Biggest changeOf particular relevance are the economic conditions in the concentrated geographic area in central, north-central and south-central Iowa in which the Banks conduct their operations. ● Adequacy of the allowance for credit losses and changes in the level of nonperforming assets and charge-offs. ● Inflation and interest rate, securities market and monetary fluctuations, including increases in interest rates initiated during 2022 and 2023 in response to significant inflationary pressures affecting the national economy. ● Changes in the fair value of securities available-for-sale and management’s evaluation of credit losses of such securities. ● The effects of and changes in trade and monetary and fiscal policies and laws, including the changes in assessment rates established by the Federal Deposit Insurance Corporation for its Deposit Insurance Fund and interest rate policies of the Federal Open Market Committee of the Federal Reserve Board. ● Changes in sources and uses of funds, including loans, deposits and borrowings, including the ability of the Banks to maintain unsecured federal funds lines with correspondent banks. ● Changes imposed by regulatory agencies to increase capital to a level greater than the level currently required for well capitalized financial institutions. 49 ● Political instability, acts of war or terrorism, natural disasters and pandemics. ● The timely development and acceptance of new products and services and perceived overall value of these products and services by customers. ● Revenues being lower than expected. ● Changes in consumer spending, borrowings and savings habits. ● Changes in the financial performance and/or condition of the Company’s borrowers. ● Credit quality deterioration, which could cause an increase in the allowance for credit losses. ● Technological changes and operational and reputational risks related to breaches of data security and cyber-attacks. ● The ability to increase market share and control expenses. ● Changes in the competitive environment among financial or bank holding companies and other financial service providers. ● The effect of changes in laws and regulations with which the Company and the Banks must comply, including developments and changes related to the implementation of the Dodd-Frank Act and the effect of any Federal tax reform on the operations of the Company and its customers. ● Changes in the securities markets. ● The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the FASB, International Financial Reporting Standards and other accounting standard setters. ● The costs and effects of legal and regulatory developments, including the resolution of regulatory or other governmental inquiries and the results of regulatory examinations or reviews. ● Recent changes in the U.S. trade policy, including imposition of tariffs by the U.S. government and retaliatory tariffs imposed by foreign governments and the potential negative effect of these actions on the Company’s borrowers. ● The ability of the Company to successfully integrate the operations of financial institutions it has acquired or may acquire in the future. ● The Company’s success at managing the risks involved in the foregoing items.
Biggest changeOf particular relevance are the economic conditions in the concentrated geographic area in central, north-central and south-central Iowa in which the Banks conduct their operations. ● Uncertainties related to the policies of the new presidential administration, including the possibility of tariffs imposed on significant trading partners, the imposition of retaliatory tariffs, the potential for disruption of major trade relationships, new immigration policies and enforcement efforts, and reductions in federal employment levels, contracts and real estate holdings as part of the administration's effort to streamline the federal bureaucracy. ● The potential for decline in commercial real estate values resulting from reduced occupancy and/or rental rates and higher operating costs due to inflation, negatively impacting the ability of our commercial real estate borrowers to repay their loan obligations and reducing the value of the real estate collateral securing such loans. ● Factors adversely affecting the agricultural economy in Iowa, including the effects of tariffs and retaliatory tariffs, depressed commodity and livestock prices and higher input costs due to inflation, negatively impacting the ability of our agricultural borrowers to repay their loan obligations and reducing collateral values for such loans. ● Adequacy of the allowance for credit losses and changes in the level of non-performing assets and charge-offs. ● Inflation, interest rates, securities market and monetary fluctuations. ● Changes in the fair value of securities available-for-sale and management’s evaluation of credit losses of such securities. ● The effects of and changes in trade and monetary and fiscal policies and laws, including the changes in assessment rates established by the Federal Deposit Insurance Corporation for its Deposit Insurance Fund and interest rate policies of the Federal Open Market Committee of the Federal Reserve Board. ● Changes in sources and uses of funds, including loans, deposits and borrowings, including the ability of the Banks to maintain unsecured federal funds lines with correspondent banks. ● Changes imposed by regulatory agencies to increase capital to a level greater than the level currently required for well capitalized financial institutions. 49 ● Political instability, acts of war or terrorism, natural disasters and pandemics. ● The timely development and acceptance of new products and services and perceived overall value of these products and services by customers. ● Revenues being lower than expected. ● Changes in consumer spending, borrowings and savings habits. ● Changes in the financial performance and/or condition of the Company’s borrowers. ● Credit quality deterioration, which could cause an increase in the allowance for credit losses. ● Technological changes and operational and reputational risks related to breaches of data security and cyber-attacks. ● The ability to increase market share and control expenses. ● Changes in the competitive environment among financial or bank holding companies and other financial service providers. ● The effect of changes in laws and regulations with which the Company and the Banks must comply, including developments and changes related to the implementation of the Dodd-Frank Act and the effect of any Federal tax reform on the operations of the Company and its customers. ● Changes in the securities markets. ● The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the FASB, International Financial Reporting Standards and other accounting standard setters. ● The costs and effects of legal and regulatory developments, including the resolution of regulatory or other governmental inquiries and the results of regulatory examinations or reviews. ● The ability of the Company to successfully integrate the operations of financial institutions it has acquired or may acquire in the future. ● The Company’s success at managing the risks involved in the foregoing items.
However, the preparation of these statements requires management to make certain estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. The Company’s significant accounting policies are described in the “Notes to Consolidated Financial Statements” accompanying the Company’s audited financial statements.
However, the preparation of these statements requires management to make certain estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. The Company’s significant accounting policies are described in the “Notes to Consolidated Financial Statements” accompanying the Company’s audited consolidated financial statements.
The BTFP allows for borrowing from the Federal Reserve Bank up to the par value of the pledged collateral. FHLB advances are loans from the FHLB that can mature daily or have longer maturities for fixed or floating rates of interest. Federal funds purchased are borrowings from other banks that mature daily.
The BTFP allows for borrowing from the Federal Reserve Bank up to the par value of the pledged collateral. FHLB advances are loans that can mature daily or have longer maturities for fixed or floating rates of interest. Federal funds purchased are borrowings from other banks that mature daily.
The amount of expense and the corresponding level of allowance for credit losses for loans are based on our evaluation of the collectability of the loan portfolio based on historical loss experience, reasonable and supportable forecasts, and other significant qualitative and quantitative factors.
The amount of expense and the corresponding level of allowance for credit losses for loans are based on our evaluation of the collectability of the loan portfolio based on historical loss experience, reasonable and supportable forecasts, and other significant qualitative and quantitative factors.
The following discussion will provide a summary review of important items relating to: ● Challenges, Risks and Uncertainties ● Critical Accounting Policies ● Non-GAAP Financial Measures ● Income Statement Review ● Balance Sheet Review ● Asset Quality Review and Credit Risk Management ● Liquidity and Capital Resources ● Interest Rate Risk ● Inflation ● Forward-Looking Statements and Business Risks 28 Challenges, Risks and Uncertainties Management has identified certain events or circumstances that have the potential to negatively impact the Company’s financial condition and results of operations in the future and is attempting to position the Company to best respond to those challenges. ● If short-term interest rates remain elevated or continue to increase over a relatively short period of time due to inflationary pressures or other factors, the interest rate environment may present a challenge to the Company.
The following discussion will provide a summary review of important items relating to: ● Challenges, Risks and Uncertainties ● Critical Accounting Policies ● Non-GAAP Financial Measures ● Income Statement Review ● Balance Sheet Review ● Asset Quality Review and Credit Risk Management ● Liquidity and Capital Resources ● Interest Rate Risk ● Inflation ● Forward-Looking Statements and Business Risks 28 Challenges, Risks and Uncertainties Management has identified certain events or circumstances that have the potential to negatively impact the Company’s financial condition and results of operations in the future and is attempting to position the Company to best respond to those challenges. ● If short-term interest rates remain elevated or increase over a relatively short period of time due to inflationary pressures or other factors, the interest rate environment may present a challenge to the Company.
These loans generally have short maturities of less than five years, have either adjustable or fixed rates and are unsecured or secured by inventory, accounts receivable, equipment and/or real estate. Agricultural loans play an important part in the Banks’ loan portfolios. Iowa is a major agricultural state and is a national leader in both grain and livestock production.
These loans generally have short maturities of less than five years, have either adjustable or fixed rates and are generally secured by inventory, accounts receivable, equipment and/or real estate. Agricultural loans play an important part in the Banks’ loan portfolios. Iowa is a major agricultural state and is a national leader in both grain and livestock production.
Unrealized losses on the investment portfolio are excluded from regulatory capital. From time to time, the Company’s board of directors has authorized stock repurchase plans. Stock repurchase plans allow the Company to proactively manage its capital position and return excess capital to shareholders.
