Biggest changeTwelve Months Ended December 31, 2023 Twelve Months Ended December 31, 2022 (Dollars in thousands) Average Balance Interest (1),(4) Yield/ Rate Average Balance Interest (1),(4) Yield/ Rate Earning assets Loans (2), (3) Residential real estate $ 1,076,713 $ 54,583 5.07 % $ 699,192 $ 31,401 4.49 % Commercial real estate 2,039,153 110,058 5.40 1,182,845 51,821 4.38 Commercial 184,214 13,607 7.39 194,785 7,829 4.02 Consumer 322,033 15,298 4.75 195,542 7,560 3.87 State and political 1,025 41 4.00 1,613 64 3.97 Credit Cards 3,147 315 10.01 — — — Other 12,773 678 5.31 19,650 601 3.06 Total Loans 3,639,058 194,580 5.35 2,293,627 99,276 4.33 Investment securities: Taxable 674,203 16,832 2.50 589,729 11,507 1.95 Tax-exempt 663 58 8.75 113 7 6.19 Federal funds sold 1,899 92 4.84 — — — Interest-bearing deposits 41,032 2,770 6.75 337,203 3,210 0.95 Total earning assets 4,356,855 214,332 4.92 3,220,672 114,000 3.54 Cash and due from banks 43,555 18,158 Other assets 303,906 221,592 Allowance for credit losses (40,777) (15,441) Total assets $ 4,663,539 $ 3,444,981 Interest-bearing liabilities Demand deposits $ 883,976 $ 20,134 2.28 % $ 638,105 $ 3,869 0.61 % Money market and savings deposits 1,275,088 20,039 1.57 1,043,032 3,609 0.35 Brokered deposits 56,101 2,919 5.20 — — — Certificates of deposit $100,000 or more 492,226 16,583 3.37 239,927 1,364 0.57 Other time deposits 278,144 9,125 3.28 204,536 1,141 0.56 Interest-bearing deposits 2,985,535 68,800 2.30 2,125,600 9,983 0.47 Securities sold under retail repurchase agreements and federal funds purchased — — — 683 2 0.29 Advances from FHLB - short-term 111,392 5,518 4.95 1,863 72 3.86 Advances from FHLB - long-term — — — 7,701 35 0.45 Subordinated debt and guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPS") 57,708 4,454 7.72 42,917 2,451 5.71 Total interest-bearing liabilities 3,154,635 78,772 2.50 2,178,764 12,543 0.58 Noninterest-bearing deposits 1,043,479 888,509 Accrued expenses and other liabilities 23,635 21,858 Stockholders’ equity 441,790 355,850 Total liabilities and stockholders’ equity $ 4,663,539 $ 3,444,981 Net interest income $ 135,560 $ 101,457 39 Table of Contents Twelve Months Ended December 31, 2023 Twelve Months Ended December 31, 2022 (Dollars in thousands) Average Balance Interest (1),(4) Yield/ Rate Average Balance Interest (1),(4) Yield/ Rate Net interest spread 2.42 % 2.96 % Net interest margin ("NIM") 3.11 % 3.15 % Cost of Funds 1.88 % 0.41 % Cost of Deposits 1.71 % 0.33 % Cost of Debt 5.90 % 4.82 % ____________________________________ (1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.
Biggest changeYear Ended December 31, 2024 Year Ended December 31, 2023 ($ in thousands) Average Balance Interest (1), (4) Yield/Rate Average Balance Interest (1), (4) Yield/Rate Earning assets Loans (2), (3) Commercial real estate $ 2,528,961 $ 144,155 5.70 % $ 1,860,517 $ 99,953 5.37 % Residential real estate 1,318,500 72,636 5.51 981,473 50,244 5.12 Construction 322,978 19,917 6.17 284,238 15,123 5.32 Commercial 220,699 15,625 7.08 185,239 13,647 7.37 Consumer 324,633 16,923 5.21 324,444 15,298 4.72 Credit cards 7,444 694 9.32 3,147 315 10.00 Total loans 4,723,215 269,950 5.72 3,639,058 194,580 5.35 Investment securities Taxable 667,622 19,444 2.91 674,203 16,832 2.50 Tax-exempt 657 30 4.57 663 58 8.75 Federal funds sold — — — 1,899 92 4.84 Interest-bearing deposits 129,410 6,239 4.82 41,032 2,770 6.75 Total earning assets 5,520,904 295,663 5.36 4,356,855 214,332 4.92 Cash and due from banks 46,264 43,555 Other assets 387,852 303,906 Allowance for credit losses (58,089) (40,777) Total assets $ 5,896,931 $ 4,663,539 Interest-bearing liabilities Demand deposits $ 825,773 $ 25,523 3.09 % $ 883,976 $ 20,134 2.28 % Money market and savings deposits 1,690,905 41,202 2.44 1,275,088 20,039 1.57 Time deposits 1,205,411 48,566 4.03 770,370 25,708 3.34 Brokered deposits 12,636 10 0.08 56,101 2,919 5.20 Interest-bearing deposits 3,734,725 115,301 3.09 2,985,535 68,800 2.30 FHLB advances 70,298 3,720 5.29 111,392 5,518 4.95 Subordinated debt and guaranteed preferred beneficial interest in junior subordinated debentures (“TRUPS”) 72,907 5,768 7.91 57,708 4,454 7.72 Total interest-bearing liabilities 3,877,930 124,789 3.22 3,154,635 78,772 2.50 Noninterest-bearing deposits 1,454,087 1,043,479 Accrued expenses and other liabilities 39,172 23,635 Stockholders’ equity 525,742 441,790 Total liabilities and stockholders’ equity $ 5,896,931 $ 4,663,539 Net interest income $ 170,874 $ 135,560 Net interest spread 2.14 % 2.42 % Net interest margin (“NIM”) 3.10 % 3.11 % Cost of funds 2.34 % 1.88 % Cost of deposits 2.22 % 1.71 % Cost of debt 6.63 % 5.90 % ____________________________________ 37 Table of Contents (1) All amounts are reported on a tax-equivalent basis computed using the statutory federal income tax rate of 21.0%, exclusive of nondeductible interest expense.
