Biggest changeThe increase in the individually evaluated loans and lease, is primarily from $2.9 million that was recognized on purchase credit-deteriorated (“PCD”) loans previously classified as purchased credit impaired (“PCI”) with a corresponding adjustment to the gross carrying amount of the loans from the implementation of FASB ASU 2016-13 on January 1, 2023, for more information see Note 1—Summary of Significant Accounting Policies to our audited consolidated financial statements. 50 Table of Contents The following table presents information related to credit losses on loans and lease by loan segment for each of the years in the three year period ended December 31, (dollars in thousands) : Ratio of Net (charge-offs) Provision for Net (charge-offs) Average Recoveries to Credit Losses Recoveries Loans Average Loans For the year ended December 31, 2023 Commercial real estate $ 906 $ 6 $ 1,657,874 - % Consumer real estate 1,059 44 624,972 0.01 Construction and land development (380) 25 367,421 0.01 Commercial and industrial 1,637 (188) 602,413 (0.03) Leases 347 (345) 67,318 (0.51) Consumer and other 186 (220) 14,525 (1.51) Total $ 3,755 $ (678) $ 3,334,523 (0.02) For the year ended December 31, 2022 Commercial real estate $ 1,034 6 $ 1,498,235 - % Consumer real estate 43 531 520,447 0.10 Construction and land development 1,177 - 360,660 - Commercial and industrial 339 (123) 493,236 (0.02) Leases 879 84 61,960 0.14 Consumer and other 546 (534) 13,973 (3.82) Total $ 4,018 $ (36) $ 2,948,511 - For the year ended December 31, 2021 Commercial real estate $ 2,119 83 $ 1,213,311 0.01 % Consumer real estate 11 (28) 456,529 (0.01) Construction and land development (194) - 293,190 - Commercial and industrial (1,053) (273) 526,586 (0.05) Leases 455 (125) 39,408 (0.32) Consumer and other 295 (284) 11,553 (2.46) Total $ 1,633 $ (627) $ 2,540,577 (0.02) Investment Portfolio Our investment portfolio is the second largest component of our interest earning assets.
Biggest changeThe following table sets forth, based on management’s best estimate, the allocation of the allowance for credit losses on loans and leases to categories of loans and leases and loan and lease balances by category and the percentage of loans and leases in each category to total loans and leases and allowance for credit losses as a percentage of total loans and leases within each loan and lease category as of December 31 for each of the past two years (dollars in thousands) : Percentage of Loans Ratio of Allowance Amount of in Each Category Total Allocated to Loans in Allowance Allocated to Total Loans Loans Each Category December 31, 2024 Commercial real estate: Non-owner occupied $ 6,972 27.5 % $ 1,080,404 0.65 % Owner occupied 8,341 22.2 867,678 0.96 Consumer real estate 8,355 19.0 741,836 1.13 Construction and land development 4,168 9.3 361,735 1.15 Commercial and industrial 8,552 19.9 775,620 1.10 Leases 919 1.7 64,878 1.42 Consumer and other 116 0.4 14,189 0.82 Total $ 37,423 100.0 % $ 3,906,340 0.96 December 31, 2023 Commercial real estate: Non-owner occupied $ 6,887 27.2 % $ 940,789 0.73 % Owner occupied 8,377 23.2 798,416 1.05 Consumer real estate 7,249 18.9 649,867 1.12 Construction and land development 4,874 9.5 327,185 1.49 Commercial and industrial 6,924 18.8 645,918 1.07 Leases 640 2.0 68,752 0.93 Consumer and other 115 0.4 13,535 0.85 Total $ 35,066 100.0 % $ 3,444,462 1.02 The allowance associated with the individually evaluated loans and leases were approximately $3.9 million at December 31, 2024, compared to $3.5 million at December 31, 2023. 49 Table of Contents The following table presents information related to credit losses on loans and lease by loan segment for each of the years in the three year period ended December 31, (dollars in thousands) : Ratio of Net (charge-offs) Provision for Net (charge-offs) Average Recoveries to Credit Losses Recoveries Loans Average Loans Year Ended December 31, 2024 Commercial real estate: Non-owner occupied $ 126 $ - $ 992,390 - % Owner occupied (113) 36 828,270 - Consumer real estate 1,102 4 680,895 - Construction and land development (265) (441) 317,890 (0.14) Commercial and industrial 2,397 (769) 707,125 (0.11) Leases 1,583 (1,304) 67,389 (1.94) Consumer and other 236 (235) 13,599 (1.73) Total $ 5,066 $ (2,709) $ 3,607,558 (0.08) Year Ended December 31, 2023 Commercial real estate: Non-owner occupied $ 577 $ - $ 886,701 - % Owner occupied 329 6 771,173 - Consumer real estate 1,059 44 624,972 0.01 Construction and land development (380) 25 367,421 0.01 Commercial and industrial 1,637 (188) 602,413 (0.03) Leases 347 (345) 67,318 (0.51) Consumer and other 186 (220) 14,525 (1.51) Total $ 3,755 $ (678) $ 3,334,523 (0.02) For the year ended December 31, 2022 Commercial real estate: Non-owner occupied $ 83 $ - $ 824,555 - % Owner occupied 951 6 673,680 - Consumer real estate 43 531 520,447 0.10 Construction and land development 1,177 - 360,660 - Commercial and industrial 339 (123) 493,236 (0.02) Leases 879 84 61,960 0.14 Consumer and other 546 (534) 13,973 (3.82) Total $ 4,018 $ (36) $ 2,948,511 - Investment Portfolio Our investment portfolio is the second largest component of our interest earning assets.
Goodwill has an indefinite useful life and is evaluated for impairment annually, or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. As of December 31, 2023, there was approximately $96.1 million in goodwill.
Goodwill has an indefinite useful life and is evaluated for impairment annually, or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. As of December 31, 2024, there was approximately $96.1 million in goodwill.
Financial Statements and Supplementary Data – Note 15 – Regulatory Matters.” The table below (dollars in thousands) summarizes the capital requirements applicable to the Company and Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Company and Bank’s capital ratios as of December 31, 2023 and 2022.
Financial Statements and Supplementary Data – Note 15 – Regulatory Matters.” The table below (dollars in thousands) summarizes the capital requirements applicable to the Company and Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Company and Bank’s capital ratios as of December 31, 2024 and 2023.
At December 31, 2023, and 2022, our capital ratios, including our Company and Bank’s capital ratios, exceeded regulatory minimum capital requirements. From time to time we may be required to support the capital needs the Bank. For more information regarding our capital, leverage and total capital ratios, see “Part II – Item 8.
At December 31, 2024, and 2023, our capital ratios, including our Company and Bank’s capital ratios, exceeded regulatory minimum capital requirements. From time to time we may be required to support the capital needs the Bank. For more information regarding our capital, leverage and total capital ratios, see “Part II – Item 8.
Loan fee income for the years ended December 31, 2023, 2022 and 2021, respectively, includes $38 thousand, $1.9 million and $9.1 million accretion of loan fees on PPP loans. 2 Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0% in 2023, 2022 and 2021.
Loan fee income for the years ended December 31, 2024, 2023 and 2022, respectively, includes $43 thousand, $38 thousand and $1.9 million accretion of loan fees on PPP loans. 2 Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0% in 2024, 2023 and 2022.
In addition to our banking services, we offer insurance products through SBK Insurance, Inc., formally known as Rains Insurance Agency, Inc. and loans and leases for heavy equipment through Fountain, both are subsidiaries of the Bank.
In addition to our banking services, we offer insurance products through SBK Insurance, Inc., formally known as Rains Insurance Agency, Inc. and loans and leases for heavy equipment through Fountain Equipment Finance, LLC, both are subsidiaries of the Bank.
As of December 31, 2023 the Bank provides a comprehensive suite of commercial and consumer banking services to clients through 42 full-service bank branches in select markets in East and Middle Tennessee, Alabama and Florida.
As of December 31, 2024 the Bank provides a comprehensive suite of commercial and consumer banking services to clients through 42 full-service bank branches in select markets in East and Middle Tennessee, Alabama and Florida.
The Company and Bank exceeded all regulatory capital requirements and was considered to be “well-capitalized” as of December 31, 2023 and 2022. As of December 31, 2023, the FDIC categorized the Bank as well-capitalized under the prompt corrective action framework.
The Company and Bank exceeded all regulatory capital requirements and was considered to be “well-capitalized” as of December 31, 2024 and 2023. As of December 31, 2024, the FDIC categorized the Bank as well-capitalized under the prompt corrective action framework.
The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off. Based upon our evaluation of the loan portfolio, we believe the allowance for credit losses on loans to be adequate to absorb our estimate of expected future credit losses on loans outstanding at December 31, 2023.
The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off. Based upon our evaluation of the loan portfolio, we believe the allowance for credit losses on loans and leases to be adequate to absorb our estimate of expected future credit losses on loans outstanding at December 31, 2024.
