Biggest changeLOAN PORTFOLIO Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2022 are set forth in the following analyses. (Dollar amounts in thousands) 2022 2021 2020 2019 2018 Loan Category Commercial $ 1,798,260 $ 1,674,066 $ 1,521,711 $ 1,584,447 $ 1,166,352 Residential 673,464 664,509 604,652 682,077 443,670 Consumer 588,539 474,026 479,750 386,006 341,041 TOTAL $ 3,060,263 $ 2,812,601 $ 2,606,113 $ 2,652,530 $ 1,951,063 39 Table of Contents After One Within But Within After Five (Dollar amounts in thousands) One Year Five Years Years Total MATURITY DISTRIBUTION Commercial, financial and agricultural $ 642,069 $ 769,205 $ 386,986 $ 1,798,260 TOTAL Residential 673,464 Consumer 588,539 TOTAL $ 3,060,263 Loans maturing after one year with: Fixed interest rates $ 387,285 $ 344,771 Variable interest rates 381,920 42,215 TOTAL $ 769,205 $ 386,986 ALLOWANCE FOR CREDIT LOSSES The activity in the Corporation’s allowance for credit losses is shown in the following analysis: (Dollar amounts in thousands) 2022 2021 2020 2019 2018 Amount of loans outstanding at December 31, $ 3,060,263 $ 2,812,601 $ 2,606,113 $ 2,652,530 $ 1,951,063 Average amount of loans by year $ 2,884,053 $ 2,602,344 $ 2,702,225 $ 2,270,313 $ 1,855,092 Allowance for credit losses at beginning of year $ 48,305 $ 44,076 $ 19,943 $ 20,436 $ 19,909 Loans charged off: Commercial 3,917 2,158 1,097 2,616 1,122 Residential 657 812 944 1,050 841 Consumer 11,132 5,246 6,355 7,007 6,868 Total loans charged off 15,706 8,216 8,396 10,673 8,831 Recoveries of loans previously charged off: Commercial 2,062 1,069 856 1,092 606 Residential 759 616 657 1,360 639 Consumer 6,384 3,884 3,404 3,028 2,345 Total recoveries 9,205 5,569 4,917 5,480 3,590 Net loans charged off 6,501 2,647 3,479 5,193 5,241 Provision charged to expense (2,025) 2,466 10,528 4,700 5,768 CECL adoption — — 17,084 — — PCD ACL on acquired loans — 4,410 — — — Balance at end of year $ 39,779 $ 48,305 $ 44,076 $ 19,943 $ 20,436 Ratio of net charge-offs during period to average loans outstanding 0.23 % 0.10 % 0.13 % 0.23 % 0.22 % The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio.
Biggest changePeriodic review of this exposure is performed to identify and monitor any potential weaknesses within a specific credit. ALLOWANCE FOR CREDIT LOSSES The activity in the Corporation’s allowance for credit losses is shown in the following analysis: (Dollar amounts in thousands) 2023 2022 2021 2020 2019 Amount of loans outstanding at December 31, $ 3,160,072 $ 3,060,263 $ 2,812,601 $ 2,606,113 $ 2,652,530 Average amount of loans by year $ 3,111,784 $ 2,884,053 $ 2,602,344 $ 2,702,225 $ 2,270,313 Allowance for credit losses at beginning of year $ 39,779 $ 48,305 $ 44,076 $ 19,943 $ 20,436 Loans charged off: Commercial 966 3,917 2,158 1,097 2,616 Residential 216 657 812 944 1,050 Consumer 14,314 11,132 5,246 6,355 7,007 Total loans charged off 15,496 15,706 8,216 8,396 10,673 Recoveries of loans previously charged off: Commercial 1,083 2,062 1,069 856 1,092 Residential 292 759 616 657 1,360 Consumer 6,814 6,384 3,884 3,404 3,028 Total recoveries 8,189 9,205 5,569 4,917 5,480 Net loans charged off 7,307 6,501 2,647 3,479 5,193 Provision charged to expense 7,295 (2,025) 2,466 10,528 4,700 CECL adoption — — — 17,084 — PCD ACL on acquired loans — — 4,410 — — Balance at end of year $ 39,767 $ 39,779 $ 48,305 $ 44,076 $ 19,943 Ratio of net charge-offs during period to average loans outstanding 0.23 % 0.23 % 0.10 % 0.13 % 0.23 % The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio.
The negative provision for the year was the result of several factors. The first was the annual model recalibration. Each year, in the first quarter, management reviews each model variable to determine if adjustments are necessary to improve the model’s predictability. In the first quarter 2022 the delay periods were shortened to pick up more recent losses.
The negative provision for the first quarter of 2022 was the result of several factors. The first was the annual model recalibration. Each year, in the first quarter, management reviews each model variable to determine if adjustments are necessary to improve the model’s predictability. In the first quarter 2022 the delay periods were shortened to pick up more recent losses.
