Biggest changeYear ended December 31 (In thousands) 2023 2022 2021 2020 2019 Net interest income (GAAP) $ 26,328 27,166 23,990 24,338 26,064 Tax-equivalent adjustment 417 456 470 492 557 Net interest income (Tax-equivalent) $ 26,745 27,622 24,460 24,830 26,621 Table of Contents 74 Table 2 - Selected Financial Data Year ended December 31 (Dollars in thousands, except per share amounts) 2023 2022 2021 2020 2019 Income statement Tax-equivalent interest income (a) $ 34,791 30,001 26,977 28,686 30,804 Total interest expense 8,046 2,379 2,517 3,856 4,183 Tax equivalent net interest income (a) 26,745 27,622 24,460 24,830 26,621 Provision for credit losses 135 1,000 (600) 1,100 (250) Total noninterest income (2,981) 6,506 4,288 5,375 5,494 Total noninterest expense 22,594 19,823 19,433 19,554 19,697 Net earnings before income taxes and tax-equivalent adjustment 1,035 13,305 9,915 9,551 12,668 Tax-equivalent adjustment 417 456 470 492 557 Income tax expense (777) 2,503 1,406 1,605 2,370 Net earnings $ 1,395 10,346 8,039 7,454 9,741 Per share data: Basic and diluted net earnings $ 0.40 2.95 2.27 2.09 2.72 Cash dividends declared $ 1.08 1.06 1.04 1.02 1.00 Weighted average shares outstanding Basic and diluted 3,498,030 3,510,869 3,545,310 3,566,207 3,581,476 Shares outstanding 3,493,614 3,503,452 3,520,485 3,566,276 3,566,146 Stockholders' equity (book value) $ 21.90 19.42 29.46 30.20 27.57 Common stock price High $ 24.50 34.49 48.00 63.40 53.90 Low 18.80 22.07 31.32 24.11 30.61 Period-end $ 21.28 23.00 32.30 42.29 53.00 To earnings ratio 53.20 x 7.80 14.23 20.23 19.49 To book value 97 % 118 110 140 192 Performance ratios: Return on average equity 2.05 % 12.48 7.54 7.12 10.35 Return on average assets 0.14 % 0.96 0.78 0.83 1.18 Dividend payout ratio 270.00 % 35.93 45.81 48.80 36.76 Average equity to average assets 6.66 % 7.72 10.39 11.63 11.39 Asset Quality: Allowance for credit losses as a % of: Loans 1.23 % 1.14 1.08 1.22 0.95 Nonperforming loans 753 % 211 1,112 1,052 2,345 Nonperforming assets as a % of: Loans and other real estate owned 0.16 % 0.54 0.18 0.12 0.04 Total assets 0.09 % 0.27 0.07 0.06 0.02 Nonperforming loans as % of loans 0.16 % 0.54 0.10 0.12 0.04 Net charge-offs (recoveries) as a % of average loans 0.01 % 0.04 0.02 (0.03) 0.03 Capital Adequacy (c): CET 1 risk-based capital ratio 14.52 % 15.39 16.23 17.27 17.28 Tier 1 risk-based capital ratio 14.52 % 15.39 16.23 17.27 17.28 Total risk-based capital ratio 15.52 % 16.25 17.06 18.31 18.12 Tier 1 leverage ratio 9.72 % 10.01 9.35 10.32 11.23 Other financial data: Net interest margin (a) 2.89 % 2.81 2.55 2.92 3.43 Effective income tax rate (125.73) % 19.48 14.89 17.72 19.57 Efficiency ratio (b) 95.08 % 58.08 67.60 64.74 61.33 Selected period end balances: Securities $ 270,910 405,304 421,891 335,177 235,902 Loans, net of unearned income 557,294 504,458 458,364 461,700 460,901 Allowance for credit losses 6,863 5,765 4,939 5,618 4,386 Total assets 975,255 1,023,888 1,105,150 956,597 828,570 Total deposits 896,243 950,337 994,243 839,792 724,152 Total stockholders’ equity 76,507 68,041 103,726 107,689 98,328 (a) Tax-equivalent.
Biggest changeYear ended December 31 (In thousands) 2024 2023 2022 2021 2020 Net interest income (GAAP) $ 27,125 26,328 27,166 23,990 24,338 Tax-equivalent adjustment 79 417 456 470 492 Net interest income (Tax-equivalent) $ 27,204 26,745 27,622 24,460 24,830 Table of Contents 76 Table 2 - Selected Financial Data Year ended December 31 (Dollars in thousands, except per share amounts) 2024 2023 2022 2021 2020 Income statement Tax-equivalent interest income (a) $ 38,811 34,791 30,001 26,977 28,686 Total interest expense 11,607 8,046 2,379 2,517 3,856 Tax equivalent net interest income (a) 27,204 26,745 27,622 24,460 24,830 Provision for credit losses 36 135 1,000 (600) 1,100 Total noninterest income 3,474 (2,981) 6,506 4,288 5,375 Total noninterest expense 22,166 22,594 19,823 19,433 19,554 Net earnings before income taxes and tax-equivalent adjustment 8,476 1,035 13,305 9,915 9,551 Tax-equivalent adjustment 79 417 456 470 492 Income tax expense 2,000 (777) 2,503 1,406 1,605 Net earnings $ 6,397 1,395 10,346 8,039 7,454 Per share data: Basic and diluted net earnings $ 1.83 0.40 2.95 2.27 2.09 Cash dividends declared $ 1.08 1.08 1.06 1.04 1.02 Weighted average shares outstanding Basic and diluted 3,493,690 3,498,030 3,510,869 3,545,310 3,566,207 Shares outstanding 3,493,699 3,493,614 3,503,452 3,520,485 3,566,276 Stockholders' equity (book value) $ 22.41 21.90 19.42 29.46 30.20 Common stock price High $ 24.57 24.50 34.49 48.00 63.40 Low 16.63 18.80 22.07 31.32 24.11 Period-end $ 23.49 21.28 23.00 32.30 42.29 To earnings ratio (d) 12.84 x 53.20 7.80 14.23 20.23 To book value 105 % 97 118 110 140 Performance ratios: Return on average equity 8.21 % 2.05 12.48 7.54 7.12 Return on average assets 0.65 % 0.14 0.96 0.78 0.83 Dividend payout ratio 59.02 % 270.00 35.93 45.81 48.80 Average equity to average assets 7.93 % 6.66 7.72 10.39 11.63 Asset Quality: Allowance for credit losses as a % of: Loans 1.22 % 1.23 1.14 1.08 1.22 Nonperforming loans 1,366 % 753 211 1,112 1,052 Nonperforming assets as a % of: Loans and other real estate owned 0.09 % 0.16 0.54 0.18 0.12 Total assets 0.05 % 0.09 0.27 0.07 0.06 Nonperforming loans as % of loans 0.09 % 0.16 0.54 0.10 0.12 Net charge-offs (recoveries) as a % of average loans — % 0.01 0.04 0.02 (0.03) Capital Adequacy (c): CET 1 risk-based capital ratio 14.80 % 14.52 15.39 16.23 17.27 Tier 1 risk-based capital ratio 14.80 % 14.52 15.39 16.23 17.27 Total risk-based capital ratio 15.81 % 15.52 16.25 17.06 18.31 Tier 1 leverage ratio 10.49 % 9.72 10.01 9.35 10.32 Other financial data: Net interest margin (a) 3.06 % 2.89 2.81 2.55 2.92 Effective income tax rate 23.82 % (125.73) 19.48 14.89 17.72 Efficiency ratio (b) 72.25 % 95.08 58.08 67.60 64.74 Selected period end balances: Securities $ 243,012 270,910 405,304 421,891 335,177 Loans, net of unearned income 564,017 557,294 504,458 458,364 461,700 Allowance for credit losses 6,871 6,863 5,765 4,939 5,618 Total assets 977,324 975,255 1,023,888 1,105,150 956,597 Total deposits 895,824 896,243 950,337 994,243 839,792 Total stockholders’ equity 78,292 76,507 68,041 103,726 107,689 (a) Tax-equivalent.