Principal paydowns/maturities on lower yielding securities as well as the 51 Table of Contents decision to sell a portion of the bank’s AFS securities also played a role in a decrease in the net unrealized loss change over the period. The following table presents the contractual maturity of the Company’s securities by contractual maturity date and average yields based on amortized cost (for all obligations on a fully taxable basis) at December 31, 2023 (dollars in thousands) .
Principal paydowns/maturities on lower yielding securities as well as the decision to sell a portion of the bank’s AFS securities also played a role in a decrease in the net unrealized loss change over the period. The following table presents the contractual maturity of the Company’s securities by contractual maturity date and average yields based on amortized cost (for all obligations on a fully taxable basis) at December 31, 2024 (dollars in thousands) .
While the Company’s primary focus is on establishing customer relationships to attract core deposits, at times, the Company uses brokered deposits and other wholesale deposits to supplement its funding sources. As of December 31, 2023, brokered deposits represented approximately 0.52% of total deposits.
While the Company’s primary focus is on establishing customer relationships to attract core deposits, at times, the Company uses brokered deposits and other wholesale deposits to supplement its funding sources. As of December 31, 2024, brokered deposits represented approximately 4.52% of total deposits.
Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments. 2023 compared to 2022 Net interest income, taxable equivalent, decreased to $130.5 million in 2023 from $138.2 million in 2022.
Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments. 2024 compared to 2023 Net interest income, taxable equivalent, increased to $138.5 million in 2024 from $130.5 million in 2023.
While our policies and procedures used to estimate the allowance for credit losses as well as the resultant provision for credit losses charged to operations are considered adequate by management, they are necessarily approximate and imprecise.
While our policies and procedures used to estimate the allowance for credit losses as well as the resultant provision for credit losses 48 Table of Contents charged to operations are considered adequate by management, they are necessarily approximate and imprecise.
At December 31, 2023, $8.0 million was outstanding under the line of credit, and $27.0 million of the line of credit remained available to the Company. Capital Requirements The Company and Bank are required under federal law to maintain certain minimum capital levels based on ratios of capital to total assets and capital to risk-weighted assets.
At December 31, 2024, $4.0 million was outstanding under the line of credit, and $31.0 million of the line of credit remained available to the Company. Capital Requirements The Company and Bank are required under federal law to maintain certain minimum capital levels based on ratios of capital to total assets and capital to risk-weighted assets.
Our available-for-sale (“AFS”) investment portfolio is carried at fair market value and our held-to-maturity investment portfolio is carried at amortized cost, and consists primarily of Federal agency bonds, mortgage-backed securities, state and municipal securities and other debt securities. Our investment portfolio decreased from $769.8 million at December 31, 2022, to $689.6 million at December 31, 2023.
Our available-for-sale (“AFS”) investment portfolio is carried at fair market value and our held-to-maturity investment portfolio is carried at amortized cost, and consists primarily of Federal agency bonds, mortgage-backed securities, state and municipal securities and other debt securities. Our investment portfolio decreased from $689.6 million at December 31, 2023, to $609.0 million at December 31, 2024.
Income tax expense was $11.9 million in 2022 with an effective tax rate of 21.7%, compared to $9.5 million in 2021 with an effective tax rate of 21.5%. Net Interest Income and Yield Analysis The management of interest income and expense is fundamental to our financial performance.
Income tax expense was $7.6 million in 2023 with an effective tax rate of 21.1%, compared to $11.9 million in 2022 with an effective tax rate of 21.7%. Net Interest Income and Yield Analysis The management of interest income and expense is fundamental to our financial performance.
Income Taxes 2023 compared to 2022 In 2023, income tax expense totaled $7.6 million compared to $11.9 million in 2022. The effective tax rate was approximately 21.1% for 2023 compared to 21.7% in 2022.
Income Taxes 2024 compared to 2023 In 2024, income tax expense totaled $9.3 million compared to $7.6 million in 2023. The effective tax rate was approximately 20.5% for 2024 compared to 21.1% in 2023. 2023 compared to 2022 In 2023, income tax expense totaled $7.6 million compared to $11.9 million in 2022.
Nonperforming loans and leases as a percentage of gross loans and leases, net of deferred fees, was 0.24% as of December 31, 2023, and 0.09% as of December 31, 2022, respectively. Total nonperforming assets as a percentage of total assets as of December 31, 2023, totaled 0.20% compared to 0.10% as of December 31, 2022.
Nonperforming loans and leases as a percentage of gross loans and leases, net of deferred fees, was 0.20% as of December 31, 2024, and 0.24% as of December 31, 2023, respectively. Total nonperforming assets as a percentage of total assets as of December 31, 2024, totaled 0.19% compared to 0.20% as of December 31, 2023.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, related to the Sunbelt acquisition completed September 1, 2022 and overall franchise growth; ● Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; ● Increase in FDIC insurance, related to continued asset growth; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; and 45 Table of Contents ● Increases in other, primarily related to a Community Reinvestment Act donation of a former branch location and accruals in respect of pending litigation. 2022 compared to 2021 Noninterest expense increased $14.9 million to $106.3 million in 2022, compared to $91.4 million in 2021.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, related to the Sunbelt acquisition completed September 1, 2022 and overall franchise growth; ● Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; ● Increase in FDIC insurance, related to continued asset growth; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; and ● Increases in other, primarily related to a Community Reinvestment Act donation of a former branch location and accruals in respect of pending litigation.
The Company uses an eight-quarter forecast and a four-quarter reversion period. Management considers the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation. The qualitative categories and the measurements used to quantify the risks within each of these categories are subjectively selected by management but measured by objective measurements period over period.
Management considers the need to qualitatively adjust expected credit losses for information not already captured in the loss estimation. The qualitative categories and the measurements used to quantify the risks within each of these categories are subjectively selected by management but measured by objective measurements period over period.
The Company had total net loans and leases outstanding of approximately $3.41 billion at December 31, 2023, and $3.23 billion at December 31, 2022. The year over year increase of $179.1 million, or 5.5%, was related to organic loan growth throughout all markets.
The Company had total net loans and leases outstanding of approximately $3.87 billion at December 31, 2024, and $3.41 billion at December 31, 2023. The year-over-year increase of $459.5 million, or 13.5%, was related to organic loan growth throughout all markets.
As of December 31, 2023, and 2022, our allowance for credit losses was $35.1 million and $23.3 million, respectively, which our management deemed to be adequate at each of the respective dates. Our allowance for credit losses as a percentage of total loans was 1.02% and 0.72% at December 31, 2023, and 2022, respectively.
As of December 31, 2024, and 2023, our allowance for credit losses was $37.4 million and $35.1 million, respectively, which our management deemed to be adequate at each of the respective dates. Our allowance for credit losses as a percentage of total loans was 0.96% and 1.02% at December 31, 2024, and 2023, respectively.
Loan fees included in loan income were $5.3 million, $4.1 million, and $11.1 million for 2023, 2022, and 2021, respectively.
Loan fees included in loan income were $3.0 million, $5.3 million, and $4.1 million for 2024, 2023, and 2022, respectively.
Borrowings and Subordinated Debt Other than deposits, the Company uses short-term borrowings and long-term debt to provide both funding and, to a lesser extent, regulatory capital using debt at the Company level which can be downstreamed as Tier 1 capital to the Bank. Total borrowings at December 31, 2023 and 2022, was $13.1 million and $41.9 million, respectively.
Borrowings and Subordinated Debt Other than deposits, the Company uses short-term borrowings and long-term debt to provide both funding and, to a lesser extent, regulatory capital using debt at the Company level which can be down streamed as Tier 1 capital to the Bank. Total borrowings at December 31, 2024 and 2023, were $8.1 million and $13.1 million, respectively.
The cost of average interest-bearing deposits increased from 0.60% for 2022, to 2.59% for 2023, primarily due to the impact of rising Federal Reserve rates, and such increases significantly contributing to the increase in interest expense in 2023. 2022 compared to 2021 Net interest income, taxable equivalent, increased to $138.2 million in 2022 from $114.0 million in 2021.
The cost of average interest-bearing deposits increased from 2.59% for 2023, to 3.15% for 2024, primarily due to the impact of rising Federal Reserve rates, and such increases significantly contributing to the increase in interest expense in 2024. 2023 compared to 2022 Net interest income, taxable equivalent, decreased to $130.5 million in 2023 from $138.2 million in 2022.
The taxable-equivalent adjustment was $377 thousand, $665 thousand and $602 thousand for 2023, 2022 and 2021, respectively. 43 Table of Contents Rate and Volume Analysis Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates.
The taxable-equivalent adjustment was $374 thousand, $377 thousand and $665 thousand for the years ended December 31, 2024, 2023 and 2022, respectively. 42 Table of Contents Rate and Volume Analysis Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates.
The $28.8 million reduction in borrowings, was primarily the reduction of $24.6 million in secured borrowing and the repayment of $4.5 million on a line of credit. Short-term borrowings, included in borrowings, totaled $5.1 million at December 31, 2023 and $4.8 million at December 31, 2022 and consisted entirely of securities sold under repurchase agreements.