Net unrealized losses on the investment portfolio are excluded from regulatory capital. From time to time, the Company’s board of directors has authorized stock repurchase plans. Stock repurchase plans allow the Company to proactively manage its capital position and return excess capital to shareholders.
For further information on the allowance for credit losses for loans, see Note 1 - Summary of Significant Accounting Policies and Note 4 - Loans Receivable and Credit Disclosures in the notes to the financial statements of this Annual Report.
For further information on the allowance for credit losses for loans, see Note 1 - Summary of Significant Accounting Policies and Note 4 - Loans Receivable and Credit Disclosures in the notes to the consolidated financial statements of this Annual Report.
Management’s process for obtaining and validating the fair value of investment securities is discussed in Note 16 of the “Notes to Consolidated Financial Statements,” which is included in Part II, Item 8 “Financial Statements and Supplementary Data” of this Annual Report. 39 Investment Maturities as of December 31, 2023 The investments in the following table are reported by contractual maturity.
Management’s process for obtaining and validating the fair value of investment securities is discussed in Note 16 of the “Notes to Consolidated Financial Statements,” which is included in Part II, Item 8 “Financial Statements and Supplementary Data” of this Annual Report. 39 Investment Maturities as of December 31, 2024 The investments in the following table are reported by contractual maturity.
As of December 31, 2023, the most likely impact of these financial instruments on revenues, expenses, or cash flows of the Company would come from unidentified credit risk causing higher credit loss expense in future periods. These financial instruments are not expected to have a significant impact on the liquidity or capital resources of the Company.
As of December 31, 2024, the most likely impact of these financial instruments on revenues, expenses, or cash flows of the Company would come from unidentified credit risk causing higher credit loss expense in future periods. These financial instruments are not expected to have a significant impact on the liquidity or capital resources of the Company.
The Company requires adequate liquidity to pay its expenses and pay stockholder dividends. In 2023, dividends from the Banks amounted to $10.0 million compared to $10.2 million in 2022. Various federal and state statutory provisions limit the amount of dividends banking subsidiaries are permitted to pay to their holding companies without regulatory approval.
The Company requires adequate liquidity to pay its expenses and pay stockholder dividends. In 2024, dividends from the Banks amounted to $10.2 million compared to $10.0 million in 2023. Various federal and state statutory provisions limit the amount of dividends banking subsidiaries are permitted to pay to their holding companies without regulatory approval.
Liquidity is derived primarily from core deposit growth and retention; principal and interest payments on loans; principal and interest payments, sale, maturity, and prepayment of investment securities; net cash provided from operations; and access to other funding sources. Other funding sources include federal funds purchased lines, Federal Reserve BTFP, FHLB advances and other capital market sources.
Liquidity is derived primarily from core deposit growth and retention; principal and interest payments on loans; principal and interest payments, sale, maturity, and prepayment of investment securities; net cash provided from operations; and access to other funding sources. Other funding sources include federal funds purchased lines, FHLB advances and other capital market sources.
The timing of these credit commitments varies with the underlying borrowers; however, the Company believes it has satisfactory liquidity to fund these obligations as of December 31, 2023. The primary cash flow uncertainty would be a sudden decline in deposits causing the Banks to liquidate securities.
The timing of these credit commitments varies with the underlying borrowers; however, the Company believes it has satisfactory liquidity to fund these obligations as of December 31, 2024. The primary cash flow uncertainty would be a sudden decline in deposits causing the Banks to liquidate securities.
The increase in stockholders’ equity was primarily the result of a decrease in unrealized losses on the investment portfolio and the retention of net income in excess of dividends. The capital levels of the Company currently exceed applicable regulatory guidelines to be considered “well capitalized” as of December 31, 2023.
The increase in stockholders’ equity was primarily the result of a decrease in unrealized losses on the investment portfolio and the retention of net income in excess of dividends. The capital levels of the Company currently exceed applicable regulatory guidelines to be considered “well capitalized” as of December 31, 2024.
The Company completed a quantitative assessment of goodwill as of October 1, 2023 which indicated that goodwill was not impaired. Subsequently, the Company determined there were no adverse changes in criteria and key considerations to the previous assessment. Accordingly, the Company concluded that there is no impairment of goodwill as of December 31, 2023.
The Company completed a quantitative assessment of goodwill as of October 1, 2024 which indicated that goodwill was not impaired. Subsequently, the Company determined there were no adverse changes in criteria and key considerations to the previous assessment. Accordingly, the Company concluded that there is no impairment of goodwill as of December 31, 2024.
As of December 31, 2023, management believes that the level of liquidity and capital resources of the Company remain at a satisfactory level and compare favorably to that of other FDIC insured institutions and that the Company's liquidity sources will be sufficient to support its existing operations for the foreseeable future.
As of December 31, 2024, management believes that the level of liquidity and capital resources of the Company remain at a satisfactory level and compare favorably to that of other FDIC insured institutions and that the Company's liquidity sources will be sufficient to support its existing operations for the foreseeable future.
Historically, the Banks have maintained an adequate level of short-term marketable investments to fund the temporary declines in deposit balances. There are no other known trends in liquidity and cash flow needs as of December 31, 2023, that are of concern to management.
Historically, the Banks have maintained an adequate level of short-term marketable investments to fund the temporary declines in deposit balances. There are no other known trends in liquidity and cash flow needs as of December 31, 2024, that are of concern to management.
Loans to any one borrower are limited by applicable state and federal banking laws. 37 Maturities and Sensitivities of Loans to Changes in Interest Rates as of December 31, 2023 The contractual maturities of the Company's loan portfolio are as shown below.
Loans to any one borrower are limited by applicable state and federal banking laws. 37 Maturities and Sensitivities of Loans to Changes in Interest Rates as of December 31, 2024 The contractual maturities of the Company's loan portfolio are as shown below.
The current economic environment, characterized by elevated short-term interest rates in response to inflationary pressures in the economy and the potential for a period of slower or negative economic growth resulting from efforts to dampen economic activity, has heightened the level of challenges, risks and uncertainties facing our business, including the following: ● Market interest rates may continue to increase during the course of 2024 in response to inflationary pressures on the economy which could adversely affect our net interest income, net interest margin and earnings; ● We may experience a potential slowdown in demand for our products and services, including the demand for traditional loans, although we believe the decline may be offset, in whole or in part, due to inflation and higher interest rates; ● We may experience an increase in risk of delinquencies, defaults and foreclosures, as well as declining collateral values and further impairment of the ability of our borrowers to repay their loans, all of which may result in additional credit charges and other losses in our loan portfolio; ● Goodwill is currently evaluated for impairment quarterly and goodwill has been determined to not be impaired as of December 31, 2023.
The current economic environment, characterized by elevated short-term interest rates in response to inflationary pressures in the economy and the potential for a period of slower or negative economic growth resulting from efforts to dampen economic activity, has heightened the level of challenges, risks and uncertainties facing our business, including the following: ● Market interest rates may remain elevated during 2025 in response to inflationary pressures on the economy which could adversely affect our net interest income, net interest margin and earnings; ● We may experience a potential slowdown in demand for our products and services, including the demand for traditional loans, although we believe the decline may be offset, in whole or in part, due to changes in inflation and interest rates; ● We may experience an increase in risk of delinquencies, defaults and foreclosures, as well as declining collateral values and further impairment of the ability of our borrowers to repay their loans, all of which may result in additional credit charges and other losses in our loan portfolio; ● Goodwill is currently evaluated for impairment quarterly and goodwill has been determined to not be impaired as of December 31, 2024.
In estimating the component of the allowance for credit losses for loans that share common risk characteristics, loans are segregated into loan classes. Loans are designated into loan classes based on loans pooled by product types and similar risk characteristics or areas of risk concentration.
In estimating the component of the allowance for credit losses for loans that share common risk characteristics, loans are segregated into loan segments. Loans are designated into loan segments based on loans pooled by product types and similar risk characteristics or areas of risk concentration.
An impairment of goodwill would decrease the Company’s earnings during the period in which the impairment is recorded; ● We have experienced a decline in the fair value of our investment portfolio as a result of the increasing interest rate environment.
An impairment of goodwill would decrease the Company’s earnings during the period in which the impairment is recorded; ● We have experienced a decline in the fair value of our investment portfolio as a result of the elevated interest rate environment.
As of December 31, 2023, commercial real estate loans have a pooled reserve of 1.50%. 45 Other factors considered when determining the adequacy of the pooled reserve include historical losses; watch, substandard and impaired loan volume; the ability to collect past due loans; loan growth; loan-to-value ratios; loan administration; collateral values; and economic factors.