Provision for credit losses expense is affected by organic loan growth in our loan portfolio, our internal assessment of the credit quality of the loan portfolio, our expectations about future economic conditions and net charge-offs. Our CECL model is largely influenced by economic factors including, most notably, the anticipated unemployment rate, which may be affected by monetary policy.
Provision for credit losses expense is affected by growth in our loan portfolio, our internal assessment of the credit quality of the loan portfolio, our expectations about future economic conditions and net charge-offs. Our CECL model is largely influenced by economic factors including, most notably, the anticipated unemployment rate, which may be affected by monetary policy.
Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. At December 31, 2023, reasonable and supportable periods of 4 quarters were utilized followed by an 8 quarter straight line reversion period to long term averages.
Losses are predicted over a period of time determined to be reasonable and supportable, and at the end of the reasonable and supportable period losses are reverted to long term historical averages. At December 31, 2024 and 2023, reasonable and supportable periods of 4 quarters were utilized followed by an 8 quarter straight line reversion period to long term averages.
Table of Contents 73 Table 1 – Explanation of Non-GAAP Financial Measures In addition to results presented in accordance with GAAP, this annual report on Form 10-K includes certain designated net interest income amounts presented on a tax-equivalent basis, a non-GAAP financial measure, including the presentation of total revenue and the calculation of the efficiency ratio.
Table of Contents 75 Table 1 – Explanation of Non-GAAP Financial Measures In addition to results presented in accordance with GAAP, this annual report on Form 10-K includes certain designated net interest income amounts presented on a tax-equivalent basis, a non-GAAP financial measure, including the presentation of total revenue and the calculation of the efficiency ratio.
From time to time, the Company may enter into interest rate swaps (“swaps”) to facilitate customer transactions and meet their financing needs. These swaps qualify as derivatives, but are not designated as hedging instruments. At December 31, 2023 and 2022, the Company had no derivative contracts to assist in managing interest rate sensitivity.
From time to time, the Company may enter into interest rate swaps (“swaps”) to facilitate customer transactions and meet their financing needs. These swaps qualify as derivatives, but are not designated as hedging instruments. At December 31, 2024 and 2023, the Company had no derivative contracts to assist in managing interest rate sensitivity.
Based upon the level of taxable income over the last three years and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that we will realize the benefits of these deductible differences at December 31, 2023.
Based upon the level of taxable income over the last three years and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that we will realize the benefits of these deductible differences at December 31, 2024.
As of December 31, 2023, we believe that this exposure is not material due to the historical level of repurchase requests and loss trends, the results of our quality control reviews, and the fact that 99% of our residential mortgage loans serviced for Fannie Mae were current as of such date.
As of December 31, 2024, we believe that this exposure is not material due to the historical level of repurchase requests and loss trends, the results of our quality control reviews, and the fact that 99% of our residential mortgage loans serviced for Fannie Mae were current as of such date.
Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation. Inflation can affect our noninterest expenses.
Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation. Inflation can increase our noninterest expenses.
The Company was not required to repurchase any loans during 2023 and 2022 as a result of representation and warranty provisions contained in the Company’s sale agreements with Fannie Mae, and had no pending repurchase or make-whole requests at December 31, 2023.
The Company was not required to repurchase any loans during 2024 and 2023 as a result of representation and warranty provisions contained in the Company’s sale agreements with Fannie Mae, and had no pending repurchase or make -whole requests at December 31, 2024.
Banking regulations limit a bank’s credit exposure by prohibiting unsecured loan relationships that exceed 10% of its capital; or 20% of capital, if loans in excess of 10% of capital are fully secured. Under these regulations, we are prohibited from having secured loan relationships in excess of approximately $22.2 million.
Banking regulations limit a bank’s credit exposure by prohibiting unsecured loan relationships that exceed 10% of its capital; or 20% of capital, if loans in excess of 10% of capital are fully secured. Under these regulations, we are prohibited from having secured loan relationships in excess of approximately $22.7 million.
Table of Contents 72 Effects of Inflation and Changing Prices The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation.
Effects of Inflation and Changing Prices The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation.
The specific economic and credit risks associated with our loan portfolio include, but are not limited to, the effects of current economic conditions, including inflation and the continuing higher levels of market interest rates, remaining COVID-19 pandemic effects including supply chain disruptions, commercial office occupancy levels, housing supply shortages and inflation, on our borrowers’ cash flows, real estate market sales volumes and liquidity, valuations used in making loans and evaluating collateral, availability and cost of financing properties, real estate industry concentrations, competitive pressures from a wide range of other lenders, deterioration in certain credits, interest rate fluctuations, reduced collateral values or non-existent collateral, title defects, inaccurate appraisals, financial deterioration of borrowers, fraud, and any violation of applicable laws and regulations.
The specific economic and credit risks associated with our loan portfolio include, but are not limited to, the effects of current economic conditions, including the levels of market interest rates, supply chain disruptions, commercial office occupancy levels, housing supply shortages, and effects of inflation on our borrowers’ cash flows, real estate market sales volumes and liquidity, valuations used in making loans and evaluating collateral, availability and cost of financing properties, real estate industry concentrations, competitive pressures from a wide range of other lenders, deterioration in certain credits, interest rate fluctuations, reduced collateral values or non-existent collateral, title defects, inaccurate appraisals, financial deterioration of borrowers, fraud, and any violation of applicable laws and regulations.
