Biggest changeComparison of Results of Operations for the Years Ended December 31, 2022 and December 31, 2021 A discussion regarding our financial condition and results of operations for the year ended December 31, 2022 and year-to-year comparisons between 2022 and 2021, which are not included in this Annual Report on Form 10-K, can be found under "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and are incorporated by reference herein. 40 Changes in Interest Income and Interest Expense Resulting from Changes in Volume and Changes in Rate The following table sets forth, for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in volume and changes in rate (Amounts in thousands): Increase (decrease) due to: Volume (1) Rate (1) Net 2023 compared to 2022 Interest income: Loans $ 22,820 $ 29,882 $ 52,702 Taxable securities 1,106 1,489 2,595 Nontaxable securities 896 527 1,423 Interest-bearing deposits in other banks (1,651 ) 1,510 (141 ) Total interest income $ 23,171 $ 33,408 $ 56,579 Interest expense: Savings and interest-bearing demand accounts $ (70 ) $ 6,317 $ 6,247 Certificates of deposit 6,014 17,654 23,668 Short-term Federal Home Loan Bank advances 10,767 1,160 11,927 Long-term Federal Home Loan Bank advances (710 ) 266 (444 ) Securities sold under repurchase agreements (6 ) (1 ) (7 ) Federal funds purchased — — — Other borrowings 5 1,063 1,068 Subordinated debentures (978 ) (194 ) (1,172 ) Total interest expense $ 15,022 $ 26,265 $ 41,287 Net interest income $ 8,149 $ 7,143 $ 15,292 2022 compared to 2021 Interest income: Loans $ 7,250 $ 7,921 $ 15,171 Taxable securities 3,457 193 3,650 Nontaxable securities 2,295 (686 ) 1,609 Interest-bearing deposits in other banks (393 ) 1,064 671 Total interest income $ 12,609 $ 8,492 $ 21,101 Interest expense: Savings and interest-bearing demand accounts $ 104 $ 119 $ 223 Certificates of deposit (128 ) (430 ) (558 ) Short-term Federal Home Loan Bank advances 2,566 — 2,566 Long-term Federal Home Loan Bank advances (556 ) (97 ) (653 ) Securities sold under repurchase agreements (3 ) (9 ) (12 ) Federal funds purchased — 5 5 Other borrowings (298 ) 2,223 1,925 Subordinated debentures 2,313 513 2,826 Total interest expense $ 3,998 $ 2,324 $ 6,322 Net interest income $ 8,611 $ 6,168 $ 14,779 (1) The change in interest income and interest expense due to changes in both volume and rate, which cannot be segregated, has been allocated proportionately to the change due to volume and the change due to rate. 41 Distribution of Assets, Liabilities and Shareholders’ Equity; Interest Rates and Interest Differential The following table sets forth, for the years ended December 31, 2023, 2022 and 2021, the distribution of assets, including interest amounts and average rates of major categories of interest-earning assets and noninterest-earning assets (Amounts in thousands): 2023 2022 2021 Assets Average balance Interest Yield/ rate Average balance Interest Yield/ rate Average balance Interest Yield/ rate Interest-earning assets: Loans (1)(2)(3)(5) $ 2,722,797 $ 160,755 5.90 % $ 2,286,928 $ 108,053 4.72 % $ 2,127,157 $ 92,882 4.37 % Taxable securities (4) 363,972 11,718 2.88 % 341,600 9,123 2.49 % 232,813 5,473 2.41 % Non-taxable securities (4)(5) 282,678 9,282 3.79 % 263,981 7,859 3.56 % 217,786 6,250 3.96 % Interest-bearing deposits in other banks 21,551 979 4.54 % 146,849 1,120 0.76 % 347,573 449 0.13 % Total interest earning assets 3,390,998 182,734 5.35 % 3,039,358 126,155 4.16 % 2,925,329 105,054 3.68 % Noninterest-earning assets: Cash and due from financial institutions 39,219 84,777 35,404 Premises and equipment, net 58,456 34,577 22,617 Accrued interest receivable 11,499 8,650 8,010 Intangible assets 133,626 96,492 84,747 Other assets 63,152 50,765 37,378 Bank owned life insurance 54,211 50,076 46,435 Less allowance for loan losses (33,814 ) (27,721 ) (26,366 ) Total $ 3,717,347 $ 3,336,974 $ 3,133,554 (1) For purposes of these computations, the daily average loan amounts outstanding are net of unearned income and include loans held for sale.
Biggest changeComparison of Results of Operations for the Years Ended December 31, 2023 and December 31, 2022 A discussion regarding our financial condition and results of operations for the year ended December 31, 2023 and year-to-year comparisons between 2023 and 2022, which are not included in this Annual Report on Form 10-K, can be found under "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023 and are incorporated by reference herein. 40 Changes in Interest Income and Interest Expense Resulting from Changes in Volume and Changes in Rate The following table sets forth, for the periods indicated, a summary of the changes in interest income and interest expense resulting from changes in volume and changes in rate (Amounts in thousands): Increase (decrease) due to: Volume (1) Rate (1) Net 2024 compared to 2023 Interest income: Loans $ 15,926 $ 6,897 $ 22,823 Taxable securities (308 ) 1,229 921 Nontaxable securities 40 151 191 Interest-bearing deposits in other banks (45 ) 71 26 Total interest income $ 15,613 $ 8,348 $ 23,961 Interest expense: Savings and interest-bearing demand accounts $ 413 $ 13,751 $ 14,164 Certificates of deposit 17,450 432 17,882 Short-term Federal Home Loan Bank advances 3,258 700 3,958 Long-term Federal Home Loan Bank advances (23 ) (1 ) (24 ) Securities sold under repurchase agreements (4 ) — (4 ) Federal funds purchased (5 ) (1 ) (6 ) Other borrowings (5,033 ) 1,728 (3,305 ) Subordinated debentures 7 75 82 Total interest expense $ 16,063 $ 16,684 $ 32,747 Net interest income $ (450 ) $ (8,336 ) $ (8,786 ) 2023 compared to 2022 Interest income: Loans $ 22,820 $ 29,882 $ 52,702 Taxable securities 1,106 1,489 2,595 Nontaxable securities 896 527 1,423 Interest-bearing deposits in other banks (1,651 ) 1,510 (141 ) Total interest income $ 23,171 $ 33,408 $ 56,579 Interest expense: Savings and interest-bearing demand accounts $ (70 ) $ 6,317 $ 6,247 Certificates of deposit 6,014 17,654 23,668 Short-term Federal Home Loan Bank advances 10,767 1,160 11,927 Long-term Federal Home Loan Bank advances (710 ) 266 (444 ) Securities sold under repurchase agreements (6 ) (1 ) (7 ) Federal funds purchased — — — Other borrowings 5 1,063 1,068 Subordinated debentures (978 ) (194 ) (1,172 ) Total interest expense $ 15,022 $ 26,265 $ 41,287 Net interest income $ 8,149 $ 7,143 $ 15,292 (1) The change in interest income and interest expense due to changes in both volume and rate, which cannot be segregated, has been allocated proportionately to the change due to volume and the change due to rate. 41 Distribution of Assets, Liabilities and Shareholders’ Equity; Interest Rates and Interest Differential The following table sets forth, for the years ended December 31, 2024, 2023 and 2022, the distribution of assets, including interest amounts and average rates of major categories of interest-earning assets and noninterest-earning assets (Amounts in thousands): 2024 2023 2022 Assets Average balance Interest Yield/ rate Average balance Interest Yield/ rate Average balance Interest Yield/ rate Interest-earning assets: Loans (1)(2)(3)(5) $ 2,984,912 $ 183,578 6.15 % $ 2,722,797 $ 160,755 5.90 % $ 2,286,928 $ 108,053 4.72 % Taxable securities (4) 357,255 12,639 3.18 % 363,972 11,718 2.88 % 341,600 9,123 2.49 % Non-taxable securities (4)(5) 291,833 9,473 3.85 % 282,678 9,282 3.79 % 263,981 7,859 3.56 % Interest-bearing deposits in other banks 20,580 1,005 4.87 % 21,551 979 4.54 % 146,849 1,120 0.76 % Total interest earning assets 3,654,580 206,695 5.62 % 3,390,998 182,734 5.35 % 3,039,358 126,155 4.16 % Noninterest-earning assets: Cash and due from financial institutions 34,494 39,219 84,777 Premises and equipment, net 52,230 58,456 34,577 Accrued interest receivable 13,349 11,499 8,650 Intangible assets 134,273 133,626 96,492 Other assets 57,879 63,152 50,765 Bank owned life insurance 62,349 54,211 50,076 Less allowance for credit losses (39,498 ) (33,814 ) (27,721 ) Total $ 3,969,656 $ 3,717,347 $ 3,336,974 (1) For purposes of these computations, the daily average loan amounts outstanding are net of unearned income and include loans held for sale.