As of December 31, 2024, commercial real estate loans have a pooled reserve of 1.45%. 45 Other factors considered when determining the adequacy of the pooled reserve include historical losses; watch, substandard and substandard-impaired loan volume; the ability to collect past due loans; loan growth; loan-to-value ratios; loan administration; collateral values; and economic factors.
As of December 31, 2023, the majority of the loans were originated directly by the Banks to borrowers within the Banks’ principal market areas. There are no foreign loans outstanding during the years presented.
As of December 31, 2024, the majority of the loans were originated directly by the Banks to borrowers within the Banks’ principal market areas. There are no foreign loans outstanding during the years presented.
Interest income on other impaired loans remaining on accrual is monitored and income is recognized based upon the terms of the underlying loan agreement. However, the recorded net investment in impaired loans, including accrued interest, is limited to the present value of the expected cash flows of the impaired loan or the observable fair value of the loan’s collateral.
Interest income on other non-performing loans remaining on accrual is monitored and income is recognized based upon the terms of the underlying loan agreement. However, the recorded net investment in non-performing loans, including accrued interest, is limited to the present value of the expected cash flows of the substandard-impaired loan or the observable fair value of the loan’s collateral.
Management believes that the allowance for credit losses as of December 31, 2023 remains adequate based on its analysis of the non-performing assets and the portfolio as a whole.
Management believes that the allowance for credit losses as of December 31, 2024 remains adequate based on its analysis of the non-performing assets and the portfolio as a whole.
Some Banks also offer investment services through a third-party broker-dealer. The Company employs 24 individuals to assist the Banks with financial reporting, human resources, marketing, audit, compliance, technology systems, property appraisals, training and the coordination of management activities, in addition to 243 full-time equivalent individuals employed by the Banks.
Some Banks also offer investment services through a third-party broker-dealer. The Company employs 26 individuals to assist the Banks with financial reporting, human resources, marketing, audit, compliance, technology systems, property appraisals, training and the coordination of management activities, in addition to 240 full-time equivalent individuals employed by the Banks.
No one municipality or agency represents a concentration within this segment of the investment portfolio. Omaha, Nebraska, sewer revenue bonds with a fair value of $5.2 million (approximately 1.9% of the fair value of the government municipalities and subdivisions) represent the largest exposure to any one municipality or subdivision for the Company as of December 31, 2023.
No one municipality or agency represents a concentration within this segment of the investment portfolio. Omaha, Nebraska, sewer revenue bonds with a fair value of $5.3 million (approximately 2.1% of the fair value of the government municipalities and subdivisions) represent the largest exposure to any one municipality or subdivision for the Company as of December 31, 2024.
The decrease in return on average equity and return on average assets when comparing 2023 to 2022 was primarily a result of a reduction in earnings.
The decrease in return on average equity and return on average assets when comparing 2024 to 2023 was primarily a result of a reduction in earnings.
Interest-bearing accounts earn interest at rates established by Bank management based on competitive market factors and the Company’s need for funds. While 87.0% of the Banks’ certificates of deposit mature in the next year, it is anticipated that many of these certificates will be renewed.
Interest-bearing accounts earn interest at rates established by Bank management based on competitive market factors and the Company’s need for funds. While 91.9% of the Banks’ certificates of deposit mature in the next year, it is anticipated that many of these certificates will be renewed.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Overview The following financial data of the Company for the three years ended December 31, 2021 through 2023 is derived from the Company's historical audited financial statements and related footnotes.
ITEM 7. MANAGEMENT ’ S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Overview The following financial data of the Company for the three years ended December 31, 2022 through 2024 is derived from the Company's historical audited financial statements and related footnotes.
The average yield on loans was 254 and 206 basis points higher in 2023 and 2022, respectively, in comparison to the average tax-equivalent investment portfolio yields. Types of Loans The Company's loan portfolio consists of real estate, commercial, agricultural and consumer loans.
The average yield on loans was 299 and 254 basis points higher in 2024 and 2023, respectively, in comparison to the average tax-equivalent investment portfolio yields. Types of Loans The Company's loan portfolio consists of real estate, commercial, agricultural and consumer loans.
As of December 31, 2023 and 2022, the investment portfolio comprised 34% and 37% of total assets, respectively. The decrease in investments during 2023 is primarily due to maturities in excess of purchases. The decrease is offset in part by lower unrealized losses in the investment portfolio.
As of December 31, 2024 and 2023, the investment portfolio comprised 30% and 34% of total assets, respectively. The decrease in investments during 2024 is primarily due to maturities in excess of purchases. The decrease is offset in part by lower unrealized losses in the investment portfolio.
Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs Commitments to extend credit totaled $262.7 million as of December 31, 2023 compared to a total of $262.9 million at the end of 2022.
Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs Commitments to extend credit totaled $232.0 million as of December 31, 2024 compared to a total of $262.7 million at the end of 2023.
The lower than expected tax rate in 2023 was primarily due to a higher proportion of tax-exempt interest income and New Markets Tax Credits to pretax income as compared to 2022. 36 Balance Sheet Review The Company’s assets are comprised primarily of loans and investment securities.
The decrease in income tax expense and lower than expected tax rate in 2024 and 2023 was primarily due to a higher proportion of tax-exempt interest income and New Markets Tax Credits to pretax income. 36 Balance Sheet Review The Company’s assets are comprised primarily of loans and investment securities.
The liquidity and capital resources discussion will cover the following topics: ● Review of the Company’s Current Liquidity Sources ● Review of the Consolidated Statements of Cash Flows ● Review of Company Only Cash Flows ● Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs ● Capital Resources Review of the Company’s Current Liquidity Sources Liquid assets of cash on hand, balances due from other banks and interest-bearing deposits in financial institutions for December 31, 2023 and 2022 totaled $55.1 million and $27.9 million, respectively.
The liquidity and capital resources discussion will cover the following topics: ● Review of the Company’s Current Liquidity Sources ● Review of the Consolidated Statements of Cash Flows ● Review of Company Only Cash Flows ● Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flow Needs ● Capital Resources Review of the Company’s Current Liquidity Sources Liquid assets of cash on hand, balances due from other banks, interest-bearing deposits in financial institutions and federal funds sold for December 31, 2024 and 2023 totaled $101.2 million and $55.1 million, respectively.
Approximately $173 million of estimated uninsured deposits were collateralized by pledged assets.
Approximately $168 million of estimated uninsured deposits were collateralized by pledged assets.
The investment portfolio provides the Company with a significant amount of liquidity since all investments are classified as available-for-sale as of December 31, 2023 and 2022. The investments have pretax net unrealized losses of $62.3 million and $83.6 million as of December 31, 2023 and 2022, respectively.
The investment portfolio provides the Company with a significant amount of liquidity since all investments are classified as available-for-sale as of December 31, 2024 and 2023. The investments have pretax net unrealized losses of $52.0 million and $62.3 million as of December 31, 2024 and 2023, respectively.
This model calculates an expected life-of-loan loss percentage for each loan category by using historical loss rate analysis for all loan pools. 30 The component of the allowance for credit losses for loans that share common risk characteristics also considers factors for each loan class to adjust for differences between the historical period used to calculate historical loss rates and expected conditions over the remaining lives of the loans in the portfolio related to: ● Lending policies and procedures, including changes in underwriting standards and collections; ● International, national, regional and local economic conditions; ● The nature and volume of the portfolio and terms of loans; ● The experience, depth, and ability of lending management; ● The volume and severity of past due loans and other similar conditions; ● The quality of the organization’s loan review system; ● The value of underlying collateral for collateral-dependent loans; ● The existence and effect of any concentrations of credit and changes in the levels of such concentrations; and ● The effect of other external factors such as competition, legal and regulatory requirements on the level of estimated credit losses in the existing portfolio.
The component of the allowance for credit losses for loans that share common risk characteristics also considers factors for each loan segment to adjust for differences between the historical period used to calculate historical loss rates and expected conditions over the remaining lives of the loans in the portfolio related to: ● Lending policies and procedures, including changes in underwriting standards and collections; ● International, national, regional and local economic conditions; ● The nature and volume of the portfolio and terms of loans; ● The experience, depth, and ability of lending management; ● The volume and severity of past due loans and other similar conditions; ● The quality of the organization’s loan review system; ● The value of underlying collateral for collateral-dependent loans; ● The existence and effect of any concentrations of credit and changes in the levels of such concentrations; and ● The effect of other external factors such as competition, legal and regulatory requirements on the level of estimated credit losses in the existing portfolio.
There were $109 thousand and no loans greater than 90 days past due and still accruing interest as of December 31, 2023 and 2022, respectively.