Table of Contents 69 To help limit interest rate risk, we have stated policy guidelines for an instantaneous basis point change in interest rates, such that our EVE should not decrease from our base case by more than the following: 35% for an instantaneous change of +/- 400 basis points 30% for an instantaneous change of +/- 300 basis points 25% for an instantaneous change of +/- 200 basis points 15% for an instantaneous change of +/- 100 basis points The following table reports the variance of EVE assuming an immediate change in interest rates up or down when compared to the baseline EVE at December 31, 2023.
To help limit interest rate risk, we have stated policy guidelines for an instantaneous basis point change in interest rates, such that our EVE should not decrease from our base case by more than the following: 35% for an instantaneous change of +/- 400 basis points 30% for an instantaneous change of +/- 300 basis points 25% for an instantaneous change of +/- 200 basis points 15% for an instantaneous change of +/- 100 basis points The following table reports the variance of EVE assuming an immediate change in interest rates up or down when compared to the baseline EVE at December 31, 2024.
An increase in mortgage interest rates typically results in an increase in the fair value of the MSRs while a decrease in mortgage interest rates typically results in a decrease in the fair value of MSRs. The following table presents a breakdown of the Company’s mortgage lending income for 2023 and 2022.
An increase in mortgage interest rates typically results in an increase in the fair value of the MSRs while a decrease in mortgage interest rates typically results in a decrease in the fair value of MSRs. The following table presents a breakdown of the Company’s mortgage lending income for 2024 and 2023.
For changes up or down in rates from management’s flat interest rate forecast over the next 12 months, policy limits for net interest income variances are as follows: +/- 20% for a gradual change of 400 basis points +/- 15% for a gradual change of 300 basis points +/- 10% for a gradual change of 200 basis points +/- 5% for a gradual change of 100 basis points The following table reports the variance of net interest income over the next 12 months assuming a gradual change in interest rates up or down when compared to the baseline net interest income forecast at December 31, 2023.
For changes up or down in rates from management’s flat interest rate forecast over the next 12 months, policy limits for net interest income variances are as follows: +/- 20% for a gradual change of 400 basis points +/- 15% for a gradual change of 300 basis points +/- 10% for a gradual change of 200 basis points +/- 5% for a gradual change of 100 basis points Table of Contents 70 The following table reports the variance of net interest income over the next 12 months assuming a gradual change in interest rates up or down when compared to the baseline net interest income forecast at December 31, 2024.
Without proper management of its liquidity, the Company could experience higher costs of obtaining funds due to insufficient liquidity, while excessive liquidity can lead to a decline in earnings due to the cost of foregoing alternative higher-yielding investment opportunities. Table of Contents 70 Liquidity is managed at two levels. The first is the liquidity of the Company.
Without proper management of its liquidity, the Company could experience higher costs of obtaining funds due to insufficient liquidity, while excessive liquidity can lead to a decline in earnings due to the cost of foregoing alternative higher-yielding investment opportunities. Liquidity is managed at two levels. The first is the liquidity of the Company.
The agreement under which we act as servicer generally specifies our standards of responsibility for actions taken by us in such capacity and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements.
Table of Contents 73 The agreement under which we act as servicer generally specifies our standards of responsibility for actions taken by us in such capacity and provides protection against expenses and liabilities incurred by us when acting in compliance with the respective servicing agreements.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following is a discussion of our financial condition at December 31, 2023 and 2022 and our results of operations for the years ended December 31, 2023 and 2022.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following is a discussion of our financial condition at December 31, 2024 and 2023 and our results of operations for the years ended December 31, 2024 and 2023.
Loan concentrations to borrowers in the following classes exceeded 25% of the Bank’s total risk- based capital at December 31, 2023 (and related balances at December 31, 2022).
Loan concentrations to borrowers in the following classes exceeded 25% of the Bank’s total risk- based capital at December 31, 2024 (and related balances at December 31, 2023).
Each of the above analyses may not, on its own, be an accurate indicator of how our net interest income will be affected by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates.
Table of Contents 71 Each of the above analyses may not, on its own, be an accurate indicator of how our net interest income will be affected by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates.
Furthermore, we have an internal limit for aggregate credit exposure (loans outstanding plus unfunded commitments) to a single borrower of $20.0 million. Our loan policy requires that the Loan Committee of the Board of Directors approve any loan relationships that exceed this internal limit. At December 31, 2023, the Bank had one loan relationship exceeding our internal limit.
Furthermore, we have an internal limit for aggregate credit exposure (loans outstanding plus unfunded commitments) to a single borrower of $20.4 million. Our loan policy requires that the Loan Committee of the Board of Directors approve any loan relationships that exceed this internal limit. At December 31, 2024, the Bank had one loan relationship exceeding our internal limit.
There were no loans 90 days past due and still accruing interest at December 31, 2023 and 2022, respectively. The Company had no OREO at December 31, 2023 and 2022, respectively.
There were no loans 90 days past due and still accruing interest at December 31, 2024 and 2023, respectively. The Company had no OREO at December 31, 2024 and 2023, respectively.
Under the CECL methodology the allowance for credit losses is measured on a collective basis for pools of loans with similar risk characteristics, and for loans that do not share similar risk characteristics with the collectively evaluated pools, evaluations are performed on an individual basis.
Under the CECL methodology the allowance for credit losses is measured on a collective basis for pools of loans with similar risk characteristics, and on an individual basis for loans that do not share similar risk characteristics with the collectively evaluated pools.
These ratios exceed the minimum regulatory capital percentages of 5.0% for tier 1 leverage ratio, 6.5% for CET1 risk-based capital ratio, 8.0% for tier 1 risk-based capital ratio, and 10.0% for total risk-based capital ratio to be considered “well capitalized.” The Bank’s capital conservation buffer was 7.52% at December 31, 2023.
These ratios exceed the minimum regulatory capital percentages of 5.0% for tier 1 leverage ratio, 6.5% for CET1 risk-based capital ratio, 8.0% for tier 1 risk-based capital ratio, and 10.0% for total risk-based capital ratio to be considered “well capitalized.” The Bank’s capital conservation buffer was 7.81% at December 31, 2024.
The Company’s residential real estate mortgage portfolio does not include any option ARM loans, subprime loans, or any material amount of other consumer mortgage products which are generally viewed as high risk. The average yield earned on loans and loans held for sale was 4.76% in 2023 and 4.45% in 2022.
The Company’s residential real estate mortgage portfolio does not include any option ARM loans, subprime loans, or any material amount of other consumer mortgage products which are generally viewed as high risk. The average yield earned on loans and loans held for sale was 5.23% in 2024 and 4.76% in 2023.
