Biggest changeOur average consumer real estate loan currently has a principal balance of $469,000, a term of 23 years, and an average rate of 4.10%. 56 Table of Contents December 31, 2023 2022 2021 (dollars in thousands) Amount %of Total Amount %of Total Amount %of Total Commercial Owner occupied RE $ 631,657 17.5 % $ 612,901 18.7 % $ 488,965 19.6 % Non-owner occupied RE 942,529 26.2 % 862,579 26.3 % 666,833 26.8 % Construction 150,680 4.2 % 109,726 3.4 % 64,425 2.6 % Business 500,161 13.9 % 468,112 14.3 % 333,049 13.4 % Total commercial loans 2,225,027 61.8 % 2,053,318 62.7 % 1,553,272 62.4 % Consumer Real estate 1,082,429 30.0 % 931,278 28.4 % 694,401 27.9 % Home equity 183,004 5.1 % 179,300 5.5 % 154,839 6.2 % Construction 63,348 1.7 % 80,415 2.5 % 59,846 2.4 % Other 48,819 1.4 % 29,052 0.9 % 27,519 1.1 % Total consumer loans 1,377,600 38.2 % 1,220,045 37.3 % 936,605 37.6 % Total gross loans, net of deferred fees 3,602,627 100.0 % 3,273,363 100.0 % 2,489,877 100.0 % Less – allowance for credit losses (40,682 ) (38,639 ) (30,408 ) Total loans, net $ 3,561,945 $ 3,234,724 $ 2,459,469 Maturities and Sensitivity of Loans to Changes in Interest Rates The information in the following table is based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity.
Biggest changeDecember 31, 2024 2023 2022 % of % of % of (dollars in thousands) Amount Total Amount Total Amount Total Commercial Owner occupied RE $ 651,597 17.9 % $ 631,657 17.5 % $ 612,901 18.7 % Non-owner occupied RE 924,367 25.5 % 942,529 26.2 % 862,579 26.3 % Construction 103,204 2.8 % 150,680 4.2 % 109,726 3.4 % Business 556,117 15.3 % 500,161 13.9 % 468,112 14.3 % Total commercial loans 2,235,285 61.5 % 2,225,027 61.8 % 2,053,318 62.7 % Consumer Real estate 1,128,629 31.1 % 1,082,429 30.0 % 931,278 28.4 % Home equity 204,897 5.6 % 183,004 5.1 % 179,300 5.5 % Construction 20,874 0.6 % 63,348 1.7 % 80,415 2.5 % Other 42,082 1.2 % 48,819 1.4 % 29,052 0.9 % Total consumer loans 1,396,482 38.5 % 1,377,600 38.2 % 1,220,045 37.3 % Total gross loans, net of deferred fees 3,631,767 100.0 % 3,602,627 100.0 % 3,273,363 100.0 % Less – allowance for credit losses (39,914 ) (40,682 ) (38,639 ) Total loans, net $ 3,591,853 $ 3,561,945 $ 3,234,724 We have included the table below to provide additional clarity on our commercial real estate exposure.
The decrease in net income resulted primarily from a decrease in net interest income and an increase in noninterest expenses, partially offset by a decrease in the provision for credit losses.
The increase in net income resulted primarily from an increase in net interest income and an increase in noninterest income, partially offset by an increase in noninterest expenses and a decrease in the provision for credit losses.
In addition, to loan growth, 52 Table of Contents the provision for credit losses was impacted by slightly lower expected loss rates due to historically low charge-offs during the 12 months ended December 31, 2022 while minor adjustments to two internal qualitative factors increased the qualitative component of the allowance and related provision expense.
In addition, to loan growth, the provision for credit losses was impacted by 52 Table of Contents slightly lower expected loss rates due to historically low charge-offs during the 12 months ended December 31, 2022 while minor adjustments to two internal qualitative factors increased the qualitative component of the allowance and related provision expense.
We have both an internal ALCO consisting of senior management that meets no less than quarterly and a board risk committee that meets quarterly. These committees are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.
We have both an internal ALCO consisting of senior management that meets no less than quarterly and a board risk committee that meets quarterly, and both committees are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.
Our average interest-earning assets increased by $695.1 million during the year ended December 31, 2023, compared to 2022, while the related yield on our interest-earning assets increased by 88 basis points.
During the year ended December 31, 2023, our average interest-earning assets increased by $695.1 million, compared to 2022, while the yield on our interest-earning assets increased by 88 basis points.
As of December 31, 2023, the following table summarizes the forecasted impact on net interest income using a base case scenario given upward and downward movements in interest rates of 100, 200, and 300 basis points based on forecasted assumptions of prepayment speeds, nominal interest rates and loan and deposit repricing rates.
As of December 31, 2024, the following table summarizes the forecasted impact on net interest income using a base case scenario given upward and downward movements in interest rates of 100, 200, and 300 basis points based on forecasted assumptions of prepayment speeds, nominal interest rates and loan and deposit repricing rates.
Option periods that we have not yet exercised are not included in this analysis as they do not represent contractual obligations until exercised. The following table provides payments due by period for obligations under long-term borrowings and operating lease obligations as of December 31, 2023.
Option periods that we have not yet exercised are not included in this analysis as they do not represent contractual obligations until exercised. The following table provides payments due by period for obligations under long-term borrowings and operating lease obligations as of December 31, 2024.
We also have a line of credit with another financial institution for $15.0 million, which was unused at December 31, 2023. The line of credit was issued on December 28, 2023 at an interest rate of the U.S. Prime Rate plus 0.25% and a maturity date of February 28, 2025.
We also have a line of credit with another financial institution for $15.0 million, which was unused at December 31, 2024. The line of credit was issued on December 28, 2024 at an interest rate of the U.S. Prime Rate plus 0.25% and a maturity date of February 28, 2025.
For example, the “Average Balances, Income and Expenses, Yields and Rates” table shows the average balance of each category of our assets and liabilities as well as the yield we earned or the rate we paid with respect to each category during 2023, 2022, and 2021.
For example, the “Average Balances, Income and Expenses, Yields and Rates” table shows the average balance of each category of our assets and liabilities as well as the yield we earned or the rate we paid with respect to each category during 2024, 2023, and 2022.
The following table sets forth information related to our average balance sheet, average yields on assets, and average costs of liabilities at December 31, 2023, 2022 and 2021. We derived these yields or costs by dividing income or expense by the average balance of the corresponding assets or liabilities.
The following table sets forth information related to our average balance sheet, average yields on assets, and average costs of liabilities at December 31, 2024, 2023 and 2022. We derived these yields or costs by dividing income or expense by the average balance of the corresponding assets or liabilities.
As of December 31, 2023, our capital ratios exceed these ratios and we remain “well capitalized.” The following table summarizes the capital amounts and ratios of the Bank and the regulatory minimum requirements. See Note 21 to the Consolidated Financial Statements for ratios of the Company.
As of December 31, 2024, our capital ratios exceed these ratios and we remain “well capitalized.” The following table summarizes the capital amounts and ratios of the Bank and the regulatory minimum requirements. See Note 21 to the Consolidated Financial Statements for ratios of the Company.
In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied 62 Table of Contents by a risk-weight factor of 0% to 100% based on the risks believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for credit losses, subject to certain limitations.
In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for credit losses, subject to certain limitations.
We adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measurement of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.
We adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measurement of troubled debt restructurings and enhanced disclosures for loan 58 Table of Contents modifications to borrowers experiencing financial difficulty.