The determination of the balance of the allowance for credit losses is based on the CECL methodology and utilizes a lifetime “expected credit loss” measurement objective for the recognition of credit losses for loans, held-to-maturity securities and other receivables at the time the financial asset is originated or acquired.
The determination of the balance of the allowance for credit losses is based on the CECL methodology and utilizes a lifetime “expected credit loss” measurement objective for the recognition of credit losses for loans, held-to-maturity 34 securities and other receivables at the time the financial asset is originated or acquired.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in thousands, except per share data) General The following paragraphs more fully discuss the significant highlights, changes and trends as they relate to the Company’s financial condition, results of operations, liquidity and capital resources as of December 31, 2023 and 2022, and during the three-year period ended December 31, 2023.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in thousands, except per share data) General The following paragraphs more fully discuss the significant highlights, changes and trends as they relate to the Company’s financial condition, results of operations, liquidity and capital resources as of December 31, 2024 and 2023, and during the three-year period ended December 31, 2024.
Maturities and Sensitivities of Loans to Changes in Interest Rates The following table shows the amount of Commercial and Agriculture, Commercial Real Estate, Residential Real Estate, Real Estate Construction, Farm Real Estate and Consumer and Other Loans and Lease financing receivables outstanding as of December 31, 2023, which, based on the contract terms for repayments of principal, are due in the periods indicated.
Maturities and Sensitivities of Loans to Changes in Interest Rates The following table shows the amount of Commercial and Agriculture, Commercial Real Estate, Residential Real Estate, Real Estate Construction, Farm Real Estate, Lease financing receivables and Consumer and Other Loans outstanding as of December 31, 2024, which, based on the contract terms for repayments of principal, are due in the periods indicated.
The expected credit losses are adjusted each period for changes in expected lifetime credit losses. The methodology replaces the multiple existing impairment methods under prior GAAP, which generally require that a loss be incurred before it is recognized. In 34 management’s judgment, the CECL methodology produces a result that is adequate to provide for probable credit losses.
The expected credit losses are adjusted each period for changes in expected lifetime credit losses. The methodology replaces the multiple existing impairment methods under prior GAAP, which generally require that a loss be incurred before it is recognized. In management’s judgment, the CECL methodology produces a result that is adequate to provide for future probable credit losses.
The composition and overall level of the loan portfolio and charge-off activity are also factors used to determine the amount of the allowance for loan losses.
The composition and overall level of the loan portfolio and charge-off activity are also factors used to determine the amount of the allowance for credit losses.
Uninsured deposits as of December 31, 2023 and 2022 are based on estimates and include portions of FDIC-insured deposit accounts that exceed the insurance limit of $250,000 per separately insured depositor. Maturities of certificates of deposits and individual retirement accounts (IRAs) of more than $250,000 outstanding at December 31, 2023 are summarized as follows.
Uninsured deposits as of December 31, 2024 and 2023 are based on estimates and include portions of FDIC-insured deposit accounts that exceed the insurance limit of $250,000 per separately insured depositor. Maturities of certificates of deposits and individual retirement accounts (IRAs) of more than $250,000 outstanding at December 31, 2024 are summarized as follows.
Refer to “Distribution of Assets, Liabilities and Shareholders’ Equity; Interest Rates and Interest Differential” and “Changes in Interest Income and Interest Expense Resulting from Changes in Volume and Changes in Rate” on pages 43 through 45 for further analysis of the impact of changes in interest-bearing assets and liabilities on the Company’s net interest income.
Refer to “Distribution of Assets, Liabilities and Shareholders’ Equity; Interest Rates and Interest Differential” and “Changes in Interest Income and Interest Expense Resulting from Changes in Volume and Changes in Rate” on pages 43 through 44 for further analysis of the impact of changes in interest-bearing assets and liabilities on the Company’s net interest income.
Management analyzes each impaired commercial and commercial real estate loan relationship with a balance of $350 or larger, on an individual basis and when it is in nonaccrual status or when an analysis of the borrower’s operating results and financial condition indicates that underlying cash flows are not adequate to meet its debt service requirements.
Management analyzes each individually evaluated commercial and commercial real estate loan relationship with a balance of $350 or larger, on an individual basis and when it is in nonaccrual status or when an analysis of the borrower’s operating results and financial condition indicates that underlying cash flows are not adequate to meet its debt service requirements.
The following table sets forth the maturities of securities at December 31, 2023 and the weighted average yields of such debt securities. Maturities are reported based on stated maturities and do not reflect principal prepayment assumptions.
The following table sets forth the maturities of securities at December 31, 2024 and the weighted average yields of such debt securities. Maturities are reported based on stated maturities and do not reflect principal prepayment assumptions.
Efforts are continually made to analyze each segment of the loan portfolio and quantify risk to assure that reserves are appropriate for each segment and the overall portfolio. Management specifically evaluates loans that are impaired, which includes restructured loans, to estimate potential loss.
Efforts are continually made to analyze each segment of the loan portfolio and quantify risk to assure that reserves are appropriate for each segment and the overall portfolio. Management specifically evaluates loans that are indivdually evaluated, which includes restructured loans, to estimate potential loss.
(2) Included in loan interest income are loan fees of $2,960 in 2023, $2,024 in 2022 and $1,661 in 2021. (3) Non-accrual loans are included in loan totals and do not have a material impact on the analysis presented. (4) Average balance is computed using the carrying value of securities.
(2) Included in loan interest income are loan fees of $2,952 in 2024, $2,960 in 2023 and $2,024 in 2022. (3) Non-accrual loans are included in loan totals and do not have a material impact on the analysis presented. (4) Average balance is computed using the carrying value of securities.
The Company repurchased 84,230 common shares pursuant to a stock repurchase program announced on May 8, 2023, pursuant to which the Company is authorized to repurchase a maximum aggregate value of $13,500 of the Company’s common shares until May 2, 2024.
The Company repurchased 8,262 common shares pursuant to its stock repurchase program announced on May 8, 2023, pursuant to which the Company is authorized to repurchase a maximum aggregate value of $13,500 of the Company’s common shares until May 2, 2024.
Fair Value of Financial Instruments The Company has disclosed the fair value of its financial instruments at December 31, 2023 and 2022 in Note 17 to the Consolidated Financial Statements. The fair value of loans at December 31, 2023 was 94.9% of the carrying value compared to 96.5% at December 31, 2022.