Within the residential real estate portfolio segment, the Company had junior lien mortgages of approximately $8.7 million, or 2%, and $7.4 million, or 1%, of total loans at December 31, 2023 and 2022, respectively. For residential real estate mortgage loans with a consumer purpose, the Company had no loans that required interest only payments at December 31, 2023 and 2022.
Within the residential real estate portfolio segment, the Company had junior lien mortgages of approximately $11.2 million, or 2%, and $8.7 million, or 2%, of total loans at December 31, 2024 and 2023, respectively. For residential real estate mortgage loans with a consumer purpose, the Company had no loans that required interest only payments at December 31, 2024 and 2023.
The Federal Reserve has treated us as a “small bank holding company’ under the Federal Reserve’s Small Bank Holding Company Policy. Accordingly, our capital adequacy is evaluated at the Bank level, and not for the Company and its consolidated subsidiaries.
Table of Contents 69 The Federal Reserve has treated us as a “small bank holding company’ under the Federal Reserve’s Small Bank Holding Company Policy. Accordingly, our capital adequacy is evaluated at the Bank level, and not for the Company and its consolidated subsidiaries.
The eligible retained income is now the greater of (i) net income for the four preceding quarters, net of distributions and associated tax effects not reflected in net income; and (ii) the average of all net income over the preceding four quarters. This rule only affects the capital buffers, and banking organizations were encouraged to make prudent capital distribution decisions.
The eligible retained income is now the greater of (i) net income for the four preceding quarters, net of distributions and associated tax effects not reflected in net income; and (ii) the average of all net income over the preceding four quarters. Banking organizations were encouraged to make prudent capital distribution decisions.
Inflation and related changes in market interest rates, as the Federal Reserve acts to meet its long term inflation goal of 2%, also can adversely affect the values and liquidity of our loans and securities, the value of collateral for our loans, and the success of our borrowers and such borrowers’ available cash to pay interest on and principal of our loans to them.
Inflation and related changes in market interest rates, as the Federal Reserve maintains interest rates to meet its longer-term inflation goal of 2%, also can adversely affect the values and liquidity of our loans and securities, the value of collateral securing loans to our borrowers, and the success of our borrowers and such borrowers’ available cash to pay interest on and principal of our loans to them.
In connection with the application of those principles, we have made judgments and estimates which, in the case of the determination of our allowance for credit losses, our determination of credit losses for investment securities, recurring and non-recurring fair value measurements, the valuation of other real estate owned, and the valuation of deferred tax assets, were critical to the determination of our financial position and results of operations.
In connection with the application of those principles, we have made judgments and estimates which, in the case of the determination of our allowance for credit losses, recurring and non-recurring fair value measurements, and the valuation of deferred tax assets, were critical to the determination of our financial position and results of operations.
Although to date repurchase requests related to representation and warranty provisions, and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency if investors more aggressively pursue all means of recovering losses on their purchased loans.
Remedies could include repurchase of an affected loan. Although to date repurchase requests related to representation and warranty provisions, and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency if investors more aggressively pursue all means of recovering losses on their purchased loans.
Macroeconomic factors used in the model include the Alabama unemployment rate, the Alabama home price index, the national commercial real estate price index and the Alabama gross state product. Projections of these macroeconomic factors, obtained from an independent third party, are utilized to predict quarterly rates of default. See Note 5 to our Financial Statements.
Macroeconomic factors used in the model include the Alabama unemployment rate, the Alabama home price index, the national commercial real estate price index and the Alabama gross state product. Projections of these macroeconomic factors, obtained from an independent third party, are utilized to predict quarterly rates of default.
The Company does not expect the new standard to have a material impact on the Company’s consolid ated financial statements.
The Company does not expect the new standard to have a material impact on the Company’s consolidated financial statements.
The Company attempts to reduce these economic and credit risks through its loan-to-value guidelines for collateralized loans, investigating the creditworthiness of borrowers and monitoring borrowers’ financial position. Also, we have established and periodically review, our lending policies and procedures.
See “Risk Factors.” Table of Contents 65 The Company attempts to reduce these economic and credit risks through its loan-to-value guidelines for collateralized loans, investigating the creditworthiness of borrowers and monitoring borrowers’ financial position. Also, we have established and periodically review, our lending policies and procedures.
During 2023, the Bank began participating in the Certificates of Deposit Account Registry Service (the “CDARS”) and the Insured Cash Sweep product (“ICS”), which provide for reciprocal (“two-way”) transactions among banks facilitated by IntraFi for the purpose of maximizing FDIC insurance. The Company had no reciprocal deposits at December 31, 2023.
During 2023, the Bank began participating in the Certificates of Deposit Account Registry Service (the “CDARS”) and the Insured Cash Sweep product (“ICS”), which provide for reciprocal (“two-way”) transactions among banks facilitated by IntraFi for the purpose of maximizing FDIC insurance.
Off-Balance Sheet Arrangements At December 31, 2023, the Bank had outstanding standby letters of credit of $0.6 million and unfunded loan commitments outstanding of $73.6 million. Because these commitments generally have fixed expiration dates and many will expire without being drawn upon, the total commitment level does not necessarily represent future cash requirements.
Off-Balance Sheet Arrangements At December 31, 2024, the Bank had outstanding standby letters of credit of $0.7 million and unfunded loan commitments outstanding of $84.7 million. Because these commitments generally have fixed expiration dates and may expire without being drawn upon, the total commitment level does not necessarily represent future cash requirements.
December 31 (In thousands) 2023 2022 Nonaccrual loans: Commercial and industrial $ — 443 Commercial real estate 783 2,116 Residential real estate 128 172 Total nonaccrual loans $ 911 2,731 The Company discontinues the accrual of interest income when (1) there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or (2) the principal or interest is more than 90 days past due, unless the loan is both well-secured and in the process of collection.
December 31 (In thousands) 2024 2023 Nonaccrual loans: Commercial and industrial $ 99 — Construction and land development 404 — Commercial real estate — 783 Residential real estate — 128 Total nonaccrual loans $ 503 911 The Company discontinues the accrual of interest income when (1) there is a significant deterioration in the financial condition of the borrower and full repayment of principal and interest is not expected or (2) the principal or interest is more than 90 days past due, unless the loan is both well-secured and in the process of collection.
As of December 31, 2023, the unpaid principal balance of residential mortgage loans, which we have originated and sold, but retained the servicing rights (MSRs) totaled $215.5 million.
As of December 31, 2024, the unpaid principal balance of residential mortgage loans, which we have originated and sold, but retained the servicing rights (MSRs) totaled $204.4 million.