There were $736 thousand and $109 thousand of loans greater than 90 days past due and still accruing interest as of December 31, 2024 and 2023, respectively.
Reconciliation of net interest income and annualized net interest margin on an FTE basis to GAAP: 2023 2022 Net interest income (GAAP) $ 44,625 $ 53,244 Tax-equivalent adjustment (1) 609 690 Net interest income on an FTE basis (non-GAAP) 45,234 53,934 Average interest-earning assets $ 2,059,506 $ 2,060,959 Net interest margin on an FTE basis (non-GAAP) 2.20 % 2.62 % (1) Computed on a tax-equivalent basis using an incremental federal income tax rate of 21 percent for the years ended December 31, 2023 and 2022, adjusted to reflect the effect of the nondeductible interest expense associated with owning tax-exempt securities and loans. 32 Income Statement Review The following highlights a comparative discussion of the major components of net income and their impact for the last two years.
Reconciliation of net interest income and annualized net interest margin on an FTE basis to GAAP: 2024 2023 Net interest income (GAAP) $ 44,976 $ 44,625 Tax-equivalent adjustment (1) 531 609 Net interest income on an FTE basis (non-GAAP) 45,507 45,234 Average interest-earning assets $ 2,052,978 $ 2,059,506 Net interest margin on an FTE basis (non-GAAP) 2.22 % 2.20 % (1) Computed on a tax-equivalent basis using an incremental federal income tax rate of 21 percent for the years ended December 31, 2024 and 2023, adjusted to reflect the effect of the nondeductible interest expense associated with owning tax-exempt securities and loans. 32 Income Statement Review The following highlights a comparative discussion of the major components of net income and their impact for the last two years.
Asset Quality Review and Credit Risk Management The Company’s credit risk is centered in the loan portfolio, which on December 31, 2023, totaled $1.28 billion as compared to $1.23 billion as of December 31, 2022, an increase of 4.2%. Net loans comprise approximately 59% of total assets as of the end of 2023.
Asset Quality Review and Credit Risk Management The Company’s credit risk is centered in the loan portfolio, which on December 31, 2024, totaled $1.30 billion as compared to $1.28 billion as of December 31, 2023, an increase of 2.0%. Net loans comprise approximately 61% of total assets as of the end of 2024.
A sustained reduction in deposit volume would have a significant negative impact on the Company’s operations and liquidity. The Company had $6.9 million and $11.4 million of brokered deposits as of December 31, 2023 and 2022, respectively. The Company has approximately $590 million of estimated uninsured deposits as of December 31, 2023.
A sustained reduction in deposit volume would have a significant negative impact on the Company’s operations and liquidity. The Company had $14.2 million and $6.9 million of brokered deposits as of December 31, 2024 and 2023, respectively. The Company has approximately $643 million of estimated uninsured deposits as of December 31, 2024.
No shares of common stock were repurchased under stock repurchase plans in 2023 and 100,000 shares of common stock were repurchased in 2022. Also see Part II, Item 5 - Market For Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities, included elsewhere in this Annual Report.
A total of 43,057 shares of common stock were repurchased under stock repurchase plans in 2024 and no shares of common stock were repurchased in 2023. Also see Part II, Item 5 - Market For Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities, included elsewhere in this Annual Report.
Balances fluctuate as customer liquidity needs vary and could be impacted by prevailing market interest rates, competition, and economic conditions. Approximately 12% of deposits are tied to external indexes as of December 31, 2023. Deposit interest expense related to these deposits increase more quickly than our other deposit products in a rising interest rate environment.
Balances fluctuate as customer liquidity needs vary and could be impacted by prevailing market interest rates, competition, and economic conditions. Approximately 14% of deposits are tied to external indexes as of December 31, 2024. Deposit interest expense related to these deposits can be more volatile than our other deposit products in a changing interest rate environment.
The Company’s level of non-performing loans as a percentage of loans of 1.08% as of December 31, 2023, is higher than the Iowa State Average peer group of FDIC insured institutions as of December 31, 2023, of 0.39%.
The Company’s level of non-performing loans as a percentage of loans of 1.17% as of December 31, 2024, is higher than the Iowa State Average peer group of FDIC insured institutions as of December 31, 2024, of 0.47%.
The Company considers non-performing loans to generally include nonaccrual loans, loans past due 90 days or more and still accruing and other loans that may or may not meet the former nonperforming criteria but are considered to meet the definition of impaired. 44 The allowance for credit losses related to these impaired loans was approximately $118 thousand and $95 thousand at December 31, 2023 and 2022, respectively.
The Company considers non-performing loans to generally include nonaccrual loans, loans past due 90 days or more and still accruing and other loans that may or may not meet the former non-performing criteria. 44 The allowance for credit losses related to these non-performing loans was approximately $98 thousand and $118 thousand at December 31, 2024 and 2023, respectively.
Non-performing Assets The following table sets forth information concerning the Company's non-performing assets for the past three years ended December 31, 2023 (dollars in thousands) : 2023 2022 2021 Nonperforming assets: Nonaccrual loans $ 13,811 $ 14,722 $ 12,670 Loans 90 days or more past due 108 - 169 Total nonperforming loans 13,919 14,722 12,839 Securities available-for-sale - - - Other real estate owned - - 218 Total nonperforming assets $ 13,919 $ 14,722 $ 13,057 Ratio of nonaccrual loans to total loans outstanding 1.07 % 1.19 % 1.09 % Ratio of allowance for credit losses to nonaccrual loans 121.47 % 106.62 % 131.18 % The accrual of interest on nonaccrual and other impaired loans is generally discontinued at 90 days or when, in the opinion of management, the borrower may be unable to meet payments as they become due.
Non-performing Assets The following table sets forth information concerning the Company's non-performing assets for the past three years ended December 31, 2024 (dollars in thousands) : 2024 2023 2022 Nonperforming assets: Nonaccrual loans $ 14,772 $ 13,811 $ 14,722 Loans 90 days or more past due 736 109 - Total nonperforming loans 15,508 13,920 14,722 Securities available-for-sale - - - Other real estate owned - - - Total nonperforming assets $ 15,508 $ 13,920 $ 14,722 Ratio of nonaccrual loans to total loans outstanding 1.12 % 1.07 % 1.19 % Ratio of allowance for credit losses to nonaccrual loans 115.48 % 121.47 % 106.62 % The accrual of interest on nonaccrual and other non-performing loans is generally discontinued at 90 days or when, in the opinion of management, the borrower may be unable to meet payments as they become due.
Capital Resources The Company’s total stockholders’ equity increased to $165.8 million at December 31, 2023, from $149.1 million at December 31, 2022. As of December 31, 2023 and 2022, stockholders’ equity as a percentage of total assets was 7.7% and 7.0%, respectively.
Capital Resources The Company’s total stockholders’ equity increased to $174.7 million at December 31, 2024, from $165.8 million at December 31, 2023. As of December 31, 2024 and 2023, stockholders’ equity as a percentage of total assets was 8.2% and 7.7%, respectively.
The Company reported net income of $10.8 million for the year ended December 31, 2023 compared to $19.3 million for the year ended December 31, 2022. This represents a decrease in net income of 44% when comparing 2023 with 2022.
The Company reported net income of $10.2 million for the year ended December 31, 2024 compared to $10.8 million for the year ended December 31, 2023. This represents a decrease in net income of 5.5% when comparing 2024 with 2023.
For the years December 31, 2023 and 2022, the Company's non-GAAP net interest margin was 2.20% and 2.62%, respectively, computed on an FTE basis. For further information, refer to the Non-GAAP Financial Measures section of this report. Net interest income during 2023 and 2022 totaled $44.6 million and $53.2 million, respectively, representing a 15.9% decrease in 2023 compared to 2022.
For the years December 31, 2024 and 2023, the Company's non-GAAP net interest margin was 2.22% and 2.20%, respectively, computed on an FTE basis. For further information, refer to the Non-GAAP Financial Measures section of this report. Net interest income during 2024 and 2023 totaled $45.0 million and $44.6 million, respectively, representing a 0.8% increase in 2024 compared to 2023.
As of December 31, 2023, the Company had outstanding FHLB advances and other borrowings of $110.6 million, no federal funds purchased, and securities sold under agreements to repurchase of $54.0 million. Total investments as of December 31, 2023, were $736.4 million compared to $786.4 million as of year-end 2022.
As of December 31, 2024, the Company had outstanding FHLB advances and other borrowings of $47.0 million, no federal funds purchased, and securities sold under agreements to repurchase of $52.4 million. Total investments as of December 31, 2024, were $648.5 million compared to $736.4 million as of year-end 2023.
The revenue bonds are to be paid from 16 revenue sources in 2023 and 2022.