The $5.0 million reduction in borrowings was primarily the repayment of $4.0 million on a line of credit. Short-term borrowings, included in borrowings, totaled $4.1 million at December 31, 2024 and $5.1 million at December 31, 2023 and consisted entirely of securities sold under repurchase agreements.
Net interest income, taxable equivalent, decreased by $7.7 million between the years ended December 31, 2023 and 2022 and increased by $24.2 million between the years ended December 31, 2022 and 2021.
Net interest income, taxable equivalent, increased by $8.0 million between the years ended December 31, 2024 and 2023 and decreased by $7.7 million between the years ended December 31, 2023 and 2022.
The Company believes its deposit product offerings are properly structured to attract and retain core low-cost deposit relationships. The average cost of deposits was 2.00% in 2023 compared to 0.44% in 2022. Total deposits as of December 31, 2023, were $4.3 billion, which was an increase of $190.8 million from December 31, 2022.
The Company believes its deposit product offerings are properly structured to attract and retain core low-cost deposit relationships. The average cost of deposits was 2.51% in 2024 compared to 2.00% in 2023. 51 Table of Contents Total deposits as of December 31, 2024, were $4.7 billion, which was an increase of $418.6 million from December 31, 2023.
Income tax expense was $7.6 million in 2023 with an effective tax rate of 21.1%, compared to $11.9 million in 2022 with an effective tax rate of 21.7%. 2022 compared to 2021 Net income was $43.0 million, or $2.55 per diluted common share in 2022, compared to $34.8 million, or $2.22 per diluted common share in 2021.
Income tax expense was $9.3 million in 2024 with an effective tax rate of 20.5%, compared to $7.6 million in 2023 with an effective tax rate of 21.1%. 2023 compared to 2022 Net income was $28.6 million, or $1.69 per diluted common share in 2023, compared to $43.0 million, or $2.55 per diluted common share in 2022.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Selected Financial Data Set forth below is certain selected financial data related to the Company’s operations for 2023, 2022 and 2021: (dollars in thousands, except per share data) 2023 2022 2021 Balance Sheet: Total assets $ 4,829,387 $ 4,637,498 $ 4,611,579 Loans and leases 3,444,462 3,253,627 2,693,397 Allowance for credit losses (35,066) (23,334) (19,352) Total securities 689,646 769,842 559,422 Goodwill and other intangibles, net 107,148 109,772 105,852 Total deposits 4,267,854 4,077,100 4,021,938 Borrowings 13,078 41,860 87,585 Subordinated debt 42,099 42,015 41,930 Shareholders' equity 459,886 432,452 429,430 Income Statement: Interest income $ 218,043 $ 158,834 $ 125,232 Interest expense 87,963 21,333 11,838 Net interest income 130,080 137,501 113,394 Provision for loan and lease losses 3,029 4,018 1,633 Net interest income after provision for loan and lease losses 127,051 133,483 111,761 Noninterest income 22,325 27,715 23,949 Noninterest expense 113,150 106,290 91,391 Income before income taxes 36,226 54,908 44,319 Income tax expense 7,633 11,886 9,529 Net income $ 28,593 $ 43,022 $ 34,790 Per Share Data: Earnings per common share - basic $ 1.70 $ 2.57 $ 2.23 Weighted average common shares outstanding - basic 16,805,068 16,740,450 15,572,537 Earnings per common share - diluted $ 1.69 $ 2.55 $ 2.22 Weighted average common shares outstanding - diluted 16,911,185 16,871,369 15,699,215 Common dividends per share $ 0.32 $ 0.28 $ 0.24 Book value per share $ 27.07 $ 25.59 $ 25.56 Common shares outstanding at end of period 16,988,879 16,900,805 16,802,990 Performance Ratios: Return on average assets 0.60 % 0.92 % 0.91 % Return on average shareholders' equity 6.45 % 10.16 % 8.97 % Tax equivalent net interest margin 2.97 % 3.20 % 3.24 % Interest rate spread 2.32 % 3.01 % 3.12 % Noninterest income to average assets 0.47 % 0.59 % 0.62 % Noninterest expense to average assets 2.38 % 2.27 % 2.38 % Efficiency ratio 74.24 % 64.33 % 66.54 % Credit Quality Ratios: Net (charge-offs) to average loans and leases (0.02) % - % (0.02) % Allowance for loan and leases to total loans and leases 1.02 % 0.72 % 0.72 % Nonperforming loans and leases to total loans and leases, gross 0.24 % 0.09 % 0.12 % Nonperforming assets to total assets 0.20 % 0.10 % 0.11 % Capital Ratios 1 : Tier 1 leverage 8.27 % 7.95 % 7.45 % Common equity Tier 1 10.16 % 9.65 % 10.56 % Tier 1 capital 10.16 % 9.65 % 10.56 % Total capital 11.80 % 11.40 % 12.55 % 1 Capital Ratios are for SmartFinancial, Inc. 40 Table of Contents Business Overview The following is a discussion of our financial condition and results of our operations for the years ended December 31, 2023, 2022 and 2021.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Selected Financial Data Set forth below is certain selected financial data related to the Company’s operations for 2024, 2023 and 2022: (dollars in thousands, except per share data) 2024 2023 2022 Balance Sheet: Total assets $ 5,275,904 $ 4,829,387 $ 4,637,498 Loans and leases 3,906,340 3,444,462 3,253,627 Allowance for credit losses (37,423) (35,066) (23,334) Total securities 608,987 689,646 769,842 Goodwill and other intangibles, net 104,723 107,148 109,772 Total deposits 4,686,483 4,267,854 4,077,100 Borrowings 8,135 13,078 41,860 Subordinated debt 39,684 42,099 42,015 Shareholders' equity 491,461 459,886 432,452 Income Statement: Interest income $ 251,119 $ 218,043 $ 158,834 Interest expense 113,769 87,963 21,333 Net interest income 137,350 130,080 137,501 Provision for loan and lease losses 5,153 3,029 4,018 Net interest income after provision for loan and lease losses 132,197 127,051 133,483 Noninterest income 34,152 22,325 27,715 Noninterest expense 120,890 113,150 106,290 Income before income taxes 45,459 36,226 54,908 Income tax expense 9,318 7,633 11,886 Net income $ 36,141 $ 28,593 $ 43,022 Per Share Data: Earnings per common share - basic $ 2.16 $ 1.70 $ 2.57 Weighted average common shares outstanding - basic 16,768,956 16,805,068 16,740,450 Earnings per common share - diluted $ 2.14 $ 1.69 $ 2.55 Weighted average common shares outstanding - diluted 16,875,456 16,911,185 16,871,369 Common dividends per share $ 0.32 $ 0.32 $ 0.28 Book value per share $ 29.04 $ 27.07 $ 25.59 Common shares outstanding at end of period 16,925,672 16,988,879 16,900,805 Performance Ratios: Return on average assets 0.73 % 0.60 % 0.92 % Return on average shareholders' equity 7.63 % 6.45 % 10.16 % Tax equivalent net interest margin 3.04 % 2.97 % 3.20 % Interest rate spread 2.32 % 2.32 % 3.01 % Noninterest income to average assets 0.69 % 0.47 % 0.59 % Noninterest expense to average assets 2.45 % 2.38 % 2.27 % Efficiency ratio 70.49 % 74.24 % 64.33 % Credit Quality Ratios: Net (charge-offs) to average loans and leases (0.08) % (0.02) % - % Allowance for loan and leases to total loans and leases 0.96 % 1.02 % 0.72 % Nonperforming loans and leases to total loans and leases, gross 0.20 % 0.24 % 0.09 % Nonperforming assets to total assets 0.19 % 0.20 % 0.10 % Capital Ratios 1 : Tier 1 leverage 8.29 % 8.27 % 7.95 % Common equity Tier 1 9.76 % 10.16 % 9.65 % Tier 1 capital 9.76 % 10.16 % 9.65 % Total capital 11.10 % 11.80 % 11.40 % 1 Capital Ratios are for SmartFinancial, Inc. 39 Table of Contents Business Overview The following is a discussion of our financial condition and results of our operations for the years ended December 31, 2024, 2023 and 2022.
The primary reason for the 0.06% decline in the effective tax rate was due to lower earnings, largely from the $6.8 million pre-tax loss on the sale of available-for-sale securities during the year. 2022 compared to 2021 In 2022, income tax expense totaled $11.9 million compared to $9.5 million in 2021.
The effective tax rate was approximately 21.1% for 2023 compared to 21.7% in 2022. The primary reason for the 0.06% decline in the effective tax rate was due to lower earnings, largely from the $6.8 million pre-tax loss on the sale of available-for-sale securities during the year.
This increase is related to organic deposit growth. As of December 31, 2023, the Company had outstanding time deposits under $250,000 of $324.8 million, time deposits over $250,000 of $225.7 million, and a time deposit fair value 52 Table of Contents adjustment of $106 thousand.