Loan losses are charged against the allowance when management's assessments confirm that the Company will not collect the full amortized cost basis of a loan. The calculation of expected credit losses is determined using cash flow methodology, and includes considerations of historical experience, current conditions, and reasonable and supportable economic forecasts that may affect collection of the recorded balances.
Loan losses are charged against the allowance when management’s assessments confirm that the Company will not collect the full amortized cost basis of a loan. The calculation of expected credit losses is determined using a cash flow methodology, and includes considerations of historical experience, current conditions, and reasonable and supportable economic forecasts that may affect collection of the recorded balances.
The determination of the appropriate level of ACL on loans inherently involves a high degree of subjectivity and requires the Company to make significant judgments concerning credit risks and trends using quantitative and qualitative information, as well as reasonable and supportable forecasts of future economic conditions, all of which may undergo frequent and significant changes.
The determination of the appropriate level of the ACL on loans inherently involves a high degree of subjectivity and requires the Company to make significant judgments concerning credit risks and trends using quantitative and qualitative information, as well as reasonable and supportable forecasts of future economic conditions, all of which may undergo frequent and significant changes.
RECENT ACCOUNTING PRONOUNCEMENTS AND DEVELOPMENTS The Notes to the Consolidated Financial Statements discuss the expected impact of accounting policies recently issued or proposed but not yet required to be adopted.
RECENT ACCOUNTING PRONOUNCEMENTS AND DEVELOPMENTS The notes to consolidated financial statements discuss the expected impact of accounting policies recently issued or proposed but not yet required to be adopted.
Other sources of funds include our ability to borrow, such as purchasing federal funds from correspondent banks, sales of securities under agreements to repurchase and advances from the FHLB of Atlanta. The Bank uses wholesale funding (brokered deposits and other sources of funds) to supplement funding when loan growth exceeds core deposit growth and for asset-liability management purposes.
Other sources of funds include our ability to borrow, such as purchasing federal funds from correspondent banks, sales of securities under agreements to repurchase and advances from the FHLB. The Bank uses wholesale funding (brokered deposits and other sources of funds) to supplement funding when loan growth exceeds core deposit growth and for asset-liability management purposes.
The Bank uses data to estimate expected credit losses under CECL, including information about past events, current conditions, and reasonable and supportable forecasts relevant to assessing the collectability of the cash flows of the loans. Historical loss experience serves as the foundation for our estimated credit losses.
The Bank uses loan data to estimate expected credit losses under CECL, including information about past events, current conditions, and reasonable and supportable forecasts relevant to assessing the collectability of the cash flows of the loans. Historical loss experience serves as the foundation for our estimated credit losses.
Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments.
Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments.
Management has extensive experience in CRE lending, and has implemented and continues to maintain heightened risk management procedures, as well as strong underwriting criteria with respect to its CRE portfolio. Monitoring practices are part of the Bank’s credit and risk departments annual test plans and are adjusted as needed on a quarterly basis if external or internal conditions merit changes.
Management has extensive experience in CRE lending, and has implemented and continues to maintain heightened risk management procedures, as well as strong underwriting criteria with respect to its CRE portfolio. Monitoring practices are part of the Bank’s credit and risk departments’ annual test plans and are adjusted as needed on a quarterly basis if external or internal conditions merit changes.
The Bank has arrangements with other correspondent banks whereby it has $45.0 million available in federal funds lines of credit and a reverse repurchase agreement available to meet any short-term needs which may not otherwise be funded by the Bank’s portfolio of readily marketable investments that can be converted to cash.
The Bank has arrangements with other correspondent banks whereby it has $95.0 million available in federal funds lines of credit and a reverse repurchase agreement available to meet any short-term needs which may not otherwise be funded by the Bank’s portfolio of readily marketable investments that can be converted to cash.
To the extent that deposits are not adequate to fund customer loan demand, liquidity needs can be met in the short-term funding markets.
To the extent that deposits are not adequate to fund customer loan demand, liquidity needs can be met in the short-term fund markets.
The efforts to accomplish this goal include frequently contacting borrowers until the delinquency is cured or until an acceptable payment plan has been agreed upon; obtaining updated appraisals; provisioning for credit losses; charging off loans; transferring loans to OREO; aggressively marketing OREO; and selling loans.
The efforts to accomplish this goal include frequently contacting borrowers until the delinquency is cured or until an acceptable payment plan has been agreed upon; obtaining updated appraisals; provisioning for credit losses; charging-off loans; transferring loans to OREO or repossessed assets; aggressively marketing OREO and repossessed assets; and selling loans.
Allowance for Credit Losses on Loans The Company adopted ASU No. 2026-13, “Financial Instruments – Credit Losses (Topic 326)”, as amended, on January 1, 2023 and in accordance with ASC 326, has recorded an ACL on loans carried at amortized cost.
Allowance for Credit Losses on Loans The Company adopted ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326),” as amended, on January 1, 2023 and in accordance with ASC 326, has recorded an ACL on loans carried at amortized cost.
The Company assesses an ACL to groups of loans which share similar risk characteristics or on an individual basis, as deemed appropriate. Changes in the ACL on loans, and as a result, the related provision for credit losses, can materially affect financial results.
The Company assesses an ACL to groups of loans which share similar risk characteristics or on an individual basis, as deemed appropriate. Changes in the ACL on loans and the related provision for credit losses can materially affect financial results.
