Biggest changeEarning 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.
Biggest changeEarning asset yields increased 43 basis points while the rate on interest-bearing liabilities increased by 54 basis points. 39 Table of Contents CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES December 31, 2024 2023 2022 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) $ 3,468,534 227,580 6.56 % $ 3,111,784 190,947 6.14 % $ 2,884,053 147,398 5.11 % Taxable investment securities 851,935 24,237 2.84 % 895,120 24,643 2.75 % 981,453 21,014 2.14 % Tax-exempt investments (2) 458,328 17,125 3.74 % 463,541 16,591 3.58 % 451,228 14,216 3.15 % Cash and due from banks 83,690 947 1.13 % 90,582 1,546 1.71 % 479,854 5,224 1.09 % Federal funds sold 8,806 452 5.13 % 3,108 124 3.99 % 3,893 106 2.72 % Total interest-earning assets 4,871,293 270,341 5.55 % 4,564,135 233,851 5.12 % 4,800,481 187,958 3.92 % Non-interest earning assets: Premises and equipment, net 73,774 67,468 68,911 Other assets 251,222 210,277 216,592 Less allowance for loan losses (41,969) (39,432) (41,997) TOTALS $ 5,154,320 $ 4,802,448 $ 5,043,987 LIABILITIES AND SHAREHOLDERS' EQUITY Interest-bearing liabilities: Transaction accounts $ 3,092,818 56,500 1.83 % $ 2,869,873 42,594 1.48 % $ 3,034,430 13,483 0.44 % Time deposits 674,441 24,571 3.64 % 434,943 9,100 2.09 % 483,038 3,260 0.67 % Short-term borrowings 97,176 4,284 4.41 % 117,235 5,370 4.58 % 83,959 1,243 1.48 % Other borrowings 69,201 4,401 6.36 % 82,316 4,071 4.95 % 13,175 273 2.07 % Total interest-bearing liabilities: 3,933,636 89,756 2.28 % 3,504,367 61,135 1.74 % 3,614,602 18,259 0.51 % Non interest-bearing liabilities: Demand deposits 638,420 801,316 891,042 Other 46,301 10,193 43,506 4,618,357 4,315,876 4,549,150 Shareholders' equity 535,963 486,572 494,837 TOTALS $ 5,154,320 $ 4,802,448 $ 5,043,987 Net interest earnings $ 180,585 $ 172,716 $ 169,699 Net yield on interest- earning assets 3.71 % 3.78 % 3.54 % (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
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.
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 2024 (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 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.
The change in non-interest income from 2022 to 2023 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.
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.
The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern. 44 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.
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 .
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, 2024. Goodwill .
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.
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 $13.0 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%. 38 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%. 40 Table of Contents The following table sets forth the components of net interest income due to changes in volume and rate.
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.
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. 47 Table of Contents The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2024.
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.
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 1.22% at year-end 2024 compared to 1.26% at year-end 2023.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2023.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2024.
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.
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. 2024 2023 2022 2021 2020 Non-accrual loans $ 11,479 $ 23,596 $ 8,481 $ 9,590 $ 14,213 Accruing loans past due over 90 days 1,821 960 1,119 515 2,324 $ 13,300 $ 24,556 $ 9,600 $ 10,105 $ 16,537 Ratio of the allowance for credit losses as a percentage of non-performing loans 351.4 % 161.9 % 414.4 % 478.0 % 284.5 45 Table of Contents The ratio of the allowance for loan losses as a percentage of nonperforming loans was 351.4% at December 31, 2024, compared to 161.9% in 2023.
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.
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 $13.3 million at December 31, 2024 decreased from $24.6 million at December 31, 2023.
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 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 1.51% over the next 12 months and increase 0.94% over the following 12 months.
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.
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.
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.
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, 2024, the provision for credit losses was $16.2 million, an increase of $8.9 million, or 122%, compared to 2023.
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.