December 31 (Dollars in thousands) 2023 2022 Nonperforming assets: Nonperforming (nonaccrual) loans $ 911 2,731 Total nonperforming assets $ 911 2,731 as a % of loans and other real estate owned 0.16 % 0.54 as a % of total assets 0.09 % 0.27 Nonperforming loans as a % of total loans 0.16 % 0.54 Accruing loans 90 days or more past due $ — — The table below provides information concerning the composition of nonaccrual loans at December 31, 2023 and 2022, respectively.
December 31 (Dollars in thousands) 2024 2023 Nonperforming assets: Nonperforming (nonaccrual) loans $ 503 911 Total nonperforming assets $ 503 911 as a % of loans and other real estate owned 0.09 % 0.16 as a % of total assets 0.05 % 0.09 Nonperforming loans as a % of total loans 0.09 % 0.16 Accruing loans 90 days or more past due $ — — Table of Contents 67 The table below provides information concerning the composition of nonaccrual loans at December 31, 2024 and 2023, respectively.
See "Table 1 - Explanation of Non-GAAP Financial Measures". Financial Summary The Company’s net earnings were $1.4 million for the full year 2023, compared to $10.3 million for the full year 2022. Basic and diluted net earnings per share were $0.40 per share for the full year 2023, compared to $2.95 per share for the full year 2022.
See "Table 1 - Explanation of Non-GAAP Financial Measures". Financial Summary The Company’s net earnings were $6.4 million for the full year 2024, compared to $1.4 million for the full year 2023. Basic and diluted net earnings per share were $1.83 per share for the full year 2024, compared to $0.40 per share for the full year 2023.
At December 31, 2023, the Company’s allowance for credit losses was $6.9 million, or 1.23% of total loans, compared to $5.8 million, or 1.14% of total loans, at December 31, 2022.
At December 31, 2024, the Company’s allowance for credit losses was $6.9 million, or 1.22% of total loans, compared to $6.9 million, or 1.23% of total loans, at December 31, 2023.
It also can affect our customers’ behaviors, and can affect the interest rates we have to pay on our deposits and other borrowings, and the interest rates we earn on our earning assets.
It also can affect our customers’ behaviors, the mix of deposits between interest and noninterest bearing, the levels of interest rates we have to pay on our deposits and other borrowings, and the interest rates we earn on our earning assets.
At December 31, 2023 we had total deferred tax assets of $12.5 million included as “other assets”, including $9.7 million resulting from unrealized losses in our securities portfolio.
At December 31, 2024 we had total deferred tax assets of $10.2 million included as “other assets”, including $9.9 million resulting from unrealized losses in our securities portfolio.
Year ended December 31 (Dollars in thousands) 2023 2022 Origination income $ 71 $ 309 Servicing fees, net 359 341 Total mortgage lending income $ 430 $ 650 Table of Contents 61 The Company’s income from mortgage lending typically fluctuates as mortgage interest rates change and is primarily attributable to the origination and sale of new mortgage loans.
Year ended December 31 (Dollars in thousands) 2024 2023 Origination income $ 261 $ 71 Servicing fees, net 347 359 Total mortgage lending income $ 608 $ 430 The Company’s income from mortgage lending typically fluctuates as mortgage interest rates change and is primarily attributable to the origination and sale of new mortgage loans.
OVERVIEW The Company was incorporated in 1990 under the laws of the State of Delaware and became a bank holding company after it acquired its Alabama predecessor, which was a bank holding company established in 1984.
This includes Table 2 “Selected Financial Data.” OVERVIEW The Company was incorporated in 1990 under the laws of the State of Delaware and became a bank holding company after it acquired its Alabama predecessor, which was a bank holding company established in 1984.
This results in a lower spread between our costs of funds and our interest income. In addition, net interest income could be affected by asymmetrical changes in the different interest rate indexes, given that not all our assets or liabilities are priced with the same index.
In addition, net interest income could be affected by asymmetrical changes in the different interest rate indexes, given that not all of our assets or liabilities are priced with the same index.
See "Table 1 - Explanation of Non-GAAP Financial Measures". (b) Efficiency ratio is the result of noninterest expense divided by the sum of noninterest income and tax-equivalent net interest income. (c) Regulatory capital ratios presented are for the Company's wholly-owned subsidiary, AuburnBank.
See "Table 1 - Explanation of Non-GAAP Financial Measures". (b) Efficiency ratio is the result of noninterest expense divided by the sum of noninterest income and tax-equivalent net interest income. (c) Regulatory capital ratios presented are for the Company's wholly-owned subsidiary, AuburnBank. (d) Calculated by dividing period end share price by earnings per share for the previous four quarters.
The Company recorded a provision for credit losses of $0.1 million in 2023 compared to $1.0 million during 2022. The provision for credit losses under CECL is reflective of the Company’s credit risk profile and the future economic outlook and forecasts. Our CECL model is largely influenced by economic factors including, most notably, the anticipated unemployment rate.
The provision for credit losses under CECL is reflective of the Company’s credit risk profile and the future economic outlook and forecasts. Our CECL model is largely influenced by economic factors including, most notably, the anticipated unemployment rate. Noninterest income was $3.5 million in 2024 compared to a loss of $3.0 million in 2023.
At December 31, 2023, the Bank’s regulatory capital ratios were well above the minimum amounts required to be “well capitalized” under current regulatory standards with a total risk-based capital ratio of 15.52%, a tier 1 leverage ratio of 9.72% and common equity tier 1 (“CET1”) of 14.52% at December 31, 2023.
At December 31, 2024, the Bank’s regulatory capital ratios were well above the minimum amounts required to be “well capitalized” under current regulatory standards with a total risk-based capital ratio of 15.81%, a tier 1 leverage ratio of 10.49% and common equity tier 1 or (CET1) of 14.80% at December 31, 2024.
In addition, assets and liabilities may reprice at the same time but by different amounts. For example, when the general level of interest rates is rising, the Company may increase rates paid on interest bearing demand deposit accounts and savings deposit accounts by an amount that is less than the general increase in market interest rates.
For example, when the general level of interest rates is rising, the Company may increase rates paid on interest bearing demand deposit accounts and savings deposit accounts by an amount that is less than the general increase in market interest rates.
The Bank is a member of the FHLB-Atlanta and has borrowed, and may in the future borrow from time to time under the FHLB-Atlanta’s advance program to obtain funding for its growth. FHLB-Atlanta advances include both fixed and variable terms and are taken out with varying maturities, and which generally are secured by eligible assets.
The Bank is a member of the FHLB-Atlanta and has borrowed from the FHLB-Atlanta, and in the future may borrow from time to time under the FHLB-Atlanta’s advance program. FHLB-Atlanta advances include both fixed and variable terms, and provide various maturities, and generally are secured by eligible assets.
On at least a quarterly basis, we simulate the following 12-month time period to determine a baseline net interest income forecast and the sensitivity of this forecast to changes in interest rates. The baseline forecast assumes an unchanged or flat interest rate environment.