The portfolio structure will continue to provide cash flows to be reinvested during 2023. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2022 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies and U.S.
The portfolio structure will continue to provide cash flows to be reinvested during 2024. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2023 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies and U.S.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2022. Goodwill .
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2023. Goodwill .
The net recovery on the sale of $361 thousand includes the charge-off of the seven loans of $2,145 thousand, netted by the $2,072 thousand reserve on those loans, previously charged off in the period, and the $434 thousand unamortized discount 37 Table of Contents remaining from the acquisitions.
The net recovery on the sale of $361 thousand includes the charge-off of the seven loans of $2,145 thousand, netted by the $2,072 thousand reserve on those loans, previously 39 Table of Contents charged off in the period, and the $434 thousand unamortized discount remaining from the acquisitions.
Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Net charge-offs for 2022 were $6.5 million as compared to $2.6 million for 2021 and $3.5 million for 2020.
Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Net charge-offs for 2023 were $7.3 million as compared to $6.5 million for 2022 and $2.6 million for 2021.
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $10.1 million of investments that mature throughout the coming 12 months.
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $12.4 million of investments that mature throughout the coming 12 months.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%. 36 Table of Contents The following table sets forth the components of net interest income due to changes in volume and rate.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%. 38 Table of Contents The following table sets forth the components of net interest income due to changes in volume and rate.
The change in non-interest income from 2021 to 2022 was primarily driven by a $4.0 million legal settlement received in February, 2022, and a $2.5 million bank owned life insurance mortality payment. The Corporation does not expect these items to reoccur. NON-INTEREST EXPENSES Non-interest expenses increased to $126.0 million in 2022 from $117.4 million in 2021.
The change in non-interest income from 2021 to 2022 was primarily driven by a $4.0 million legal settlement received in February 2022, and a $2.5 million bank owned life insurance mortality payment. The Corporation does not expect these items to reoccur.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2022.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2023.
RESULTS OF OPERATIONS - SUMMARY FOR 2022 COMPARISON OF 2022 TO 2021 Net income for 2022 was $71.1 million, or $5.82 per share versus $53.0 million, or $4.02 per share for 2021. The increase in 2022 net income is primarily due to increased interest rates and growth in earning assets.
COMPARISON OF 2022 TO 2021 Net income for 2022 was $71.1 million, or $5.82 per share versus $53.0 million, or $4.02 per share for 2021. The increase in 2022 net income is primarily due to increased interest rates and growth in earning assets . Net interest income increased $21.6 million in 2022 compared to 2021.
The table below presents the allocation of the allowance to the loan portfolios at year-end. Years Ended December 31, (Dollar amounts in thousands) 2022 2021 2020 2019 2018 Commercial $ 12,949 $ 18,883 $ 13,925 $ 8,945 $ 9,848 Residential 14,568 18,316 19,142 1,302 1,313 Consumer 12,104 10,721 11,009 8,304 7,481 Unallocated 158 385 — 1,392 1,794 TOTAL ALLOWANCE FOR CREDIT LOSSES $ 39,779 $ 48,305 $ 44,076 $ 19,943 $ 20,436 NONPERFORMING LOANS Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for loan losses.
The table below presents the allocation of the allowance to the loan portfolios at year-end. Years Ended December 31, (Dollar amounts in thousands) 2023 2022 2021 2020 2019 Commercial $ 13,264 $ 12,949 $ 18,883 $ 13,925 $ 8,945 Residential 14,327 14,568 18,316 19,142 1,302 Consumer 11,797 12,104 10,721 11,009 8,304 Unallocated 379 158 385 — 1,392 TOTAL ALLOWANCE FOR CREDIT LOSSES $ 39,767 $ 39,779 $ 48,305 $ 44,076 $ 19,943 NONPERFORMING LOANS Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for loan losses.
In the footnotes to the financial statements the amount reported for nonperforming loans is the recorded investment 41 Table of Contents which includes accrued interest receivable.
In the footnotes to the financial statements the amount reported for nonperforming loans is the recorded investment which includes accrued interest receivable.
The primary goal of the Asset/Liability Committee is to maximize net interest income within the interest rate risk limits approved by the Board of Directors. Interest Rate Risk: Management considers interest rate risk to be the Corporation’s most significant market risk.
Responsibility for management of these functions resides with the Asset/Liability Committee. The primary goal of the Asset/Liability Committee is to maximize net interest income within the interest rate risk limits approved by the Board of Directors. Interest Rate Risk: Management considers interest rate risk to be the Corporation’s most significant market risk.
As the related charge offs were previously reserved for and related to acquired loans, the increase in net charge offs for the year does not have a significant impact on the future expected losses. NON-INTEREST INCOME Non-interest income of $46.7 million increased $4.6 million from the $42.1 million earned in 2021.