The following table shows the return on average assets (net income divided by average total assets), return on average equity (net income divided by average equity), equity to assets ratio (average equity divided by average assets), and tangible common equity ratio (total equity less preferred stock divided by total assets) for the three years ended December 31, 2023.
The following table shows the return on average assets (net income divided by average total assets), return on average equity (net income divided by average equity), equity to assets ratio (average equity divided by average assets), and tangible common equity ratio (total equity less preferred stock divided by total assets) for the three years ended December 31, 2024.
The increase in average interest-earning assets was driven by a $626.9 million increase in average loan balances and a $46.4 million increase in federal funds sold and interest-bearing deposits with banks.
The increase in average interest-earning assets was driven primarily by a $626.9 million increase in average loan balances combined with a $46.4 million increase in federal funds sold and interest-bearing deposits with banks.
Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made.
Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree 60 Table of Contents of control at the time investment decisions are made.
We derived our balance sheet and income statement data for the years ended December 31, 2023, 2022, and 2021 from our audited consolidated financial statements.
We derived our balance sheet and income statement data for the years ended December 31, 2024, 2023, and 2022 from our audited consolidated financial statements.
The principal component of our liabilities is deposits which were $3.38 billion and $3.13 billion at December 31, 2023 and 2022, respectively. Like most community banks, we derive the majority of our income from interest received on our loans and investments. Our primary source of funds for making these loans and investments is our deposits, on which we pay interest.
The principal component of our liabilities is deposits which were $3.44 billion and $3.38 billion at December 31, 2024 and 2023, respectively. Like most community banks, we derive the majority of our income from interest received on our loans and investments. Our primary source of funds for making these loans and investments is our deposits, on which we pay interest.
Core deposits exclude out-of-market deposits and time deposits of $250,000 or more and provide a relatively stable funding source for our loan portfolio and other earning assets. Our core deposits were $2.81 billion, $2.76 billion, and $2.48 billion at December 31, 2023, 2022 and 2021, respectively. All of our time deposits are certificates of deposits.
Core deposits exclude out-of-market deposits and time deposits of $250,000 or more and provide a relatively stable funding source for our loan portfolio and other earning assets. Our core deposits were $2.66 billion, $2.81 billion, and $2.76 billion at December 31, 2024, 2023 and 2022, respectively. All of our time deposits are certificates of deposits.
As of December 31, 2023, $1.4 million remained outstanding under these commitments. We utilize a variety of short-term and long-term borrowings to supplement our supply of lendable funds, to assist in meeting deposit withdrawal requirements, and to fund growth of interest-earning assets in excess of traditional deposit growth.
As of December 31, 2024, $1.2 million remained outstanding under these commitments. We utilize a variety of short-term and long-term borrowings to supplement our supply of lendable funds, to assist in meeting deposit withdrawal requirements, and to fund growth of interest-earning assets in excess of traditional deposit growth.
See Note 4 to the Consolidated Financial Statements for more information on our allowance for credit losses. 59 Table of Contents The following table summarizes the net charge-off detail as a percentage of average loans by loan composition for the three years ended December 31, 2023.
See Note 4 to the Consolidated Financial Statements for more information on our allowance for credit losses. The following table summarizes the net charge-off detail as a percentage of average loans by loan composition for the three years ended December 31, 2024.
Further, 0.8% and 0.6% of our total home equity lines of credit were over 30 days past due as of December 31, 2023 and 2022, respectively. Following is a summary of our loan composition for each of the last three years ended December 31, 2023.
Further, 0.12% and 0.8% of our total home equity lines of credit were over 30 days past due as of December 31, 2024 and 2023, respectively. Following is a summary of our loan composition for each of the last three years ended December 31, 2024.
Our significant accounting policies are described in Note 1 to our Consolidated Financial Statements as of December 31, 2023.
Our significant accounting policies are described in Note 1 to our Consolidated Financial Statements as of December 31, 2024.
Also, included in interest income on loans was $1.7 million related to the net amortization of loan fees and capitalized loan origination costs for the year ended December 31, 2023, compared to $1.7 million and $1.4 million for the years ended December 31, 2022 and 2021, respectively.
Also, included in interest income on loans was $1.6 million related to the net amortization of loan fees and capitalized loan origination costs for the year ended December 31, 2024, compared to $1.7 million for the years ended December 31, 2023 and 2022, respectively.
The bank failures in the first five months of 2023 exemplify the potential serious results of the unexpected inability of insured depository institutions to obtain needed liquidity to satisfy deposit withdrawal requests, including how quickly such requests can accelerate once uninsured depositors lose confidence in an institutions ability to satisfy its obligations to depositors.
The several large bank failures across the United States in the first five months of 2023 exemplify the potential serious results of the unexpected inability of insured depository institutions to obtain needed liquidity to satisfy deposit withdrawal requests, including how quickly such requests can accelerate once uninsured depositors lose confidence in an institutions ability to satisfy its obligations to depositors.
(2) Includes loans held for sale and nonaccrual loans. Our net interest margin, on a tax-equivalent basis (TE), was 2.07%, 3.19% and 3.45% for the years ended December 31, 2023, 2022 and 2021, respectively.
(2) Includes loans held for sale and nonaccrual loans. Our net interest margin, on a tax-equivalent basis (TE), was 2.06%, 2.07% and 3.19% for the years ended December 31, 2024, 2023 and 2022, respectively.
However, as short-term liquidity needs arise, we have the ability to sell a portion of our investment securities portfolio should we be required to meet those needs. Total shareholders’ equity was $312.5 million at December 31, 2023 and $294.5 million at December 31, 2022.
However, as short-term liquidity needs arise, we have the ability to sell a portion of our investment securities portfolio should we be required to meet those needs. Total shareholders’ equity was $330.4 million at December 31, 2024 and $312.5 million at December 31, 2023.
The increase in interest income during 2023 was driven by an increase in average interest-earning assets, combined with higher yields on those assets. Interest expense was $99.9 million, $20.0 million, and $5.4 million for the years ended December 31, 2023, 2022, and 2021, respectively.
The increase in interest income during 2024 was driven by an increase in average interest-earning assets, combined with higher yields on those assets. Interest expense was $120.0 million, $99.9 million, and $20.0 million for the years ended December 31, 2024, 2023, and 2022, respectively.
In addition, at December 31, 2023 we had $388.3 million of letters of credit outstanding with the FHLB to secure client deposits. We have a relationship with IntraFi Promontory Network, allowing us to provide deposit customers with access to aggregate FDIC insurance in amounts exceeding $250,000.
In addition, at December 31, 2024 we had $205.4 million of letters of credit outstanding with the FHLB to secure client deposits. We have a relationship with IntraFi Promontory Network, allowing us to provide deposit customers with access to aggregate FDIC insurance in amounts exceeding $250,000.
RESULTS OF OPERATIONS Net Interest Income and Margin Our level of net interest income is determined by the level of earning assets and the management of our net interest margin. For the years ended December 31, 2023, 2022, and 2021, our net interest income was $77.7 million, $97.6 million, and $87.7 million, respectively.
RESULTS OF OPERATIONS Net Interest Income and Margin Our level of net interest income is determined by the level of earning assets and the management of our net interest margin. For the years ended December 31, 2024, 2023, and 2022, our net interest income was $81.2 million, $77.7 million, and $97.6 million, respectively.