This increase is related to organic deposit growth. As of December 31, 2024, the Company had outstanding time deposits under $250,000 of $541.8 million, time deposits over $250,000 of $302.8 million, and a time deposit fair value adjustment of $39 thousand.
The primary components of the changes in noninterest income were as follows: ● Increase in service charges on deposit accounts, related to deposit growth and transaction volume; ● Increase in loss on sale of securities, associated with a $6.8 million pre-tax loss on the sale of $159.6 million in available-for-sale securities, reinvesting into higher yielding assets; ● Increase in investment services, stemming from increased production; ● Increase in insurance commissions, driven by the addition of Sunbelt and organic growth; and ● Decrease in other, primarily related to decreased fees from capital market activity. 2022 compared to 2021 Noninterest income increased $3.8 million to $27.7 million in 2022, compared to $23.9 million in 2021.
The primary components of the changes in noninterest income were as follows: ● During 2023, loss on sale of securities, associated with a $6.8 million pre-tax loss on the sale of $159.6 million in available-for-sale securities, reinvesting into higher yielding assets; ● Increase in investment services, stemming from increased production; ● Increase in insurance commissions, driven by organic growth; and ● Increase in other, primarily related to $1.3 million pre-tax gain on the sale of a former branch building, income on bank owned life insurance, and fees from capital market activity. 2023 compared to 2022 Noninterest income decreased $5.4 million to $22.3 million in 2023, compared to $27.7 million in 2022.
The following table provides a summary of noninterest income for the periods presented (in thousands) : Year Ended Year Ended December 31, 2023 - 2022 December 31, 2022 - 2021 2023 2022 Change 2021 Change Service charges on deposit accounts $ 6,511 $ 5,853 $ 658 $ 4,650 $ 1,203 Gain (loss) on sale of securities (6,801) 144 (6,945) 45 99 Mortgage banking 1,040 1,552 (512) 4,040 (2,488) Investment services 5,105 4,144 961 2,167 1,977 Insurance commissions 4,684 3,595 1,089 3,285 310 Interchange and debit card transaction fees, net 5,457 5,435 22 4,284 1,151 Other 6,329 6,992 (663) 5,478 1,514 Total noninterest income $ 22,325 $ 27,715 $ (5,390) $ 23,949 $ 3,766 44 Table of Contents 2023 compared to 2022 Noninterest income decreased $5.4 million to $22.3 million in 2023, compared to $27.7 million in 2022.
The following table provides a summary of noninterest income for the periods presented (in thousands) : Year Ended Year Ended December 31, December 31, 2023 - 2022 2024 2023 Change 2022 Change Service charges on deposit accounts $ 6,862 $ 6,511 $ 351 $ 5,853 $ 658 Gain (loss) on sale of securities 64 (6,801) 6,865 144 (6,945) Mortgage banking 1,579 1,040 539 1,552 (512) Investment services 5,945 5,105 840 4,144 961 Insurance commissions 5,696 4,684 1,012 3,595 1,089 Interchange and debit card transaction fees, net 5,277 5,457 (180) 5,435 22 Other 8,729 6,329 2,400 6,992 (663) Total noninterest income $ 34,152 $ 22,325 $ 11,827 $ 27,715 $ (5,390) 43 Table of Contents 2024 compared to 2023 Noninterest income increased $11.8 million to $34.2 million in 2024, compared to $22.3 million in 2023.
The following table summarizes the average balances outstanding and average interest rates for each major category of deposits for 2023, 2022 and 2021 (dollars in thousands) : 2023 2022 2021 Average % of Average Average % of Average Average % of Average Balance Total Rate Balance Total Rate Balance Total Rate Noninterest-bearing demand $ 958,078 22.8 % — $ 1,120,555 27.0 % — $ 841,746 25.5 % — Interest-bearing demand 959,639 22.8 % 2.11 % 945,414 22.8 % 0.66 % 737,251 22.3 % 0.19 % Money market and savings 1,768,869 42.0 % 2.85 % 1,576,170 37.9 % 0.58 % 1,191,916 36.1 % 0.29 % Time deposits 520,799 12.4 % 2.61 % 513,416 12.4 % 0.55 % 533,994 16.2 % 0.74 % Total average deposits $ 4,207,385 100.0 % 2.00 % $ 4,155,555 100.0 % 0.44 % $ 3,304,907 100.0 % 0.27 % During 2023, average deposits increased in all categories, except for noninterest-bearing demand deposits.
The following table summarizes the average balances outstanding and average interest rates for each major category of deposits for 2024, 2023 and 2022 (dollars in thousands) : 2024 2023 2022 Average % of Average Average % of Average Average % of Average Balance Total Rate Balance Total Rate Balance Total Rate Noninterest-bearing demand $ 883,923 20.3 % — $ 958,078 22.8 % — $ 1,120,555 27.0 % — Interest-bearing demand 932,598 21.4 % 2.26 % 959,639 22.8 % 2.11 % 945,414 22.8 % 0.66 % Money market and savings 1,913,673 44.0 % 3.35 % 1,768,869 42.0 % 2.85 % 1,576,170 37.9 % 0.58 % Time deposits 623,652 14.3 % 3.86 % 520,799 12.4 % 2.61 % 513,416 12.4 % 0.55 % Total average deposits $ 4,353,846 100.0 % 2.51 % $ 4,207,385 100.0 % 2.00 % $ 4,155,555 100.0 % 0.44 % During 2024, average deposits increased in money market and savings and time deposits, with decreases in noninterest-bearing demand and interest-bearing demand deposits.
Receipts in excess of that amount are recorded as recoveries to the allowance for loan and lease losses until prior charge-offs have been fully recovered.
Receipts in excess of that amount are recorded as recoveries to the allowance for loan and lease losses until prior charge-offs have been fully recovered. 46 Table of Contents Assets acquired as a result of foreclosure are recorded at estimated fair value in other real estate owned.
Summary of Average Balances, Interest and Rates The following table presents (dollars in thousands) , for the periods indicated, information about: (i) weighted average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. 2023 2022 2021 Average Yield/ Average Yield/ Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost Assets: Loans and leases, including fees 1 $ 3,334,523 $ 186,479 5.59 % $ 2,948,511 $ 136,381 4.63 % $ 2,540,577 $ 118,582 4.67 % Taxable securities 713,637 16,665 2.34 % 688,428 11,799 1.71 % 207,459 3,813 1.84 % Tax-exempt securities 2 64,816 1,795 2.77 % 100,566 2,831 2.82 % 92,708 1,817 1.96 % Federal funds sold and other earning assets 272,864 13,481 4.94 % 577,593 8,488 1.47 % 680,909 1,622 0.24 % Total interest-earning assets 4,385,840 218,420 4.98 % 4,315,098 159,499 3.70 % 3,521,653 125,834 3.57 % Noninterest-earning assets 370,436 373,026 317,457 Total assets $ 4,756,276 $ 4,688,124 $ 3,839,110 Liabilities and Shareholders' Equity: Interest-bearing demand deposits $ 959,639 20,214 2.11 % $ 945,414 6,278 0.66 % $ 737,251 1,378 0.19 % Money market and savings deposits 1,768,869 50,468 2.85 % 1,576,170 9,137 0.58 % 1,191,916 3,501 0.29 % Time deposits 520,799 13,578 2.61 % 513,416 2,813 0.55 % 533,994 3,970 0.74 % Total interest-bearing deposits 3,249,307 84,260 2.59 % 3,035,000 18,228 0.60 % 2,463,161 8,849 0.36 % Borrowings 17,824 936 5.25 % 32,986 602 1.83 % 83,105 540 0.65 % Subordinated debt 42,055 2,767 6.58 % 41,970 2,503 5.96 % 40,221 2,449 6.09 % Total interest-bearing liabilities 3,309,186 87,963 2.66 % 3,109,956 21,333 0.69 % 2,586,487 11,838 0.46 % Noninterest-bearing deposits 958,078 1,120,555 841,746 Other liabilities 46,052 34,361 23,189 Total liabilities 4,313,316 4,264,872 3,451,422 Shareholders' equity 442,960 423,252 387,688 Total liabilities and shareholders’ equity $ 4,756,276 $ 4,688,124 $ 3,839,110 Net interest income, taxable equivalent $ 130,457 $ 138,166 $ 113,996 Interest rate spread 2.32 % 3.01 % 3.12 % Tax equivalent net interest margin 2.97 % 3.20 % 3.24 % Percentage of average interest-earning assets to average interest-bearing liabilities 132.54 % 138.75 % 136.16 % Percentage of average equity to average assets 9.31 % 9.03 % 10.10 % 1 Loans include PPP loans with an average balance of $2.8 million, $14.1 million and $196.1 million for the years ended December 31, 2023, 2022, and 2021, respectively.