Fair Value of Financial Instruments The Company has disclosed the fair value of its financial instruments at December 31, 2024 and 2023 in Note 17 to the Consolidated Financial Statements. The fair value of loans at December 31, 2024 was 96.0% of the carrying value compared to 94.9% at December 31, 2023.
Income tax expense as a percentage of pre-tax income was 15.1% in 2023 compared to 16.2% in 2022. A lower federal effective tax rate than the statutory rate of 21% in 2023 and 2022 is primarily due to tax-exempt interest income from state and municipal investments, municipal loans, income from BOLI and low income housing credits.
Income tax expense as a percentage of pre-tax income was 13.4% in 2024 compared to 15.1% in 2023. A lower federal effective tax rate than the statutory rate of 21% in 2024 and 2023 is primarily due to tax-exempt interest income from state and municipal investments, municipal loans, income from BOLI and low income housing tax credits.
Comparison of Results of Operations for the Years Ended December 31, 2023 and December 31, 2022 Net Income The Company’s net income for the year ended December 31, 2023 was $42,964, compared to $39,427 for the year ended December 31, 2022. The change in net income was the result of the items discussed in the following sections.
Comparison of Results of Operations for the Years Ended December 31, 2024 and December 31, 2023 Net Income The Company’s net income for the year ended December 31, 2024 was $31,683, compared to $42,964 for the year ended December 31, 2023. The change in net income was the result of the items discussed in the following sections.
As of December 31, 2023, the Company was in compliance with all applicable pledging requirements. 35 Mortgage-backed securities totaled $212,015 at December 31, 2023 and none were considered unusual or “high risk” securities as defined by regulatory authorities.
As of December 31, 2024, the Company was in compliance with all applicable pledging requirements. 35 Mortgage-backed securities totaled $225,561 at December 31, 2024 and none were considered unusual or “high risk” securities as defined by regulatory authorities.
This discussion should be read in conjunction with the Consolidated Financial Statements and Notes to the Consolidated Financial Statements, which are included elsewhere in this report. Financial Condition At December 31, 2023, the Company’s total assets were $3,861,418, compared to $3,639,445 at December 31, 2022.
This discussion should be read in conjunction with the Consolidated Financial Statements and Notes to the Consolidated Financial Statements, which are included elsewhere in this report. Financial Condition At December 31, 2024, the Company’s total assets were $4,098,469, compared to $3,861,418 at December 31, 2023.
Net unrealized losses totaled $54,620 on December 31, 2023 compared to net unrealized losses of $66,949 on December 31, 2022. The change in unrealized gains is primarily due to changes in market interest rates. Note 3 to the Consolidated Financial Statements provides additional information on unrealized gains and losses.
Net unrealized losses totaled $61,991 at December 31, 2024 compared to net unrealized losses of $54,620 at December 31, 2023. The change in unrealized losses is primarily due to changes in market interest rates. Note 3 to the Consolidated Financial Statements provides additional information on unrealized gains and losses.
Of this total, $210,108 consisted of pass-through securities issued by the Federal National Mortgage Association (“FNMA”), Federal Home Loan Mortgage Corporation (“FHLMC”), and Government National Mortgage Association (“GNMA”), and the remaining $1,907 of these securities were collateralized by mortgage-backed securities issued or guaranteed by FNMA, FHLMC, or GNMA.
Of this total, $192,035 consisted of pass-through securities issued by the Federal National Mortgage Association (“FNMA”), Federal Home Loan Mortgage Corporation (“FHLMC”), and Government National Mortgage Association (“GNMA”), and the remaining $33,526 of these securities were collateralized by mortgage-backed securities issued or guaranteed by FNMA, FHLMC, or GNMA.
Quantitative and Qualitative Disclosures about Market Risk” section below. Capital Adequacy Shareholders’ equity totaled $372,002 at December 31, 2023 compared to $334,835 at December 31, 2022.
Quantitative and Qualitative Disclosures about Market Risk” section below. Capital Adequacy Shareholders’ equity totaled $388,502 at December 31, 2024 compared to $372,002 at December 31, 2023.
Provision and Allowance for Credit Losses The Company’s policy is to maintain the allowance for credit losses at a level sufficient to provide for probable losses incurred in the current portfolio. Management believes the analysis of the allowance for credit losses supported a reserve of $37,160 at December 31, 2023.
Provision and Allowance for Credit Losses The Company’s policy is to maintain the allowance for credit losses at a level sufficient to provide for probable future losses in the current portfolio. Management believes the analysis of the allowance for credit losses supported a reserve of $39,669 at December 31, 2024.
The fair value of deposits at December 31, 2023 was 100.0% of the carrying value compared to 100.0% at December 31, 2022. Changes in fair value were primarily due to changes in the discount values used to measure fair value. 45
The fair value of time deposits at December 31, 2024 was 100.4% of the carrying value compared to 99.8% at December 31, 2023. Changes in fair value were primarily due to changes in the discount values used to measure fair value. 45
At December 31, 2023, Civista was able to pay approximately $56,886 of dividends to CBI without obtaining regulatory approval. During 2023, Civista paid dividends totaling $28,100 to CBI. This represented approximately 65 percent of Civista’s earnings for the year. The Company manages its liquidity and capital through quarterly Asset/Liability Management Committee (ALCO) meetings.
At December 31, 2024, Civista was able to pay approximately $51,007 of dividends to CBI without obtaining regulatory approval. During 2024, Civista paid dividends totaling $20,300 to CBI. This represented approximately 57 percent of Civista’s earnings for the year. The Company manages its liquidity and capital through quarterly Asset/Liability Management Committee ("ALCO") meetings.
The increase in deposit expense was due to a increase in the average rate paid, as the average rate paid on demand and savings accounts increased from 0.15% in 2022 to 1.15% in 2023 and the average rate paid on time deposits increased from 0.95% in 2022 to 4.125% in 2023, which was coupled with an increase in the average balance of interest-bearing deposits of $258,499 for the year ended December 31, 2023 as compared to the same period in 2022.
The increase in deposit expense was due to a increase in the average rate paid, as the average rate paid on demand and savings accounts increased from 0.57% in 2023 to 1.53% in 2024 and the average rate paid on time deposits increased from 4.51% in 2023 to 4.58% in 2024, which was coupled with an increase in the average balance of interest-bearing deposits of $450,532 for the year ended December 31, 2024 as compared to the same period in 2023.
Allocation of Allowance for Loan Losses The following tables allocate the allowance for loan losses at December 31 to each loan category.
Allocation of Allowance for Credit Losses The following tables allocate the allowance for credit losses at December 31, 2024, 2023, and 2022, to each loan category.