The table below presents the allocation of the allowance to the loan portfolios at year-end. Years Ended December 31, (Dollar amounts in thousands) 2024 2023 2022 2021 2020 Commercial $ 16,963 $ 13,264 $ 12,949 $ 18,883 $ 13,925 Residential 17,470 14,327 14,568 18,316 19,142 Consumer 12,046 11,797 12,104 10,721 11,009 Unallocated 253 379 158 385 — TOTAL ALLOWANCE FOR CREDIT LOSSES $ 46,732 $ 39,767 $ 39,779 $ 48,305 $ 44,076 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 Corporation also has $197.7 million of unused borrowing capacity available with the Federal Home Loan Bank of Indianapolis, $237.5 million available with the Federal Reserve Bank, and $125 million of available fed funds lines with correspondent banks. With these sources of funds, the Corporation currently anticipates adequate liquidity to meet the expected obligations of its customers.
The Corporation also has $388.5 million of unused borrowing capacity available with the Federal Home Loan Bank of Indianapolis, $295.1 million available with the Federal Reserve Bank, and $90 million of available fed funds lines with correspondent banks. With these sources of funds, the Corporation currently anticipates adequate liquidity to meet the expected obligations of its customers.
Periodic 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.
Periodic 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) 2024 2023 2022 2021 2020 Amount of loans outstanding at December 31, $ 3,831,795 $ 3,160,072 $ 3,060,263 $ 2,812,601 $ 2,606,113 Average amount of loans by year $ 3,468,534 $ 3,111,784 $ 2,884,053 $ 2,602,344 $ 2,702,225 Allowance for credit losses at beginning of year $ 39,767 $ 39,779 $ 48,305 $ 44,076 $ 19,943 Loans charged off: Commercial 7,890 966 3,917 2,158 1,097 Residential 343 216 657 812 944 Consumer 11,056 14,314 11,132 5,246 6,355 Total loans charged off 19,289 15,496 15,706 8,216 8,396 Recoveries of loans previously charged off: Commercial 1,946 1,083 2,062 1,069 856 Residential 451 292 759 616 657 Consumer 4,685 6,814 6,384 3,884 3,404 Total recoveries 7,082 8,189 9,205 5,569 4,917 Net loans charged off 12,207 7,307 6,501 2,647 3,479 Provision charged to expense 16,166 7,295 (2,025) 2,466 10,528 CECL adoption — — — — 17,084 PCD ACL on acquired loans 3,006 — — 4,410 — Balance at end of year $ 46,732 $ 39,767 $ 39,779 $ 48,305 $ 44,076 Ratio of net charge-offs during period to average loans outstanding 0.35 % 0.23 % 0.23 % 0.10 % 0.13 % The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio.
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.
Net unrealized gain/loss on available for sale securities decreased $12.4 million from a net unrealized loss of $153.4 million in 2023 to a net unrealized loss of $165.8 million in 2024. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
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.
Given a 100 basis point decrease in rates, net interest income would increase 4.07% over the next 12 months and increase 0.68% over the following 12 months.
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 Corporation also anticipates $112.8 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $31.1 million in securities to be called within the next 12 months.
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 provision for credit losses increased $9.3 million from a negative provision of $2.0 million in 2022 to a provision of $7.3 million in 2023. Non-interest income decreased $4.0 million and non-interest expenses increased $4.2 million.
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 following loan categories comprise significant components of the nonperforming loans at December 31, 2024 and 2023: 2024 2023 Non-accrual loans Commercial loans $ 6,697 58 % $ 18,380 78 % Residential loans 2,050 18 % 2,065 9 % Consumer loans 2,732 24 % 3,151 13 % $ 11,479 100 % $ 23,596 100 % Past due 90 days or more Commercial loans $ 42 2 % $ 4 0 % Residential loans 1,778 98 % 911 95 % Consumer loans 1 0 % 45 5 % $ 1,821 100 % $ 960 100 % 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.
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.
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 $ 852,791 $ 344,393 $ 508,398 Commercial letters of credit 12,725 12,725 — 48 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.