As the related charge offs were previously reserved for and related to acquired loans, the increase in net charge offs for 2022 does not have a significant impact on the future expected losses. NON-INTEREST INCOME Non-interest income of $42.7 million decreased $4.0 million from the $46.7 million earned in 2022.
Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $13.4 million at December 31, 2022 decreased from $14.9 million at December 31, 2021.
Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $24.6 million at December 31, 2023 increased from $9.6 million at December 31, 2022.
The change in interest rates assumes a parallel shift in interest rates of 100 and 200 basis points. Given a 100 basis point increase in rates, net interest income would increase 1.94% over the next 12 months and increase 4.64% over the following 12 months.
The change in interest rates assumes a parallel shift in interest rates of 100, 200, and 300 basis points. Given a 100 basis point increase in rates, net interest income would decrease 1.28% over the next 12 months and increase 1.33% over the following 12 months.
The Corporation from time to time utilizes derivatives to manage interest rate risk. Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy. The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2022.
Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy. 45 Table of Contents The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2023.
Further discussion of these commitments is included in Note 15 to the consolidated financial statements. Total Amount One year Over One (Dollar amounts in thousands) Committed or less Year Commitments to extend credit: Unused loan commitments $ 820,027 $ 303,554 $ 516,473 Commercial letters of credit 7,834 7,834 — Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
Further discussion of these commitments is included in Note 15 to the consolidated financial statements. Total Amount One year Over One (Dollar amounts in thousands) Committed or less Year Commitments to extend credit: Unused loan commitments $ 729,495 $ 286,858 $ 442,927 Commercial letters of credit 7,456 7,456 — 46 Table of Contents Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
Given a 100 basis point decrease in rates, net interest income would decrease 3.30% over the next 12 months and decrease 6.74% over the following 12 months.
Given a 100 basis point decrease in rates, net interest income would increase 0.74% over the next 12 months and decrease 2.08% over the following 12 months.
These include upstream correspondents, the Federal Home Loan Bank, and the Federal Reserve Bank. 43 Table of Contents CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE SHEET ARRANGEMENTS The Corporation has various financial obligations, including contractual obligations and commitments that may require future cash payments.
The Corporation also has additional sources of liquidity available through secured and unsecured borrowing capacity. These include upstream correspondents, the Federal Home Loan Bank, and the Federal Reserve Bank. CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE SHEET ARRANGEMENTS The Corporation has various financial obligations, including contractual obligations and commitments that may require future cash payments.
These estimates assume all rate changes occur overnight and management takes no action as a result of this change. Basis Point Percentage Change in Net Interest Income Interest Rate Change 12 months 24 months 36 months Down 200 (6.75) % (13.97) % (19.42) % Down 100 (3.30) (6.74) (9.45) Up 100 1.94 4.64 7.30 Up 200 1.15 6.56 11.91 Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
These estimates assume all rate changes occur overnight and management takes no action as a result of this change. Basis Point Percentage Change in Net Interest Income Interest Rate Change 12 months 24 months 36 months Down 300 2.45 % (6.68) % (16.82) % Down 200 1.54 (4.30) (11.06) Down 100 0.74 (2.08) (5.44) Up 100 (1.28) 1.33 4.42 Up 200 (5.73) (0.64) 5.73 Up 300 (8.32) (0.66) 9.12 Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
There were also 29,966 shares from the treasury with a value of $1.45 million that were contributed to the ESOP plan in 2022 compared to 31,355 shares with a value of $1.40 million in 2021. Following is an analysis of the components of the Corporation’s balance sheet.
In 2023 dividends declared by the Corporation totaled $0.99 per share. There were also 40,496 shares from the treasury with a value of $1.52 million that were contributed to the ESOP plan in 2023 compared to 29,966 shares with a value of $1.45 million in 2022. Following is an analysis of the components of the Corporation’s balance sheet.