The allowance has been allocated according to the amount deemed to be reasonably necessary to provide for expected lifetime credit losses. within the following categories of loans at the dates indicated. 2023 2022 Allowance Percentage of loans to total loans Allowance Percentage of loans to total loans (Dollars in thousands) Commercial & Agriculture $ 7,884 10.6 % $ 3,011 10.9 % Commercial Real Estate—Owner Occupied 4,686 13.2 4,565 14.5 Commercial Real Estate—Non-Owner Occupied 11,788 40.6 14,138 40.0 Real Estate Mortgage 8,489 23.1 3,145 21.7 Real Estate Construction 3,388 9.1 2,293 9.6 Farm Real Estate 260 0.9 291 1.0 Lease financing receivables 306 1.9 429 1.5 Consumer and Other 340 0.6 98 0.8 Unallocated 19 — 541 — $ 37,160 100.0 % $ 28,511 100.0 % 2021 Allowance Percentage of loans to total loans (Dollars in thousands) Commercial & Agriculture $ 2,600 12.3 % Commercial Real Estate—Owner Occupied 4,464 14.9 Commercial Real Estate—Non-Owner Occupied 13,860 41.5 Real Estate Mortgage 2,597 21.5 Real Estate Construction 1,810 7.9 Farm Real Estate 287 1.4 Consumer and Other 176 0.5 Unallocated 847 — $ 26,641 100 % Civista measures the adequacy of the allowance for loan losses by using the CECL methodology and utilizes a lifetime “expected credit loss” measurement objective for the recognition of credit losses for loans, held-to-maturity securities and other receivables at the time the financial asset is originated or acquired.
The allowance has been allocated according to the amount deemed to be reasonably necessary to provide for expected lifetime credit losses within the following categories of loans at the dates indicated. 2024 2023 Allowance Percentage of loans to total loans Allowance Percentage of loans to total loans (Dollars in thousands) Commercial & Agriculture $ 6,586 10.8 % $ 7,587 10.6 % Commercial Real Estate—Owner Occupied 4,327 12.1 % 4,723 13.2 % Commercial Real Estate—Non-Owner Occupied 11,404 39.8 % 12,056 40.6 % Real Estate Mortgage 11,866 24.8 % 8,489 23.1 % Real Estate Construction 3,708 9.9 % 3,388 9.1 % Farm Real Estate 226 0.7 % 260 0.9 % Lease financing receivables 1,361 1.5 % 297 1.9 % Consumer and Other 191 0.4 % 341 0.6 % Unallocated — — 19 — $ 39,669 100.0 % $ 37,160 100.0 % 2022 Allowance Percentage of loans to total loans (Dollars in thousands) Commercial & Agriculture $ 3,011 10.9 % Commercial Real Estate—Owner Occupied 4,565 14.5 % Commercial Real Estate—Non-Owner Occupied 14,138 40.0 % Real Estate Mortgage 3,145 21.7 % Real Estate Construction 2,293 9.6 % Farm Real Estate 291 1.0 % Lease financing receivables 429 1.5 % Consumer and Other 98 0.8 % Unallocated 541 — $ 28,511 100.0 % Civista measures the adequacy of the allowance for credit losses by using the CECL methodology and utilizes a lifetime “expected credit loss” measurement objective for the recognition of credit losses for loans, held-to-maturity securities and other receivables at the time the financial asset is originated or acquired.
The increase in interest expense can be attributed to an increase in the average rate paid, accompanied by an increase in the average balance of interest-bearing liabilities. For the year ended December 31, 2023, the average balance of interest-bearing liabilities increased $398,903 to $2,405,655 , as compared to $2,006,752 for the year ended December 31, 2022.
The increase in interest expense can be attributed to an increase in the average rate paid, accompanied by an increase in the average balance of interest-bearing liabilities. For the year ended December 31, 2024, the average balance of interest-bearing liabilities increased $435,723 to $2,841,378, as compared to $2,405,655 for the year ended December 31, 2023.
Evaluation of such requests includes a review of the borrower’s credit history, the collateral securing the loan and the purpose for such request. 33 Analysis of the Allowance for Credit Losses The following table shows the daily average loan balances and changes in the allowance for credit losses for the years indicated. 2023 2022 2021 (Dollars in thousands) Total loans outstanding $ 2,861,727 $ 2,648,281 $ 2,087,258 Allowance for credit losses at year end 37,160 28,511 26,641 Loans accounted for on a nonaccrual basis 12,467 6,507 3,673 Allowance for credit losses to total loans outstanding 1.30 % 1.08 % 1.28 % Nonaccrual loans to total loans outstanding 0.44 % 0.25 % 0.18 % Allowance for credit losses to nonaccrual loans 298.07 % 438.16 % 725.32 % Average loans outstanding: Commercial & Agriculture 276,438 236,315 338,916 Commercial Real Estate—Owner Occupied 372,214 322,132 278,777 Commercial Real Estate—Non-Owner Occupied 1,086,895 896,562 755,578 Real Estate Mortgage 588,739 511,973 433,351 Real Estate Construction 254,429 179,183 176,775 Farm Real Estate 24,250 24,388 28,968 Lease financing receivables 44,014 8,382 — Consumer and Other 10,651 20,147 14,542 Loan participations sold, reflected as secured borrowings 65,167 87,846 100,250 Total average loans outstanding 2,722,797 2,286,928 2,127,157 Net charge-offs (recoveries): Commercial & Agriculture 1,122 (2 ) (150 ) Commercial Real Estate—Owner Occupied (15 ) (42 ) (7 ) Commercial Real Estate—Non-Owner Occupied (46 ) (74 ) (395 ) Real Estate Mortgage (116 ) (66 ) (182 ) Real Estate Construction (37 ) (4 ) (1 ) Farm Real Estate — (6 ) (12 ) Lease financing receivables — 23 — Consumer and Other 72 53 (36 ) Total net charge-offs (recoveries) 980 (118 ) (783 ) Ratio of net charge-offs (recoveries) during the year to average loans outstanding: Commercial & Agriculture 0.41 % (0.00 )% (0.04 )% Commercial Real Estate—Owner Occupied (0.00 )% (0.01 )% (0.00 )% Commercial Real Estate—Non-Owner Occupied (0.00 )% (0.01 )% (0.05 )% Real Estate Mortgage (0.02 )% (0.01 )% (0.04 )% Real Estate Construction (0.01 )% (0.00 )% (0.00 )% Farm Real Estate — (0.02 )% (0.04 )% Lease financing receivables — — Consumer and Other 0.11 % 0.06 % (0.04 )% Total net recoveries (charge-offs) 0.04 % (0.01 )% (0.04 )% The amount of net charge-offs fluctuates from year to year due to factors relating to the condition of the general economy, decline in market values of collateral and deterioration of specific businesses.
Evaluation of such requests includes a review of the borrower’s credit history, the collateral securing the loan and the purpose for such request. 33 Analysis of the Allowance for Credit Losses The following table shows the daily average loan balances and changes in the allowance for credit losses for the years indicated. 2024 2023 2022 (Dollars in thousands) Total loans outstanding $ 3,081,230 $ 2,861,727 $ 2,648,281 Allowance for credit losses at year end 39,669 37,160 28,511 Loans accounted for on a nonaccrual basis 30,950 12,467 6,507 Allowance for credit losses to total loans outstanding 1.29 % 1.30 % 1.08 % Nonaccrual loans to total loans outstanding 1.00 % 0.44 % 0.25 % Allowance for credit losses to nonaccrual loans 128.17 % 298.07 % 438.16 % Average loans outstanding: Commercial & Agriculture 310,770 276,438 236,315 Commercial Real Estate—Owner Occupied 374,965 372,214 322,132 Commercial Real Estate—Non-Owner Occupied 1,198,569 1,086,895 896,562 Real Estate Mortgage 721,379 588,739 511,973 Real Estate Construction 286,264 254,429 179,183 Farm Real Estate 24,279 24,250 24,388 Lease financing receivables 53,392 44,014 8,382 Consumer and Other 15,294 10,651 20,147 Loan participations sold, reflected as secured borrowings — 65,167 87,846 Total average loans outstanding 2,984,912 2,722,797 2,286,928 Net charge-offs (recoveries): Commercial & Agriculture 1,942 1,122 (2 ) Commercial Real Estate—Owner Occupied — (15 ) (42 ) Commercial Real Estate—Non-Owner Occupied 654 (46 ) (74 ) Real Estate Mortgage (114 ) (116 ) (66 ) Real Estate Construction (12 ) (37 ) (4 ) Farm Real Estate — — (6 ) Lease financing receivables 861 — 23 Consumer and Other 45 72 53 Total net charge-offs (recoveries) 3,376 980 (118 ) Ratio of net charge-offs (recoveries) during the year to average loans outstanding: Commercial & Agriculture 0.62 % 0.41 % (0.00 )% Commercial Real Estate—Owner Occupied — (0.00 )% (0.01 )% Commercial Real Estate—Non-Owner Occupied 0.05 % (0.00 )% (0.01 )% Real Estate Mortgage (0.02 )% (0.02 )% (0.01 )% Real Estate Construction (0.00 )% (0.01 )% (0.00 )% Farm Real Estate — — (0.02 )% Lease financing receivables 1.61 % — 0.27 % Consumer and Other 0.29 % 0.11 % 0.06 % Total net charge-offs (recoveries) 0.11 % 0.04 % (0.01 )% The amount of net charge-offs fluctuates from year to year due to factors relating to the condition of the general economy, decline in market values of collateral and deterioration of specific businesses.