The revenue bonds are to be paid from 15 and 16 revenue sources in 2024 and 2023, respectively.
The higher balance of liquid assets as of December 31, 2023 primarily relates to increased deposits at the Federal Reserve Bank. Other sources of liquidity available to the Banks as of December 31, 2023 include available borrowing capacity with the FHLB of $280.9 million and federal funds borrowing capacity at correspondent banks of $101.5 million.
The higher balance of liquid assets as of December 31, 2024 primarily relates to increased deposits at the Federal Reserve Bank. Other sources of liquidity available to the Banks as of December 31, 2024 include available borrowing capacity with the FHLB of $245.3 million and federal funds borrowing capacity at correspondent banks of $97.0 million.
For example, real estate loan interest income increased $7.4 million in 2023 compared to 2022. Increased volume of real estate loans increased interest income in 2023 by $2.4 million and higher interest rates increased interest income in 2023 by $5.0 million.
For example, real estate loan interest income increased $5.6 million in 2024 compared to 2023. Increased volume of real estate loans increased interest income in 2024 by $1.1 million and higher interest rates increased interest income in 2024 by $4.5 million.
The Company has unconsolidated cash and interest-bearing deposits totaling $1.9 million that is available as of December 31, 2023 to provide additional liquidity to the Banks.
The Company has unconsolidated cash and interest-bearing deposits totaling $992 thousand that is available as of December 31, 2024 to provide additional liquidity to the Banks.
All six Banks demonstrated profitable operations during 2023 and 2022. The Company’s return on average equity for 2023 was 7.05% compared to 11.43% in 2022. The return on average assets for 2023 was 0.51% compared to 0.90% in 2022.
All six Banks demonstrated profitable operations during 2024 and 2023. The Company’s return on average equity for 2024 was 6.02% compared to 7.05% in 2023. The return on average assets for 2024 was 0.48% compared to 0.51% in 2023.
The Company's investment portfolio had an expected duration of 3.55 years and 4.06 years as of December 31, 2023 and 2022, respectively. At December 31, 2023 and 2022, the Company’s investment securities portfolio included securities issued by 272 and 289 government municipalities and agencies located within 30 states with a fair value of $269.9 million and $286.0 million, respectively.
The Company's investment portfolio had an expected duration of 3.1 years and 3.6 years as of December 31, 2024 and 2023, respectively. At December 31, 2024 and 2023, the Company’s investment securities portfolio included securities issued by 258 and 272 government municipalities and agencies located within 30 states with a fair value of $245.6 million and $269.9 million, respectively.
Loan Portfolio Net loans as of December 31, 2023 totaled $1.28 billion, an increase of 4.2% from the $1.23 billion as of December 31, 2022. Loans increased primarily due to increases in the commercial operating, construction and multi-family loan portfolios. Loans are the primary contributor to the Company’s revenues and cash flows.
Loan Portfolio Net loans as of December 31, 2024 totaled $1.30 billion, an increase of 2.0% from the $1.28 billion as of December 31, 2023. Loans increased primarily due to increases in the 1 to 4 family residential real estate and agricultural operating loan portfolios. Loans are the primary contributor to the Company’s revenues and cash flows.
It is not anticipated at the present time that loans held for sale will become a significant portion of total assets. Investment Portfolio Total investments as of December 31, 2023 were $736.4 million, a decrease of $50.0 million or 6.4% from the prior year end.
It is not anticipated at the present time that loans held for sale will become a significant portion of total assets. Investment Portfolio Total investments as of December 31, 2024 were $648.5 million, a decrease of $87.9 million or 11.9% from the prior year end.
The change in net cash provided by (used in) financing activities in 2023 was due primarily to a decrease in deposits and partially offset by new borrowings. 47 Review of Company Only Cash Flows The Company’s liquidity on an unconsolidated basis is heavily dependent upon dividends paid to the Company by the Banks.
The change in net cash (used in) financing activities in 2024 was due primarily to fewer proceeds from other borrowings between periods and partially offset by an increase in deposits. 47 Review of Company Only Cash Flows The Company’s liquidity on an unconsolidated basis is heavily dependent upon dividends paid to the Company by the Banks.
Noninterest expense for the Company consists of all operating expenses other than interest expense on deposits and other borrowed funds. Salaries and employee benefits are the largest component of the Company’s operating expenses and comprise 59% of noninterest expense in 2023 and 2022. Noninterest expense during the years ended 2023 and 2022 totaled $40.2 million and $38.6 million, respectively.
Noninterest expense for the Company consists of all operating expenses other than interest expense on deposits and other borrowed funds. Salaries and employee benefits are the largest component of the Company’s operating expenses and comprise 60% and 59% of noninterest expense in 2024 and 2023, respectively.
The average balances of impaired loans for the years ended December 31, 2023 and 2022 were $12.7 million and $13.0 million, respectively. For the years ended December 31, 2023 and 2022, interest income, which would have been recorded under the original terms of nonaccrual loans, was approximately $768 thousand and $733 thousand, respectively.
The average balances of non-performing loans for the years ended December 31, 2024 and 2023 were $14.4 million and $13.2 million, respectively. For the years ended December 31, 2024 and 2023, interest income, which would have been recorded under the original terms of nonaccrual loans, was approximately $963 thousand and $768 thousand, respectively.
As the following chart indicates, the Company’s non-performing assets have decreased by 5% from December 31, 2022 and total $13.9 million as of December 31, 2023.
As the following chart indicates, the Company’s non-performing assets have increased by 11.4% from December 31, 2023 and total $15.5 million as of December 31, 2024.
As of December 31, 2023, gross loans totaled approximately $1.29 billion, which equals approximately 71.4% of total deposits and 60.0% of total assets. The Iowa State Average Report (consisting of 237 banks in the State of Iowa) loan to deposit ratio as of December 31, 2023 was 77%.
As of December 31, 2024, gross loans totaled approximately $1.32 billion, which equals approximately 71.5% of total deposits and 61.9% of total assets. The Iowa State Average Report (consisting of 232 banks in the State of Iowa) loan to deposit ratio as of December 31, 2024 was 78%.
Any combination of these factors could produce losses within the Company's agricultural loan portfolio and in the commercial loan portfolio with respect to borrowers whose businesses are directly or indirectly impacted by the health of the agricultural economy. Such losses could result in an accelerated level of charge-offs and the need to increase provision expenses, thus resulting in reduced earnings.
Any combination of these factors could produce losses within the Company's agricultural loan portfolio and in the commercial loan portfolio with respect to borrowers whose businesses are directly or indirectly impacted by the health of the agricultural economy.
The following table summarizes the outstanding amount of, and the average rate on, borrowed funds as of December 31, 2023 and 2022 (dollars in thousands) . 2023 2022 Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 53,994 2.83 % $ 40,676 2.50 % Other borrowings 110,588 4.63 % 39,120 4.39 % Total $ 164,582 4.04 % $ 79,796 3.43 % Average Annual Borrowed Funds The following table sets forth the average amount of and the average rate paid on borrowed funds for the years ended December 31, 2023 and 2022 (dollars in thousands) . 2023 2022 Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 48,602 2.80 % $ 41,143 1.17 % Other borrowings 84,316 4.56 % 14,731 3.49 % Total $ 132,918 3.92 % $ 55,874 1.78 % 43 Off-Balance-Sheet Arrangements The Company is party to financial instruments with off-balance-sheet risk in the normal course of business.
The following table summarizes the outstanding amount of, and the average rate on, borrowed funds as of December 31, 2024 and 2023 (dollars in thousands) . 2024 2023 Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 52,412 3.14 % $ 53,994 2.83 % Other borrowings 46,952 4.42 % 110,588 4.63 % Total $ 99,364 3.74 % $ 164,582 4.04 % Average Annual Borrowed Funds The following table sets forth the average amount of and the average rate paid on borrowed funds for the years ended December 31, 2024 and 2023 (dollars in thousands) . 2024 2023 Average Average Balance Rate Balance Rate Federal funds purchased and repurchase agreements $ 45,075 3.21 % $ 48,602 2.80 % Other borrowings 83,370 5.01 % 84,316 4.56 % Total $ 128,445 4.38 % $ 132,918 3.92 % 43 Off-Balance-Sheet Arrangements The Company is party to financial instruments with off-balance-sheet risk in the normal course of business.
The revenue sources that represent 5% or more, individually, as a percent of the total revenue bonds are summarized in the following table (in thousands) : 2023 2022 Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Revenue bonds by revenue source Sales tax $ 29,409 $ 27,284 $ 31,768 $ 28,917 Water 20,394 18,968 21,754 19,792 College and universities, primarily dormitory revenues 16,944 15,340 19,550 17,368 Sewer 12,771 11,465 13,333 11,592 Leases 8,060 7,421 10,863 9,929 Other 35,402 33,064 39,840 36,654 Total revenue bonds by revenue source $ 122,980 $ 113,542 $ 137,108 $ 124,252 41 Deposits Total deposits were $1.81 billion and $1.90 billion as of December 31, 2023 and 2022, respectively.