Earning asset yields increased 53 basis points while the rate on interest-bearing liabilities increased by 25 basis points. 35 Table of Contents CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES December 31, 2022 2021 2020 Average Yield/ Average Yield/ Average Yield/ (Dollar amounts in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate ASSETS Interest-earning assets: Loans (1) (2) $ 2,884,053 147,398 5.11 % $ 2,602,344 128,978 4.96 % $ 2,702,225 138,302 5.12 % Taxable investment securities 981,453 21,014 2.14 % 890,563 13,110 1.47 % 689,203 13,625 1.98 % Tax-exempt investments (2) 451,228 14,216 3.15 % 387,935 13,544 3.49 % 322,121 12,731 3.95 % Cash and due from banks 479,854 5,224 1.09 % 726,412 888 0.12 % — — — % Federal funds sold 3,893 106 2.72 % 4,487 42 0.94 % 1,245 71 5.70 % Total interest-earning assets 4,800,481 187,958 3.92 % 4,611,741 156,562 3.39 % 3,714,794 164,729 4.43 % Non-interest earning assets: Cash and due from banks — — 370,883 Premises and equipment, net 68,911 64,787 63,145 Other assets 216,592 183,589 187,415 Less allowance for loan losses (41,997) (45,767) (23,318) TOTALS $ 5,043,987 $ 4,814,350 $ 4,312,919 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-bearing liabilities: Transaction accounts $ 3,034,430 13,483 0.44 % $ 2,799,227 2,751 0.10 % $ 2,282,750 4,424 0.19 % Time deposits 483,038 3,260 0.67 % 520,885 5,407 1.04 % 589,975 8,377 1.42 % Short-term borrowings 83,959 1,243 1.48 % 99,805 387 0.39 % 90,613 568 0.63 % Other borrowings 13,175 273 2.07 % 7,562 252 3.33 % 18,335 770 4.20 % Total interest-bearing liabilities: 3,614,602 18,259 0.51 % 3,427,479 8,797 0.26 % 2,981,673 14,139 0.47 % Non interest-bearing liabilities: Demand deposits 891,042 717,764 660,011 Other 43,506 71,738 77,444 4,549,150 4,216,981 3,719,128 Shareholders' equity 494,837 597,369 593,791 TOTALS $ 5,043,987 $ 4,814,350 $ 4,312,919 Net interest earnings $ 169,699 $ 147,765 $ 150,590 Net yield on interest- earning assets 3.54 % 3.20 % 4.05 % (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
Earning asset yields increased 120 basis points while the rate on interest-bearing liabilities increased by 123 basis points. 37 Table of Contents CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES December 31, 2023 2022 2021 Average Yield/ Average Yield/ Average Yield/ (Dollar amounts in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate ASSETS Interest-earning assets: Loans (1) (2) $ 3,111,784 190,947 6.14 % $ 2,884,053 147,398 5.11 % $ 2,602,344 128,978 4.96 % Taxable investment securities 895,120 24,643 2.75 % 981,453 21,014 2.14 % 890,563 13,110 1.47 % Tax-exempt investments (2) 463,541 16,591 3.58 % 451,228 14,216 3.15 % 387,935 13,544 3.49 % Cash and due from banks 90,582 1,546 1.71 % 479,854 5,224 1.09 % 726,412 888 0.12 % Federal funds sold 3,108 124 3.99 % 3,893 106 2.72 % 4,487 42 0.94 % Total interest-earning assets 4,564,135 233,851 5.12 % 4,800,481 187,958 3.92 % 4,611,741 156,562 3.39 % Non-interest earning assets: Premises and equipment, net 67,468 68,911 64,787 Other assets 210,277 216,592 183,589 Less allowance for loan losses (39,432) (41,997) (45,767) TOTALS $ 4,802,448 $ 5,043,987 $ 4,814,350 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-bearing liabilities: Transaction accounts $ 2,869,873 42,594 1.48 % $ 3,034,430 13,483 0.44 % $ 2,799,227 2,751 0.10 % Time deposits 434,943 9,100 2.09 % 483,038 3,260 0.67 % 520,885 5,407 1.04 % Short-term borrowings 117,235 5,370 4.58 % 83,959 1,243 1.48 % 99,805 387 0.39 % Other borrowings 82,316 4,071 4.95 % 13,175 273 2.07 % 7,562 252 3.33 % Total interest-bearing liabilities: 3,504,367 61,135 1.74 % 3,614,602 18,259 0.51 % 3,427,479 8,797 0.26 % Non interest-bearing liabilities: Demand deposits 801,316 891,042 717,764 Other 10,193 43,506 71,738 4,315,876 4,549,150 4,216,981 Shareholders' equity 486,572 494,837 597,369 TOTALS $ 4,802,448 $ 5,043,987 $ 4,814,350 Net interest earnings $ 172,716 $ 169,699 $ 147,765 Net yield on interest- earning assets 3.78 % 3.54 % 3.20 % (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which uses an economic forecast that includes the impact of the COVID-19 pandemic. For the year ended December 31, 2022, the negative provision for credit losses was $2.0 million, a decrease of $4.5 million, or 182%, compared to 2021.
The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which used an economic forecast that included the impact of the COVID-19 pandemic. For the year ended December 31, 2023, the provision for credit losses was $7.3 million, an increase of $9.3 million, or 460%, compared to 2022.
These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.30% at year-end 2022 compared to 1.72% 40 Table of Contents at year-end 2021. The decrease was the result of several factors. The first was the annual model recalibration.
These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.26% at year-end 2023 compared to 1.30% at year-end 2022.
The provision for credit losses decreased $8.0 million from $10.5 million in 2020 to $2.5 million in 2021. Non-interest expenses increased $4.6 million and non-interest income decreased $392 thousand. The increase in non-interest expenses was largely due to the acquisition of HopFed, Inc.