The Company and the Bank annually update its strategic plan that includes a three-year capital plan. In developing its plan, the Company considers the impact to capital of asset growth, loan concentrations, income accretion, dividends, holding company liquidity, investment in markets and people and stress testing.
The Company and the Bank annually update its strategic plan, which includes a three-year capital plan. In developing its plan, the Company considers the impact to capital of asset growth, loan concentrations, income accretion, dividends, holding company liquidity, investment in markets and people and stress testing.
Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP. See Non-GAAP reconciliation schedules that immediately follow: Reconciliation of Non-GAAP Measures Reconciliation of U.S.
Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP. See non-GAAP reconciliation schedules that immediately follow.
Treasury yields, portfolio concentrations, the volume of classified loans, and other prevailing economic conditions and factors that may affect the borrower’s ability to repay, or reduce the estimated value of any underlying collateral. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
Treasury yields, portfolio concentrations, the volume of classified loans, and other prevailing economic conditions and factors that may affect the borrower’s ability to repay, or reduction in the estimated value of any underlying collateral. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
The following table sets forth the aggregate amount and maturity ranges of certificates of deposit with balances of $250,000 or more as of December 31, 2023, as well as the portion that is uninsured.
The following table sets forth the aggregate amount and maturity ranges of certificates of deposit with balances of $250,000 or more as of December 31, 2024, as well as the portion that is uninsured.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following discussion compares the Company’s financial condition at December 31, 2023 to its financial condition at December 31, 2022 and the results of operations for the years ended December 31, 2023 and 2022.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion compares the Company’s financial condition at December 31, 2024 to its financial condition at December 31, 2023 and the results of operations for the years ended December 31, 2024 and 2023.
Institutions which are deemed to have concentrations in CRE 44 Table of Contents lending are expected to employ heightened levels of risk management with respect to their CRE portfolios, and may be required to hold higher levels of capital.
Institutions which are deemed to have concentrations in CRE lending are expected to employ heightened levels of risk management with respect to their CRE portfolios, and may be required to hold higher levels of capital.
Under 1 Year 1 - 5 Years 5 - 10 Years Over 10 Years Total Investment Securities (Dollars in thousands) Amortized Cost Average Yield Amortized Cost Average Yield Amortized Cost Average Yield Amortized Cost Average Yield Amortized Cost Fair Value December 31, 2023 Available for sale U.S.
Under 1 Year 1 - 5 Years 5 - 10 Years Over 10 Years Total Investment Securities ($ in thousands) Amortized Cost Average Yield Amortized Cost Average Yield Amortized Cost Average Yield Amortized Cost Average Yield Amortized Cost Fair Value December 31, 2024 Available for sale U.S.
The reduction of nonperforming and problem loans is and will continue to be a high priority for the Company. 51 Table of Contents The following table summarizes our nonperforming assets for the years ended December 31, 2023 and December 31, 2022.
The reduction of nonperforming and problem loans is and will continue to be a high priority for the Company. 49 Table of Contents The following table summarizes our nonperforming assets for the years ended December 31, 2024 and 2023.
As of December 31, 2023, the Bank and Company were in compliance with all applicable regulatory capital requirements to which they were subject, and the Bank was classified as “well capitalized” for purposes of the prompt corrective action regulations.
As of December 31, 2024, the Bank and the Company were in compliance with all applicable regulatory capital requirements to which they were subject, and the Bank was classified as “well-capitalized” for purposes of the prompt corrective action regulations. The following tables present the applicable capital ratios for the Company and the Bank as of December 31, 2024 and 2023.
This discussion should be read in conjunction with the Consolidated Financial Statements and the Notes thereto appearing in Item 8 of Part II of this annual report. CRITICAL ACCOUNTING POLICIES The Company’s consolidated financial statements are prepared in accordance with GAAP and follow general practices within the industries in which it operates.
This discussion should be read in conjunction with the consolidated financial statements and the notes thereto included in Part II, Item 8. of this Annual Report on Form 10-K. CRITICAL ACCOUNTING POLICIES The Company’s consolidated financial statements are prepared in accordance with GAAP and follow general practices within the industries in which it operates.
Management believes liquidity needs are satisfied by the current balance of cash and cash equivalents, readily available access to traditional and wholesale funding sources, and the portions of the investment and loan portfolios that mature within one year. Investment Securities The investment portfolio includes debt and equity securities.
Management believes liquidity needs are satisfied by the current balance of cash and cash equivalents, readily available access to traditional and wholesale funding sources, and the portions of the investment and loan portfolios that mature within one year. Investment Securities The investment portfolio includes debt and equity securities. Debt securities are classified as either AFS or HTM.
The ratio of nonperforming assets to total assets at December 31, 2023 was 0.23% compared to 0.11% at December 31, 2022. The Company continues to focus on the resolution of its nonperforming and problem loans.
The ratio of nonperforming assets to total assets at December 31, 2024 was 0.40% compared to 0.23% at December 31, 2023. The Company continues to focus on the resolution of its nonperforming and problem loans.
On August 25, 2020, the Company entered into Subordinated Note Purchase Agreements with certain accredited purchasers pursuant to which the Company issued and sold $25.0 million in aggregate principal amount with an initial interest rate of 5.375% Fixed-to-Floating Rate Subordinated Notes due September 1, 2030. As a result of the acquisition of Severn Bancorp, Inc.
On August 25, 2020, the Company entered into Subordinated Note Purchase Agreements with certain accredited purchasers pursuant to which the Company issued and sold $25.0 million in aggregate principal amount with an initial interest rate of 5.375% Fixed-to-Floating Rate Subordinated Notes due September 1, 2030.