A significant portion of our interest income relates to our strategy to maintain a large portion of our assets in higher earning loans compared to lower yielding investments and federal funds sold. As such, 93.5% of our interest income related to interest on loans during 2023, compared to 97.1% during 2022 and 98.3% during 2021.
A significant portion of our interest income relates to our strategy to maintain a large portion of our assets in higher earning loans compared to lower yielding investments and federal funds sold. As such, 92.9% of our interest income related to interest on loans during 2024, compared to 93.5% during 2023 and 97.1% during 2022.
However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control. At December 31, 2023 and 2022, our cash and cash equivalents amounted to $156.2 million and $170.9 million, or 3.9% and 4.6% of total assets, respectively.
However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control. At December 31, 2024 and 2023, our cash and cash equivalents amounted to $162.9 million and $156.2 million, or 4.0% and 3.9% of total assets, respectively.
Average loans for the years ended December 31, 2023 and 2022 were $3.50 billion and $2.87 billion, respectively. Before allowance for credit losses, total loans outstanding at December 31, 2023 and 2022 were $3.60 billion and $3.27 billion, respectively. The principal component of our loan portfolio is loans secured by real estate mortgages.
Average loans for the years ended December 31, 2024 and 2023 were $3.63 billion and $3.50 billion, respectively. Before allowance for credit losses, total loans outstanding at December 31, 2024 and 2023 were $3.63 billion and $3.60 billion, respectively. The principal component of our loan portfolio is loans secured by real estate mortgages.
In addition, nonperforming assets increased to 0.10% of total assets while our level of classified assets decreased to 4.25% at December 31, 2023. We reported net recoveries of $1.4 million and net charge-offs of $1.3 million for the years ended December 31, 2022 and 2021, respectively, including charge-offs of $485,000 and recoveries of $825,000 in 2022 and 2021, respectively.
In addition, nonperforming assets increased to 0.27% of total assets while our level of classified assets decreased to 4.25% at December 31, 2024. We reported net charge-offs of $166,000 and net recoveries of $1.4 million for the years ended December 31, 2023 and 2022, respectively, including charge-offs of $761,000 and $485,000 in 2023 and 2022, respectively.
The following table shows the nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans for the five years ended December 31, 2023.
The following table shows the nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans for the three years ended December 31, 2024.
Home equity lines of credit totaled $183.0 million as of December 31, 2023, of which approximately 46% were in a first lien position, while the remaining balance was second liens, compared to $179.3 million as of December 31, 2022, of which approximately 48% were in first lien positions and the remaining balance was in second liens.
Home equity lines of credit totaled $204.9 million as of December 31, 2024, of which approximately 46% were in a first lien position, while the remaining balance was second liens, compared to $183.0 million as of December 31, 2023, of which approximately 46% were in first lien positions and the remaining balance was in second liens.
Please see the discussion below under “Results of Operations – Allowance for Credit Losses” for a description of the factors we consider in determining the amount of the provision we expense each period to maintain this allowance.
We review the adequacy of the allowance for credit losses on a quarterly basis. Please see the discussion below under “Results of Operations – Allowance for Credit Losses” for a description of the factors we consider in determining the amount of the provision we expense each period to maintain this allowance.
Interest expense on deposits for 2023 represented 91.4% of total interest expense, compared to 90.3% for 2022, and 71.9% for 2021, while interest expense on borrowings represented 8.6% of total interest expense for 2023, compared to 9.7% for 2022, and 28.1% for 2021.
Interest expense on deposits for 2024 represented 90.7% of total interest expense, compared to 91.4% for 2023, and 90.3% for 2022, while interest expense on borrowings represented 9.3% of total interest expense for 2024, compared to 8.6% for 2023, and 9.7% for 2022.
Income Taxes Income tax expense was $4.0 million, $9.0 million and $14.1 million for the years ended December 31, 2023, 2022 and 2021, respectively. Our effective tax rate was 23.0% for the year ended December 31, 2023, compared to 23.6% for 2022, and 23.2% for 2021.
Income Taxes Income tax expense was $4.4 million, $4.0 million and $9.0 million for the years ended December 31, 2024, 2023 and 2022, respectively. Our effective tax rate was 22.0% for the year ended December 31, 2024, compared to 23.0% for 2023, and 23.6% for 2022.
The average home equity loan had a balance of approximately $85,000 and a loan to value of approximately 73% as of December 31, 2023, compared to an average loan balance of $84,000 and a loan to value of approximately 73% as of December 31, 2022.
The average home equity loan had a balance of approximately $92,000 and a loan to value of approximately 74% as of December 31, 2024, compared to an average loan balance of $85,000 and a loan to value of approximately 73% as of December 31, 2023.
In addition, nonperforming assets were 0.07% and 0.17% of total assets for 2022 and 2021, respectively, and classified assets were 4.72% and 12.61% at December 31, 2022 and 2021, respectively. Noninterest Income The following table sets forth information related to our noninterest income.
In addition, nonperforming assets were 0.10% and 0.07% of total assets for 2023 and 2022, respectively, and classified assets were 4.25% and 4.72% at December 31, 2023 and 2022, respectively. Noninterest Income The following table sets forth information related to our noninterest income.
The unused borrowing capacity currently available from the FHLB at December 31, 2023 was $542.8 million, based on the Bank’s $16.1 million investment in FHLB stock, as well as qualifying mortgages available to secure any future borrowings. However, we are able to pledge additional securities to the FHLB in order to increase our available borrowing capacity.
The unused borrowing capacity currently available from the FHLB at December 31, 2024 was $807.5 million, based on the Bank’s $14.5 million investment in FHLB stock, as well as qualifying mortgages available to secure any future borrowings. However, we are able to pledge additional securities to the FHLB in order to increase our available borrowing capacity.
At December 31, 2023, individually evaluated loans totaled approximately $4.8 million for which $3.7 million of these loans have a reserve of approximately $688,000 allocated in the allowance. At December 31, 2022, individually evaluated loans totaled approximately $7.1 million for which $6.8 million of these loans had a reserve of approximately $1.3 million allocated in the allowance.
At December 31, 2024, individually evaluated loans totaled approximately $12.2 million for which $4.5 million of these loans have a reserve of approximately $1.9 million allocated in the allowance. At December 31, 2023, individually evaluated loans totaled approximately $4.8 million for which $3.7 million of these loans had a reserve of approximately $688,000 allocated in the allowance.
Our available for sale investment portfolio included corporate bonds, US treasuries, US agency securities, SBA securities, state and political subdivisions, asset-backed securities, and mortgage-backed securities with a fair value of $134.7 million and amortized cost of $149.1 million for an unrealized loss of $14.4 million at December 31, 2023 compared to a fair value of $93.3 million and amortized cost of $110.3 million for an unrealized loss of $17.0 million at December 31, 2022.
Our available for sale investment portfolio included corporate bonds, US treasuries, US agency securities, SBA securities, state and political subdivisions, asset-backed securities, and mortgage-backed securities with a fair value of $132.1 million and amortized cost of $146.6 million for an unrealized loss of $14.5 million at December 31, 2024 compared to a fair value of $134.7 million and amortized cost of $149.1 million for an unrealized loss of $14.4 million at December 31, 2023.
Our net income available to common shareholders for the years ended December 31, 2023 and 2022 was $13.4 million and $29.1 million, or diluted earnings per share (“EPS”) of $1.66 and $3.61 for the years ended December 31, 2023 and 2022, respectively.