The revenue sources that represent 5% or more, individually, as a percent of the total revenue bonds are summarized in the following table (in thousands) : 2024 2023 Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Revenue bonds by revenue source Sales tax $ 27,404 $ 25,327 $ 29,409 $ 27,284 Water 19,373 17,967 20,394 18,968 College and universities, primarily dormitory revenues 16,207 14,685 16,944 15,340 Sewer 12,205 11,024 12,771 11,465 Leases 7,936 7,364 8,060 7,421 Other 32,262 30,311 35,402 33,064 Total revenue bonds by revenue source $ 115,387 $ 106,678 $ 122,980 $ 113,542 41 Deposits Total deposits were $1.85 billion and $1.81 billion as of December 31, 2024 and 2023, respectively.
The following table sets forth information regarding net charge-offs to average loans outstanding by loan type during the years ended December 31, 2023 and 2022 (in thousands). 2023 2022 Net Net charge-offs charge-offs Net (recoveries) Net (recoveries) charge-offs Average to average charge-offs Average to average (recoveries) Loans loans (recoveries) Loans loans Net charge-offs (recoveries): Real estate Construction $ - $ 62,056 0.00 % $ - $ 43,905 0.00 % 1-4 Family residential (5 ) 287,062 0.00 % 15 266,029 0.01 % Multi-family - 190,525 0.00 % - 175,154 0.00 % Commercial (5 ) 347,267 0.00 % (3 ) 344,007 0.00 % Agricultural - 160,199 0.00 % - 155,989 0.00 % Commercial 28 85,914 0.03 % 37 72,844 0.05 % Agricultural 198 93,813 0.21 % 7 95,029 0.01 % Consumer and other (3 ) 16,403 -0.02 % (6 ) 16,200 -0.04 % Totals $ 213 $ 1,243,239 0.02 % $ 50 $ 1,169,157 0.00 % Pooled reserves for loan categories range from 0.64% to 2.69% of the outstanding loan balances as of December 31, 2023.
The following table sets forth information regarding net charge-offs to average loans outstanding by loan type during the years ended December 31, 2024 and 2023 (in thousands). 2024 2023 Net Net charge-offs charge-offs Net (recoveries) Net (recoveries) charge-offs Average to average charge-offs Average to average (recoveries) Loans loans (recoveries) Loans loans Net charge-offs (recoveries): Real estate Construction $ - $ 64,619 0.00 % $ - $ 62,056 0.00 % 1-4 Family residential (13 ) 296,073 0.00 % (5 ) 287,062 0.00 % Multi-family - 198,980 0.00 % - 190,525 0.00 % Commercial - 353,580 0.00 % (5 ) 347,267 0.00 % Agricultural - 159,577 0.00 % - 160,199 0.00 % Commercial 464 89,932 0.52 % 28 85,914 0.03 % Agricultural - 118,947 0.00 % 198 93,813 0.21 % Consumer and other 2 16,763 0.01 % (3 ) 16,403 -0.02 % Totals $ 453 $ 1,298,471 0.03 % $ 213 $ 1,243,239 0.02 % Pooled reserves for loan categories range from 0.81% to 2.41% of the outstanding loan balances as of December 31, 2024.
Average Deposits by Type The following table sets forth the average balances for each major category of deposit and the weighted average interest rate paid for deposits during the years ended December 31, 2023 and 2022 (dollars in thousands) . 2023 2022 Average Average Amount Rate Amount Rate Non-interest bearing checking deposits $ 373,704 0.00 % $ 397,436 0.00 % Interest bearing checking deposits 609,965 1.61 % 612,419 0.47 % Money market deposits 395,351 1.45 % 457,053 0.48 % Savings deposits 207,314 0.59 % 228,031 0.18 % Time certificates 255,434 3.01 % 206,401 0.88 % $ 1,841,768 $ 1,901,340 Deposit Maturity The following table shows the amounts and remaining maturities of time certificates of deposit that had balances in excess of the FDIC insurance limit of $250 thousand as of December 31, 2023 and 2022 (in thousands) . 2023 2022 3 months or less $ 32,036 $ 14,444 Over 3 through 6 months 15,808 13,261 Over 6 through 12 months 16,427 7,166 Over 12 months 3,961 8,015 Total $ 68,232 $ 42,886 42 The following table shows the amounts and remaining maturities of estimated uninsured time certificates of deposit as of December 31, 2023 and 2022 ( in thousands ). 2023 2022 3 months or less $ 21,942 $ 8,862 Over 3 through 6 months 11,174 8,010 Over 6 through 12 months 18,355 5,109 Over 12 months 7,701 8,616 Total $ 59,172 $ 30,597 Borrowed Funds Borrowed funds that may be utilized by the Company are comprised of the Federal Reserve Bank Term Funding Program (BTFP), FHLB advances, federal funds purchased and securities sold under agreements to repurchase (repurchase agreements).
Average Deposits by Type The following table sets forth the average balances for each major category of deposit and the weighted average interest rate paid for deposits during the years ended December 31, 2024 and 2023 (dollars in thousands) . 2024 2023 Average Average Amount Rate Amount Rate Non-interest bearing checking deposits $ 340,868 0.00 % $ 373,704 0.00 % Interest bearing checking deposits 618,728 1.97 % 609,965 1.61 % Money market deposits 361,723 1.65 % 395,351 1.45 % Savings deposits 187,427 0.64 % 207,314 0.59 % Time certificates 307,229 4.12 % 255,434 3.01 % $ 1,815,975 $ 1,841,768 Deposit Maturity The following table shows the amounts and remaining maturities of time certificates of deposit that had balances in excess of the FDIC insurance limit of $250 thousand as of December 31, 2024 and 2023 (in thousands) . 2024 2023 3 months or less $ 39,710 $ 31,537 Over 3 through 6 months 20,620 15,808 Over 6 through 12 months 15,227 16,427 Over 12 months 9,439 3,961 Total $ 84,996 $ 67,733 42 The following table shows the amounts and remaining maturities of the portion of estimated time deposits in excess of FIDC Insurance Limits as of December 31, 2024 and 2023 ( in thousands ). 2024 2023 3 months or less $ 26,573 $ 21,942 Over 3 through 6 months 23,538 11,174 Over 6 through 12 months 16,124 18,355 Over 12 months 11,172 7,701 Total $ 77,407 $ 59,172 Borrowed Funds Borrowed funds that may be utilized by the Company are comprised of the Federal Reserve Bank Term Funding Program (BTFP), FHLB advances, federal funds purchased and securities sold under agreements to repurchase (repurchase agreements).
The following table sets forth information regarding changes in the Company's specific reserve on loans individually evaluated for impairment and loans individually evaluated for impairment for the most recent three years (dollars in thousands) : 2023 2022 2021 Specific reserve on loans individually evaluated for credit losses $ 118 $ 95 $ 1,392 Loans individually evaluated for credit losses $ 13,794 $ 14,386 $ 12,312 Percentage increase (decrease) in specific reserve on loans individually evaluated for credit losses 24 % -93 % -23 % Percentage increase (decrease) in loans individually evaluated for credit losses -4 % 17 % -19 % Allocation of the Allowance for Credit Losses The following table sets forth information concerning the Company’s allocation of the allowance for credit losses for the most recent three years (dollars in thousands) : 2023 2022 2021 Amount % * Amount % * Amount % * Balance at end of period applicable to: Real Estate Construction $ 408 5 % $ 730 4 % $ 675 4 % 1-4 family residential 3,333 22 % 3,028 23 % 2,752 21 % Multi-family 2,542 15 % 2,493 15 % 2,501 15 % Commercial 5,236 28 % 4,742 29 % 5,905 29 % Agricultural 1,238 13 % 1,625 13 % 1,584 13 % Commercial 1,955 7 % 1,153 6 % 1,170 7 % Agricultural 1,607 9 % 1,705 9 % 1,836 10 % Consumer and other 457 1 % 221 1 % 198 1 % $ 16,776 100 % $ 15,697 100 % $ 16,621 100 % * Percent of loans in each category to total loans. 46 Liquidity and Capital Resources Liquidity management is the process by which the Company, through its Banks’ Asset and Liability Committees (ALCO), ensures adequate liquid funds are available to meet its financial commitments on a timely basis, at a reasonable cost and within acceptable risk tolerances.