The Company will continue to monitor activity for potential increases in the off-balance sheet reserve in future quarters as customers use available liquidity. 50 Table of Contents Classified Assets and Special Mention Assets Classified assets increased $12.2 million from $2.7 million at December 31, 2022 to $14.9 million at December 31, 2023.
The Company will continue to monitor activity for potential increases in the off-balance sheet reserve in future quarters as customers use available liquidity. 48 Table of Contents Classified Assets and Special Mention Assets Classified assets increased $13.3 million from $14.9 million at December 31, 2023 to $28.2 million at December 31, 2024.
To the extent the adoption of new accounting standards materially affects our financial condition, results of operations or liquidity, the impacts are discussed in the applicable section(s) of this discussion and Notes to the Consolidated Financial Statements. 36 Table of Contents 2023 PERFORMANCE OVERVIEW The Company recorded net income of $11.2 million for 2023 and net income of $31.2 million for 2022.
To the extent the adoption of new accounting standards materially affects our financial condition, results of operations or liquidity, the impacts are discussed in the applicable section(s) of this discussion and notes to consolidated financial statements. 34 Table of Contents PERFORMANCE OVERVIEW The Company recorded net income of $43.9 million and $11.2 million for the years ended December 31, 2024 and 2023, respectively.
The Company was provided $121.1 million more cash from financing activities compared to the prior year, primarily due to increased deposits of $243.2 million from management’s efforts to expand deposit relationships. The Company used less cash in 2023 compared to 2022 for net long-term debt activity.
The Company was provided $53.2 million more cash from financing activities compared to the prior year, primarily due to increased deposits of $304.8 million from management’s efforts to expand deposit relationships. The Company used less cash in 2024 compared to 2023 for net long-term debt activity.
(2) Average loan balances include nonaccrual loans. (3) Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. There were $11.8 million and $1.5 million of accretion interest on loans for the twelve months ended December 31, 2023 and 2022, respectively.
(2) Average loan balances include nonaccrual loans. (3) Interest income on loans includes accreted loan fees, net of costs and accretion of discounts on acquired loans, which are included in the yield calculations. There were $16.9 million and $11.8 million of accretion interest on loans for the years ended December 31, 2024 and 2023, respectively.
Long-Term Debt The Company occasionally borrows from the FHLB to meet longer term liquidity needs, specifically to fund loan growth when liquidity from deposit growth is not sufficient. There were no long-term borrowings from the FHLB outstanding at December 31, 2023 and December 31, 2022.
Long-Term Debt The Company occasionally borrows from the FHLB to meet longer-term liquidity needs, specifically to fund loan growth when liquidity from deposit growth is not sufficient. There were $50.0 million and zero long-term borrowings from the FHLB outstanding at December 31, 2024 and 2023, respectively.
These policies, along with the disclosures presented in the notes to the financial statements and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined.
These policies, along with the disclosures presented in the notes to consolidated financial statements and in this management’s discussion and analysis of financial condition and results of operations, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined.
Comparison of Cash Flows for the Years Ending December 31, 2023 and 2022 During the year ended December 31, 2023, all financing activities provided $121.9 million in cash compared to $0.8 million in cash provided for the same period in 2022.
Comparison of Cash Flows for the Years Ended December 31, 2024 and 2023 During the year ended December 31, 2024, all financing activities provided $175.1 million in cash compared to $121.9 million in cash provided for the same period in 2023.
Cash and Cash Equivalents Cash and cash equivalents totaled $372.4 million at December 31, 2023, compared to $55.5 million at December 31, 2022. Total cash and cash equivalents fluctuate due to transactions in process and other liquidity demands.
Cash and Cash Equivalents Cash and cash equivalents totaled $459.9 million at December 31, 2024, compared to $372.4 million at December 31, 2023. Total cash and cash equivalents fluctuate due to transactions in process and other liquidity demands.
The Company was not required to repurchase any loans during 2023 or 2022. Loans Held for Investment The following table summarizes the Company’s loan portfolio at December 31, 2023 and December 31, 2022.
The Company was not required to repurchase any loans during the years ended December 31, 2024 or 2023. 42 Table of Contents Loans Held for Investment The following table summarizes the Company’s loan portfolio at December 31, 2024 and 2023 .
Short-term borrowings activity used $144.9 million more cash in 2023 compared to 2022 as the Bank paid down wholesale funding. The Company used $3.2 million more in cash for stock related activities in 2023 compared to 2022. The increase was primarily due to a $3.2 million increase in common stock dividend payments.
Short-term borrowings activity used $109.0 million less cash in 2024 compared to 2023 as the Bank paid down wholesale funding. The Company used $3.3 million more cash for stock-related activities in 2024 compared to 2023, primarily due to a $3.3 million increase in common stock dividend payments.
Maturity of Loan Portfolio The following table below sets forth the maturities and interest rate sensitivity of the loan portfolio at December 31, 2023. Demand loans, loans having no stated schedule of repayments and no stated maturity, and overdrafts are reported as due in one year or less.
Of the office CRE loans, $2.3 million are special mention or substandard. Maturity of Loan Portfolio The following table below sets forth the maturities and interest rate sensitivity of the loan portfolio at December 31, 2024. Demand loans, loans having no stated schedule of repayments and no stated maturity, and overdrafts are reported as due in one year or less.
Additionally, as a result of the TCFC merger, the Company acquired Junior Subordinated Debt Securities which had an outstanding principal balance of $12.0 million. The debt balance of $10.6 million at December 31, 2023 was presented net of a fair value adjustment of $1.4 million.