Our net income available to common shareholders for the years ended December 31, 2024 and 2023 was $15.5 million and $13.4 million, or diluted earnings per share (“EPS”) of $1.91 and $1.66 for the years ended December 31, 2024 and 2023, respectively.
The increase in noninterest income during 2023, compared to 2022, resulted primarily from a loss on disposal of assets during the prior year. Offsetting the increases in noninterest income were decreases in mortgage banking income and other income. Other income decreased due to a decrease in loan fee income during 2023 as compared to 2022 due to fewer loan originations.
The increase in noninterest income during 2023, compared to 2022, resulted primarily from a loss on disposal of assets during the prior year. Offsetting the increases in noninterest income were decreases in mortgage banking income and other income.
In addition, our net income available to shareholders was $46.7 million, or EPS of $5.85 for the year ended December 31, 2021. 47 Table of Contents SELECTED FINANCIAL DATA The following table sets forth our selected historical consolidated financial information for the periods and as of the dates indicated.
In addition, our net income available to shareholders was $29.1 million, or EPS of $3.61 for the year ended December 31, 2022. 47 Table of Contents SELECTED FINANCIAL DATA The following table sets forth our selected historical consolidated financial information for the periods and as of the dates indicated.
The net recoveries of $1.4 million and charge-offs of $1.3 million during 2022 and 2021, respectively, represented 0.05% and 0.06% of the average outstanding loan portfolios for 2022 and 2021, respectively.
The net charge-offs of $166,000 and net recoveries of $1.4 million during 2023 and 2022, respectively, represented 0.0.% and 0.05% of the average outstanding loan portfolios for 2023 and 2022, respectively.
The essential purposes of asset/liability management are to seek to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates. Our asset/liability management committee (“ALCO”) monitors and considers methods of managing exposure to interest rate risk.
The essential purposes of asset/liability management are to seek to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates.
Year ended December 31, 2023 2022 2021 (dollars in thousands) Amount % Amount % Amount % Net charge-offs: Commercial Owner occupied RE $ - - $ - - $ 94 0.00 % Non-owner occupied RE (57 ) 0.00 % 1,540 0.05 % (573 ) 0.03 % Business 279 0.01 % 153 0.01 % (943 ) 0.04 % Total commercial 222 0.01 % 1,693 0.06 % (1,422 ) 0.06 % Consumer Real estate - 0.00 % - 0.00 % 18 0.00 % Home equity (373 ) (0.01 %) (247 ) 0.01 % 62 0.00 % Other (15 ) 0.00 % (90 ) 0.00 % 1 0.00 % Total consumer (388 ) (0.01 %) (337 ) 0.00 % 81 0.00 % Net loan (charge-offs) recoveries $ (166 ) $ 1,356 $ (1,341 ) Net loan (charge-offs) recoveries as a % of average loans 0.00 % (0.05 %) 0.06 % The following table summarizes the allocation of the allowance for credit losses among the various loan categories.
Year ended December 31, 2024 2023 2022 (dollars in thousands) Amount % Amount % Amount % Net charge-offs: Commercial Non-owner occupied RE $ (1,029 ) (0.03 )% $ (57 ) 0.00 % $ 1,540 0.05 % Business (468 ) (0.01 )% 279 0.01 % 153 0.01 % Total commercial (1,497 ) (0.04 )% 222 0.01 % 1,693 0.06 % Consumer Home equity 210 0.01 % (373 ) (0.01 )% (247 ) 0.01 % Other 19 0.00 % (15 ) 0.00 % (90 ) 0.00 % Total consumer 229 0.01 % (388 ) (0.01 )% (337 ) 0.00 % Net loan (charge-offs) recoveries $ (1,268 ) $ (166 ) $ 1,356 Net loan (charge-offs) recoveries as a % of average loans (0.04 )% 0.00 % (0.05 )% The following table summarizes the allocation of the allowance for credit losses among the various loan categories.
December 31, (dollars in thousands) 2023 2022 Federal Home Loan Bank stock $ 16,063 9,250 Other investments 3,473 1,180 Investment in Trust Preferred subsidiaries 403 403 Total $ 19,939 10,833 Loans Since loans typically provide higher interest yields than other types of interest-earning assets, a substantial percentage of our earning assets are invested in our loan portfolio.
December 31, (dollars in thousands) 2024 2023 Federal Home Loan Bank stock $ 14,516 16,063 Other investments 4,571 3,473 Investment in Trust Preferred subsidiaries 403 403 Total $ 19,490 19,939 Loans Since loans typically provide higher interest yields than other types of interest-earning assets, a substantial percentage of our earning assets are invested in our loan portfolio.
The largest components of our total assets are loans which were $3.60 billion and $3.27 billion at December 31, 2023 and 2022, respectively. Our liabilities and shareholders’ equity at December 31, 2023 totaled $3.74 billion and $312.5 million, respectively, compared to liabilities of $3.40 billion and shareholders’ equity of $294.5 million at December 31, 2022.
The largest components of our total assets are loans which were $3.63 billion and $3.60 billion at December 31, 2024 and 2023, respectively. Our liabilities and shareholders’ equity at December 31, 2024 totaled $3.76 billion and $330.4 million, respectively, compared to liabilities of $3.74 billion and shareholders’ equity of $312.5 million at December 31, 2023.
The 255 basis point increase in the cost of our interest- 51 Table of Contents bearing liabilities, partially offset by an 88 basis point increase in yield on our interest-earning assets resulted in a 167 basis point decrease in our net interest spread for the 2023 period.
The 44 basis point increase in the cost of our interest-bearing liabilities, partially offset by a 39 basis point increase in yield on our interest-earning assets resulted in a 5 basis point 51 Table of Contents decrease in our net interest spread for the 2024 period.
These guidelines allow us to take advantage of the attractive terms that wholesale funding can offer while mitigating the related inherent risk. Our retail deposits represented $3.00 billion, or 88.8% of total deposits at December 31, 2023. At December 31, 2022, retail deposits represented $2.90 billion, or 92.5% of our total deposits.
These guidelines allow us to take advantage of the attractive terms that wholesale funding can offer while mitigating the related inherent risk. 59 Table of Contents Our retail deposits represented $2.89 billion, or 84.0% of total deposits, at December 31, 2024 and $3.00 billion, or 88.8% of total deposits, at December 31, 2023.