The following table sets forth information regarding changes in the Company's specific reserve on loans individually evaluated for credit losses and loans individually evaluated for credit losses for the most recent three years (dollars in thousands) : 2024 2023 2022 Specific reserve on loans individually evaluated for credit losses $ 98 $ 118 $ 95 Loans individually evaluated for credit losses $ 14,772 $ 13,794 $ 14,386 Percentage increase (decrease) in specific reserve on loans individually evaluated for credit losses -17 % 24 % -93 % Percentage increase (decrease) in loans individually evaluated for credit losses 7 % -4 % 17 % Allocation of the Allowance for Credit Losses The following table sets forth information concerning the Company’s allocation of the allowance for credit losses for the most recent three years (dollars in thousands) : 2024 2023 2022 Amount % * Amount % * Amount % * Balance at end of period applicable to: Real Estate Construction $ 482 5 % $ 408 5 % $ 730 4 % 1-4 family residential 3,890 23 % 3,333 22 % 3,028 23 % Multi-family 2,188 15 % 2,542 15 % 2,493 15 % Commercial 4,932 27 % 5,236 28 % 4,742 29 % Agricultural 1,584 12 % 1,238 13 % 1,625 13 % Commercial 1,759 7 % 1,955 7 % 1,153 6 % Agricultural 1,805 10 % 1,607 9 % 1,705 9 % Consumer and other 418 1 % 457 1 % 221 1 % $ 17,058 100 % $ 16,776 100 % $ 15,697 100 % * Percent of loans in each category to total loans.
Years Ended December 31, (dollars in thousands, except per share amounts) 2023 2022 2021 STATEMENT OF INCOME DATA Interest income $ 74,301 $ 61,553 $ 60,482 Interest expense 29,676 8,309 4,485 Net interest income 44,625 53,244 55,997 Credit loss expense (benefit) 789 (874 ) (757 ) Net interest income after credit loss expense (benefit) 43,836 54,118 56,754 Noninterest income 9,215 9,687 10,537 Noninterest expense 40,162 38,644 36,618 Income before provision for income tax 12,889 25,161 30,673 Provision for income taxes 2,072 5,868 6,760 Net income $ 10,817 $ 19,293 $ 23,913 DIVIDENDS AND EARNINGS PER SHARE DATA Cash dividends declared* $ 9,712 $ 9,739 $ 11,753 Cash dividends declared per share* $ 1.08 $ 1.08 $ 1.29 Basic and diluted earnings per share $ 1.20 $ 2.14 $ 2.62 Weighted average shares outstanding 8,992,167 9,033,410 9,114,379 BALANCE SHEET DATA Total assets $ 2,155,481 $ 2,134,926 $ 2,137,041 Net loans 1,277,812 1,226,011 1,144,108 Deposits 1,811,831 1,897,957 1,878,019 Stockholders' equity 165,788 149,098 207,778 Equity to assets ratio 7.69 % 6.98 % 9.72 % FINANCIAL PERFORMANCE Net income $ 10,817 $ 19,293 $ 23,913 Average assets 2,140,034 2,134,947 2,082,705 Average stockholders' equity 153,530 168,752 209,135 Return on assets (net income divided by average assets) 0.51 % 0.90 % 1.15 % Return on equity (net income divided by average equity) 7.05 % 11.43 % 11.43 % Net interest margin (net interest income divided by average earning assets)** 2.20 % 2.62 % 2.83 % Efficiency ratio (noninterest expense divided by noninterest income plus net interest income) 74.60 % 61.41 % 55.04 % Dividend payout ratio (dividends per share divided by net income per share)* 90.00 % 50.47 % 49.24 % Dividend yield (dividends per share divided by closing year-end market price)* 5.06 % 4.57 % 5.27 % Equity to assets ratio (average equity divided by average assets) 7.17 % 7.90 % 10.04 % * Dividends are typically declared in one quarter and then paid in the subsequent quarter.
Years Ended December 31, (dollars in thousands, except per share amounts) 2024 2023 2022 STATEMENT OF INCOME DATA Interest income $ 82,607 $ 74,301 $ 61,553 Interest expense 37,631 29,676 8,309 Net interest income 44,976 44,625 53,244 Credit loss expense (benefit) 592 789 (874 ) Net interest income after credit loss expense (benefit) 44,384 43,836 54,118 Noninterest income 9,837 9,215 9,687 Noninterest expense 41,980 40,162 38,644 Income before provision for income tax 12,241 12,889 25,161 Provision for income taxes 2,023 2,072 5,868 Net income $ 10,218 $ 10,817 $ 19,293 DIVIDENDS AND EARNINGS PER SHARE DATA Cash dividends declared $ 8,444 $ 9,712 $ 9,739 Cash dividends declared per share $ 0.94 $ 1.08 $ 1.08 Basic and diluted earnings per share $ 1.14 $ 1.20 $ 2.14 Weighted average shares outstanding 8,991,286 8,992,167 9,033,410 BALANCE SHEET DATA Total assets $ 2,133,180 $ 2,155,481 $ 2,134,926 Net loans 1,303,917 1,277,812 1,226,011 Deposits 1,846,682 1,811,831 1,897,957 Stockholders' equity 174,706 165,788 149,098 Equity to assets ratio 8.19 % 7.69 % 6.98 % FINANCIAL PERFORMANCE Net income $ 10,218 $ 10,817 $ 19,293 Average assets 2,127,051 2,140,034 2,134,947 Average stockholders' equity 169,732 153,530 168,752 Return on assets (net income divided by average assets) 0.48 % 0.51 % 0.90 % Return on equity (net income divided by average equity) 6.02 % 7.05 % 11.43 % Net interest margin (net interest income divided by average earning assets)* 2.22 % 2.20 % 2.62 % Efficiency ratio (noninterest expense divided by noninterest income plus net interest income) 76.59 % 74.60 % 61.41 % Dividend payout ratio (dividends per share divided by net income per share) 82.46 % 90.00 % 50.47 % Dividend yield (dividends per share divided by closing year-end market price) 4.87 % 5.06 % 4.57 % Equity to assets ratio (average equity divided by average assets) 7.98 % 7.17 % 7.90 % * See page 32 for further discussion of this Non-GAAP financial measure. 27 The following discussion is provided for the consolidated operations of the Company and its Banks.
Credit rating downgrades are utilized as an additional indicator of credit weakness and as a reference point for historical default rates. 40 The following table summarizes the total general obligation and revenue bonds in the Company’s investment securities portfolios as of December 31, 2023 and 2022 identifying the state in which the issuing government municipality or agency operates (in thousands) : 2023 2022 Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Obligations of states and political subdivisions: General Obligation bonds: Iowa $ 59,721 $ 55,827 $ 66,168 $ 60,884 Texas 29,199 26,721 29,750 26,241 Nebraska 19,660 17,202 20,165 16,845 Oregon 9,885 9,299 11,049 10,079 Washington 9,632 8,860 10,911 9,898 Connecticut 8,700 8,183 8,701 7,936 Other (2023: 15 states; 2022: 15 states) 32,698 30,257 33,327 29,868 Total general obligation bonds $ 169,495 $ 156,349 $ 180,071 $ 161,751 Revenue bonds: Iowa $ 48,645 $ 45,953 $ 57,330 $ 53,649 Texas 14,794 13,193 14,824 12,680 Nebraska 9,397 8,238 9,777 8,265 Other (2023: 23 states; 2022: 23 states) 50,144 46,158 55,177 49,658 Total revenue bonds $ 122,980 $ 113,542 $ 137,108 $ 124,252 Total obligations of states and political subdivisions $ 292,475 $ 269,891 $ 317,179 $ 286,003 As of December 31, 2023 and 2022, the revenue bonds in the Company’s investment securities portfolios were issued by government municipalities and agencies to fund public services such as community school facilities, college and university dormitory facilities and water utilities.
Credit rating downgrades are utilized as an additional indicator of credit weakness and as a reference point for historical default rates. 40 The following table summarizes the total general obligation and revenue bonds in the Company’s investment securities portfolios as of December 31, 2024 and 2023 identifying the state in which the issuing government municipality or agency operates (in thousands) : 2024 2023 Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Obligations of states and political subdivisions: General Obligation bonds: Iowa $ 51,515 $ 47,768 $ 59,721 $ 55,827 Texas 25,859 23,995 29,199 26,721 Nebraska 19,256 17,005 19,660 17,202 Oregon 9,167 8,651 9,885 9,299 Connecticut 8,698 8,089 8,700 8,183 Washington 7,885 7,184 9,632 8,860 Other (2024: 15 states; 2023: 15 states) 28,351 26,192 32,698 30,257 Total general obligation bonds $ 150,731 $ 138,884 $ 169,495 $ 156,349 Revenue bonds: Iowa $ 43,859 $ 41,320 $ 48,645 $ 45,953 Texas 14,764 13,266 14,794 13,193 Nebraska 9,042 8,029 9,397 8,238 Other (2024: 23 states; 2023: 23 states) 47,722 44,063 50,144 46,158 Total revenue bonds $ 115,387 $ 106,678 $ 122,980 $ 113,542 Total obligations of states and political subdivisions $ 266,118 $ 245,562 $ 292,475 $ 269,891 As of December 31, 2024 and 2023, the revenue bonds in the Company’s investment securities portfolios were issued by government municipalities and agencies to fund public services such as community school facilities, college and university dormitory facilities and water utilities.