The cost of average interest-bearing deposits increased from 0.60% for 2022, to 2.59% for 2023, primarily due to the impact of rising Federal Reserve rates, and such increases significantly contributing to the increase in interest expense in 2023. 41 Table of Contents Summary of Average Balances, Interest and Rates The following table presents (dollars in thousands) , for the periods indicated, information about: (i) weighted average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. 2024 2023 2022 Average Yield/ Average Yield/ Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost Assets: Loans and leases, including fees 1,2 $ 3,607,558 $ 214,310 5.94 % $ 3,334,523 $ 186,479 5.59 % $ 2,948,511 $ 136,381 4.63 % Taxable Securities 580,001 20,151 3.47 % 713,637 16,665 2.34 % 688,428 11,799 1.71 % Tax-exempt securities 3 63,679 1,780 2.80 % 64,816 1,795 2.77 % 100,566 2,831 2.82 % Federal funds and other earning assets 300,081 16,000 5.33 % 272,864 13,481 4.94 % 577,593 8,488 1.47 % Total interest-earning assets 4,551,319 252,241 5.54 % 4,385,840 218,420 4.98 % 4,315,098 159,499 3.70 % Noninterest-earning assets 388,267 370,436 373,026 Total assets $ 4,939,586 $ 4,756,276 $ 4,688,124 Liabilities and Shareholders' Equity: Interest-bearing demand deposits $ 932,598 21,074 2.26 % $ 959,639 20,214 2.11 % $ 945,414 6,278 0.66 % Money market and savings deposits 1,913,673 64,116 3.35 % 1,768,869 50,468 2.85 % 1,576,170 9,137 0.58 % Time deposits 623,652 24,070 3.86 % 520,799 13,578 2.61 % 513,416 2,813 0.55 % Total interest-bearing deposits 3,469,923 109,260 3.15 % 3,249,307 84,260 2.59 % 3,035,000 18,228 0.60 % Borrowings 21,719 1,075 4.95 % 17,824 936 5.25 % 32,986 602 1.83 % Subordinated debt 41,184 3,434 8.34 % 42,055 2,767 6.58 % 41,970 2,503 5.96 % Total interest-bearing liabilities 3,532,826 113,769 3.22 % 3,309,186 87,963 2.66 % 3,109,956 21,333 0.69 % Noninterest-bearing deposits 883,923 958,078 1,120,555 Other liabilities 48,949 46,052 34,361 Total liabilities 4,465,698 4,313,316 4,264,872 Shareholders' equity 473,888 442,960 423,252 Total liabilities and shareholders’ equity $ 4,939,586 $ 4,756,276 $ 4,688,124 Net interest income, taxable equivalent $ 138,472 $ 130,457 $ 138,166 Interest rate spread 2.32 % 2.32 % 3.01 % Tax equivalent net interest margin 3.04 % 2.97 % 3.20 % Percentage of average interest-earning assets to average interest-bearing liabilities 128.83 % 132.54 % 138.75 % Percentage of average equity to average assets 9.59 % 9.31 % 9.03 % 1 Yields related to tax-exempt loans exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 21.0%.
Long-term debt totaled $42.1 million at December 31, 2023 and $42.0 million at December 31, 2022 and consisted entirely of subordinated debt. For more information regarding our borrowings and subordinated debt, see “Part II – Item 8.
Long-term debt totaled $39.7 million at December 31, 2024 and $42.1 million at December 31, 2023 and consisted entirely of subordinated debt. The $2.4 million reduction in long-term debt is related to the redemption of $2.5 million of sub-debt during 2024. For more information regarding our borrowings and subordinated debt, see “Part II – Item 8.
There have been no conditions or events since December 31, 2023, that management believes would change this classification. 54 Table of Contents Minimum to be well capitalized under Minimum for prompt capital corrective action Actual adequacy purposes provisions 1 Amount Ratio Amount Ratio Amount Ratio December 31, 2023 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 448,050 11.80 % $ 303,658 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 385,795 10.16 % 227,744 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 385,795 10.16 % 170,808 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 2 385,795 8.27 % 186,672 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 456,134 12.02 % $ 303,680 8.00 % $ 379,600 10.00 % Tier 1 Capital (to Risk Weighted Assets) 427,559 11.26 % 227,760 6.00 % 303,680 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 427,559 11.26 % 170,820 4.50 % 246,740 6.50 % Tier 1 Capital (to Average Assets) 2 427,559 9.18 % 186,363 4.00 % 232,954 5.00 % December 31, 2022 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 425,957 11.40 % $ 298,966 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 360,608 9.65 % 224,224 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 360,608 9.65 % 168,168 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 360,608 7.95 % 181,387 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 426,947 11.44 % $ 298,476 8.00 % $ 373,094 10.00 % Tier 1 Capital (to Risk Weighted Assets) 403,613 10.82 % 223,857 6.00 % 298,476 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 403,613 10.82 % 167,892 4.50 % 242,511 6.50 % Tier 1 Capital (to Average Assets) 403,613 8.90 % 181,383 4.00 % 226,729 5.00 % 1 The prompt corrective action provisions are applicable at the Bank level only. 2 Average assets for the above calculations were based on the most recent quarter. Contractual Obligations The following tables present, as of December 31, 2023, our significant fixed and determinable contractual obligations (in thousands) : As of December 31, 2023, payments due in More Less than 1 to 3 3 to 5 than 5 1 year years years years Total Operating leases $ 1,488 $ 2,718 $ 2,275 $ 5,369 $ 11,850 Time deposits 474,114 59,492 16,862 — 550,468 Securities sold under agreement to repurchase 5,078 — — — 5,078 FHLB advances and other borrowings 8,000 — — — 8,000 Subordinated debt — — 40,000 2,500 42,500 Total $ 488,680 $ 62,210 $ 59,137 $ 7,869 $ 617,896 55 Table of Contents Off-Balance Sheet Arrangements At December 31, 2023, we had $717.0 million of pre-approved but unused lines of credit and $7.6 million of standby letters of credit.
There have been no conditions or events since December 31, 2024, that management believes would change this classification. 53 Table of Contents Minimum to be well capitalized under Minimum for prompt capital corrective action Actual adequacy purposes provisions 1 Amount Ratio Amount Ratio Amount Ratio December 31, 2024 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 470,635 11.10 % $ 339,044 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 413,616 9.76 % 254,283 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 413,616 9.76 % 190,712 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 2 413,616 8.29 % 199,585 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 478,368 11.30 % $ 338,774 8.00 % $ 423,467 10.00 % Tier 1 Capital (to Risk Weighted Assets) 445,159 10.51 % 254,080 6.00 % 338,774 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 445,159 10.51 % 190,560 4.50 % 275,253 6.50 % Tier 1 Capital (to Average Assets) 2 445,159 8.94 % 199,214 4.00 % 249,017 5.00 % December 31, 2023 SmartFinancial: Total Capital (to Risk Weighted Assets) $ 448,050 11.80 % $ 303,658 8.00 % N/A N/A Tier 1 Capital (to Risk Weighted Assets) 385,795 10.16 % 227,744 6.00 % N/A N/A Common Equity Tier 1 Capital (to Risk Weighted Assets) 385,795 10.16 % 170,808 4.50 % N/A N/A Tier 1 Capital (to Average Assets) 385,795 8.27 % 186,672 4.00 % N/A N/A SmartBank: Total Capital (to Risk Weighted Assets) $ 456,134 12.02 % $ 303,680 8.00 % $ 379,600 10.00 % Tier 1 Capital (to Risk Weighted Assets) 427,559 11.26 % 227,760 6.00 % 303,680 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) 427,559 11.26 % 170,820 4.50 % 246,740 6.50 % Tier 1 Capital (to Average Assets) 427,559 9.18 % 186,363 4.00 % 232,954 5.00 % 1 The prompt corrective action provisions are applicable at the Bank level only. 2 Average assets for the above calculations were based on the most recent quarter. Contractual Obligations The following tables present, as of December 31, 2024, our significant fixed and determinable contractual obligations (in thousands) : As of December 31, 2024, payments due in More Less than 1 to 3 3 to 5 than 5 1 year years years years Total Operating leases $ 1,725 $ 3,144 $ 2,862 $ 7,650 $ 15,381 Time deposits 772,344 61,190 11,106 — 844,640 Securities sold under agreement to repurchase 4,135 — — — 4,135 FHLB advances and other borrowings 4,000 — — — 4,000 Subordinated debt — — 40,000 — 40,000 Total $ 782,204 $ 64,334 $ 53,968 $ 7,650 $ 908,156 54 Table of Contents Off-Balance Sheet Arrangements At December 31, 2024, we had $828.8 million of pre-approved but unused lines of credit and $23.2 million of standby letters of credit.