The provision for credit losses decreased $4.5 million from $2.5 million in 2021 to a negative provision of $2.0 million in 2022. Non-interest income increased $4.6 million and non-interest expenses increased $8.6 million.
The quantitative amount is $28.6 million at December 31, 2022, compared to $33.6 million at December 31, 2021. There was a $900 thousand decrease in the allowance for unfunded commitments. See additional discussion of ACL in the Allowance for Credit Losses section below. Based on management’s analysis of the current portfolio, management believes the allowance is adequate.
There was a $100 thousand decrease in the allowance for unfunded commitments. See additional discussion of ACL in the Allowance for Credit Losses section below. 35 Table of Contents Based on management’s analysis of the current portfolio, management believes the allowance is adequate.
The Corporation expects to continue its policy of paying regular cash dividends, subject to future earnings and regulatory restrictions and capital requirements. INTEREST RATE SENSITIVITY AND LIQUIDITY First Financial Corporation has established risk measures, limits and policy guidelines for managing interest rate risk and liquidity. Responsibility for management of these functions resides with the Asset/Liability Committee.
The Corporation’s dividend payout ratio for 2023 and 2022 was 19.4% and 21.7%, respectively. The Corporation expects to continue its policy of paying regular cash dividends, subject to future earnings and regulatory restrictions and capital requirements. INTEREST RATE SENSITIVITY AND LIQUIDITY First Financial Corporation has established risk measures, limits and policy guidelines for managing interest rate risk and liquidity.
NET INTEREST INCOME The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding. Net interest income increased in 2022 to $165.0 million compared to $143.4 million in 2021.
The primary components of income and expense affecting net income are discussed in the following analysis. NET INTEREST INCOME The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding.
The table information compares 2022 to 2021 and 2021 to 2020. 2022 Compared to 2021 Increase 2021 Compared to 2020 Increase (Decrease) Due to (Decrease) Due to Volume/ Volume/ (Dollar amounts in thousands) Volume Rate Rate Total Volume Rate Rate Total Interest earned on interest-earning assets: Loans (1) (2) $ 13,962 $ 4,023 $ 436 $ 18,421 $ (5,112) $ (4,374) $ 162 $ (9,324) Taxable investment securities 1,338 5,958 608 7,904 3,981 (3,479) (1,017) (515) Tax-exempt investment securities (2) 2,210 (1,322) (216) 672 2,600 (1,484) (303) 813 Cash and due from banks (301) 7,020 (2,383) 4,336 — — 888 888 Federal funds sold (6) 80 (11) 63 185 (59) (155) (29) Total interest income $ 17,203 $ 15,759 $ (1,566) $ 31,396 $ 1,654 $ (9,396) $ (425) $ (8,167) Interest paid on interest-bearing liabilities: Transaction accounts 231 9,687 814 10,732 1,001 (2,181) (493) (1,673) Time deposits (393) (1,892) 137 (2,148) (981) (2,253) 264 (2,970) Short-term borrowings (61) 1,091 (173) 857 58 (217) (22) (181) Other borrowings 187 (95) (71) 21 (452) (159) 93 (518) Total interest expense (36) 8,791 707 9,462 (374) (4,810) (158) (5,342) Net interest income $ 17,239 $ 6,968 $ (2,273) $ 21,934 $ 2,028 $ (4,586) $ (267) $ (2,825) (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
The table information compares 2023 to 2022 and 2022 to 2021. 2023 Compared to 2022 Increase 2022 Compared to 2021 Increase (Decrease) Due to (Decrease) Due to Volume/ Volume/ (Dollar amounts in thousands) Volume Rate Rate Total Volume Rate Rate Total Interest earned on interest-earning assets: Loans (1) (2) $ 11,639 $ 29,575 $ 2,335 $ 43,549 $ 13,962 $ 4,023 $ 436 $ 18,421 Taxable investment securities (1,848) 6,006 (528) 3,630 1,338 5,958 608 7,904 Tax-exempt investment securities (2) 388 1,934 53 2,375 2,210 (1,322) (216) 672 Cash and due from banks (4,238) 2,966 (2,406) (3,678) (301) 7,020 (2,383) 4,336 Federal funds sold (21) 49 (10) 18 (6) 80 (11) 63 Total interest income $ 5,920 $ 40,530 $ (556) $ 45,894 $ 17,203 $ 15,759 $ (1,566) $ 31,396 Interest paid on interest-bearing liabilities: Transaction accounts (731) 31,553 (1,711) 29,111 231 9,687 814 10,732 Time deposits (325) 6,846 (682) 5,839 (393) (1,892) 137 (2,148) Short-term borrowings 493 2,603 1,032 4,128 (61) 1,091 (173) 857 Other borrowings 1,433 379 1,987 3,799 187 (95) (71) 21 Total interest expense 870 41,381 626 42,877 (36) 8,791 707 9,462 Net interest income $ 5,050 $ (851) $ (1,182) $ 3,017 $ 17,239 $ 6,968 $ (2,273) $ 21,934 (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
The Corporation also anticipates $114.0 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $11.2 million in securities to be called within the next 12 months. The Corporation also has additional sources of liquidity available through secured and unsecured borrowing capacity.