The debt balance of $18.8 million at December 31, 2024 and $18.6 million at December 31, 2023 was presented net of fair value adjustments of $1.8 million and $2.0 million, respectively. Additionally, as a result of the TCFC merger in 2023, the Company acquired Junior Subordinated Debt Securities which had an outstanding principal balance of $12.4 million.
(2) The balances for our non-owner occupied commercial real estate portfolio as of December 31, 2023, as presented in this table, coincide with our internal evaluation of risk for the purpose of monitoring loan concentrations in accordance with internal and regulatory guidelines.
(2) The balances for our non-owner occupied commercial real estate portfolio as of December 31, 2024, as presented in this table, coincide with our internal evaluation of risk for the purpose of monitoring loan concentrations in accordance with internal and regulatory guidelines. (3) Excludes loans held for sale of $19.6 million.
The decrease in the NIM was primarily due to an increase in the average balance and rates paid on interest-bearing liabilities of $975.9 million and 192 basis points, partially offset by an increase in the average balance and rates earned on total earning assets of $1.1 billion and 138 basis points.
The decrease in the NIM was primarily due to an increase in the average balance and rates paid on interest-bearing liabilities of $723.3 million and 72 basis points, respectively, partially offset by an increase in the average balance and rates earned on total earning assets of $1.16 billion and 44 basis points, respectively.
The ratio of period-end equity to total assets was 8.50% for 2023, as compared to 10.48% for 2022.
The ratio of period-end equity to total assets was 8.68% for 2024, as compared to 8.50% for 2023.
The Bank has a concentration in CRE loans, and experienced significant growth in its CRE portfolio with its acquisition of TCFC and its wholly-owned subsidiary CBTC. Non-owner occupied CRE as a percentage of the Bank’s Tier 1 Capital + ACL at December 31, 2023 and December 31, 2022 was $2.0 billion or 382.6% and $1.0 billion or 289.4%, respectively.
The Bank has a concentration in CRE loans, and experienced significant growth in its CRE portfolio with its acquisition of TCFC and its wholly-owned subsidiary CBTC. Non-owner occupied CRE loans totaled $2.08 billion and $2.02 billion at December 31, 2024 and 2023, respectively, and as a percentage of the Bank’s Tier 1 Capital + ACL were 359.5% and 382.6%, respectively.
At December 31, 2023, there were $156.1 million included in uninsured deposits that the Bank secured using the market value of pledged collateral. The Bank’s uninsured deposits, excluding deposits secured by the market value of pledged collateral, at December 31, 2023 was $893.5 million, or 16.6% of total deposits.
At December 31, 2024, there were $160.2 million included in uninsured deposits that the Bank secured using the market value of pledged collateral. The Bank’s uninsured deposits, excluding deposits secured by the market value of pledged collateral, at December 31, 2024 was $745.1 million, or 13.5% of total deposits.
Reciprocal deposits as a percentage of the Bank’s liabilities at December 31, 2023 and December 31, 2022 were 24.0% and 15.8%, respectively. For call reporting purposes, $204.8 million of reciprocal deposits were considered brokered at December 31, 2023 compared to none at December 31, 2022.
Reciprocal deposits as a percentage of the Bank’s liabilities at December 31, 2024 and 2023 were 29.8% and 24.0%, respectively. For call reporting purposes, $520.5 million of reciprocal deposits were considered brokered at December 31, 2024 compared to $229.9 million at December 31, 2023.
The increase in interest and fees on loans was primarily due to the increase in the average balance of loans of $1.3 billion, or 58.7%, and an increase in net accretion income of $7.5 million due to the merger.
The increase in interest and fees on loans was primarily due to the increase in the average balance of loans of $1.08 billion, or 29.8%, and an increase in net accretion income of $5.1 million due to the merger with TCFC (the “merger”).
This financial information includes certain performance measures, which exclude intangible assets. These non-GAAP measures are included because the Company believes they may provide useful supplemental information for evaluating the underlying performance trends of the Company.
These non-GAAP measures are included because the Company believes they may provide useful supplemental information for evaluating the underlying performance trends of the Company.
The Bank’s principal use of cash has been in investing activities including its investments in loans, investment securities and other assets. In 2023, the level of net cash provided from investing activities increased $753.9 million to $172.3 million from net cash used of $581.6 million in 2022.
The Bank’s principal use of cash has been in investing activities including its investments in loans and investment securities. In 2024, the level of net cash used in investing activities increased $306.9 million to $134.5 million from net cash provided by investing activities of $172.3 million in 2023.
Regulatory guidance defines a large depositor as a customer or entity that owns or controls 2% or more of the Bank’s total deposits. At December 31, 2023, the Bank had four local municipal customer deposit relationships that exceeded 2% of total deposits, totaling $598.5 million or 11.11% of total deposits of $5.4 billion.
Regulatory guidance defines a large depositor as a customer or entity that owns or controls 2% or more of the Bank’s total deposits. At December 31, 2024, the Bank had three local municipal customer deposit 50 Table of Contents relationships that exceeded 2% of total deposits, totaling $547.4 million, or 9.90% of total deposits of $5.53 billion.
The levels of such assets are dependent on the Bank’s operating, financing and investment activities at any given time. The variations in levels of cash and cash equivalents are influenced by deposit flows and anticipated future deposit flows. Customer deposits are considered the primary source of funds supporting the Bank’s lending and investment activities.
The variations in levels of cash and cash equivalents are influenced by deposit flows and anticipated future deposit flows. Customer deposits are considered the primary source of funds supporting the Bank’s lending and investment activities.
For FDIC call reporting purposes, reciprocal deposits are classified as brokered deposits when they exceed 20% of a bank’s liabilities or $5.0 billion. Reciprocal deposits increased $816.0 million to $1.3 billion at December 31, 2023 compared to $475.6 million at December 31, 2022.