Net cash used for investing activities was $311,784, $410,364, and $130,496 in 2023, 2022 and 2021, respectively, principally reflecting our loan and investment security activities. Deposits and borrowings comprised most of our financing activities, which resulted in net cash provided of $266,131, $164,303, and $216,925 in 2023, 2022 and 2021, respectively.
Net cash used for investing activities was $258,801, $311,784 and $410,364 in 2024, 2023 and 2022, respectively, principally reflecting our loan and investment security activities. Deposits, borrowings, and cash dividends paid to shareholders' comprised most of our financing activities, which resulted in net cash provided of $213,304, $266,131 and $164,303 in 2024, 2023 and 2022, respectively.
(5) Yield/Rate is calculated using the tax-equivalent adjustment of 21% for 2023, 2022 and 2021. 42 Distribution of Assets, Liabilities and Shareholders’ Equity; Interest Rates and Interest Differential (Continued) The following table sets forth, for the years ended December 31, 2023, 2022 and 2021, the distribution of liabilities, including interest amounts and average rates of major categories of interest-bearing liabilities and shareholders’ equity (Amounts in thousands): 2023 2022 2021 Liabilities and Shareholders’ Equity Average balance Interest Yield/ rate Average balance Interest Yield/ rate Average balance Interest Yield/ rate Interest-bearing liabilities: Savings and interest-bearing demand accounts $ 1,356,789 $ 7,689 0.57 % $ 1,423,134 $ 1,442 0.01 % $ 1,315,220 $ 1,219 0.09 % Certificates of deposit 578,243 26,066 4.51 % 253,399 2,398 0.95 % 265,294 2,956 1.11 % Short-term Federal Home Loan Bank advances 280,887 14,493 5.16 % 66,875 2,566 3.84 % — — — Long-term Federal Home Loan Bank advances 2,909 66 2.27 % 45,325 510 1.13 % 94,041 1,163 1.24 % Other borrowings 74,025 4,058 5.48 % 91,848 5,243 5.70 % 100,250 3,312 3.30 % Securities sold under repurchase agreements 8,685 4 0.05 % 22,293 11 0.05 % 26,165 23 0.09 % Federal funds purchased 244 13 5.33 % 137 6 4.38 % 137 1 0.73 % Subordinated debentures 103,873 4,849 4.67 % 103,741 3,781 3.64 % 36,785 955 2.66 % Total interest-bearing liabilities 2,405,655 57,238 2.38 % 2,006,752 15,957 0.79 % 1,837,892 9,629 0.53 % Noninterest-bearing liabilities: Demand deposits 917,005 937,890 907,591 Other liabilities 50,963 76,189 38,868 967,968 1,014,079 946,459 Shareholders’ equity 343,724 316,143 349,203 Total $ 3,717,347 $ 3,336,974 $ 3,133,554 Net interest income and interest rate spread (1) $ 125,496 2.97 % $ 110,198 3.37 % $ 95,425 3.15 % Net interest margin (2) 3.70 % 3.65 % 3.35 % (1) Interest rate spread is calculated by subtracting the rate on average interest-bearing liabilities from the yield on average interest-earning assets.
(5) Yield/Rate is calculated using the tax-equivalent adjustment of 21% for 2024, 2023 and 2022. 42 Distribution of Assets, Liabilities and Shareholders’ Equity; Interest Rates and Interest Differential (Continued) The following table sets forth, for the years ended December 31, 2024, 2023 and 2022, the distribution of liabilities, including interest amounts and average rates of major categories of interest-bearing liabilities and shareholders’ equity (Amounts in thousands): 2024 2023 2022 Liabilities and Shareholders’ Equity Average balance Interest Yield/ rate Average balance Interest Yield/ rate Average balance Interest Yield/ rate Interest-bearing liabilities: Savings and interest-bearing demand accounts $ 1,426,288 $ 21,853 1.53 % $ 1,356,789 $ 7,689 0.57 % $ 1,423,134 $ 1,442 0.01 % Time deposits 959,276 43,948 4.58 % 578,243 26,066 4.51 % 253,399 2,398 0.95 % Short-term Federal Home Loan Bank advances 341,692 18,451 5.39 % 280,887 14,493 5.16 % 66,875 2,566 3.84 % Long-term Federal Home Loan Bank advances 1,892 42 2.22 % 2,909 66 2.27 % 45,325 510 1.13 % Other borrowings 8,076 753 9.32 % 74,025 4,058 5.48 % 91,848 5,243 5.70 % Securities sold under repurchase agreements — — — 8,685 4 0.05 % 22,293 11 0.05 % Federal funds purchased 137 7 5.11 % 244 13 5.33 % 137 6 4.38 % Subordinated debentures 104,017 4,931 4.74 % 103,873 4,849 4.67 % 103,741 3,781 3.64 % Total interest-bearing liabilities 2,841,378 89,985 3.17 % 2,405,655 57,238 2.38 % 2,006,752 15,957 0.79 % Noninterest-bearing liabilities: Demand deposits 701,397 917,005 937,890 Other liabilities 49,522 50,963 76,189 750,919 967,968 1,014,079 Shareholders’ equity 377,359 343,724 316,143 Total $ 3,969,656 $ 3,717,347 $ 3,336,974 Net interest income and interest rate spread (1) $ 116,710 2.45 % $ 125,496 2.97 % $ 110,198 3.37 % Net interest margin (2) 3.21 % 3.70 % 3.65 % (1) Interest rate spread is calculated by subtracting the rate on average interest-bearing liabilities from the yield on average interest-earning assets.
This change was the result of an increase in the average balance of loans, accompanied by a higher yield on the portfolio. The average balance of loans increased by $523,715, or 23.8%, to $2,722,797 for the year ended December 31, 2023, as compared to $2,199,082 for the year ended December 31, 2022.
This change was the result of an increase in the average balance of loans, accompanied by a higher yield on the portfolio. The average balance of loans increased by $262,115, or 9.6%, to $2,984,912 for the year ended December 31, 2024, as compared to $2,722,797 for the year ended December 31, 2023.
(2) The weighted average yield has been computed using the historical amortized cost for available-for-sale securities. Premises and equipment, net of accumulated depreciation, decreased $7,249 from December 31, 2022 to December 31, 2023. The decrease is the result of new purchases of $3,218, offset by depreciation of $10,760.
