Biggest changeCTBI’s annualized dividend yield to shareholders as of December 31, 2022 was 3.83%. 26 Table of Contents Loans (dollars in thousands) December 31, 2022 Loan Category Balance Variance from Prior Year Net (Charge-Offs)/ Recoveries Nonperforming ACL Commercial: Hotel/motel $ 343,640 33.7 % $ (216 ) $ 0 $ 5,171 Commercial real estate residential 372,914 11.2 (43 ) 613 4,894 Commercial real estate nonresidential 762,349 0.6 689 3,063 9,419 Dealer floorplans 77,533 11.6 0 0 1,776 Commercial other 311,539 7.3 (84 ) 1,338 5,285 Commercial unsecured SBA PPP 883 (98.1 ) 0 13 0 Total commercial 1,868,858 6.3 346 5,027 26,545 Residential: Real estate mortgage 824,996 7.5 (171 ) 8,998 7,932 Home equity 120,540 13.0 (17 ) 778 1,106 Total residential 945,536 8.2 (188 ) 9,776 9,038 Consumer: Consumer direct 157,504 0.5 (47 ) 41 1,694 Consumer indirect 737,392 18.8 (791 ) 465 8,704 Total consumer 894,896 15.1 (838 ) 506 10,398 Total loans $ 3,709,290 8.8 % $ (680 ) $ 15,309 $ 45,981 (dollars in thousands) December 31, 2021 Loan Category Balance Variance from Prior Year Net (Charge-Offs)/ Recoveries Nonperforming ACL Commercial: Hotel/motel $ 257,062 (1.4 )% $ 0 $ 1,075 $ 5,080 Commercial real estate residential 335,233 16.4 10 897 3,986 Commercial real estate nonresidential 757,893 2.0 31 4,193 8,884 Dealer floorplans 69,452 0.5 0 0 1,436 Commercial other 290,478 3.8 (255 ) 378 4,422 Commercial unsecured SBA PPP 47,335 (81.3 ) 0 0 0 Total commercial 1,757,453 (7.2 ) (214 ) 6,543 23,808 Residential: Real estate mortgage 767,185 (2.2 ) (198 ) 8,740 7,637 Home equity 106,667 2.8 (17 ) 1,092 866 Total residential 873,852 (1.6 ) (215 ) 9,832 8,503 Consumer: Consumer direct 156,683 2.9 (168 ) 44 1,951 Consumer indirect 620,825 0.1 717 206 7,494 Total consumer 777,508 0.7 549 250 9,445 Total loans $ 3,408,813 (4.1 )% $ 120 $ 16,625 $ 41,756 27 Table of Contents Total Deposits and Repurchase Agreements (dollars in thousands) 2022 2021 Percent Change Noninterest bearing deposits $ 1,394,915 $ 1,331,103 4.8 % Interest bearing deposits Interest checking 112,265 97,064 15.7 % Money market savings 1,348,809 1,206,401 11.8 % Savings accounts 654,380 632,645 3.4 % Time deposits 915,774 1,077,079 (15.0 )% Repurchase agreements 215,431 271,088 (20.5 )% Total interest bearing deposits and repurchase agreements 3,246,659 3,284,277 (1.1 )% Total deposits and repurchase agreements $ 4,641,574 $ 4,615,380 0.6 % Average Deposits and Other Borrowed Funds (in thousands) 2022 2021 Deposits: Noninterest bearing deposits $ 1,398,778 $ 1,276,367 Interest bearing deposits 104,631 94,762 Money market accounts 1,248,067 1,238,009 Savings accounts 667,367 592,492 Certificates of deposit of $100,000 or more 556,849 562,525 Certificates of deposit 470,877 494,822 Total deposits 4,446,569 4,258,977 Other borrowed funds: Repurchase agreements and federal funds purchased 243,102 334,520 Advances from Federal Home Loan Bank 898 384 Long-term debt 59,430 59,274 Total other borrowed funds 303,430 394,178 Total deposits and other borrowed funds $ 4,749,999 $ 4,653,155 The maximum balance for federal funds purchased and repurchase agreements at any month-end during 2022 occurred at February 28, 2022, with a month-end balance of $277.9 million.