The primary components of the changes in noninterest income were as follows: ● Increase in service charges on deposit accounts, related to the SCB acquisition, deposit growth and transaction volume; ● Decrease in mortgage banking income, related to increased secondary market interest rates driving lower volume; ● Increase in investment services, stemming from increased production; ● Increase in interchange and debit card transaction fees, related to increased volume, deposit growth and the SCB acquisition; and ● Increase in other, primarily related to increased fee income from capital markets activity. Noninterest Expense The following table provides a summary of noninterest expense for the periods presented (in thousands) : Year Ended Year Ended December 31, 2023 - 2022 December 31, 2022 - 2021 2023 2022 Change 2020 Change Salaries and employee benefits $ 65,749 $ 63,420 $ 2,329 $ 51,656 $ 11,764 Occupancy and equipment 13,451 12,034 1,417 10,196 1,838 FDIC insurance 3,156 2,672 484 1,833 839 Other real estate and loan related expense 2,397 2,446 (49) 2,098 348 Advertising and marketing 1,342 1,293 49 830 463 Data processing and technology 9,235 7,283 1,952 6,364 919 Professional services 3,443 3,790 (347) 3,147 643 Amortization of intangibles 2,624 2,607 17 2,256 351 Merger related and restructuring expenses 110 562 (452) 3,701 (3,139) Other 11,643 10,183 1,460 9,310 873 Total noninterest expense $ 113,150 $ 106,290 $ 6,860 $ 91,391 $ 14,899 2023 compared to 2022 Noninterest expense increased $6.9 million to $113.2 million in 2023, compared to $106.3 million in 2022.
The primary components of the changes in noninterest income were as follows: ● Increase in service charges on deposit accounts, related to deposit growth and transaction volume; ● Increase in loss on sale of securities, associated with a $6.8 million pre-tax loss on the sale of $159.6 million in available-for-sale securities, reinvesting into higher yielding assets; ● Increase in investment services, stemming from increased production; ● Increase in insurance commissions, driven by the acquisition of Sunbelt Group, LLC (“Sunbelt”) and organic growth; and ● Decrease in other, primarily related to decreased fees from capital market activity. Noninterest Expense The following table provides a summary of noninterest expense for the periods presented (in thousands) : Year Ended Year Ended December 31, December 31, 2023 - 2022 2024 2023 Change 2022 Change Salaries and employee benefits $ 72,100 $ 65,749 $ 6,351 $ 63,420 $ 2,329 Occupancy and equipment 13,617 13,451 166 12,034 1,417 FDIC insurance 3,390 3,156 234 2,672 484 Other real estate and loan-related expense 2,823 2,397 426 2,446 (49) Advertising and marketing 1,321 1,342 (21) 1,293 49 Data processing and technology 9,930 9,235 695 7,283 1,952 Professional services 4,207 3,443 764 3,790 (347) Amortization of intangibles 2,425 2,624 (199) 2,607 17 Merger-related and restructuring expenses — 110 (110) 562 (452) Other 11,077 11,643 (566) 10,183 1,460 Total noninterest expense $ 120,890 $ 113,150 $ 7,740 $ 106,290 $ 6,860 2024 compared to 2023 Noninterest expense increased $7.7 million to $120.9 million in 2024, compared to $113.2 million in 2023.
The following table summarizes the maturities of time deposits of $250,000 or more as of December 31, 2023 (in thousands) : December 31, 2023 Three months or less $ 106,715 Three to six months 39,985 Six to twelve months 47,087 More than twelve months 31,892 Total $ 225,679 As of December 31, 2023 and 2022, $1.76 billion and $1.65 billion, respectively, of our deposit portfolio was uninsured.
The following table summarizes the maturities of time deposits of $250,000 or more as of December 31, 2024 (in thousands) : December 31, 2024 Three months or less $ 78,805 Three to six months 67,145 Six to twelve months 118,809 More than twelve months 38,076 Total $ 302,835 As of December 31, 2024 and 2023, $2.08 billion and $1.76 billion, respectively, of our deposit portfolio was uninsured.
The following is an analysis of the changes in net interest income comparing the changes attributable to rates and those attributable to volumes (in thousands) : 2023 Compared to 2022 2022 Compared to 2021 Increase (decrease) due to Increase (decrease) due to Rate Volume Net Rate Volume Net Interest-earning assets: Loans and leases $ 32,246 $ 17,852 $ 50,098 $ (1,241) $ 19,040 $ 17,799 Taxable Securities 4,471 395 4,866 (99,688) 107,674 7,986 Tax-exempt securities 58 (1,094) (1,036) (6,776) 7,790 1,014 Federal funds and other earning assets 9,232 (4,239) 4,993 6,971 (105) 6,866 Total interest-earning assets 46,007 12,914 58,921 (100,734) 134,399 33,665 Interest-bearing demand deposits 13,842 94 13,936 4,511 389 4,900 Money market and savings deposits 40,214 1,117 41,331 4,508 1,128 5,636 Time deposits 10,724 41 10,765 (1,004) (153) (1,157) Total interest-bearing deposits 64,780 1,252 66,032 8,015 1,364 9,379 Borrowings 656 (322) 334 405 (343) 62 Subordinated debt 259 5 264 (52) 106 54 Total interest-bearing liabilities 65,695 935 66,630 8,368 1,127 9,495 Net interest income $ (19,688) $ 11,979 $ (7,709) $ (109,102) $ 133,272 $ 24,170 Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for earning assets and sources of funds on which interest is received or paid.
The following is an analysis of the changes in net interest income comparing the changes attributable to rates and those attributable to volumes (in thousands) : 2024 Compared to 2023 2023 Compared to 2022 Increase (decrease) due to Increase (decrease) due to Rate Volume Net Rate Volume Net Interest-earning assets: Loans and leases $ 12,563 $ 15,268 $ 27,831 $ 32,246 $ 17,852 $ 50,098 Taxable Securities 5,707 (2,221) 3,486 4,471 395 4,866 Tax-exempt securities 15 (30) (15) 58 (1,094) (1,036) Federal funds and other earning assets 1,184 1,335 2,519 9,232 (4,239) 4,993 Total interest-earning assets 19,469 14,352 33,821 46,007 12,914 58,921 Interest-bearing demand deposits 1,430 (570) 860 13,842 94 13,936 Money market and savings deposits 9,516 4,132 13,648 40,214 1,117 41,331 Time deposits 7,812 2,680 10,492 10,724 41 10,765 Total interest-bearing deposits 18,758 6,242 25,000 64,780 1,252 66,032 Borrowings (172) 311 139 656 (322) 334 Subordinated debt 724 (57) 667 259 5 264 Total interest-bearing liabilities 19,310 6,496 25,806 65,695 935 66,630 Net interest income $ 159 $ 7,856 $ 8,015 $ (19,688) $ 11,979 $ (7,709) Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for earning assets and sources of funds on which interest is received or paid.
Financial Statements and Supplementary Data – Note 9 – Borrowings and Line of Credit.” Based on the 53 Table of Contents values of loans pledged as collateral, we had $469.9 million of additional borrowing availability with the FHLB as of December 31, 2023.
Financial Statements and Supplementary Data – Note 9 – Borrowings and Line of Credit.” Based on the values of loans pledged as collateral, we had $306.6 million of additional borrowing availability with the FHLB as of December 31, 2024. We also maintain relationships in the capital markets with brokers to issue certificates of deposit and money market accounts.
As part of our liquidity management strategy, we open federal funds lines with our correspondent banks. As of December 31, 2023, we had $98.0 million of unsecured federal funds lines with no funds advanced. In addition, we have access to the Federal Reserve’s discount window in the amount $283.0. million with no borrowings outstanding as of December 31, 2023.
As part of our liquidity management strategy, we open federal funds lines with our correspondent banks. As of December 31, 2024, we had $96.0 million of unsecured federal funds lines with no funds advanced.
The following table is a summary of our loans and leases that were past due at least 30 days but not more than 89 days and 90 days or more past due as of December 31, 2023, and 2022 (dollars in thousands) : Accruing Loans Accruing Loans 30-89 Days 90 Days or More Total Accruing Past Due Past Due Past Due Loans Percentage of Percentage of Percentage of Total Loans in Loans in Loans in Loans Amount Category Amount Category Amount Category December 31, 2023 Commercial real estate $ 1,739,205 $ 322 0.02 % $ - - % $ 322 0.02 % Consumer real estate 649,867 2,229 0.34 - - 2,229 0.34 Construction and land development 327,185 631 0.19 - - 631 0.19 Commercial and industrial 645,918 1,286 0.20 - - 1,286 0.20 Leases 68,752 1,340 1.95 72 0.10 1,412 2.05 Consumer and other 13,535 89 0.66 98 0.72 187 1.38 Total $ 3,444,462 $ 5,897 0.17 $ 170 - $ 6,067 0.18 December 31, 2022 Commercial real estate $ 1,627,761 $ 54 - % $ - - % $ 54 - % Consumer real estate 587,977 594 0.10 - - 594 0.10 Construction and land development 402,501 - - - - - - Commercial and industrial 551,867 203 0.04 - - 203 0.04 Leases 67,427 1,108 1.64 143 0.21 1,251 1.86 Consumer and other 16,094 107 0.66 - - 107 0.66 Total $ 3,253,627 $ 2,066 0.06 $ 143 - $ 2,209 0.07 The following table is a summary of our nonaccrual loans and leases as of December 31, 2023, and 2022 (dollars in thousands) : December 31, 2023 December 31, 2022 Nonaccrual Loans Nonaccrual Loans Percentage of Percentage of Total Loans in Total Loans in Loans Amount Category Loans Amount Category Commercial real estate $ 1,739,205 $ 2,044 0.12 % $ 1,627,761 $ - - % Consumer real estate 649,867 2,647 0.41 587,977 1,665 0.28 Construction and land development 327,185 620 0.19 402,501 920 0.23 Commercial and industrial 645,918 2,480 0.38 551,867 180 0.03 Leases 68,752 140 0.20 67,427 28 0.04 Consumer and other 13,535 - - 16,094 15 0.09 Total $ 3,444,462 $ 7,931 0.23 $ 3,253,627 $ 2,808 0.09 Allowance for credit losses to nonaccrual loans 424.75% 830.98% 48 Table of Contents Potential Problem Loans and Leases At December 31, 2023, substandard or problem loans and leases amounted to approximately $12.7 million or 0.37% of total loans and leases outstanding.