(3) Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental tax rate of 21% for the years ended December 31, 2023 and 2022. 33 Average Balances and Interest Rates (continued) 2023 2022 Average Revenue/ Yield/ Average Revenue/ Yield/ balance expense rate balance expense rate LIABILITIES AND STOCKHOLDERS' EQUITY Interest-bearing liabilities Deposits Savings, interest-bearing checking and money markets accounts $ 1,212,630 $ 16,794 1.38 % $ 1,297,503 $ 5,498 0.42 % Time deposits 255,434 7,677 3.01 % 206,401 1,818 0.88 % Total deposits 1,468,064 24,471 1.67 % 1,503,904 7,316 0.49 % Other borrowed funds 132,918 5,205 3.92 % 55,874 993 1.78 % Total interest-bearing liabilities 1,600,982 29,676 1.85 % 1,559,778 8,309 0.53 % Noninterest-bearing liabilities Noninterest-bearing checking 373,704 397,436 Other liabilities 11,818 8,981 Stockholders' equity 153,530 168,752 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,140,034 $ 2,134,947 Net interest income (FTE) (4) $ 45,234 $ 53,934 Net interest spread (FTE) 1.79 % 2.49 % Net interest margin (FTE) (4) 2.20 % 2.62 % (4) Net interest income (FTE) is a non-GAAP financial measure.
(2) Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental tax rate of 21% for the years ended December 31, 2024 and 2023. 33 Average Balances and Interest Rates (continued) 2024 2023 Average Revenue/ Yield/ Average Revenue/ Yield/ balance expense rate balance expense rate LIABILITIES AND STOCKHOLDERS' EQUITY Interest-bearing liabilities Deposits Savings, interest-bearing checking and money markets accounts $ 1,167,878 $ 19,351 1.66 % $ 1,212,630 $ 16,794 1.38 % Time deposits 307,229 12,660 4.12 % 255,434 7,677 3.01 % Total deposits 1,475,107 32,011 2.17 % 1,468,064 24,471 1.67 % Other borrowed funds 128,445 5,620 4.38 % 132,918 5,205 3.92 % Total interest-bearing liabilities 1,603,552 37,631 2.35 % 1,600,982 29,676 1.85 % Noninterest-bearing liabilities Noninterest-bearing checking 340,868 373,704 Other liabilities 12,899 11,818 Stockholders' equity 169,732 153,530 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,127,051 $ 2,140,034 Net interest income (FTE) (3) $ 45,507 $ 45,234 Net interest spread (FTE) 1.70 % 1.79 % Net interest margin (FTE) (3) 2.22 % 2.20 % (3) Net interest income (FTE) is a non-GAAP financial measure.
Total assets increased to $2.16 billion in 2023 compared to $2.13 billion in 2022, or 1.0%. The increase was primarily due to interest-bearing deposit and loan growth funded by other borrowings. The increase was offset in part by a decrease in securities available-for-sale due primarily to maturities in the investment portfolio.
Total assets decreased to $2.13 billion in 2024 compared to $2.16 billion in 2023, or 1.0%. The decrease was primarily due to a decrease in securities available-for-sale and partially offset by an increase in loans and interest-bearing deposits in financial institutions.
Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. Subsequent evaluations of the then-existing loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for credit losses in those future periods.
Subsequent evaluations of the then-existing loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for credit losses in those future periods.
Review of the Consolidated Statements of Cash Flows Net cash provided by operating activities for the years ended December 31, 2023 and 2022 totaled $19.5 million and $21.2 million, respectively.
Review of the Consolidated Statements of Cash Flows Net cash provided by operating activities for the years ended December 31, 2024 and 2023 totaled $14.3 million and $19.2 million, respectively. The change in net cash provided by operating activities in 2024 was primarily due to payments of accrued interest on borrowings.
Net loan charge-offs totaled $213 thousand for the year ended December 31, 2023 compared to net loan charge-offs of $50 thousand for the previous year. The credit loss expense in 2023 was primarily due to growth in the loan portfolio and charge-offs in the agriculture loan portfolio.
The Company’s credit loss expense for the year ended December 31, 2024 was $592 thousand compared to a credit loss expense of $789 thousand for the previous year. Net loan charge-offs totaled $453 thousand for the year ended December 31, 2024 compared to net loan charge-offs of $213 thousand for the previous year.
Such factors are used to adjust the historical loss rates so that they reflect management’s expectation of future conditions based on a reasonable and supportable forecast.
This model calculates an expected life-of-loan loss percentage for each loan category by using historical loss rate analysis for all loan pools. 30 Factors are used to adjust the historical loss rates so that they reflect management’s expectation of future conditions based on a reasonable and supportable forecast.
The decrease of $86.1 million between the periods can be primarily attributed to decreases in savings and money market accounts as customers seek higher interest rates. A portion of the decline in savings and money market accounts was offset by an increase in time deposits.
The increase of $34.9 million between the periods can be primarily attributed to increases in time deposits and public funds. A portion of the increase in time deposits and public funds was offset by a decline in noninterest-bearing checking, savings and money market accounts.
Refer to the net interest income discussion following the tables for additional detail (dollars in thousands). 2023 2022 Average Revenue/ Yield/ Average Revenue/ Yield/ balance expense rate balance expense rate ASSETS Interest-earning assets Loans (1) Commercial $ 85,914 $ 4,888 5.69 % $ 72,844 $ 3,381 4.64 % Agricultural 93,813 6,396 6.82 % 95,029 4,576 4.82 % Real estate 1,047,109 44,792 4.28 % 985,084 37,342 3.79 % Consumer and other 16,403 734 4.47 % 16,200 657 4.06 % Total loans (including fees) 1,243,239 56,810 4.57 % 1,169,157 45,956 3.93 % Investment securities (2) Taxable 654,718 12,674 1.94 % 693,636 12,101 1.74 % Tax-exempt (3) 111,401 2,901 2.60 % 130,474 3,285 2.52 % Total investment securities 766,119 15,575 2.03 % 824,110 15,386 1.87 % Other interest-earning assets 50,148 2,525 5.04 % 67,692 901 1.33 % Total interest-earning assets 2,059,506 $ 74,910 3.64 % 2,060,959 $ 62,243 3.02 % Noninterest-earning assets Cash and due from banks 21,236 23,390 Premises and equipment, net 20,904 18,213 Other, less allowance for loan losses (2) 38,388 32,385 Total noninterest-earning assets 80,528 73,988 TOTAL ASSETS $ 2,140,034 $ 2,134,947 (1) Average loan balance includes nonaccrual loans, if any.
Refer to the net interest income discussion following the tables for additional detail (dollars in thousands). 2024 2023 Average Revenue/ Yield/ Average Revenue/ Yield/ balance expense rate balance expense rate ASSETS Interest-earning assets Loans (1) Commercial $ 89,932 $ 5,612 6.24 % $ 85,914 $ 4,888 5.69 % Agricultural 118,947 8,909 7.49 % 93,813 6,396 6.82 % Real estate 1,072,829 50,424 4.70 % 1,047,109 44,792 4.28 % Consumer and other 16,763 846 5.05 % 16,403 734 4.47 % Total loans (including fees) 1,298,471 65,791 5.07 % 1,243,239 56,810 4.57 % Investment securities Taxable 603,831 12,014 1.99 % 654,718 12,674 1.94 % Tax-exempt (2) 93,768 2,525 2.69 % 111,401 2,901 2.60 % Total investment securities 697,599 14,539 2.08 % 766,119 15,575 2.03 % Other interest-earning assets 56,908 2,808 4.93 % 50,148 2,525 5.04 % Total interest-earning assets 2,052,978 $ 83,138 4.05 % 2,059,506 $ 74,910 3.64 % Noninterest-earning assets Cash and due from banks 19,754 21,236 Premises and equipment, net 22,070 20,904 Other, less allowance for loan losses 32,249 38,388 Total noninterest-earning assets 74,073 80,528 TOTAL ASSETS $ 2,127,051 $ 2,140,034 (1) Average loan balance includes nonaccrual loans, if any.