The Corporation also anticipates $109.9 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $13.0 million in securities to be called within the next 12 months.
The following loan categories comprise significant components of the nonperforming loans at December 31, 2022 and 2021: 2022 2021 Non-accrual loans Commercial loans $ 4,874 42 % $ 4,991 52 % Residential loans 3,715 32 % 3,049 32 % Consumer loans 2,965 26 % 1,550 16 % $ 11,554 100 % $ 9,590 100 % Past due 90 days or more Commercial loans $ 112 10 % $ 14 3 % Residential loans 1,007 90 % 410 79 % Consumer loans — — % 91 18 % $ 1,119 100 % $ 515 100 % Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment.
The following loan categories comprise significant components of the nonperforming loans at December 31, 2023 and 2022: 2023 2022 Non-accrual loans Commercial loans $ 18,380 78 % $ 3,481 41 % Residential loans 2,065 9 % 2,035 24 % Consumer loans 3,151 13 % 2,965 35 % $ 23,596 100 % $ 8,481 100 % Past due 90 days or more Commercial loans $ 4 0 % $ 112 10 % Residential loans 911 95 % 1,007 90 % Consumer loans 45 5 % — — % $ 960 100 % $ 1,119 100 % Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment.
The year-over-year changes are, in part, impacted by the acquisition of Hancock Bancorp in the fourth quarter of 2021. INCOME TAXES The Corporation’s federal income tax provision was $16.7 million in 2022 compared to $12.6 million in 2021. The overall effective tax rate in 2022 of 19.0% decreased as compared to a 2021 effective rate of 19.2%.
The year-over-year changes in non-interest expenses are, in part, impacted by the acquisition of Hancock Bancorp in the fourth quarter of 2021. The provision for income taxes increased $4.1 million from 2021 to 2022 and the effective tax rate decreased to 19.0% in 2022 from 19.2% in 2021.
SECURITIES The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2022 the portfolio’s balance decreased by 2.1%. The average life of the portfolio 38 Table of Contents increased from 5.0 years in 2021 to 6.9 years in 2022.
SECURITIES The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2023 the portfolio’s balance decreased by 5.4%. Given the performance of the 40 Table of Contents market, the Corporation shifted away from purchases to replace maturities in 2023.
If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized cost basis.
If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized basis.
Non-accrual loans, excluding TDR’s, decreased to $8.5 million at December 31, 2022 from $9.6 million at December 31, 2021. Loans past due 90 days and still on accrual increased to $1.1 million compared to $515 thousand at December 31, 2021.
Non-accrual loans, increased to $23.6 million at December 31, 2023 from $8.5 million at December 31, 2022. The increase in non-accrual loans is due to a commercial relationship that was downgraded. Loans past due 90 days and still on accrual decreased to $960 thousand compared to $1.1 million at December 31, 2022.
The analysis of the allowance for credit losses includes the allocation of specific amounts of the allowance to individually evaluated loans, generally based on an analysis of the collateral securing those loans.
The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern. 42 Table of Contents The analysis of the allowance for credit losses includes the allocation of specific amounts of the allowance to individually evaluated loans, generally based on an analysis of the collateral securing those loans.
This analysis serves as a point in time assessment of the level of the allowance and serves as a basis for provisions for credit losses. The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern.
This analysis serves as a point in time assessment of the level of the allowance and serves as a basis for provisions for credit losses.
To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation’s dividend payout ratio for 2022 and 2021 was 21.7% and 28.2%, respectively.
First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders. To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders.
The average cost of these interest-bearing liabilities increased to 0.51% in 2022 from 0.26% in 2021. The net interest margin increased from 3.20% in 2021 to 3.54% in 2022.
Total average interest-bearing liabilities decreased to $3.50 billion in 2023 from $3.61 billion in 2022. The average cost of these interest-bearing liabilities increased to 1.74% in 2023 from 0.51% in 2022. 36 Table of Contents The net interest margin increased from 3.54% in 2022 to 3.78% in 2023.