The following table is a summary of our loans and leases that were past due at least 30 days but not more than 89 days and 90 days or more past due as of December 31, 2024, and 2023 (dollars in thousands) : Accruing Loans Accruing Loans 30-89 Days 90 Days or More Total Accruing Past Due Past Due Past Due Loans Percentage of Percentage of Percentage of Total Loans in Loans in Loans in Loans Amount Category Amount Category Amount Category December 31, 2024 Commercial real estate: Non-owner occupied $ 1,080,404 $ 378 0.03 $ - - $ 378 0.03 Owner occupied 867,678 411 0.05 - - 411 0.05 Consumer real estate 741,836 2,748 0.37 - - 2,748 0.37 Construction and land development 361,735 523 0.14 - - 523 0.14 Commercial and industrial 775,620 1,745 0.22 144 0.02 1,889 0.24 Leases 64,878 1,453 2.24 - - 1,453 2.24 Consumer and other 14,189 118 0.83 18 0.13 136 0.96 Total $ 3,906,340 $ 7,376 0.19 $ 162 - $ 7,538 0.19 December 31, 2023 Commercial real estate: Non-owner occupied $ 940,789 $ - - % $ - % $ - - % Owner occupied 798,416 322 0.04 - 322 0.04 Consumer real estate 649,867 2,229 0.34 - - 2,229 0.34 Construction and land development 327,185 631 0.19 - - 631 0.19 Commercial and industrial 645,918 1,286 0.20 - - 1,286 0.20 Leases 68,752 1,340 1.95 72 0.10 1,412 2.05 Consumer and other 13,535 89 0.66 98 0.72 187 1.38 Total $ 3,444,462 $ 5,897 0.17 $ 170 - $ 6,067 0.18 The following table is a summary of our nonaccrual loans and leases as of December 31, 2024, and 2023 (dollars in thousands) : December 31, 2024 December 31, 2023 Nonaccrual Loans Nonaccrual Loans Percentage of Percentage of Total Loans in Total Loans in Loans Amount Category Loans Amount Category Commercial real estate: Non-owner occupied $ 1,080,404 $ 514 0.05 % $ 940,789 $ 571 0.06 % Owner occupied 867,678 906 0.10 798,416 1,473 0.18 Consumer real estate 741,836 1,995 0.27 649,867 2,647 0.41 Construction and land development 361,735 39 0.01 327,185 620 0.19 Commercial and industrial 775,620 1,820 0.23 645,918 2,480 0.38 Leases 64,878 2,433 3.75 68,752 140 0.20 Consumer and other 14,189 2 0.01 13,535 - - Total $ 3,906,340 $ 7,709 0.20 $ 3,444,462 $ 7,931 0.23 Allowance for credit losses to nonaccrual loans 485.45% 424.75% 47 Table of Contents Potential Problem Loans and Leases At December 31, 2024, substandard or problem loans and leases amounted to approximately $11.7 million or 0.30% of total loans and leases outstanding.
The yield on earning assets increased from 3.57% for 2021, to 3.70% for 2022, primarily due to the Company’s deployment of excess cash and cash equivalents into loans and leases and securities during 2022 and higher yields on cash deposits in the Federal 42 Table of Contents Reserve System, offset by lower Paycheck Protection Program (“PPP”) fee accretion in loan yields.
The yield on earning assets increased from 4.98% for 2023, to 5.54% for 2024, primarily due to the Company’s deployment of excess cash and cash equivalents into loans and leases and securities during 2024 and higher yields on cash deposits in the Federal Reserve System.
Our investment to asset ratio has decreased from 16.7% at December 31, 2022, to 14.3% at December 31, 2023 primarily due to the strategic decision to sell a portion of AFS securities prior to their scheduled maturity. Net unrealized losses in our AFS securities portfolio were $33.0 million as of December 31, 2023, compared to $45.3 million at December 31, 2022.
Our investment to asset ratio has decreased from 14.3% at December 31, 2023, to 11.5% at December 31, 2024 primarily due to deploying principal cash flow away from the investment portfolio. 50 Table of Contents Net unrealized losses in our AFS securities portfolio were $30.4 million as of December 31, 2024, compared to $33.0 million at December 31, 2023.
We also maintain relationships in the capital markets with brokers to issue certificates of deposit and money market accounts. The Company has a revolving line of credit for an aggregate amount of $35.0 million, with a maturity date of February 1, 2025.
The Company has a revolving line of credit for an aggregate amount of $35.0 million, with a maturity date of February 1, 2025. On January 21,2025, the maturity date was extended to May 1, 2025.
Executive Summary The following is a summary of the Company’s financial highlights and significant events during 2023: ● Net income totaled $28.6 million, or $1.69 per diluted common share, during the year ended of 2023 compared to $43.0 million, or $2.55 per diluted common share, for the same period in 2022. ● Net loans and leases growth of $179.1 million from December 31, 2022, with a record high net loans and leases of $3.4 billion at December 31, 2023. ● Total deposits growth of $190.8 million from December 31, 2022, with a record high total deposits of $4.3 billion at December 31, 2023. ● Return on average assets was 0.60% for the year ended December 31, 2023, compared to 0.92% for the year ended December 31, 2022. ● On January 1, 2023, the Company adopted ASU 2016-13, which resulted in a $8.7 million, or 37.1%, increase in the allowance for credit losses (“ACL”) at the adoption date, with initial adoption entry being recorded through retained earnings, net of tax. ● During the third quarter of 2023, the Company sold $159.6 million in available-for-sale securities, as part of a balance sheet optimization transaction that resulted in a $5.0 million loss, net of tax. ● During the fourth quarter of 2023, the Company voluntarily withdrew the listing of its common stock from Nasdaq and transferred the listing to the New York Stock Exchange. 41 Table of Contents Analysis of Results of Operations 2023 compared to 2022 Net income was $28.6 million, or $1.69 per diluted common share in 2023, compared to $43.0 million, or $2.55 per diluted common share in 2022.
Executive Summary The following is a summary of the Company’s financial highlights and significant events during 2024: ● Net income totaled $36.1 million, or $2.14 per diluted common share, during the year ended of 2024 compared to $28.6 million, or $1.69 per diluted common share, for the same period in 2023. ● Net loans and leases growth of $459.5 million from December 31, 2023, with a record high net loans and leases of $3.9 billion at December 31, 2024. ● Total deposits growth of $418.6 million from December 31, 2023, with a record high total deposits of $4.7 billion at December 31, 2024. ● Return on average assets was 0.73% for the year ended December 31, 2024, compared to 0.60% for the year ended December 31, 2023. ● During the fourth quarter of 2024, the Company established a Real Estate Investment Trust (“REIT”) subsidiary as a tax savings strategy. Analysis of Results of Operations 2024 compared to 2023 Net income was $36.1 million, or $2.14 per diluted common share in 2024, compared to $28.6 million, or $1.69 per diluted common share in 2023.
The Company uses an average of Fannie Mae and Federal Open Market Committee projections of the national unemployment rate to determine the best estimate of expected credit losses. For the contractual term that extends beyond the reasonable and supportable forecast period, the Company reverts to the long term mean of historical factors using a straight-line approach.
For the contractual term that extends beyond the reasonable and supportable forecast period, the Company reverts to the long term mean of historical factors using a straight-line approach. The Company uses an eight-quarter forecast and a four-quarter reversion period. Since adoption, the procedure for estimating probability of default expectations remains unchanged.
The Federal Reserve discount window line is collateralized by a pool of commercial real estate loans and commercial and industrial loans totaling $379.8 million as of December 31, 2023. At December 31, 2023, we had no FHLB advances outstanding. For more information regarding the FHLB advances, see “Part II – Item 8.
In addition, we have access to the Federal Reserve’s discount window in the amount of $427.8 million with no borrowings outstanding as of 52 Table of Contents December 31, 2024. The Federal Reserve discount window line is collateralized by a pool of commercial real estate loans and commercial and industrial loans totaling $537.4 million as of December 31, 2024.