Earnings simulation Management believes that interest rate risk is best estimated by our earnings simulation modeling. On at least a quarterly basis, we simulate the following 12-month time period to determine a baseline net interest income forecast and the sensitivity of this forecast to changes in interest rates. The baseline forecast assumes an unchanged or flat interest rate environment.
Four loan categories represented the majority of the loan portfolio at December 31, 2023: commercial real estate (52%), residential real estate (21%), construction and land development (12%), and commercial and industrial (13%). Approximately 23% of the Company’s commercial real estate loans were classified as owner-occupied at December 31, 2023.
Four loan categories represented the majority of the loan portfolio at December 31, 2024: commercial real estate (51%), residential real estate (21%), construction and land development (15%), and commercial and industrial (11%). Approximately 19% of the Company’s commercial real estate loans were classified as owner-occupied at December 31, 2024.
Noninterest Income Year ended December 31 (Dollars in thousands) 2023 2022 Service charges on deposit accounts $ 603 $ 598 Mortgage lending 430 650 Bank-owned life insurance 411 317 Gain on sale of premises and equipment — 3,234 Securities (losses) gains, net (6,295) 12 Other 1,870 1,695 Total noninterest income $ (2,981) $ 6,506 The Company’s noninterest income from mortgage lending is primarily attributable to the (1) origination and sale of new mortgage loans and (2) servicing of mortgage loans.
Noninterest Income Year ended December 31 (Dollars in thousands) 2024 2023 Service charges on deposit accounts $ 614 $ 603 Mortgage lending 608 430 Bank-owned life insurance 403 411 Securities losses, net — (6,295) Other 1,849 1,870 Total noninterest income $ 3,474 $ (2,981) The Company’s noninterest income from mortgage lending is primarily attributable to the (1) origination and sale of new mortgage loans and (2) servicing of mortgage loans.
Our ability to compete and manage our deposits costs until our interest-earning assets reprice and we generate new fixed rate loans with current market interest rates will be important to our net interest margin during the monetary tightening cycle that we believe will continue in 2024.
We believe that interest rates, inflation and monetary policy may continue to fluctuate in 2025 and may be challenging as a result. Our ability to compete and manage our deposits costs until our interest-earning assets reprice and we generate new fixed rate loans with current market interest rates will be important to our net interest margin during 2025.
Excluding the pre-tax securities loss of $6.3 million related to the balance sheet repositioning strategy in 2023, noninterest income would have been $3.3 million for 2023, compared to noninterest income of $3.3 million in 2022 after excluding the pre-tax gain of $3.2 million on the sale of land.
Excluding the pre-tax securities loss of $6.3 million related to the balance sheet repositioning strategy in 2023, noninterest income would have been $3.3 million for 2023. Noninterest expense was $22.2 million in 2024 compared to $22.6 million in 2023.
Year ended December 31 (Dollars in thousands) 2023 2022 Allowance for credit losses: Balance at beginning of period $ 5,765 4,939 Impact of adopting ASC 326 1,019 — Charge-offs: Commercial and industrial (164) (222) Consumer installment (105) (70) Total charge -offs (269) (292) Recoveries: Commercial and industrial 204 7 Commercial real estate — 23 Residential real estate 14 26 Consumer installment 5 62 Total recoveries 223 118 Net charge-offs (46) (174) Provision for credit losses 125 1,000 Ending balance $ 6,863 5,765 as a % of loans 1.23 % 1.14 as a % of nonperforming loans 753 % 211 Net charge-offs as a % of average loans 0.01 % 0.04 Nonperforming Assets At December 31, 2023 the Company had $0.9 million in nonperforming assets compared to $2.7 million at December 31, 2022.
Year ended December 31 (Dollars in thousands) 2024 2023 Allowance for credit losses: Balance at beginning of period $ 6,863 5,765 Impact of adopting ASC 326 — 1,019 Charge-offs: Commercial and industrial (9) (164) Residential real estate (61) — Consumer installment (114) (105) Total charge -offs (184) (269) Recoveries: Commercial and industrial 144 204 Residential real estate 9 14 Consumer installment 45 5 Total recoveries 198 223 Net recoveries (charge-offs) 14 (46) (Reversal of) provision for credit losses (6) 125 Ending balance $ 6,871 6,863 as a % of loans 1.22 % 1.23 as a % of nonperforming loans 1,366 % 753 Net charge-offs as a % of average loans — % 0.01 Nonperforming Assets At December 31, 2024 the Company had $0.5 million in nonperforming assets compared to $0.9 million at December 31, 2023.
The following table presents additional information about our contractual obligations as of December 31, 2023, which by their terms had contractual maturity and termination dates subsequent to December 31, 2023: Payments due by period 1 year 1 to 3 3 to 5 More than (Dollars in thousands) Total or less years years 5 years Contractual obligations: Deposit maturities (1) $ 896,243 864,461 16,866 14,916 — Operating lease obligations 551 123 210 177 41 Total $ 896,794 864,584 17,076 15,093 41 (1) Deposits with no stated maturity (demand, NOW, money market, and savings deposits) are presented in the "1 year or less" column Management believes that the Company and the Bank have adequate sources of liquidity to meet all known contractual obligations and unfunded commitments, including loan commitments and reasonable borrower, depositor, and creditor requirements over the next 12 months.
Table of Contents 72 The following table presents additional information about our contractual obligations as of December 31, 2024, which by their terms had contractual maturity and termination dates subsequent to December 31, 2024: Payments due by period 1 year 1 to 3 3 to 5 More than (Dollars in thousands) Total or less years years 5 years Contractual obligations: Deposit maturities (1) $ 895,824 879,185 14,239 2,400 — Operating lease obligations 246 81 120 45 — Total $ 896,070 879,266 14,359 2,445 — (1) Deposits with no stated maturity (demand, NOW, money market, and savings deposits) are presented in the "1 year or less" column Management believes that the Company and the Bank have adequate sources of liquidity to meet all known contractual obligations and unfunded commitments, including loan commitments and reasonable borrower, depositor, and creditor requirements over the next 12 months.
Higher market interest rates and sales or maturities of securities held by the Federal Reserve to reduce inflation generally reduce economic activity and may reduce loan demand and growth.
Higher market interest rates and reductions in the securities held by the Federal Reserve to reduce inflation generally reduce economic activity and may reduce loan demand and growth, and may adversely affect unemployment rates.
Accordingly, the provision for credit losses represents a charge to earnings necessary to establish an allowance for credit losses that, in management's evaluation, is adequate to provide coverage for all expected credit losses. The Company recorded a provision for credit losses of $0.1 million during 2023, compared to a provision for loan losses of $1.0 million for 2022.