For FDIC call reporting purposes, reciprocal deposits are classified as brokered deposits when they exceed 20% of a bank’s liabilities or $5.00 billion. Reciprocal deposits increased $354.2 million to $1.65 billion at December 31, 2024, compared to $1.29 billion at December 31, 2023.
At December 31, 2023, AFS securities net unrealized losses were all related to changes in interest rates and were $10.3 million, or less than 1% of total assets and 2.0% of stockholder’s equity before AOCI of $518.6 million. At December 31, 2023, HTM securities, carried at amortized cost, totaled $513.2 million compared to $559.5 million at December 31, 2022.
At December 31, 2024, AFS securities gross unrealized losses were all related to changes in interest rates and were $10.9 million, or less than 1% of total assets and 2% of stockholder’s equity. At December 31, 2024, HTM securities, carried at amortized cost, totaled $481.1 million, compared to $513.2 million at December 31, 2023.
(2) Includes Loans held for sale of $8.8 million. Office CRE Portfolio The Bank’s office CRE portfolio, which included owner-occupied and non-owner occupied CRE loans, was $541.6 million or 10.6% of total loans of $4.6 billion at December 31, 2023.
(2) Excludes loans held for sale of $19.6 million. Office CRE Loan Portfolio The Bank’s office CRE loan portfolio, which includes owner occupied and non-owner occupied CRE loans, was $506.0 million or 10.6% of total loans of $4.77 billion at December 31, 2024.
Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has determined that the accounting policies with respect to the allowance for credit losses on loans, goodwill and bargain purchase gain, accounting for loans acquired in business combinations, and income taxes are critical accounting policies.
Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has determined that the accounting policies for the ACL on loans, loans acquired in a business combination, and income taxes are critical accounting policies.
As seen in the Consolidated Statements of Cash Flows in the Financial Statements, the net increase in cash and cash equivalents was $316.9 million for the year ended December 31, 2023 compared to a decrease of $528.1 million for the year ended December 31, 2022.
As seen in the consolidated statements of cash flows, the net increase in cash and cash equivalents was $87.4 million for the year ended December 31, 2024, compared to an increase of $316.9 million for the year ended December 31, 2023.
Excluding merger and acquisition costs and core deposit intangible amortization, of $23.5 million for 2023 and $4.1 million for 2022, noninterest expense for the comparable periods was $99.9 million and $76.2 million, respectively. Noninterest expense as a percentage of average assets increased to 2.6% for 2023 from 2.3% for 2022.
Excluding merger and merger-related expenses, core deposit intangible amortization of $9.8 million for 2024 and $6.1 million for 2023, noninterest expense for the comparable periods was $128.5 million and $99.9 million, respectively. Noninterest expense as a percentage of average assets decreased to 2.3% for 2024 from 2.6% for 2023.
Construction loans as a percentage of the Bank’s Tier 1 Capital + ACL at December 31, 2023 and December 31, 2022 was $299.0 million or 56.7% and $246.3 million or 69.9%, respectively. The CRE portfolio has increased significantly in the past two years.
Construction loans totaled $336.0 million and $299.0 million at December 31, 2024 and 2023, respectively, and as a percentage of the Bank’s Tier 1 Capital + ACL were 58.0% and 56.7%, respectively. The CRE portfolio has increased in the past two years.
The increase in tax-equivalent net interest income was primarily due to an increase in total interest income of $100.2 million, or 88.0%, which included an increase in interest and fees on loans of $95.2 million, or 96.1%.
The increase in tax-equivalent net interest income was primarily due to an increase in total interest income of $81.3 million, or 38.0%, which included an increase in interest and fees on loans of $75.3 million, or 38.7%.
Average total deposits increased from $3.0 billion at December 31, 2022 to $4.0 billion at December 31, 2023, an increase of $1.0 billion, or 33.67%. The following table sets forth the average balances of deposits and percentage of each major category to total average deposits for the year ended December 31, 2023 and December 31, 2022.
Average total deposits increased from $4.03 billion at December 31, 2023 to $5.19 billion at December 31, 2024, an increase of $1.16 billion, or 28.79%. The following table sets forth the average balances of deposits and percentage of each major category to total average deposits for the years ended December 31, 2024 and 2023 .
Cash used for loan activities decreased $109.7 million to $317.3 million, for the year ended December 31, 2023 from $427.0 million for the year ended December 31, 2022 as organic loan growth slowed in 2023 as management focused on merger integration as well as safe and sound moderate loan growth in the current economic environment.The use of funds to purchase investment securities decreased $148.1 million to $68.7 million for the year ended December 31, 2023 from $216.7 million for the year ended December 31, 2022.
Cash used for loan activities decreased $194.0 million to $123.3 million for the year ended December 31, 2024 from $317.3 million for the year ended December 31, 2023 as organic loan growth slowed in 2024 as management focused on merger integration as well as safe and sound moderate loan growth in the current economic environment.
Certain policies inherently have a greater reliance on the use of estimates, assumptions, and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. The most significant accounting policies that the Company follows are presented in Note 1 to the Consolidated Financial Statements.
Certain policies inherently have a greater reliance on the use of estimates, assumptions, and judgments and as such have a greater possibility of producing results that could be materially different than originally reported.
The ACL is a valuation allowance that is deducted from loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged-off against the ACL when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries may not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
Loans are charged-off against the ACL when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries may not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
Investment securities, including restricted stock and equity securities, totaled $647.3 million at December 31, 2023, an $8.1 million, or 1.2%, decrease compared to $655.4 million at December 31, 2022. At December 31, 2023, AFS securities, carried at fair value, totaled $110.5 million compared to $83.6 million at December 31, 2022.