Treasury (1) $ 5,066 1.91 % $ 22,871 2.05 % $ 37,360 3.91 % $ 666,045 2.44 % $ 731,342 Collateralized mortgage obligations (1) 11 1.66 % 6,473 2.18 % 7,727 2.70 % 189,274 2.47 % 203,485 States and political subdivisions 5,018 3.58 % 31,550 2.80 % 76,442 2.70 % 279,658 2.62 % 392,668 Collateralized debt obligations — — % — — % — — % 2,986 — % 2,986 TOTAL $ 10,095 2.74 % $ 60,894 2.45 % $ 121,529 3.07 % $ 1,137,963 2.48 % $ 1,330,481 (1) Distribution of maturities is based on the estimated life of the asset. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2021 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies (1) $ 12,784 2.37 % $ 28,466 1.84 % $ 42,881 3.96 % $ 678,295 2.15 % $ 762,426 Collateralized mortgage obligations (1) 3,449 2.17 % 688 3.79 % 7,516 2.15 % 163,352 2.32 % 175,005 States and political subdivisions 5,358 3.27 % 34,438 2.97 % 75,506 2.68 % 303,422 2.57 % 418,724 Collateralized debt obligations — — % — — % — — % 3,359 — % 3,359 TOTAL 21,591 2.56 % 63,592 2.47 % 125,903 3.08 % 1,148,428 2.28 % 1,359,514 (1) Distribution of maturities is based on the estimated life of the asset.
Treasury (1) $ 7,654 3.02 % $ 27,010 3.34 % $ 25,843 3.38 % $ 609,701 2.50 % $ 670,208 Collateralized mortgage obligations (1) — — % 6,291 1.83 % 8,637 2.78 % 165,902 2.43 % 180,830 States and political subdivisions 4,766 3.28 % 30,812 2.84 % 95,840 2.75 % 273,679 2.62 % 405,097 Collateralized debt obligations — — % — — % 3,002 — % — — % 3,002 TOTAL $ 12,420 3.12 % $ 64,113 2.95 % $ 133,322 2.81 % $ 1,049,282 2.52 % $ 1,259,137 (1) Distribution of maturities is based on the estimated life of the asset. 1 year and less 1 to 5 years 5 to 10 years Over 10 Years 2022 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies (1) $ 5,066 1.91 % $ 22,871 2.05 % $ 37,360 3.91 % $ 666,045 2.44 % $ 731,342 Collateralized mortgage obligations (1) 11 1.66 % 6,473 2.18 % 7,727 2.70 % 189,274 2.47 % 203,485 States and political subdivisions 5,018 3.58 % 31,550 2.80 % 76,442 2.70 % 279,658 2.62 % 392,668 Collateralized debt obligations — — % — — % — — % 2,986 — % 2,986 TOTAL 10,095 2.74 % $ 60,894 2.45 % $ 121,529 3.07 % $ 1,137,963 2.48 % 1,330,481 (1) Distribution of maturities is based on the estimated life of the asset.
DEPOSITS The information below presents the average amount of deposits and rates paid on those deposits for 2022, 2021 and 2020. 2022 2021 2020 (Dollar amounts in thousands) Amount Rate Amount Rate Amount Rate Non-interest-bearing demand deposits $ 891,042 $ 717,764 $ 660,011 Interest-bearing demand deposits 1,511,232 0.65 % 1,309,682 0.15 % 1,061,745 0.27 % Savings deposits 1,523,198 0.24 % 1,489,545 0.05 % 1,221,005 0.12 % Time deposits: $100,000 or more 172,916 1.15 % 214,976 1.36 % 260,314 1.88 % Other time deposits 310,122 0.41 % 305,909 0.81 % 329,661 1.05 % TOTAL $ 4,408,510 $ 4,037,876 $ 3,532,736 The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2022, are summarized as follows: (Dollar amounts in thousands) 3 months or less $ 28,290 Over 3 through 6 months 30,310 Over 6 through 12 months 56,504 Over 12 months 48,446 TOTAL $ 163,550 OTHER BORROWINGS Advances from the Federal Home Loan Bank decreased to $9.6 million in 2022 compared to $15.9 million in 2021.
DEPOSITS The information below presents the average amount of deposits and rates paid on those deposits for 2023, 2022 and 2021. 2023 2022 2021 (Dollar amounts in thousands) Amount Rate Amount Rate Amount Rate Non-interest-bearing demand deposits $ 801,316 $ 891,042 $ 717,764 Interest-bearing demand deposits 1,440,411 2.15 % 1,511,232 0.65 % 1,309,682 0.15 % Savings deposits 1,429,462 0.82 % 1,523,198 0.24 % 1,489,545 0.05 % Time deposits: $100,000 or more 176,453 2.89 % 172,916 1.15 % 214,976 1.36 % Other time deposits 258,490 1.54 % 310,122 0.41 % 305,909 0.81 % TOTAL $ 4,106,132 $ 4,408,510 $ 4,037,876 Deposits decreased 6.86% to $4.1 billion at September 30, 2023 compared to December 31, 2022.