Years Ended December 31, (dollars in thousands, except per share data) 2023 2022 2021 BALANCE SHEET DATA Total assets $ 4,055,789 3,691,981 2,925,548 Investment securities 154,641 104,180 124,302 Loans (1) 3,602,627 3,273,363 2,489,877 Allowance for credit losses 40,682 38,639 30,408 Deposits 3,379,564 3,133,864 2,563,826 FHLB advances and other borrowings 275,000 175,000 - Subordinated debentures 36,322 36,214 36,106 Common equity 312,467 294,512 277,901 Preferred stock - - - Shareholders’ equity 312,467 294,512 277,901 SELECTED RESULTS OF OPERATIONS DATA Interest income $ 177,598 117,662 93,167 Interest expense 99,944 20,041 5,435 Net interest income 77,654 97,621 87,732 Provision for credit losses 1,260 6,155 (12,400 ) Net interest income after provision for credit losses 76,394 91,466 100,132 Noninterest income 9,860 9,580 17,101 Noninterest expenses 68,827 62,933 56,430 Income before income tax expense 17,427 38,113 60,803 Income tax expense 4,001 8,998 14,092 Net income 13,426 29,115 46,711 Preferred stock dividends - - - Net income available to common shareholders $ 13,426 29,115 46,711 PER COMMON SHARE DATA Basic $ 1.67 3.66 5.96 Diluted 1.66 3.61 5.85 Book value 38.63 36.76 35.07 Weighted average number of common shares outstanding: Basic, in thousands 8,047 7,958 7,844 Diluted, in thousands 8,078 8,072 7,989 SELECTED FINANCIAL RATIOS Performance Ratios: Return on average assets 0.34 % 0.90 % 1.75 % Return on average equity 4.44 % 10.20 % 18.64 % Return on average common equity 4.44 % 10.20 % 18.64 % Net interest margin, tax equivalent (2) 2.07 % 3.19 % 3.45 % Efficiency ratio (3) 78.65 % 58.71 % 53.83 % Asset Quality Ratios: Nonperforming assets to total loans (1) 0.11 % 0.08 % 0.20 % Nonperforming assets to total assets 0.10 % 0.07 % 0.17 % Net charge-offs to average total loans 0.00 % (0.05 %) 0.06 % Allowance for credit losses to nonperforming loans 1,026.58 % 1,470.74 % 625.16 % Allowance for credit losses to total loans 1.13 % 1.18 % 1.22 % Holding Company Capital Ratios: Total risk-based capital ratio 12.57 % 12.91 % 14.90 % Tier 1 risk-based capital ratio 10.60 % 10.88 % 12.65 % Leverage ratio 8.14 % 9.17 % 10.19 % Common equity tier 1 ratio (4) 10.19 % 10.44 % 12.09 % Tangible common equity (5) 7.70 % 7.98 % 9.50 % Growth Ratios: Change in assets 9.85 % 26.20 % 17.84 % Change in loans 10.06 % 31.47 % 16.19 % Change in deposits 7.84 % 22.23 % 19.65 % Change in net income to common shareholders -53.89 % -37.67 % 154.86 % Change in earnings per common share - diluted -54.02 % -38.29 % 150.00 % 48 Table of Contents Footnotes to table: (1) Excludes loans held for sale.
Years Ended December 31, (dollars in thousands, except per share data) 2024 2023 2022 BALANCE SHEET DATA Total assets $ 4,087,593 4,055,789 3,691,981 Investment securities 151,617 154,641 104,180 Loans (1) 3,631,767 3,602,627 3,273,363 Allowance for credit losses 39,914 40,682 38,639 Deposits 3,435,765 3,379,564 3,133,864 FHLB advances and other borrowings 240,000 275,000 175,000 Subordinated debentures 24,903 36,322 36,214 Common equity 330,444 312,467 294,512 Preferred stock - - - Shareholders’ equity 330,444 312,467 294,512 SELECTED RESULTS OF OPERATIONS DATA Interest income $ 201,212 177,598 117,662 Interest expense 119,990 99,944 20,041 Net interest income 81,222 77,654 97,621 Provision for credit losses 125 1,260 6,155 Net interest income after provision for credit losses 81,097 76,394 91,466 Noninterest income 12,141 9,860 9,580 Noninterest expenses 73,326 68,827 62,933 Income before income tax expense 19,912 17,427 38,113 Income tax expense 4,382 4,001 8,998 Net income available to common shareholders $ 15,530 13,426 29,115 PER COMMON SHARE DATA Basic $ 1.92 1.67 3.66 Diluted 1.91 1.66 3.61 Book value 40.47 38.63 36.76 Weighted average number of common shares outstanding: Basic, in thousands 8,081 8,047 7,958 Diluted, in thousands 8,117 8,078 8,072 SELECTED FINANCIAL RATIOS Performance Ratios: Return on average assets 0.38 % 0.34 % 0.90 % Return on average equity 4.84 % 4.44 % 10.20 % Return on average common equity 4.84 % 4.44 % 10.20 % Net interest margin, tax equivalent (2) 2.06 % 2.07 % 3.19 % Efficiency ratio (3) 78.54 % 78.65 % 58.71 % Asset Quality Ratios: Nonperforming assets to total loans (1) 0.30 % 0.11 % 0.08 % Nonperforming assets to total assets 0.27 % 0.10 % 0.07 % Net charge-offs to average total loans 0.04 % 0.00 % (0.05 %) Allowance for credit losses to nonperforming loans 366.94 % 1,026.58 % 1,470.74 % Allowance for credit losses to total loans 1.10 % 1.13 % 1.18 % Holding Company Capital Ratios: Total risk-based capital ratio 12.70 % 12.57 % 12.91 % Tier 1 risk-based capital ratio 11.16 % 10.60 % 10.88 % Leverage ratio 8.55 % 8.14 % 9.17 % Common equity tier 1 ratio (4) 10.75 % 10.19 % 10.44 % Tangible common equity (5) 8.08 % 7.70 % 7.98 % Growth Ratios: Change in assets 0.78 % 9.85 % 26.20 % Change in loans 0.81 % 10.06 % 31.47 % Change in deposits 1.66 % 7.84 % 22.23 % Change in net income to common shareholders 15.67 % -53.89 % -37.67 % Change in earnings per common share - diluted 15.06 % -54.02 % -38.29 % 48 Table of Contents Footnotes to table: (1) Excludes loans held for sale.
We typically charge-off a portion or create a specific reserve for individually evaluated loans when we do not expect repayment to occur as agreed upon under the original terms of the loan agreement.
As of December 31, 2024, we do not have any individually evaluated loans carried at a value in excess of the appraised value. We typically charge-off a portion or create a specific reserve for individually evaluated loans when we do not expect repayment to occur as agreed upon under the original terms of the loan agreement.
We consider exceptional client service to be a critical part of our culture, which we refer to as “ClientFIRST.” At December 31, 2023, we had total assets of $4.06 billion, a 9.9% increase from total assets of $3.69 billion at December 31, 2022.
We consider exceptional client service to be a critical part of our culture, which we refer to as "ClientFIRST." At December 31, 2024, we had total assets of $4.09 billion, a slight increase from total assets of $4.06 billion at December 31, 2023.
In comparison, the allowance for credit losses totaled $38.6 million as of December 31, 2022, or 1.18% of gross loans, and $30.4 million as of December 31, 2021, or 1.22% of gross loans.
In comparison, the allowance for credit losses totaled $40.7 million as of December 31, 2023, or 1.13% of gross loans, and $38.6 million as of December 31, 2022, or 1.18% of gross loans.
December 31, (dollars in thousands) 2023 2022 2021 Balance, beginning of period $ 38,639 30,408 44,149 Adjustment for CECL - 1,500 - Provision for (reversal of) credit losses 2,209 5,375 (12,400 ) Loan charge-offs (761 ) (485 ) (2,166 ) Loan recoveries 595 1,841 825 Net loan (charge-offs) recoveries (166 ) 1,356 (1,341 ) Balance, end of period $ 40,682 38,639 30,408 As of December 31, 2023, the allowance for credit losses totaled $40.7 million, or 1.13% of gross loans.
December 31, (dollars in thousands) 2024 2023 2022 Balance, beginning of period $ 40,682 38,639 30,408 Adjustment for CECL - - 1,500 Provision for credit losses 500 2,209 5,375 Loan charge-offs (1,734 ) (761 ) (485 ) Loan recoveries 466 595 1,841 Net loan (charge-offs) recoveries (1,268 ) (166 ) 1,356 Balance, end of period $ 39,914 40,682 38,639 As of December 31, 2024, the allowance for credit losses totaled $39.9 million, or 1.10% of gross loans.