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 ACL and allowance for unfunded commitments were $46.7 million and $2.1 million, respectively at December 31, 2024, compared to $39.8 million and $2.0 million, respectively at December 31, 2023. The qualitative amount of the reserve increased $1.9 million to $12.8 million. The quantitative amount is $33.6 million at December 31, 2024, compared to $28.4 million at December 31, 2023.
The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2023, are summarized as follows: (Dollar amounts in thousands) 3 months or less $ 49,370 Over 3 through 6 months 78,788 Over 6 through 12 months 101,309 Over 12 months 15,678 TOTAL $ 245,145 (1) Uninsured deposits include the Call Report estimate of uninsured deposits less affiliate deposits, estimated insured portion of servicing deposits, additional structured FDIC coverage and collateral deposits. 44 Table of Contents OTHER BORROWINGS Advances from the Federal Home Loan Bank increased to $108.6 million in 2023 compared to $9.6 million in 2022.
The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2024, are summarized as follows: (Dollar amounts in thousands) 3 months or less $ 135,907 Over 3 through 6 months 143,187 Over 6 through 12 months 83,708 Over 12 months 28,638 TOTAL $ 391,440 (1) Uninsured deposits include the Call Report estimate of uninsured deposits less affiliate deposits, estimated insured portion of servicing deposits, additional structured FDIC coverage and collateral deposits. 46 Table of Contents OTHER BORROWINGS Advances from the Federal Home Loan Bank decreased to $7.3 million in 2024 compared to $108.6 million in 2023.
RESULTS OF OPERATIONS - SUMMARY FOR 2023 COMPARISON OF 2023 TO 2022 Net income for 2023 was $60.7 million, or $5.08 per share versus $71.1 million, or $5.82 per share for 2022.
RESULTS OF OPERATIONS - SUMMARY FOR 2024 COMPARISON OF 2024 TO 2023 Net income for 2024 was $47.3 million, or $4.00 per share versus $60.7 million, or $5.08 per share for 2023.
LOAN PORTFOLIO Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2023 are set forth in the following analyses. (Dollar amounts in thousands) 2023 2022 2021 2020 2019 Loan Category Commercial $ 1,817,526 $ 1,798,260 $ 1,674,066 $ 1,521,711 $ 1,584,447 Residential 695,788 673,464 664,509 604,652 682,077 Consumer 646,758 588,539 474,026 479,750 386,006 TOTAL $ 3,160,072 $ 3,060,263 $ 2,812,601 $ 2,606,113 $ 2,652,530 41 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 $ 703,017 $ 825,507 $ 289,002 $ 1,817,526 TOTAL Residential 695,788 Consumer 646,758 TOTAL $ 3,160,072 Loans maturing after one year with: Fixed interest rates $ 389,958 $ 256,312 Variable interest rates 435,549 32,690 TOTAL $ 825,507 $ 289,002 Commercial Real Estate represents $1.3 million of total exposure as of December 31, 2023, and is within regulatory guidance.
LOAN PORTFOLIO Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2024 are set forth in the following analyses. (Dollar amounts in thousands) 2024 2023 2022 2021 2020 Loan Category Commercial $ 2,196,351 $ 1,817,526 $ 1,798,260 $ 1,674,066 $ 1,521,711 Residential 967,386 695,788 673,464 664,509 604,652 Consumer 668,058 646,758 588,539 474,026 479,750 TOTAL $ 3,831,795 $ 3,160,072 $ 3,060,263 $ 2,812,601 $ 2,606,113 43 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 $ 850,958 $ 1,041,890 $ 303,503 $ 2,196,351 TOTAL Residential 967,386 Consumer 668,058 TOTAL $ 3,831,795 Loans maturing after one year with: Fixed interest rates $ 552,382 $ 281,149 Variable interest rates 489,508 22,354 TOTAL $ 1,041,890 $ 303,503 Commercial Real Estate represents $1.8 billion of total exposure as of December 31, 2024, and is within regulatory guidance.