Table of Contents 62 Provision for Credit Losses The provision for credit losses represents a charge to earnings necessary to establish an allowance for credit losses that, in management’s evaluation, is adequate to provide coverage for all expected credit losses. The Company recorded a provision for credit losses of $36 thousand during 2024, compared to $135 thousand for 2023.
Table of Contents 55 Summary of Results of Operations Year ended December 31 (Dollars in thousands, except per share data) 2023 2022 Net interest income (a) $ 26,745 $ 27,622 Less: tax-equivalent adjustment 417 456 Net interest income (GAAP) 26,328 27,166 Noninterest income (2,981) 6,506 Total revenue 23,347 33,672 Provision for credit losses 135 1,000 Noninterest expense 22,594 19,823 Income tax (benefit) expense (777) 2,503 Net earnings $ 1,395 $ 10,346 Basic and diluted net earnings per share $ 0.40 $ 2.95 (a) Tax-equivalent.
Summary of Results of Operations Year ended December 31 (Dollars in thousands, except per share data) 2024 2023 Net interest income (a) $ 27,204 $ 26,745 Less: tax-equivalent adjustment 79 417 Net interest income (GAAP) 27,125 26,328 Noninterest income 3,474 (2,981) Total revenue 30,599 23,347 Provision for credit losses 36 135 Noninterest expense 22,166 22,594 Income tax expense (benefit) 2,000 (777) Net earnings $ 6,397 $ 1,395 Basic and diluted net earnings per share $ 1.83 $ 0.40 (a) Tax-equivalent.
Income from bank-owned life insurance was $411 thousand and $317 thousand for 2023 and 2022, respectively. Excluding a $52 thousand non-taxable death benefit received during 2023, income from bank -owned life insurance would have been $359 thousand and $317 thousand for 2023 and 2022, respectively.
Excluding a $52 thousand non-taxable death benefit received during the first quarter of 2023, income from bank-owned life insurance would have been $359 thousand for 2023.
The Bank utilizes short and long-term non-deposit borrowings from time to time. Short-term borrowings generally consist of federal funds purchased and securities sold under agreements to repurchase with an original maturity of one year or less. The Bank had available federal funds lines totaling $61.0 million with no federal funds borrowed at December 31, 2023 and 2022, respectively.
The Bank utilizes short and long-term non-deposit borrowings from time to time. Short-term borrowings generally consist of federal funds purchased and securities sold under agreements to repurchase with an original maturity of one year or less.
Also, short-term and long-term market interest rates may change by different amounts. For example, a flattening yield curve may reduce the interest spread between new loan yields and funding costs. The yield curve has been inverted during 2023 and in the first months of 2024.
Also, short -term and long-term market interest rates may change by different amounts and at different levels of interest rates and rates of change. For example, a flattening yield curve may reduce the interest spread between new loan yields and funding costs. The yield curve was inverted until it began to normalize in September 2024.
The Bank’s tier 1 leverage ratio was 9.72%, CET1 risk-based capital ratio was 14.52%, tier 1 risk-based capital ratio was 14.52%, and total risk-based capital ratio was 15.52% at December 31, 2023.
The Bank’s tier 1 leverage ratio was 10.49%, CET1 risk-based capital ratio was 14.80%, tier 1 risk-based capital ratio was 14.80%, and total risk-based capital ratio was 15.81 % at December 31, 2024.
(2) Changes that are not solely a result of volume or rate have been allocated to volume.
See "Table 1 - Explanation of Non-GAAP Financial Measures." (2) Changes that are not solely a result of volume or rate have been allocated to volume.
Uninsured amounts are estimated based on the portion of account balances that exceed FDIC insurance limits. The Bank’s uninsured deposits at December 31, 2023 and 2022 include approximately $206.2 million and $155.0 million, respectively, of deposits of state, county and local governments that are collateralized by securities having a fair value equal to such deposits.
The Bank’s uninsured deposits at December 31, 2024 and 2023 include approximately $223.1 million and $206.2 million, respectively, of deposits of state, county and local governments that are collateralized by securities having a fair value equal to such deposits.
Interest Rate Risk Management In the normal course of business, the Company is exposed to market risk arising from fluctuations in interest rates because assets and liabilities may mature or reprice at different times. For example, if liabilities reprice faster than assets, and interest rates are generally rising, earnings will initially decline.
Two critical areas of focus for ALCO are interest rate risk and liquidity risk management. Interest Rate Risk Management In the normal course of business, the Company is exposed to market risk arising from fluctuations in interest rates because assets and liabilities may mature or reprice at different times and at different rates of change.
See "Table 1 - Explanation of Non-GAAP Financial Measures". RESULTS OF OPERATIONS Net Interest Income and Margin Net interest income (tax-equivalent) was $26.7 million in 2023, compared to $27.6 million in 2022.
See "Table 1 - Explanation of Non-GAAP Financial Measures". RESULTS OF OPERATIONS Net Interest Income and Margin Net interest income (tax-equivalent) was $27.2 million in 2024, a 2% increase compared to $26.7 million in 2023. This increase was primarily due to improved net interest margin. The Company’s net interest margin (tax-equivalent) was 3.06% in 2024, compared to 2.89% in 2023.
Changes in Interest Rates Net Interest Income % Variance 400 basis points (5.45) % 300 basis points (3.85) 200 basis points (2.32) 100 basis points (1.03) (100) basis points (0.57) (200) basis points (1.33) (300) basis points (2.12) (400) basis points (2.95) At December 31, 2023, our earnings simulation model indicated that we were in compliance with the policy guidelines noted above.
Changes in Interest Rates Net Interest Income % Variance 400 basis points 0.47 % 300 basis points 0.74 200 basis points 0.67 100 basis points 0.35 (100) basis points (0.92) (200) basis points (1.49) (300) basis points (1.75) (400) basis points (2.20) At December 31, 2024, our earnings simulation model indicated that we were in compliance with the policy guidelines noted above.
Average loans for 2023 were $523.8 million, a 15% increase from 2022. At December 31, 2023, the Company’s allowance for credit losses was $6.9 million, or 1.23% of total loans, compared to $5.8 million, or 1.14% of total loans, at December 31, 2022.
At December 31, 2024, the Company’s allowance for credit losses was $6.9 million, or 1.22% of total loans, compared to $6.9 million, or 1.23% of total loans, at December 31, 2023.
The Company’s effective income tax rate otherwise is principally affected by tax-exempt earnings from the Company’s investments in municipal securities, bank- owned life insurance, and New Markets Tax Credits. The Company paid cash dividends of $1.08 per share in 2023, an increase of 2% from 2022.
The Company’s effective income tax rate is affected principally by tax-exempt earnings from the Company’s investments in municipal securities, bank-owned life insurance, and New Markets Tax Credits.