As of December 31, 2023, our loan portfolio included $3.05 billion, or 84.8%, of real estate loans, compared to $2.78 billion, or 84.8%, as of December 31, 2022. Most of our real estate loans are secured by residential or commercial property.
As of December 31, 2024, our loan portfolio included $3.03 billion, or 83.5%, of real estate loans, compared to $3.05 billion, or 84.8%, as of December 55 Table of Contents 31, 2023. Most of our real estate loans are secured by residential or commercial property.
During the year ended December 31, 2023, we had net charge-offs of $166,000, consisting of $761,000 of loans charged-off in the current year, partially offset by $595,000 of recoveries on loans previously charged-off. Net charge-offs were 0.00% of the average outstanding loan portfolio for 2023.
During the year ended December 31, 2024, we had net charge-offs of $1.3 million, consisting of $1.7 million of loans charged-off in the current year, partially offset by $466,000 of recoveries on loans previously charged-off. Net charge-offs were 0.04% of the average outstanding loan portfolio for 2024.
Year ended December 31, 2023 2022 (dollars in thousands) Amount % (1) Amount % (1) Commercial Owner occupied RE $ 6,118 17.5 % $ 5,867 18.7 % Non-owner occupied RE 11,167 26.2 % 10,376 26.3 % Construction 1,594 4.2 % 1,292 3.4 % Business 7,385 13.9 % 7,861 14.3 % Total commercial 26,264 61.8 % 25,396 62.7 % Consumer Real estate 10,647 30.0 % 9,487 28.4 % Home equity 2,600 5.1 % 2,551 5.5 % Construction 677 1.7 % 893 2.5 % Other 494 1.4 % 312 0.9 % Total consumer 14,418 38.2 % 13,243 37.3 % Total allowance for credit losses $ 40,682 100.0 % $ 38,639 100.0 % (1) Percentage of loans in each category to total loans Deposits and Other Interest-Bearing Liabilities Our primary source of funds for loans and investments is our deposits and advances from the FHLB.
Year ended December 31, 2024 2023 (dollars in thousands) Amount % (1) Amount % (1) Commercial Owner occupied RE $ 5,482 17.9 % $ 6,118 17.5 % Non-owner occupied RE 10,219 25.2 % 11,167 26.2 % Construction 940 2.8 % 1,594 4.2 % Business 7,745 15.3 % 7,385 13.9 % Total commercial 24,386 61.5 % 26,264 61.8 % Consumer Real estate 12,359 31.1 % 10,647 30.0 % Home equity 2,655 5.6 % 2,600 5.1 % Construction 115 0.6 % 677 1.7 % Other 399 1.2 % 494 1.4 % Total consumer 15,528 38.5 % 14,418 38.2 % Total allowance for credit losses $ 39,914 100.0 % $ 40,682 100.0 % (1) Percentage of loans in each category to total loans Deposits and Other Interest-Bearing Liabilities Our primary source of funds for loans and investments is our deposits and advances from the FHLB.
We use third party appraisers to determine the fair value of collateral dependent loans. Our current loan and appraisal policies require us to review individually evaluated loans at least annually and determine whether it is necessary to obtain an updated appraisal, either through a new external appraisal or an internal appraisal evaluation.
Our current loan and appraisal policies require us to review individually evaluated loans at least annually and determine whether it is necessary to obtain an updated appraisal, either through a new external appraisal or an internal appraisal evaluation. We review each of our individually evaluated loans on a quarterly basis to determine the level of impairment.
We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities.
Our ability to maintain and expand our deposit base and borrowing capabilities serves as our primary source of liquidity. We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities.
The efficiency ratio represents the percentage of one dollar of expense required to be incurred to earn a full dollar of revenue and is computed by dividing noninterest expense by the sum of net interest income and noninterest income. The increase during the 2023 period relates primarily to the decrease in net interest income compared to the prior year.
The efficiency ratio represents the percentage of one dollar of expense required to be incurred to earn a full dollar of revenue and is computed by dividing noninterest expense by the sum of net interest income and noninterest income.
Years ended December 31, (dollars in thousands) 2023 2022 2021 Compensation and benefits $ 40,275 38,790 36,103 Occupancy 10,255 9,105 6,956 Other real estate owned expenses, net - - 385 Outside service and data processing costs 7,078 6,112 5,468 Insurance 3,766 1,686 1,149 Professional fees 2,496 2,635 2,589 Marketing 1,357 1,216 905 Other 3,600 3,389 2,875 Total noninterest expenses $ 68,827 62,933 56,430 Noninterest expenses were $68.8 million for the year ended December 31, 2023, a $5.9 million, or 9.4%, increase from noninterest expense of $62.9 million for 2022.
Year Ended December 31, (dollars in thousands) 2024 2023 2022 Compensation and benefits $ 43,546 40,275 38,790 Occupancy 10,291 10,255 9,105 Outside service and data processing costs 7,741 7,078 6,112 Insurance 4,022 3,766 1,686 Professional fees 2,404 2,496 2,635 Marketing 1,412 1,357 1,216 Other 3,910 3,600 3,389 Total noninterest expenses $ 73,326 68,827 62,933 Noninterest expenses were $73.3 million for the year ended December 31, 2024, a $4.5 million, or 6.5%, increase from noninterest expense of $68.8 million for 2023.
We believe that our existing stable base of core deposits, federal funds purchased lines of credit with correspondent banks, availability with the Federal Reserve’s Bank Term Funding Program and Discount Window, and borrowings from the FHLB will enable us to successfully meet our long-term liquidity needs.
The line was renewed under the same terms with a new maturity date of March 5, 2026. We believe that our existing stable base of core deposits, federal funds purchased lines of credit with correspondent banks, availability with the Federal Reserve’s Discount Window, and borrowings from the FHLB will enable us to successfully meet our long-term liquidity needs.
The maturity distribution of our time deposits of $250,000 or more is as follows: December 31, (dollars in thousands) 2023 2022 Three months or less $ 169,419 235,216 Over three through six months 86,342 76,778 Over six through twelve months 58,293 35,681 Over twelve months 254,011 27,076 Total $ 568,065 374,751 Time deposits that meet or exceed the FDIC insurance limit of $250,000 at December 31, 2023 and December 31, 2022 were $568.1 million and $374.8 million, respectively, including wholesale deposits.
The maturity distribution of our time deposits of $250,000 or more is as follows: December 31, (dollars in thousands) 2024 2023 Three months or less $ 233,514 169,419 Over three through six months 187,478 86,342 Over six through twelve months 130,568 58,293 Over twelve months 222,468 254,011 Total $ 774,028 568,065 Time deposits that meet or exceed the FDIC insurance limit of $250,000 at December 31, 2024 and December 31, 2023 were $774.0 million and $568.1 million, respectively, including wholesale deposits.
Net interest income was $97.6 million for the year ended December 31, 2022, a $9.9 million increase from net interest income of $87.7 million for the year ended December 31, 2021. The increase in net interest income was driven by a $24.5 million increase in interest income, partially offset by a $14.6 million increase in interest expense.