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.
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.
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.
DEPOSITS The information below presents the average amount of deposits and rates paid on those deposits for 2024, 2023 and 2022. 2024 2023 2022 (Dollar amounts in thousands) Amount Rate Amount Rate Amount Rate Non-interest-bearing demand deposits $ 638,420 $ 801,316 $ 891,042 Interest-bearing demand deposits 1,681,079 2.61 % 1,440,411 2.15 % 1,511,232 0.65 % Savings deposits 1,411,739 0.90 % 1,429,462 0.82 % 1,523,198 0.24 % Time deposits: $100,000 or more 318,400 4.15 % 176,453 2.89 % 172,916 1.15 % Other time deposits 356,041 3.19 % 258,490 1.54 % 310,122 0.41 % TOTAL $ 4,405,679 $ 4,106,132 $ 4,408,510 Deposits increased 7.30% to $4.4 billion at December 31, 2024 compared to December 31, 2023.
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.
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.
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.
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 2.65 % (8.59) % (18.36) % Down 200 3.39 (3.84) (10.47) Down 100 4.07 0.68 (2.70) Up 100 (1.51) 0.94 3.98 Up 200 (5.84) (0.97) 5.21 Up 300 (8.84) (1.52) 7.76 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.
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.
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 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 table information compares 2024 to 2023 and 2023 to 2022. 2024 Compared to 2023 Increase 2023 Compared to 2022 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) $ 21,891 $ 13,226 $ 1,516 $ 36,633 $ 11,639 $ 29,575 $ 2,335 $ 43,549 Taxable investment securities (1,189) 823 (40) (406) (1,848) 6,006 (528) 3,630 Tax-exempt investment securities (2) (187) 729 (8) 534 388 1,934 53 2,375 Cash and due from banks (118) (521) 40 (599) (4,238) 2,966 (2,406) (3,678) Federal funds sold 227 36 65 328 (21) 49 (10) 18 Total interest income $ 20,624 $ 14,293 $ 1,573 $ 36,490 $ 5,920 $ 40,530 $ (556) $ 45,894 Interest paid on interest-bearing liabilities: Transaction accounts 3,309 9,833 764 13,906 (731) 31,553 (1,711) 29,111 Time deposits 5,011 6,746 3,714 15,471 (325) 6,846 (682) 5,839 Short-term borrowings (919) (202) 35 (1,086) 493 2,603 1,032 4,128 Other borrowings (649) 1,164 (185) 330 1,433 379 1,987 3,799 Total interest expense 6,752 17,541 4,328 28,621 870 41,381 626 42,877 Net interest income $ 13,872 $ (3,248) $ (2,755) $ 7,869 $ 5,050 $ (851) $ (1,182) $ 3,017 (1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
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.
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 2024 to $175.0 million compared to $167.3 million in 2023.
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.
Following is an analysis of the components of the Corporation’s balance sheet. 42 Table of Contents 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 2024 the portfolio’s balance decreased by 5.0%.
The increase in non-interest expenses is consistent with the rate of increases in prior years and considered normal with the growth of our business. INCOME TAXES The Corporation’s federal income tax provision was $11.8 million in 2023 compared to $16.7 million in 2022.
The year-over-year changes in non-interest expenses are consistent with the rate of increases in prior years and considered normal with the growth of our business. The provision for income taxes decreased $4.8 million from 2022 to 2023 and the effective tax rate decreased to 16.3% in 2023 from 19.0% 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.
The average cost of these interest-bearing liabilities increased to 2.28% in 2024 from 1.74% in 2023. The net interest margin decreased from 3.78% in 2023 to 3.71% in 2024.
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.
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 2024 and 2023 was 46.5% and 19.4%, respectively.
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.