(2) The weighted average yield has been computed using the historical amortized cost for available-for-sale securities. Premises and equipment, net of accumulated depreciation, decreased $9,603 from December 31, 2023 to December 31, 2024. The decrease is the result of depreciation of $9,545 and net disposals exceeding new purchases by $58.
The Company continually examines its rate structure to ensure that its interest rates are competitive and reflective of the current rate environment in which it competes. Total interest income increased $56,579 to $182,734 for the year ended December 31, 2023, which is attributable to an increase of $52,702 in interest and fees on loans.
The Company continually examines its rate structure to ensure that its interest rates are competitive and reflective of the current rate environment in which it competes. Total interest income increased $23,961 to $206,695 for the year ended December 31, 2024, which was attributable to an increase of $22,823 in interest and fees on loans.
Loans held for sale and leases are excluded from consideration as impaired. Loans are generally moved to nonaccrual status when 90 days or more past due. Impaired loans or portions thereof are charged-off when deemed uncollectible. Noninterest Income Noninterest income increased $8,087, or 27.8%, to $37,164 for the year ended December 31, 2023, from $29,076 for the comparable 2022 period.
Loans held for sale are excluded from consideration as individually evaluated. Loans are generally moved to nonaccrual status when 90 days or more past due. Individually evaluated loans or portions thereof are charged-off when deemed uncollectible. Noninterest Income Noninterest income increased $585, or 1.6%, to $37,748 for the year ended December 31, 2024, from $37,163 for the comparable 2023 period.
(2) Net interest margin is calculated by dividing tax-equivalent adjusted net interest income by average interest-earning assets. 43 Liquidity and Capital Resources Civista maintains a conservative liquidity position. All securities are classified as available for sale. At December 31, 2023, securities with maturities of one year or less totaled $2,652, or 0.4% of the total securities portfolio.
(2) Net interest margin is calculated by dividing tax-equivalent adjusted net interest income by average interest-earning assets. 43 Liquidity and Capital Resources Civista maintains a conservative liquidity position. All securities, with the exception of equity securities, are classified as available for sale.
The average daily amount of deposits (all in domestic offices) and average rates paid on such deposits is summarized for the years indicated. 2023 2022 Average balance Average rate paid Average balance Average rate paid (Dollars in thousands) Noninterest-bearing demand deposits $ 900,124 N/A $ 937,890 N/A Interest-bearing demand deposits 497,512 0.03 % 544,351 0.03 % Savings, including Money Market deposit accounts 858,551 1.15 % 878,783 0.15 % Certificates of deposit, including IRA’s 578,032 4.12 % 253,399 0.95 % $ 2,834,219 $ 2,614,423 Uninsured deposits at December 31, 2023 and 2022 were $499,429 and $563,092, respectively.
The average daily amount of deposits (all in domestic offices) and average rates paid on such deposits is summarized for the years indicated. 2024 2023 Average balance Average rate paid Average balance Average rate paid (Dollars in thousands) Noninterest-bearing demand deposits $ 701,397 N/A $ 900,124 N/A Interest-bearing demand deposits 425,423 0.67 % 497,512 0.03 % Savings, including Money Market deposit accounts 1,000,865 1.90 % 858,551 1.15 % Certificates of deposit, including IRAs 959,276 4.58 % 578,032 4.12 % $ 3,086,961 $ 2,834,219 Uninsured deposits at December 31, 2024 and 2023 were $431,713 and $499,429, respectively.
The average interest rate of the mortgage-backed securities portfolio at December 31, 2023 was 2.56%. The average maturity at December 31, 2022 was approximately 14.8 years. Securities available for sale had a fair value at December 31, 2023 of $618,272. This fair value includes unrealized gains of approximately $3,059 and unrealized losses of approximately $57,679.
The average interest rate of the mortgage-backed securities portfolio at December 31, 2024 was 3.08%. The average maturity at December 31, 2024 was approximately 14.8 years. Securities available for sale had a fair value at December 31, 2024 of $648,067. This fair value includes unrealized gains of approximately $882 and unrealized losses of approximately $62,873.
Interest incurred on deposits increased by $29,915 to $33,755 for the year ended December 31, 2023, compared to $3,840 for the same period in 2022.
Interest incurred on deposits increased by $32,046 to $65,801 for the year ended December 31, 2024, compared to $33,755 for the same period in 2023.
The loan yield increased to 5.90% for 2023, from 4.69% in 2022. Interest on taxable securities increased $2,595 to $11,718 for the year ended December 31, 2023, compared to $9,123 for the same period in 2022.
The loan yield increased to 6.15% for 2024, from 5.90% in 2023. Interest on taxable securities increased $921 to $12,639 for the year ended December 31, 2024, compared to $11,718 for the same period in 2023.
As of December 31, 2023, Civista had total credit availability with the FHLB of $791,637, of which $364,792 was outstanding, including standby letters of credit of $24,400. On a separate entity basis, CBI’s primary source of funds is dividends paid by its subsidiaries, primarily by Civista.
As of December 31, 2024, Civista had total credit availability with the FHLB of $839,034, of which $370,133 was available. On a separate entity basis, CBI’s primary source of funds is dividends paid by its subsidiaries, primarily by Civista.
Interest on tax-exempt securities increased $1,423 to $9,282 for the year ended December 31, 2023, compared to $7,859 for the same period in 2022. The average balance of tax-exempt securities increased $18,697 to $282,678 for the year ended December 31, 2023 as compared to $263,981 for the year ended December 31, 2022.
Interest on tax-exempt securities increased $191 to $9,473 for the year ended December 31, 2024, compared to $9,282 for the same period in 2023. The average balance of tax-exempt securities increased $9,155 to $291,833 for the year ended December 31, 2024 as compared to $282,678 for the year ended December 31, 2023.
Civista no longer offers repurchase agreements in the form of sweep accounts to commercial checking account customers, as of July 2023. These repurchase agreements totaled $0 at December 31, 2023 compared to $25,143 at December 31, 2022. U.S. Treasury securities and obligations of U.S. government agencies maintained under Civista’s control were pledged as collateral for the repurchase agreements.
Other borrowings decreased due to lower borrowings at the CLF division. Civista no longer offers repurchase agreements in the form of sweep accounts to commercial checking account customers, as of July 2023. These repurchase agreements totaled $0 at December 31, 2024 compared to $0 at December 31, 2023 and $25,143 at December 31, 2022. U.S.
The available for sale portfolio helps to provide Civista with the ability to meet its funding needs. The Consolidated Statements of Cash Flows contained in the Consolidated Financial Statements detail the Company’s cash flows from operating activities resulting from net earnings. Net cash provided by operating activities was $62,698, $25,183, and $40,761 for 2023, 2022 and 2021, respectively.
The Consolidated Statements of Cash Flows contained in the Consolidated Financial Statements detail the Company’s cash flows from operating activities resulting from net earnings. Net cash provided by operating activities was $48,246, $62,698 and $25,183 for 2024, 2023 and 2022, respectively.
The average balance of taxable securities increased $22,372 to $363,972 for the year ended December 31, 2023, as compared to $341,600 for the year ended December 31, 2022. The yield on taxable securities increased 39 basis points to 2.88% for 2023, compared to 2.49% for 2022.
The average balance of taxable securities decreased $6,717 to $357,255 for the year ended December 31, 2024, as compared to $363,972 for the year ended December 31, 2023. The yield on taxable securities increased 30 basis points to 3.18% for 2024, compared to 2.88% for 2023.