The tax equivalent net interest margin for 2022 was 3.20% compared to 3.24% for 2021. Noninterest income to average assets was 0.59% for 2022, decreasing from 0.62% for 2021. Noninterest expense to average assets decreased to 2.27% in 2022, down from 2.38% in 2021.
The tax equivalent net interest margin for 2024 was 3.04% compared to 2.97% for 2023. Noninterest income to average assets was 0.69% for 2024, increasing from 0.47% for 2023. Noninterest expense to average 40 Table of Contents assets increased to 2.45% in 2024, up from 2.38% in 2023.
Treasury $ 150,066 1.47 % $ — - % $ — - % $ — - % $ 150,066 1.47 % U.S.
Treasury $ — - % $ — - % $ — - % $ — - % $ — - % U.S.
Management continues to evaluate the economic conditions for applicable changes and at December 31, 2023, there was no impairment of goodwill.
The Company performs its annual goodwill impairment test as of December 31, of each year, and for 2024 the results of the qualitive assessment provided no indication of potential impairment. Management will continue to evaluate the economic conditions at future reporting periods for applicable changes.
At December 31, 2023, and 2022, the total participated portions of loans of this nature totaled $0 and $24.6 million, respectively. 46 Table of Contents The following tables summarize the composition of our loan and lease portfolio for the periods presented (dollars in thousands) : % of % of December 31, Gross December 31, Gross 2023 Total 2022 Total Commercial real estate $ 1,739,205 50.4 % $ 1,627,761 50.0 % Consumer real estate 649,867 18.9 % 587,977 18.1 % Construction and land development 327,185 9.5 % 402,501 12.4 % Commercial and industrial 645,918 18.8 % 551,867 17.0 % Leases 68,752 2.0 % 67,427 2.1 % Consumer and other 13,535 0.4 % 16,094 0.4 % Total loans and leases 3,444,462 100.0 % 3,253,627 100.0 % Less: Allowance for credit losses (35,066) (23,334) Loans and leases, net $ 3,409,396 $ 3,230,293 Loan and Lease Portfolio Maturities The following table sets forth the maturity distribution of our loans and leases, including the interest rate sensitivity for loans and leases maturing after one year (in thousands) : Rate Structure for Loans and Leases Maturing Over One Year One Year One through Five through Over Fifteen Fixed Floating or Less Five Years Fifteen Years Years Total Rate Rate Commercial real estate-mortgage $ 79,384 $ 1,006,897 $ 645,817 $ 7,107 $ 1,739,205 $ 1,037,145 $ 622,676 Consumer real estate-mortgage 35,182 209,964 194,688 210,033 649,867 275,745 338,940 Construction and land development 108,323 118,096 70,426 30,340 327,185 110,813 108,049 Commercial and industrial 165,621 369,484 105,017 5,796 645,918 364,619 115,678 Leases 2,345 66,255 152 — 68,752 66,407 — Consumer and other 6,561 6,451 474 49 13,535 6,655 319 Total loans and leases $ 397,416 $ 1,777,147 $ 1,016,574 $ 253,325 $ 3,444,462 $ 1,861,384 $ 1,185,662 Past Due, Nonaccrual, and Loan Modifications for Loans and Leases Loans and leases are considered past due when the contractual amounts due with respect to principal and interest are not received within 30 days of the contractual due date.
Loans secured by real estate, consisting of commercial or residential property, are the principal component of our loan and lease portfolio. 45 Table of Contents The following tables summarize the composition of our loan and lease portfolio for the periods presented (dollars in thousands) : % of % of December 31, Gross December 31, Gross 2024 Total 2023 Total Commercial real estate: Non-owner occupied $ 1,080,404 27.5 % $ 940,789 27.2 % Owner occupied 867,678 22.2 % 798,416 23.2 % Consumer real estate 741,836 19.0 % 649,867 18.9 % Construction and land development 361,735 9.3 % 327,185 9.5 % Commercial and industrial 775,620 19.9 % 645,918 18.8 % Leases 64,878 1.7 % 68,752 2.0 % Consumer and other 14,189 0.4 % 13,535 0.4 % Total loans and leases 3,906,340 100.0 % 3,444,462 100.0 % Less: Allowance for credit losses (37,423) (35,066) Loans and leases, net $ 3,868,917 $ 3,409,396 Loan and Lease Portfolio Maturities The following table sets forth the maturity distribution of our loans and leases, including the interest rate sensitivity for loans and leases maturing after one year (in thousands) : Rate Structure for Loans and Leases Maturing Over One Year One Year One through Five through Over Fifteen Fixed Floating or Less Five Years Fifteen Years Years Total Rate Rate Commercial real estate: Non-owner occupied $ 72,684 $ 745,248 $ 231,178 $ 31,294 $ 1,080,404 $ 555,845 $ 451,875 Owner occupied 24,565 445,600 373,646 23,867 867,678 453,957 389,156 Consumer real estate-mortgage 44,261 238,674 94,051 364,850 741,836 273,809 423,766 Construction and land development 77,534 189,195 47,811 47,195 361,735 105,139 179,062 Commercial and industrial 292,381 386,606 73,857 22,776 775,620 345,696 137,543 Leases 2,132 62,597 149 — 64,878 62,746 — Consumer and other 8,703 4,932 513 41 14,189 5,069 417 Total loans and leases $ 522,260 $ 2,072,852 $ 821,205 $ 490,023 $ 3,906,340 $ 1,802,261 $ 1,581,819 Past Due, Nonaccrual, and Loan Modifications for Loans and Leases Loans and leases are considered past due when the contractual amounts due with respect to principal and interest are not received within 30 days of the contractual due date.
Over this period, average loan and lease balances increased by $407.9 million and average securities increased by $488.8 million, offset by a decrease in interest-earning cash and federal funds sold of $103.3 million. Average interest-bearing deposits increased by $571.8 million, average noninterest-bearing deposits increased $278.8 million and average borrowings decreased $50.1 million.
Average earning assets increased from $4.4 billion in 2023 to $4.6 billion in 2024, primarily from organic loan and lease growth. Over this period, average loan and lease balances increased by $273.0 million and interest-earning cash increased by $27.2 million, offset by a decrease in average securities of $134.8 million.
The Company purchased $130.6 million of securities during the year ended December 31, 2023, which was offset by $211.5 million of sales, maturities and prepayments received during the same period. New purchases were focused on higher yielding mortgage-backed securities to provide cash flow and liquidity.
The $80.7 million decrease is primarily related to the strategic decision not to reinvest the full proceeds of scheduled maturities back into the investment portfolio. The Company purchased $131.4 million of securities during the year ended December 31, 2024, which was offset by $210.5 million of sales, maturities, and prepayments received during the same period.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, related to the Fountain acquisition completed May 3, 2021 and overall franchise growth from talent hired in Auburn, Dothan, Montgomery and Birmingham Alabama, and Tallahassee, Florida in late 2021, and to a lesser extent, the Sunbelt acquisition completed September 1, 2022; ● Increase in occupancy and equipment, due to ongoing infrastructure and facilities added to accommodate growth in operations; ● Increase in FDIC insurance, related to continued asset growth; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; ● Increase in professional services, related to more services performed during the year; and ● Increases in other, primarily related to continued franchise growth.
The primary components of the changes in noninterest expense were as follows: ● Increase in salary and employee benefits, primarily related to incentive accruals for production performance and overall employee benefits; ● Increase in data processing and technology, primarily from continued infrastructure build and overall growth; and ● Increases in professional services, primarily related to increases in legal fees, audit/accounting fees, and other professional services fees. 44 Table of Contents 2023 compared to 2022 Noninterest expense increased $6.9 million to $113.2 million in 2023, compared to $106.3 million in 2022.
Government agencies — - — - 42,989 1.84 6,347 2.01 49,336 1.86 State and political subdivisions — - 750 1.32 4,504 2.17 47,426 2.17 52,680 2.13 Other debt securities — - — - — - — - — - Mortgage-backed securities — - — - 4,834 2.14 24,320 2.12 29,154 2.12 Total securities $ 150,066 1.47 $ 750 1.32 $ 52,327 1.90 $ 78,093 2.13 $ 281,236 1.73 1 Based on amortized cost, taxable equivalent basis.
Government agencies — - — - 41,871 1.84 6,241 2.01 48,112 1.86 State and political subdivisions — - 731 1.32 8,724 1.97 42,197 2.18 51,652 2.14 Other debt securities — - — - — - — - — - Mortgage-backed securities — - — - 4,764 2.14 22,131 2.12 26,895 2.12 Total securities $ — - $ 731 1.32 $ 55,359 1.89 $ 70,569 2.15 $ 126,659 2.03 1 Based on amortized cost, taxable equivalent basis.
Treasury $ — - % $ 57,040 1.25 % $ 27,267 1.32 % $ — - % $ 84,307 1.27 % U.S.
Treasury $ — - % $ 83,330 1.27 % $ — - % $ — - % $ 83,330 1.27 % U.S.