Investment securities, including restricted stock and equity securities, totaled $656.4 million at December 31, 2024, a $9.0 million, or 1.4%, increase compared to $647.3 million at December 31, 2023. At December 31, 2024, AFS securities, carried at fair value, totaled $149.2 million compared to $110.5 million at December 31, 2023.
There were $(1.8) million and $0.6 million of amortization of deposits premium, and $(0.6) million and $(0.2) million of amortization of borrowing fair value adjustment for the twelve months ended December 31, 2023 and 2022, respectively. 40 Table of Contents The following table presents changes in interest income and interest expense for the periods indicated.
There were $1.5 million and $1.8 million of amortization of deposits premium, and $926 thousand and $557 thousand of amortization of borrowing fair value adjustment for the years ended December 31, 2024 and 2023, respectively. 38 Table of Contents Rate and Volume Analysis The following table presents changes in interest income and interest expense for the periods indicated.
Management considers classified assets to be an important measure of asset quality. Increases in classified and special mention loan categories were due to loans related to our marine lending portfolio of $7.2 million and residential mortgages of $3.2 million all of which are diverse in origination date and not indicative of recurring trends.
Management considers classified assets to be an important measure of asset quality. Increases in classified and special mention loan categories were due to loans related to our marine lending portfolio and residential mortgages, all of which are diverse in origination date. The Company’s risk rating process for classified loans is an important input into the Company’s allowance methodology.
In addition, the Company acquired 4.75% fixed-to-floating rate subordinated notes with a principal balance of $19.5 million at December 31, 2023. The debt balance of $18.3 million at December 31, 2023 was presented net of fair value adjustment of $1.2 million. For additional information regarding the long-term debt, refer to Note 9 to the Consolidated Financial Statements.
The debt balance of $11.1 million at December 31, 2024 was presented net of a fair value adjustment of $1.3 million. In addition, the Company also acquired 4.75% fixed-to-floating rate subordinated notes with a principal balance of $19.5 million.
For the Year Ended (dollars in thousands, except per share amounts) December 31, 2023 December 31, 2022 Net income (as reported) $ 11,228 $ 31,177 Return on Average Common Equity 2.54 % 8.76 % Average stockholders’ equity $ 441,790 $ 355,850 Return on Average Tangible Common Equity Return on average tangible common equity is computed by dividing net earnings applicable to common shareholders by average tangible common stockholders’ equity.
Year Ended December 31, ($ in thousands) 2024 2023 Net income (as reported) $ 43,889 $ 11,228 Return on average common equity 8.35 % 2.54 % Average stockholders’ equity $ 525,742 $ 441,790 Return on Average Tangible Common Equity Return on average tangible common equity is computed by dividing net earnings applicable to common shareholders by average tangible common stockholders’ equity.
At December 31, 2023, AFS securities consisted of 76.0% mortgage-backed, 18.5% U.S. Government agencies and 5.5% corporate bonds, compared to 76.0%, 21.8%, and 2.3%, respectively, at year-end 2022.
At December 31, 2024, AFS securities consisted of 82.0% mortgage-backed, 13.5% U.S. government agency securities and 4.4% corporate bonds, compared to 76.0%, 18.5%, and 5.5%, respectively, at December 31, 2023 .
Average noninterest-bearing deposits increased $155 million, or 17.44% in 2023, compared to an increase of $314.0 million, or 54.6%, in 2022. Deposits provided funding for approximately 92.5% and 93.6% of average earning assets for 2023 and 2022, respectively.
Average noninterest-bearing deposits increased $410.6 million, or 39.3%, in 2024, compared to 2023. Deposits provided funding for approximately 94.0% and 92.5% of average earning assets for 2024 and 2023, respectively.
The Bank's provision for credit losses for the twelve months ended December 31, 2023 was $31.0 million and was due primarily to $20.1 million related to the acquisition of TCFC legacy loans and $7.3 million related to the change in ACL methodology on SUB legacy loans.
The Company recorded a provision for credit losses on loans of $4.6 million for the year ended December 31, 2024 compared to $30.4 million for the year ended December 31, 2023 primarily due to $20.1 million related to the acquisition of TCFC legacy loans and $7.3 million resulting from the change in ACL methodology on TCFC legacy loans in 2023.
At December 31, 2022, 52 Table of Contents there were two customer deposit relationships that exceeded 2% of total deposits, totaling $217.8 million or 7.24% of total deposits of $3.0 billion. The Bank uses deposits primarily to fund loans and to purchase investment securities.
At December 31, 2023, there were four customer deposit relationships that exceeded 2% of total deposits, totaling $598.5 million or 11.11% of total deposits of $5.39 billion. The Bank uses deposits primarily to fund loans and to purchase investment securities.
(dollars in thousands, except per share amounts) December 31, 2023 December 31, 2022 Total assets $ 6,010,918 $ 3,477,276 Less: intangible assets Goodwill 63,266 63,266 Core deposit intangibles 48,090 5,547 Total intangible assets 111,356 68,813 Tangible assets $ 5,899,562 $ 3,408,463 Total common equity $ 511,135 $ 364,285 Less: intangible assets 111,356 68,813 Tangible common equity $ 399,779 $ 295,472 Common shares outstanding at end of period 33,161,532 19,864,956 Common equity to assets 8.50 % 10.48 % Tangible common equity to tangible assets 6.78 % 8.67 % Common book value per share $ 15.41 $ 18.34 Tangible common book value per share $ 12.06 $ 14.87 57 Table of Contents Return on Average Common Equity Return on average common equity is a financial ratio that measures the profitability of a company in relation to the average stockholders’ equity.