Treasury (1) $ 3,555 2.40 % $ 21,926 3.64 % $ 30,151 3.43 % $ 578,331 2.76 % $ 633,963 Collateralized mortgage obligations (1) 3,778 2.15 % 1,190 1.86 % 6,378 2.98 % 151,680 2.44 % 163,026 States and political subdivisions 5,677 2.89 % 37,074 2.85 % 106,461 2.87 % 246,893 2.60 % 396,105 Collateralized debt obligations — — % — — % 2,896 — % — — % 2,896 TOTAL $ 13,010 2.54 % $ 60,190 3.12 % $ 145,886 2.93 % $ 976,904 2.67 % $ 1,195,990 (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 2023 (Dollar amounts in thousands) Balance Rate Balance Rate Balance Rate Balance Rate Total U.S. government sponsored entity mortgage-backed securities and agencies (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.
Brokered time deposits decreased to $747 thousand at December 31, 2023, from $8.5 million at December 31, 2022. The Corporation estimates that uninsured deposits (1) totaled $938.9 million, or 23% of total deposits, at December 31, 2023, compared to $1.27 billion, or 29%, at December 31, 2022.
The increase is due to the acquisition of SimplyBank. The Corporation estimates that uninsured deposits (1) totaled $980.5 million, or 21% of total deposits, at December 31, 2024, compared to $938.9 million, or 23%, at December 31, 2023.
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.
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 . Net interest income increased $2.3 million in 2023 compared to 2022.
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.
The decrease in income tax expense is due to a $1 million increase in tax credit investments, as well as increase in tax exempt interest income. COMPARISON AND DISCUSSION OF 2024 BALANCE SHEET TO 2023 The Corporation’s total assets increased 14.6% or $709.2 million at December 31, 2024, from a year earlier.
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.
Total average interest earning assets increased to $4.87 billion in 2024 from $4.56 billion in 2023. The tax-equivalent yield on these assets increased to 5.55% in 2024 from 5.12% in 2023. Total average interest- 38 Table of Contents bearing liabilities increased to $3.93 billion in 2024 from $3.50 billion in 2023.
The average life of the portfolio decreased from 6.9 years in 2022 to 6.5 years in 2023.
Given the performance of the market, the Corporation shifted away from purchases to replace maturities in 2024. The average life of the portfolio decreased from 6.5 years in 2023 to 6.4 years in 2024.
The increase in nonperforming loans is due to a commercial relationship that was downgraded.
The decrease in nonperforming loans is due to a commercial relationship that was downgraded in 2023. That relationship was subsequently charged off in 2024, thus reducing the balance of non-performing loans.
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.
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, 2024. First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders.
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.
There were also 34,235 shares from the treasury with a value of $1.67 million that were contributed to the ESOP plan in 2024 compared to 40,496 shares with a value of $1.52 million in 2023.
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.
Loans past due 90 days and still on accrual increased to $1.8 million compared to $960 thousand at December 31, 2023. NON-INTEREST INCOME Non-interest income of $42.8 million remained stable compared to the $42.7 million earned in 2023. 41 Table of Contents NON-INTEREST EXPENSES Non-interest expenses increased to $144.4 million in 2024 from $130.2 million in 2023.
The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information. CAPITAL RESOURCES Bank regulatory agencies have established capital adequacy standards which are used extensively in their monitoring and control of the industry.
First Financial Corporation borrowed $25 million on a note payable in June 2024 for the acquisition of SimplyBank. On December 31, 2024, the balance on the note was $20.8 million. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
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 overall effective tax rate in 2024 of 17.3% increased as compared to a 2023 effective rate of 16.3%. COMPARISON OF 2023 TO 2022 Net income for 2023 was $60.7 million, or $5.08 per share versus $71.1 million, or $5.82 per share for 2022.
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.
Available-for-sale securities decreased $63.1 million at December 31, 2024, from the previous year. Loans, net increased by $662.4 million to $3.79 billion. Deposits increased $628.8 million while borrowings increased by $39.4 million. Total shareholders’ equity increased $21.1 million to $549.0 million at December 31, 2024.