Net interest income was $77.7 million for the year ended December 31, 2023, a $20.0 million decrease from net interest income of $97.6 million for the year ended December 31, 2022. The decrease in net interest income was driven by a $79.9 million increase in interest expense, partially offset by a $59.9 million increase in interest income.
There was a $1.3 million provision for credit losses for the year ended December 31, 2023, compared to a provision of $6.2 million and a reversal of $12.4 million for the years ended December 31, 2022 and 2021, respectively.
There was a $125,000 provision for credit losses for the year ended December 31, 2024, compared to a provision of $1.3 million and $6.2 million for the years ended December 31, 2023 and 2022, respectively. The $125,000 provision during 2024 included a provision of $500,000 for credit losses and a reversal of $375,000 for unfunded commitments.
In addition, our nonperforming assets increased to 0.10% compared to 0.07%, as a percentage of total assets, at December 31, 2023 and 2022, respectively. Our classified assets decreased to 4.25% of capital as of December 31, 2023, compared to 4.72% of capital as of December 31, 2022.
In addition, our nonperforming assets increased to 0.27% as a percentage of total assets at December 31, 2024 from 0.10%, as a percentage of total assets, at December 31, 2023, while our classified assets were 4.25% of capital as of December 31, 2024 and December 31, 2023.
The net of capitalized loan costs and fees are amortized into interest income on loans. 50 Table of Contents Average Balances, Income and Expenses, Yields and Rates For the Year Ended December 31, 2023 2022 2021 (dollars in thousands) Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Interest-earning assets Federal funds sold and interest-bearing deposits with banks $ 134,495 $ 6,998 5.20 % $ 88,077 $ 1,439 1.63 % $ 123,379 $ 233 0.19 % Investment securities, taxable 121,739 4,296 3.53 % 97,328 1,793 1.84 % 92,812 1,110 1.20 % Investment securities, nontaxable (1) 7,941 217 2.73 % 10,604 256 2.41 % 11,331 292 2.58 % Loans (2) 3,497,623 166,137 4.75 % 2,870,733 114,233 3.98 % 2,314,257 91,599 3.96 % Total interest-earning assets 3,761,798 177,648 4.72 % 3,066,742 117,721 3.84 % 2,541,779 93,234 3.67 % Noninterest-earning assets 162,771 157,380 126,654 Total assets $ 3,924,569 $ 3,224,122 $ 2,668,433 Interest-bearing liabilities NOW accounts $ 299,703 2,254 0.75 % $ 374,956 816 0.22 % $ 306,669 204 0.07 % Savings & money market 1,708,874 61,241 3.58 % 1,364,961 13,138 0.96 % 1,176,820 2,454 0.21 % Time deposits 631,967 27,878 4.41 % 301,793 4,148 1.37 % 176,301 1,251 0.71 % Total interest-bearing deposits 2,640,544 91,373 3.46 % 2,041,710 18,102 0.89 % 1,659,790 3,909 0.24 % FHLB advances and other borrowings 169,963 6,382 3.75 % 19,614 209 1.07 % 704 11 1.56 % Subordinated debt 36,265 2,189 6.04 % 36,156 1,730 4.78 % 36,049 1,515 4.20 % Total interest-bearing liabilities 2,846,772 99,944 3.51 % 2,097,498 20,041 0.96 % 1,696,543 5,435 0.32 % Noninterest-bearing liabilities 775,116 841,233 721,267 Shareholders’ equity 302,681 285,409 250,623 Total liabilities and shareholders’ equity $ 3,924,569 $ 3,224,122 $ 2,668,433 Net interest spread 1.21 % 2.88 % 3.35 % Net interest income(tax equivalent)/margin $ 77,704 2.07 % $ 97,680 3.19 % $ 87,799 3.45 % Less: tax-equivalent adjustment (1) (50 ) (59 ) (67 ) Net interest income $ 77,654 $ 97,621 $ 87,732 (1) The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a comparable yield on a taxable basis.
The net of capitalized loan costs and fees are amortized into interest income on loans. 50 Table of Contents Average Balances, Income and Expenses, Yields and Rates Year Ended December 31, 2024 2023 2022 (dollars in thousands) Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Interest-earning assets Federal funds sold and interest-bearing deposits with banks $ 160,683 $ 8,537 5.31 % $ 134,495 $ 6,998 5.20 % $ 88,077 $ 1,439 1.63 % Investment securities, taxable 138,494 5,645 4.08 % 121,739 4,296 3.53 % 97,328 1,793 1.84 % Investment securities, nontaxable (1) 8,012 217 2.71 % 7,941 217 2.73 % 10,604 256 2.41 % Loans (2) 3,629,570 186,863 5.15 % 3,497,623 166,137 4.75 % 2,870,733 114,233 3.98 % Total interest-earning assets 3,936,759 201,262 5.11 % 3,761,798 177,648 4.72 % 3,066,742 117,721 3.84 % Noninterest-earning assets 159,441 162,771 157,380 Total assets $ 4,096,200 $ 3,924,569 $ 3,224,122 Interest-bearing liabilities NOW accounts $ 303,580 2,810 0.93 % $ 299,703 2,254 0.75 % $ 374,956 816 0.22 % Savings & money market 1,561,925 61,455 3.93 % 1,708,874 61,241 3.58 % 1,364,961 13,138 0.96 % Time deposits 900,628 44,509 4.94 % 631,967 27,878 4.41 % 301,793 4,148 1.37 % Total interest-bearing deposits 2,766,133 108,774 3.93 % 2,640,544 91,373 3.46 % 2,041,710 18,102 0.89 % FHLB advances and other borrowings 240,344 9,066 3.77 % 169,963 6,382 3.75 % 19,614 209 1.07 % Subordinated debt 33,448 2,150 6.43 % 36,265 2,189 6.04 % 36,156 1,730 4.78 % Total interest-bearing liabilities 3,039,925 119,990 3.95 % 2,846,772 99,944 3.51 % 2,097,480 20,041 0.96 % Noninterest-bearing liabilities 735,363 775,116 841,233 Shareholders’ equity 320,912 302,681 285,409 Total liabilities and shareholders’ equity $ 4,096,200 $ 3,924,569 $ 3,224,122 Net interest spread 1.16 % 1.21 % 2.88 % Net interest income(tax equivalent)/margin $ 81,272 2.06 % $ 77,704 2.07 % $ 97,680 3.19 % Less: tax-equivalent adjustment (1) (50 ) (50 ) (59 ) Net interest income $ 81,222 $ 77,654 $ 97,621 (1) The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a comparable yield on a taxable basis.
December 31, 2023 2022 2021 (dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value Available for Sale Corporate bonds $ 2,147 1,910 2,172 1,883 2,198 2,188 US treasuries 9,495 9,394 999 871 999 992 US government agencies 20,594 18,656 13,007 10,617 14,504 14,169 SBA securities - - - - 429 438 State and political subdivisions 22,642 19,741 22,910 18,906 24,887 25,176 Asset-backed securities 33,450 33,236 6,435 6,229 10,136 10,164 Mortgage-backed securities 60,730 51,765 64,800 54,841 68,065 67,154 Total $ 149,058 134,702 110,323 93,347 121,218 120,281 Contractual maturities and yields on our investments are shown in the following table.