A summary of the changes in the allowance for credit losses and certain asset quality ratios for the years ended December 31, 2023 and 2022 are presented below.
See Note 5 to our Financial Statements. Table of Contents 66 A summary of the changes in the allowance for credit losses on loans and certain asset quality ratios for the years ended December 31, 2024 and 2023 are presented below.
The sale agreements for these residential mortgage loans with Fannie Mae and other investors include various representations and warranties regarding the origination and characteristics of the residential mortgage loans.
Residential mortgage lending and servicing activities We primarily sell conforming residential mortgage loans in the secondary market to Fannie Mae while retaining the servicing of these loans (MSRs). The sale agreements for these residential mortgage loans with Fannie Mae and other investors include various representations and warranties regarding the origination and characteristics of the residential mortgage loans.
Table of Contents 67 On August 26, 2020, the Federal Reserve and the other federal banking regulators adopted a final rule that amended the capital conservation buffer.
At December 31, 2024 and 2023, the Bank had a capital conservation buffer of 7.81% and 7.52%, respectively. On August 26, 2020, the Federal Reserve and the other federal banking regulators adopted a final rule that amended the capital conservation buffer.
An inverted yield curve reduces the net interest margin expansion that may be expected otherwise as interest rates rise. Further, the remaining maturity of various assets and liabilities may shorten or lengthen as interest rates change. For example, if long-term mortgage interest rates decline sharply, mortgage-backed securities in the securities portfolio may prepay earlier than anticipated, which could reduce earnings.
An inverted yield curve reduces the net interest margin expansion that may be expected otherwise as interest rates rise. Further, the remaining maturity of various assets and liabilities may shorten or lengthen as interest rates change.
The Company continues to deploy various asset liability management strategies to manage its risk from interest rate fluctuations. Deposit and loan pricing remains competitive in our markets. We believe this challenging rate environment will continue in 2024.
At year end the target federal funds rate ranged from 4.25% - 4.50%. The Company continues to deploy various asset liability management strategies to manage its risk from interest rate fluctuations. Deposit and loan pricing remains competitive in our markets.
As such, the use of different models and assumptions, as well as changes in market conditions, could result in materially different net earnings and retained earnings results.
These assumptions may have a significant effect on the reported fair values of assets and liabilities and the related income and expense. As such, the use of different models and assumptions, as well as changes in market conditions, could result in materially different net earnings and retained earnings results.
Table of Contents 75 Table 3 - Average Balance and Net Interest Income Analysis Year ended December 31 2023 2022 Interest Interest Average Income/ Yield/ Average Income/ Yield/ (Dollars in thousands) Balance Expense Rate Balance Expense Rate Interest-earning assets: Loans and loans held for sale (1) $ 523,838 $ 24,925 4.76% $ 454,604 $ 20,241 4.45% Securities - taxable 335,366 7,208 2.15% 364,006 6,576 1.81% Securities - tax-exempt (2) 52,122 1,985 3.81% 61,614 2,172 3.53% Total securities 387,488 9,193 2.37% 425,620 8,748 2.06% Federal funds sold 5,221 250 4.79% 43,766 435 1.00% Interest bearing bank deposits 8,593 423 4.92% 58,141 577 0.99% Total interest-earning assets 925,140 34,791 3.76% 982,131 30,001 3.05% Cash and due from banks 15,230 15,108 Other assets 81,438 77,496 Total assets $ 1,021,808 $ 1,074,735 Interest-bearing liabilities: Deposits: NOW $ 193,451 1,907 0.99% $ 197,177 370 0.19% Savings and money market 289,235 2,132 0.74% 327,139 649 0.20% Certificates of deposits 175,085 3,935 2.25% 154,273 1,300 0.84% Total interest-bearing deposits 657,771 7,974 1.21% 678,589 2,319 0.34% Short-term borrowings 3,255 72 2.21% 4,516 60 1.33% Total interest-bearing liabilities 661,026 8,046 1.22% 683,105 2,379 0.35% Noninterest-bearing deposits 289,019 306,772 Other liabilities 3,697 1,933 Stockholders' equity 68,066 82,925 Total liabilities and and stockholders' equity $ 1,021,808 $ 1,074,735 Net interest income and margin $ 26,745 2.89% $ 27,622 2.81% (1) Average loan balances are shown net of unearned income and loans on nonaccrual status have been included in the computation of average balances.
Table of Contents 77 Table 3 - Average Balance and Net Interest Income Analysis Year ended December 31 2024 2023 Interest Interest Average Income/ Yield/ Average Income/ Yield/ (Dollars in thousands) Balance Expense Rate Balance Expense Rate Interest-earning assets: Loans and loans held for sale (1) $ 568,733 $ 29,735 5.23% $ 523,838 $ 24,925 4.76% Securities - taxable 248,072 5,430 2.19% 335,366 7,208 2.15% Securities - tax-exempt (2) 10,084 373 3.70% 52,122 1,985 3.81% Total securities 258,156 5,803 2.25% 387,488 9,193 2.37% Federal funds sold 17,907 939 5.24% 5,221 250 4.79% Interest bearing bank deposits 44,634 2,334 5.23% 8,593 423 4.92% Total interest-earning assets 889,430 38,811 4.36% 925,140 34,791 3.76% Cash and due from banks 17,779 15,230 Other assets 75,059 81,438 Total assets $ 982,268 $ 1,021,808 Interest-bearing liabilities: Deposits: NOW $ 192,702 2,680 1.39% $ 193,451 1,907 0.99% Savings and money market 251,778 2,168 0.86% 289,235 2,132 0.74% Certificates of deposit 195,097 6,756 3.46% 175,085 3,935 2.25% Total interest-bearing deposits 639,577 11,604 1.81% 657,771 7,974 1.21% Short-term borrowings 628 3 0.48% 3,255 72 2.21% Total interest-bearing liabilities 640,205 11,607 1.81% 661,026 8,046 1.22% Noninterest-bearing deposits 262,224 289,019 Other liabilities 1,918 3,697 Stockholders' equity 77,921 68,066 Total liabilities and and stockholders' equity $ 982,268 $ 1,021,808 Net interest income and margin $ 27,204 3.06% $ 26,745 2.89% (1) Average loan balances are shown net of unearned income and loans on nonaccrual status have been included in the computation of average balances.
However, if we commit a material breach of our obligations as servicer, we may be subject to termination if the breach is not cured within a specified period following notice.
However, if we commit a material breach of our obligations as servicer, we may be subject to termination if the breach is not cured within a specified period following notice. The standards governing servicing and the possible remedies for violations of such standards are determined by servicing guides issued by Fannie Mae as well as our contracts with Fannie Mae.