Biggest changeCTBI’s annualized dividend yield to shareholders as of December 31, 2023 was 4.20%. 27 Table of Contents Loans (dollars in thousands) December 31, 2023 Loan Category Balance Variance from Prior Year Net (Charge-Offs)/ Recoveries Nonperforming ACL Commercial: Hotel/motel $ 395,765 15.2 % $ 0 $ 0 $ 4,592 Commercial real estate residential 417,943 12.1 97 1,557 4,285 Commercial real estate nonresidential 778,637 2.1 393 2,950 7,560 Dealer floorplans 70,308 (9.3 ) 0 0 659 Commercial other 321,082 2.8 (1,434 ) 850 3,760 Total commercial 1,983,735 6.1 (944 ) 5,357 20,856 Residential: Real estate mortgage 937,524 13.6 (99 ) 7,298 10,197 Home equity 147,036 22.0 (17 ) 743 1,367 Total residential 1,084,560 14.7 (116 ) 8,041 11,564 Consumer: Consumer direct 159,106 1.0 (237 ) 15 3,261 Consumer indirect 823,505 11.7 (1,952 ) 555 13,862 Total consumer 982,611 9.8 (2,189 ) 570 17,123 Total loans $ 4,050,906 9.2 % $ (3,249 ) $ 13,968 $ 49,543 Total Deposits and Repurchase Agreements (dollars in thousands) 2023 2022 Percent Change Noninterest bearing deposits $ 1,260,690 $ 1,394,915 (9.6 )% Interest bearing deposits Interest checking 123,927 112,265 10.4 % Money market savings 1,525,537 1,348,809 13.1 % Savings accounts 535,063 654,380 (18.2 )% Time deposits 1,279,405 915,774 39.7 % Repurchase agreements 225,245 215,431 4.6 % Total interest bearing deposits and repurchase agreements 3,689,177 3,246,659 13.6 % Total deposits and repurchase agreements $ 4,949,867 $ 4,641,574 6.6 % 28 Table of Contents Average Deposits and Other Borrowed Funds (in thousands) 2023 2022 Deposits: Noninterest bearing deposits $ 1,343,917 $ 1,398,778 Interest bearing deposits 128,061 104,631 Money market accounts 1,407,611 1,248,067 Savings accounts 600,981 667,367 Certificates of deposit of $100,000 or more 572,959 556,849 Certificates of deposit 498,625 470,877 Total deposits 4,552,154 4,446,569 Other borrowed funds: Repurchase agreements and federal funds purchased 219,591 243,102 Advances from Federal Home Loan Bank 18,494 898 Long-term debt 64,351 57,841 Finance lease liability 3,469 1,589 Total other borrowed funds 305,905 303,430 Total deposits and other borrowed funds $ 4,858,059 $ 4,749,999 The maximum balance for federal funds purchased and repurchase agreements at any month-end during 2023 occurred at October 31, 2023, with a month-end balance of $235.0 million.
The following table shows Board authorizations and repurchases made through the stock repurchase program for the years 1998 through 2022: Board Authorizations Repurchases* Shares Available for Repurchase Average Price ($) # of Shares 1998 500,000 - 0 1999 0 14.45 144,669 2000 1,000,000 10.25 763,470 2001 0 13.35 489,440 2002 0 17.71 396,316 2003 1,000,000 19.62 259,235 2004 0 23.14 60,500 2005 0 - 0 2006 0 - 0 2007 0 28.56 216,150 2008 0 25.53 102,850 2009-2019 0 - 0 2020 1,000,000 33.64 32,664 2021 0 - 0 2022 0 - 0 Total 3,500,000 16.17 2,465,294 1,034,706 *Repurchased shares and average prices have been restated to reflect stock dividends that have occurred; however, board authorized shares have not been adjusted.
The following table shows Board authorizations and repurchases made through the stock repurchase program for the years 1998 through 2023: Board Authorizations Repurchases* Shares Available for Repurchase Average Price ($) # of Shares 1998 500,000 - 0 1999 0 14.45 144,669 2000 1,000,000 10.25 763,470 2001 0 13.35 489,440 2002 0 17.71 396,316 2003 1,000,000 19.62 259,235 2004 0 23.14 60,500 2005 0 - 0 2006 0 - 0 2007 0 28.56 216,150 2008 0 25.53 102,850 2009-2019 0 - 0 2020 1,000,000 33.64 32,664 2021 0 - 0 2022 0 - 0 2023 0 - 0 Total 3,500,000 16.17 2,465,294 1,034,706 *Repurchased shares and average prices have been restated to reflect stock dividends that have occurred; however, board authorized shares have not been adjusted.