The deductions from CET1 capital include goodwill and other intangibles, certain deferred tax assets, mortgage-servicing assets above certain levels, gains on sale in connection with a securitization, investments in a banking organization’s own capital instruments and investments in the capital of unconsolidated financial institutions (above certain levels).
Tier 2 capital, which can be included in the total capital ratio, includes certain capital instruments (such as subordinated debt) and limited amounts of the allowance for credit losses, subject to certain eligibility criteria, less applicable deductions. 44 The deductions from CET1 capital include goodwill and other intangibles, certain deferred tax assets, mortgage-servicing assets above certain levels, gains on sale in connection with a securitization, investments in a banking organization’s own capital instruments and investments in the capital of unconsolidated financial institutions (above certain levels).
Provisions for credit losses totaled $4,435 in 2023, $1,752 in 2022 and $830 in 2021. The Company’s provision for credit losses increased $2,683 during 2023, as compared to 2022, primarily to support strong organic loan growth in the portfolio. In addition, a one-time CECL adoption adjustment of $5,964 was incurred in the first quarter of 2023.
Provisions for credit losses totaled $5,364 in 2024, $4,435 in 2023 and $1,752 in 2022. The Company’s provision for credit losses increased $929 during 2024, as compared to 2023, primarily to support organic loan growth in the portfolio.
Interest expense incurred on FHLB advances and subordinated debentures increased 93.9% from 2022. The increase was due to an increase in the average balance of short-term FHLB balances and subordinated debentures to $280,887 and $66,875, respectively, accompanied by an increase in rates. The average balance of other borrowings decreased $17,823 for the period ended December 31, 2023.
Interest expense incurred on FHLB advances and subordinated debentures increased 20.7% from 2023. The increase was due to an increase in the average balance of short-term FHLB balances and subordinated debentures to $341,692 and $104,017, respectively, accompanied by an increase in rates.
The yield on tax-exempt securities increased 23 basis points to 3.79% for 2023, compared to 3.56% for 2022. 38 Total interest expense increased $41,287 or 258.8%, to $53,763 for the year ended December 31, 2023, compared with $4,732 for the same period in 2022.
The yield on tax-exempt securities increased 6 basis points to 3.85% for 2024 compared to 3.79% for 2023. 38 Total interest expense increased $32,747, or 57.2%, to $89,985 for the year ended December 31, 2024, compared to $57,238 for the same period in 2023.
The increase in compensation expense was due to increased payroll, payroll taxes, employee insurance and commissions and incentives. The average full time equivalent (FTE) employees were 531 at December 31, 2023, an increase of 50 FTEs over 2022 due to a full year of the additional employees resulting from the prior year acquisitions of Comunibanc and VFG.
The increase in compensation expense was due to increased payroll and payroll taxes, both related to merit increases, and an increase in employee insurance. The average full time equivalent ("FTE") employees was 531 at December 31, 2024, relatively flat from 2023.
During the twelve-months ended December 31, 2023, 349 loans were sold, totaling $103,036. During the twelve-months ended December 31, 2022, 692 loans were sold, totaling $131,193. Service charges increased due to increased ATM fees of $381. Lease revenue and residual income increased due to a full year of operations for CLF.
During the twelve-months ended December 31, 2024, 530 loans were sold, totaling $123,670. During the twelve-months ended December 31, 2023, 349 loans were sold, totaling $103,036. Lease revenue and residual income increased due to higher income from leasing operations at CLF.
Net loans and securities available for sale increased $204,798 and $2,870, respectively, cash and due from financial institutions increased $17,045 from December 31, 2022 to December 31, 2023. Other factors contributing to the change in assets are discussed in the following sections.
Net loans and securities available for sale increased $216,993 and $29,795 from December 31, 2023, to December 31, 2024, respectively. Other factors contributing to the change in assets are discussed in the following sections. Loans held for sale decreased $1,060, from $1,725 at December 31, 2023 to $665 at December 31, 2024.
Obligations of states and political subdivisions available for sale increased by $21,351 from 2022 to 2023. Mortgage-backed securities decreased by $25,110 to total $212,015 at December 31, 2023. The Company continues to utilize letters of credit from the Federal Home Loan Bank (FHLB) to replace maturing securities that were pledged for public entities.
The Company continues to utilize letters of credit from the Federal Home Loan Bank ("FHLB") to replace maturing securities that were pledged for public entities.
Total shareholders’ equity increased $37,166, or 11.1%, during 2023 to $372,002. Shareholders' equity increased due to net income of $42,964, partially offset by $9,599 of dividends on common shares and a one-time CECL adoption adjustment of $5,193. Additionally, $984 was recognized as stock-based compensation in 2023 in connection with the grant of restricted common shares.
Total shareholders’ equity increased $16,500, or 4.4%, during 2024 to $388,502. Shareholders' equity increased due to net income of $31,683, partially offset by $10,063 of dividends on common shares and $164 of repurchases of common shares as treasury shares. Additionally, $871 was recognized as stock-based compensation in 2024 in connection with the grant of restricted common shares.
This increase in deposits at December 31, 2023 compared to December 31, 2022 included increases in certificate of deposit accounts of $585,401, or 214%, offset by decreases in noninterest bearing demand deposits of $124,634, or 13.9% in interest bearing demand accounts of $78,430, or 14.9%, in savings and money market accounts 36 of $20,129, or 2.3% and in individual retirement accounts of $3,933, or 8.5%.
This increase in deposits at December 31, 2024 compared to December 31, 2023 included increases in savings and money market accounts of $289,172, or 33.5%, and certificate of deposit accounts of $44,085, or 5.1%, partially offset by decreases in noninterest bearing demand deposits of $76,605, or 9.9% and interest bearing demand accounts of $29,866 or 6.6%.
The increase in shareholders’ equity resulted primarily from net income of $42,964, which was partially offset by a $768 net increase in the Company’s pension liability and an increase in the fair value of securities available for sale, net of tax, of $9,747, together with dividends on common shares of $9,599 and repurchase of common shares totaling $1,628 during 2023 pursuant to the Company’s publicly-announced share purchase programs.
The increase in shareholders’ equity resulted primarily from net income of $31,683, which was partially offset by dividends on common shares of $10,063 and a decrease in the fair value of securities available for sale, net of tax, of $5,827.
Total outstanding common shares at December 31, 2023 were 15,695,424, which decreased from 15,728,234 common shares outstanding at December 31, 2022. Common shares outstanding was impacted by the Company’s repurchase of 90,423 common shares during 2023 at an average repurchase price of $18.01.
Common shares outstanding was impacted by the Company’s repurchase of 8,956 common shares during 2024 at an average repurchase price of $18.31.
The Company’s cost of funds is influenced by interest rates on competing investments and general market rates of interest.
Results of Operations The operating results of the Company are affected by general economic conditions, the monetary and fiscal policies of federal agencies and the regulatory policies of agencies that regulate financial institutions. The Company’s cost of funds is influenced by interest rates on competing investments and general market rates of interest.
Loans held for sale increased $1,042, or 152.6%, from $683 at December 31, 2022 to $1,725 at December 31, 2023. The increase is due to higher balances of held loans. At December 31, 2023, nine loans totaling $1,725 were held for sale as compared to seven loans totaling $683 at December 31, 2022.
The decrease is due to lower balances of held loans. At December 31, 2024, six loans totaling $665 were held for sale as compared to nine loans totaling $1,725 at December 31, 2023. At December 31, 2024, the Company’s net loans totaled $3,041,561 and increased by 7.7% from $2,824,568 at December 31, 2023.