COMPARISON AND DISCUSSION OF 2022 BALANCE SHEET TO 2021 The Corporation’s total assets decreased 3.6% or $185.8 million at December 31, 2022, from a year earlier. Available-for-sale securities decreased $29.0 million at December 31, 2022, from the previous year. Loans, net increased by $260.1 million to $3.03 billion. Deposits decreased $40.7 million while borrowings decreased by $28.8 million.
The increase in income tax expense is primarily due to the overall increase in net income before income taxes. COMPARISON AND DISCUSSION OF 2023 BALANCE SHEET TO 2022 The Corporation’s total assets decreased 2.8% or $138.1 million at December 31, 2023, from a year earlier. Available-for-sale securities decreased $71.3 million at December 31, 2023, from the previous year.
Total average interest earning assets increased to $4.80 billion in 2022 from $4.61 billion in 2021. The tax-equivalent yield on these assets increased to 3.92% in 2022 from 3.39% in 2021. Total average interest- 34 Table of Contents bearing liabilities increased to $3.61 billion in 2022 from $3.43 billion in 2021.
Net interest income increased in 2023 to $167.3 million compared to $165.0 million in 2022. Total average interest earning assets decreased to $4.56 billion in 2023 from $4.80 billion in 2022. The tax-equivalent yield on these assets increased to 5.12% in 2023 from 3.92% in 2022.
As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2022. 42 Table of Contents First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders.
These standards relate capital to level of risk by assigning different weightings to assets and certain off-balance-sheet activity. As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2023.
The ACL and allowance for unfunded commitments were $39.8 million and $2.1 million, respectively at December 31, 2022, compared to $48.3 million and $3.0 million, respectively at December 31, 2021. The $8.5 million decrease in the ACL was the result of several factors. The first was the annual model recalibration.
The ACL and allowance for unfunded commitments were $39.8 million and $2.0 million, respectively at December 31, 2023, compared to $39.8 million and $2.1 million, respectively at December 31, 2022. The qualitative amount of the reserve decreased $44 thousand to $11.0 million. The quantitative amount is $28.4 million at December 31, 2023, compared to $28.6 million at December 31, 2022.
The Corporation does not expect realized losses, as there is no intent to sell at a loss.
Net unrealized gain/loss on available for sale securities increased $14.8 million from a net unrealized loss of $168.2 million in 2022 to a net unrealized loss of $153.4 million in 2023. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
Total shareholders’ equity decreased $107.3 million to $475.3 million at December 31, 2022. Accumulated other comprehensive income decreased $137.6 million primarily due to the market value of the securities portfolio, which reflected the large decrease in securities pricing. In 2022 dividends paid by the Corporation totaled $1.17 per share.
Loans, net increased by $100.4 million to $3.13 billion. Deposits decreased $278.8 million while borrowings increased by $95.3 million. Total shareholders’ equity increased $52.7 million to $528.0 million at December 31, 2023. Accumulated other comprehensive income increased $12.9 million primarily due to the market value of the securities portfolio, which reflected a slight increase in securities pricing.
Additional information regarding restructured loans is available in the footnotes to the financial statements. 2022 2021 2020 2019 2018 Non-accrual loans $ 11,554 $ 9,590 $ 15,367 $ 9,535 $ 10,974 Accruing restructured loans 3,390 3,897 3,052 3,318 3,702 Nonaccrual restructured loans 413 902 1,154 876 1,104 Accruing loans past due over 90 days 1,119 515 2,324 1,610 798 $ 16,476 $ 14,904 $ 21,897 $ 15,339 $ 16,578 Ratio of the allowance for credit losses as a percentage of non-performing loans 296.8 % 324.1 % 226.8 % 130.0 % 123.0 % The ratio of the allowance for loan losses as a percentage of nonperforming loans was 296.79% at December 31, 2022, compared to 324.11% in 2021.
The amounts shown below represent non-accrual loans and those loans which are past due more than 90 days where the Corporation continues to accrue interest. 2023 2022 2021 2020 2019 Non-accrual loans $ 23,596 $ 8,481 $ 9,590 $ 14,213 $ 9,535 Accruing loans past due over 90 days 960 1,119 515 2,324 1,610 $ 24,556 $ 9,600 $ 10,105 $ 16,537 $ 11,145 Ratio of the allowance for credit losses as a percentage of non-performing loans 161.9 % 414.4 % 478.0 % 284.5 % 178.9 % 43 Table of Contents The ratio of the allowance for loan losses as a percentage of nonperforming loans was 161.9% at December 31, 2023, compared to 414.4% in 2022.
Return on average assets at December 31, 2022 increased 28.18% to 1.41% compared to 1.10% at December 31, 2021. The primary components of income and expense affecting net income are discussed in the following analysis.
The decrease in 2023 net income is primarily due to increased provision for credit losses, as well as decreased non-interest income and increased non-interest expenses, as described in those respective sections in the following pages. Return on average assets at December 31, 2023 decreased 10.64% to 1.26% compared to 1.41% at December 31, 2022.