($ in thousands, except per share amounts) December 31, 2024 December 31, 2023 Total assets $ 6,230,763 $ 6,010,918 Less: intangible assets Goodwill 63,266 63,266 Core deposit intangibles 38,311 48,090 Total intangible assets 101,577 111,356 Tangible assets $ 6,129,186 $ 5,899,562 Total common equity $ 541,066 $ 511,135 Less: intangible assets 101,577 111,356 Tangible common equity $ 439,489 $ 399,779 Common shares outstanding at end of period 33,332,177 33,161,532 Common equity to assets 8.68 % 8.50 % Tangible common equity to tangible assets 7.17 6.78 Common book value per share $ 16.23 $ 15.41 Tangible common book value per share 13.19 12.06 56 Table of Contents Return on Average Common Equity Return on average common equity is a financial ratio that measures the profitability of a company in relation to the average stockholders’ equity.
The following is a breakdown of the Company’s classified and special mention assets at December 31, 2023 and December 31, 2022, respectively: (dollars in thousands) December 31, 2023 December 31, 2022 Classified loans Substandard $ 14,672 $ 2,466 Doubtful — — Loss — — Total classified loans 14,672 2,466 Special mention loans 28,263 3,539 Total classified loans and special mention loans $ 42,935 $ 6,005 Classified loans $ 14,672 $ 2,466 Classified securities — — OREO 179 197 Total classified assets $ 14,851 $ 2,663 Total classified assets and special mention loans $ 43,114 $ 6,202 Total classified assets as a percentage of total assets 0.25 % 0.08 % Total classified assets as a percentage of risk based capital 2.75 % 0.73 % Nonperforming Assets At December 31, 2023, nonperforming assets were $13.7 million, an increase of $9.8 million, or 247.21%, when compared to December 31, 2022.
The following is a breakdown of the Company’s classified and special mention assets at December 31, 2024 and 2023 , respectively: ($ in thousands) December 31, 2024 December 31, 2023 Classified loans Substandard $ 24,679 $ 14,672 Doubtful — — Loss — — Total classified loans 24,679 14,672 Special mention loans 33,518 28,263 Total classified loans and special mention loans $ 58,197 $ 42,935 Classified loans $ 24,679 $ 14,672 OREO 179 179 Repossessed assets 3,315 — Total classified assets $ 28,173 $ 14,851 Total classified assets and special mention loans $ 61,691 $ 43,114 Total classified assets as a percentage of total assets 0.45 % 0.25 % Total classified assets as a percentage of risk based capital 4.77 2.75 Nonperforming Assets At December 31, 2024, nonperforming assets were $24.8 million, an increase of $11.1 million, or 80.98%, when compared to December 31, 2023.
When we sell mortgage loans we make certain representations to the purchaser related to loan ownership, loan compliance and legality, and accurate documentation, among other things. If a loan is found to be out of compliance with any of the representations subsequent to the date of purchase, we may be required to repurchase the loan or indemnify the purchaser.
If a loan is found to be out of compliance with any of the representations subsequent to the date of purchase, we may be required to repurchase the loan or indemnify the purchaser.
Income Taxes The Company reported income tax expense of $3.0 million for 2023, and income tax expense of $11.0 million for 2022. The effective tax rate was 20.8% for 2023, and 26.0% for 2022.
Income Taxes The Company reported income tax expense of $14.8 million and $3.0 million for the years ended December 31, 2024 and 2023, respectively. The effective tax rate was 25.2% for 2024 and 20.8% for 2023.
The basic and diluted income per share was $0.42 and $1.57 for fiscal year 2023 and 2022, respectively. Total assets were $6.0 billion at December 31, 2023, an increase of $2.5 billion or 72.9%, when compared to $3.5 billion at December 31, 2022.
The basic and diluted net income per share was $1.32 and $0.42 for the years ended December 31, 2024 and 2023, respectively. Total assets were $6.23 billion at December 31, 2024, an increase of $219.8 million or 3.7%, when compared to $6.01 billion at December 31, 2023.
Operating activities provided less cash of $29.7 million as cash provided decreased $22.7 million for the year ended December 31, 2023 compared to $52.6 million of cash provided for the same period of 2022.
Operating activities provided more cash of $24.2 million as cash provided increased to $46.9 million for the year ended December 31, 2024, compared to $22.7 million of cash provided for the same period of 2023.
Government agencies or government-sponsored agencies. The following tables set forth the weighted average yields by maturity category of the bond investment portfolio as of December 31, 2023.
At December 31, 2024 and 2023 , 97.1% of the Bank’s carrying value of its investment portfolio consisted of securities issued or guaranteed by U.S. government agencies or government-sponsored agencies. The following tables set forth the weighted-average yields by maturity category of the bond investment portfolio as of December 31, 2024.
GAAP total assets, common equity, common equity to assets and book value to Non-GAAP tangible assets, tangible common equity, tangible common equity to tangible assets and tangible book value. This Annual Report on Form 10-K, including the accompanying financial statement tables, contains financial information determined by methods other than in accordance with GAAP.
Reconciliation of Non-GAAP Measures This Annual Report on Form 10-K, including the accompanying financial statement tables, contains financial information determined by methods other than in accordance with GAAP. This financial information includes certain performance measures, which exclude intangible assets.
The Company’s risk rating process for classified loans is an important input into the Company’s allowance methodology. Risk ratings are an important input into the Company’s ACL qualitative framework.
Risk ratings are an important input into the Company’s ACL qualitative framework.
Net unrealized holding gains and losses on these securities are reported net of related income taxes as AOCI (loss), a separate component of stockholders’ equity. Investment securities in the HTM category are stated at cost adjusted for amortization of premiums and accretion of discounts and the ACL. We have the intent and ability to hold such securities until maturity.
Investment securities in the HTM category are stated at cost adjusted for amortization of premiums and accretion of discounts and the ACL. We have the intent and ability to hold such securities until maturity.