Goodwill decreased by $175, from $125,695 at December 31, 2022 to $125,520 at December 31, 2023. The decrease is due to an adjustment of goodwill related to the acquisition of VFG in October 2022. Other intangible assets decreased $1,251 from year-end 2022. The decrease includes $1,580 of core deposit intangibles offset by an increase of $329 of mortgage servicing rights.
Goodwill remained unchanged from December 31, 2023 to December 31, 2024 at $125,520. Other intangible assets decreased $1,625 from year-end 2023. The decrease includes $1,484 of amortization on core deposit intangibles and a decrease of $141 of mortgage servicing rights. Swap assets decreased $7,173 from December 31, 2023 to December 31, 2024.
The increase in FDIC assessments was attributable to higher assessment multipliers charged to Civista. The increase in amortization expense is related to the a full year of amortization of assets acquired in the acquisition of Comunibanc Corp in July 2022. Software expense increase due to a general increase in legacy software maintenance contracts.
Software expense increased due to a general increase in legacy software maintenance contracts as well as new software contracts aimed at improving our ability to detect, deter, and mitigate fraud and fraud related losses. The increase in FDIC assessments was attributable to higher assessment multipliers charged to Civista.
Under the BASEL III rules, the Company elected to opt-out of including accumulated other comprehensive income in regulatory capital.
Under the BASEL III rules, the Company elected to opt-out of including accumulated other comprehensive income in regulatory capital. Common equity for the CET1 risk-based capital ratio includes common stock (plus related surplus) and retained earnings, plus limited amounts of minority interests in the form of common stock, less the majority of certain regulatory deductions.
The remaining difference is the result of increases in the cash surrender value of the underlying insurance policies. Deferred taxes decreased $92 from December 31, 2022 to December 31, 2023. Year-end deposit balances totaled $2,985,028 in 2023 compared to $2,619,984 in 2022, an increase of $365,044, or 13.9%.
The difference is the result of increases in the cash surrender value of the underlying insurance policies partially offset by death benefits on life insurance policies held on two former employees. 36 Year-end deposit balances totaled $3,211,870 in 2024 compared to $2,985,028 in 2023, an increase of $226,842, or 7.6%.
Swap assets decreased $4,098 from December 31, 2022 to December 31, 2023. The decrease is primarily the result of decreases in the fair value of swap assets as compared to December 31, 2022. Bank owned life insurance (BOLI) increased $7,850 from December 31, 2022 to December 31, 2023. An additional $7 of BOLI was purchased in December 2023.
The decrease is primarily the result of $6,330 in cash collateral posted by counterparties at December 31, 2024 that is netted against the fair value of the swap asset. Bank owned life insurance ("BOLI") increased $1,448 from December 31, 2023 to December 31, 2024.
Securities available for sale increased by $2,870, or 0.5%, from $615,402 at December 31, 2022 to $618,272 at December 31, 2023. U.S. Treasury securities and obligations of U.S. government agencies increased $6,629, or 1.1% from $61,029 at December 31, 2022 to $67,658 at December 31, 2023.
Treasury securities and obligations of U.S. government agencies increased $29,729, or 43.9% from $67,658 at December 31, 2023 to $97,387 at December 31, 2024. Mortgage-backed securities increased $13,546, or 6.4%, from $212,015 at December 31, 2023 to $225,561 at December 31, 2024. Obligations of states and political subdivisions available for sale decreased by $13,480 from 2023 to 2024.
Additional detail related to these repurchase agreements can be found in Note 12 to the Consolidated Financial Statements. Swap liabilities decreased $4,098 from December 31, 2022 to December 31, 2023. The decrease is primarily the result of decreases in the fair value of swap liabilities as compared to December 31, 2022.
Treasury securities and obligations of U.S. government agencies maintained under Civista’s control were pledged as collateral for the repurchase agreements. Swap liabilities decreased $843 from December 31, 2023 to December 31, 2024. The decrease is primarily the result of decreases in the fair value of swap liabilities as compared to December 31, 2023.
Accumulated other comprehensive income increased $9,747 due to an increase in the fair value of securities available for sale, net of tax and a $768 increase in the Company’s pension liability, net of tax. The Company repurchased treasury shares for $1,628.
Accumulated other comprehensive loss decreased $5,827 due to a decrease in the fair value of securities available for sale, net of tax. For further explanation of these items, see Note 1, Note 15 and Note 16 to the Consolidated Financial Statements.
Which were partially offset by decreases in net gain on equity securities of $139, and net gain on sale of loans and leases of $489. 39 Net gain on sale of loans and leases decreased by $489 for 2023, primarily as a result of a decrease in volume of loans sold.
The increase was primarily due to increases in net gain on sale of loans and leases of $1,530, lease revenue and residual income of $1,316, bank owned life insurance of $1,093 and wealth management fees of $752, which were partially offset by decreases in service charges of $1,092 and the discontinuation of the tax refund processing center. 39 Net gain on sale of loans and leases increased by $1,530 for 2024, primarily as a result of an increase in volume of loans sold.
Certificates of Deposits Individual Retirement Accounts Total (Dollars in thousands) 3 months or less $ 26,470 $ 0 $ 26,470 Over 3 through 6 months 25,861 1,080 26,941 Over 6 through 12 months 30,717 1,540 32,257 Over 12 months 12,185 305 12,490 $ 95,233 $ 2,925 $ 98,158 FHLB advances decreased $56,886 from December 31, 2022 to December 31, 2023.
Certificates of Deposits Individual Retirement Accounts Total (Dollars in thousands) 3 months or less $ 42,338 $ 1,064 $ 43,402 Over 3 through 6 months 25,371 1,309 26,680 Over 6 through 12 months 26,420 2,262 28,682 Over 12 months 26,414 690 27,104 $ 120,543 $ 5,325 $ 125,868 Other borrowings decreased $3,566 from December 31, 2023 to December 31, 2024.
An additional 6,193 common shares were surrendered by officers to the Company to pay taxes upon vesting of restricted shares and 1,740 restricted common shares were forfeited. The repurchase of common shares was offset by the grant of 47,536 restricted common shares to certain officers under the Company’s 2014 Incentive Plan.
An additional 694 common shares were surrendered by officers to the Company to pay taxes upon vesting of restricted shares and 1,518 restricted common shares previously issued to officers were forfeited and 250,148 restricted shares issued as contingent consideration in the VFG acquisition were forfeited, as the measurement period expired and required lease thresholds were not met.
Treasury securities and obligations of U.S. government agencies $ 18,005 3.50 % $ 38,397 1.16 % $ 831 3.51 % $ 10,425 0.05 % Obligations of states and political subdivisions (1) 18,500 3.98 134,013 3.18 185,121 2.95 965 4.00 Mortgage-backed securities in government sponsored entities 563 0.93 20,644 2.78 7,164 2.47 183,644 2.54 Total $ 37,068 3.70 % $ 193,054 2.73 % $ 193,116 2.93 % $ 195,034 2.41 % (1) Weighted average yields on nontaxable obligations have been computed based on actual yields stated on the security.
Treasury securities and obligations of U.S. government agencies $ 38,567 3.86 % $ 46,747 1.77 % $ 3,413 3.69 % $ 8,660 6.60 % Obligations of states and political subdivisions (1) 1,210 4.86 32,387 2.36 38,687 3.41 252,835 3.14 Mortgage-backed securities in government sponsored entities 5,616 2.97 16,762 3.24 4,903 3.25 198,280 3.06 Total $ 45,393 3.78 % $ 95,896 2.22 % $ 47,003 3.41 % $ 459,775 3.17 % (1) Weighted average yields on nontaxable obligations have been computed based on actual yields stated on the security.