December 31, 2024 2023 2022 Amortized Fair Amortized Fair Amortized Fair (dollars in thousands) Cost Value Cost Value Cost Value Available for Sale Corporate bonds $ 2,121 1,927 2,147 1,910 2,172 1,883 US treasuries 999 908 9,495 9,394 999 871 US government agencies 17,540 15,795 20,594 18,656 13,007 10,617 State and political subdivisions 22,387 19,322 22,642 19,741 22,910 18,906 Asset-backed securities 36,613 36,538 33,450 33,236 6,435 6,229 Mortgage-backed securities 66,988 57,637 60,730 51,765 64,800 54,841 Total $ 146,648 132,127 149,058 134,702 110,323 93,347 Contractual maturities and yields on our investments are shown in the following table.
Year ended December 31, (dollars in thousands) 2023 2022 2021 Mortgage banking income $ 4,036 4,198 11,376 Service fees on deposit accounts 1,382 1,265 1,174 ATM and debit card income 2,245 2,163 2,037 Income from bank owned life insurance 1,379 1,289 1,231 Net lender fees on PPP loan sale - - 268 Gain (loss) on disposal of fixed assets - (394 ) 10 Gain on sale of securities - 12 (3 ) Other income 818 1,047 1,008 Total noninterest income $ 9,860 9,580 17,101 Noninterest income was $9.9 million for the year ended December 31, 2023, a $280,000, or 2.9%, increase compared to noninterest income of $9.6 million for the year ended December 31, 2022.
Year Ended December 31, (dollars in thousands) 2024 2023 2022 Mortgage banking income $ 5,560 4,036 4,198 Service fees on deposit accounts 1,764 1,382 1,265 ATM and debit card income 2,337 2,245 2,163 Income from bank owned life insurance 1,569 1,379 1,289 Gain (loss) on disposal of fixed assets 28 - (394 ) Other income 883 818 1,059 Total noninterest income $ 12,141 9,860 9,580 Noninterest income was $12.1 million for the year ended December 31, 2024, a $2.3 million, or 23.1%, increase compared to noninterest income of $9.9 million for the year ended December 31, 2023.
December 31, (dollars in thousands) 2023 2022 2021 Commercial Non-owner occupied RE $ 1,423 247 270 Business 319 182 - Consumer Real estate 985 207 989 Home equity 1,236 195 653 Nonaccruing troubled debt restructurings (TDRs) - 1,796 2,952 Total nonaccrual loans, including nonaccruing TDRs 3,963 2,627 4,864 Total nonperforming assets $ 3,963 2,627 4,864 Asset Quality Ratios: Nonperforming assets/total assets 0.10 % 0.07 % 0.17 % Nonaccrual loans/gross loans 0.11 % 0.08 % 0.20 % Total loans over 90 days past due (1) $ 1,300 402 554 Loans over 90 days past due and still accruing - - - Accruing troubled debt restructurings - 4,503 3,299 (1) Loans over 90 days are included in nonaccrual loans At December 31, 2023, nonperforming assets were $4.0 million, or 0.10% of total assets and 0.11% of gross loans, compared to $2.6 million, or 0.07% of total assets and 0.08% of gross loans at December 31, 2022.
Further, the borrower must show capacity to continue performing into the future prior to restoration of accrual status. 57 Table of Contents December 31, (dollars in thousands) 2024 2023 2022 Commercial Non-owner occupied RE $ 7,641 1,423 247 Business 1,016 319 182 Consumer Real estate 1,908 985 207 Home equity 312 1,236 195 Nonaccruing troubled debt restructurings (TDRs) - - 1,796 Total nonaccrual loans, including nonaccruing TDRs 10,877 3,963 2,627 Total nonperforming assets $ 10,877 3,963 2,627 Asset Quality Ratios: Nonperforming assets/total assets 0.27 % 0.10 % 0.07 % Nonaccrual loans/gross loans 0.30 % 0.11 % 0.08 % Total loans over 90 days past due (1) $ 2,641 1,300 402 Loans over 90 days past due and still accruing - - - Accruing troubled debt restructurings - - 4,503 (1) Loans over 90 days are included in nonaccrual loans At December 31, 2024, nonperforming assets were $10.9 million, or 0.27% of total assets and 0.30% of gross loans, compared to $4.0 million, or 0.10% of total assets and 0.11% of gross loans at December 31, 2023.
The $18.0 million increase during 2023 is due primarily to net income to common shareholders of $13.4 million, stock option exercises and expenses of $2.5 million and $2.1 million gain in other comprehensive income.
The $18.0 million increase during 2024 is due primarily to net income to common shareholders of $15.5 million, stock option exercises and expenses of $2.6 million combined with a $130,000 loss in other comprehensive income.
The decrease in net interest income was driven by a $79.9 million increase in interest expense, partially offset by a $59.9 million increase in interest income.
The increase in net interest income was driven by a $23.6 million increase in interest income, partially offset by a $20.0 million increase in interest expense.
December 31, 2023 2022 2021 (dollars in thousands) Amount Rate Amount Rate Amount Rate Noninterest bearing demand deposits $ 717,275 -% $ 788,960 -% $ 671,223 - % Interest bearing demand deposits 299,703 0.75 % 374,956 0.22 % 306,669 0.07 % Money market accounts 1,672,550 3.66 % 1,323,487 0.99 % 1,143,904 0.21 % Savings accounts 36,324 0.11 % 41,474 0.05 % 32,916 0.05 % Time deposits less than $250,000 106,169 3.88 % 81,664 1.17 % 78,487 0.80 % Time deposits greater than $250,000 525,798 4.52 % 220,192 1.45 % 97,814 0.59 % Total deposits $ 3,357,819 2.72 % $ 2,830,733 0.64 % $ 2,331,013 0.17 % During the 12 months ended December 31, 2023, our average transaction account balances increased by $197.0 million, or 7.8%, while our average time deposit balances increased by $330.1 million, or 109.4%.
December 31, 2024 2023 2022 (dollars in thousands) Amount Rate Amount Rate Amount Rate Noninterest bearing demand deposits $ 676,792 - % $ 717,275 - % $ 788,960 - % Interest bearing demand deposits 303,580 0.93 % 299,703 0.75 % 374,956 0.22 % Money market accounts 1,531,994 4.00 % 1,672,550 3.66 % 1,323,487 0.99 % Savings accounts 29,931 0.25 % 36,324 0.11 % 41,474 0.05 % Time deposits less than $250,000 211,494 4.59 % 106,169 5.04 % 81,664 1.17 % Time deposits greater than $250,000 689,134 5.03 % 525,798 4.30 % 220,192 1.45 % Total deposits $ 3,442,925 3.15 % $ 3,357,819 2.72 % $ 2,830,733 0.64 % During the 12 months ended December 31, 2024, our average transaction account balances decreased by $183.7 million, or 6.7%, while our average time deposit balances increased by $268.8 million, or 42.5%.
At December 31, 2023 and 2022, the Company estimates that it has approximately $1.3 billion and $1.4 billion, respectively, in uninsured deposits including related interest accrued and unpaid.
At December 31, 2024 and 2023, we estimate that we have approximately $1.3 billion, respectively, in uninsured deposits including related interest accrued and unpaid.
The $20.0 million, or 20.5%, decrease in net interest income during 2023, compared to 2022, was driven by a $79.9 million increase in interest expense, primarily related to our interest-bearing deposits, partially offset by a $59.9 million increase in interest income.
The $3.6 million, or 4.6%, increase in net interest income during 2024, compared to 2023, was driven by a $23.6 million increase in interest income, partially offset by a $20.0 million increase in interest expense. During 2023, our net interest income decreased $20.0 million, or 20.5%, compared to 2022.