in future periods. Goodwill and Other Intangibles: The Company records all assets and liabilities acquired in purchase acquisitions, including goodwill and other intangibles, at fair value as required.