The lending activities of CTB include making commercial, construction, mortgage, and personal loans. Lease-financing, lines of credit, revolving lines of credit, term loans, and other specialized loans, including asset-based financing, are also available.
The lending activities of CTB include making commercial, construction, mortgage, and personal loans. Lines of credit, revolving lines of credit, term loans, and other specialized loans, including asset-based financing, are also available.
The weighted average rates on state and political subdivisions are computed on a taxable equivalent basis using a 24.95% tax rate. 31 Table of Contents Loan Maturities The following table shows the amounts of loans (excluding residential mortgages of 1-4 family residences, consumer loans, and lease financing) which, based on the remaining scheduled repayments of principal are due in the periods indicated.
The weighted average rates on state and political subdivisions are computed on a taxable equivalent basis using a 24.95% tax rate. Loan Maturities The following table shows the amounts of loans (excluding residential mortgages of 1-4 family residences, consumer loans, and lease financing) which, based on the remaining scheduled repayments of principal are due in the periods indicated.
As of December 31, 2022, a total of 2,465,294 shares have been repurchased through this program, leaving 1,034,706 shares remaining under our current repurchase authorization.
As of December 31, 2023, a total of 2,465,294 shares have been repurchased through this program, leaving 1,034,706 shares remaining under our current repurchase authorization.
(3) Tax exempt income on securities and loans is reported on a fully taxable equivalent basis using a 24.95% rate. 23 Table of Contents Net Interest Differential The following table illustrates the approximate effect of volume and rate changes on net interest differentials between 2022 and 2021.
(3) Tax exempt income on securities and loans is reported on a fully taxable equivalent basis using a 24.95% rate. 24 Table of Contents Net Interest Differential The following table illustrates the approximate effect of volume and rate changes on net interest differentials between 2023 and 2022.
Rather, the goals represent a range of target performance for 2023. There is no assurance that any or all of these goals will be achieved.
Rather, the goals represent a range of target performance for 2024. There is no assurance that any or all of these goals will be achieved.
We have analyzed our financial exposure related to the discontinuation of LIBOR and consider our exposure to be insignificant. As of December 31, 2022, our remaining contractual commitment for operating and finance leases due in one year or less is $2.0 million and operating leases due in more than one year is $23.4 million.
We have analyzed our financial exposure related to the discontinuation of LIBOR and consider our exposure to be insignificant. As of December 31, 2023, our remaining contractual commitment for operating and finance leases due in one year or less is $2.0 million and operating leases due in more than one year is $21.4 million.
For further information, see Item 1 of this annual report. 20 Table of Contents Financial Goals and Performance The following table shows the primary measurements used by management to assess annual performance. The goals in the table below should not be viewed as a forecast of our performance for 2023.
For further information, see Item 1 of this annual report. 21 Table of Contents Financial Goals and Performance The following table shows the primary measurements used by management to assess annual performance. The goals in the table below should not be viewed as a forecast of our performance for 2024.
We also have a Loan Review Department that reviews every market within CTB annually and performs extensive testing of the loan portfolio to assure the accuracy of loan grades and classifications for delinquency, troubled debt restructuring, nonaccrual status, and adequate loan loss reserves.
We also have a Loan Review Department that reviews every market within CTB annually and performs extensive testing of the loan portfolio to assure the accuracy of loan grades and classifications for delinquency, TDR, nonaccrual status, and adequate loan loss reserves.
We believe our liquidity sources as mentioned in the liquidity discussion are adequate to meet our future cash requirements. Investment Maturities Estimated Maturity at December 31, 2022 Within 1 Year 1-5 Years 5-10 Years After 10 Years Total Fair Value Amortized Cost (in thousands) Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield Amount U.S.
We believe our liquidity sources as mentioned in the liquidity discussion are adequate to meet our future cash requirements. 31 Table of Contents Investment Maturities Estimated Maturity at December 31, 2023 Within 1 Year 1-5 Years 5-10 Years After 10 Years Total Fair Value Amortized Cost (in thousands) Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield Amount U.S.
The Loan Review Department has annually reviewed on average 96% of the outstanding commercial loan portfolio for the past three years. The average annual review percentage of the consumer and residential loan portfolio for the past three years was 85% based on the loan production during the number of months included in the review scope.
The Loan Review Department has annually reviewed on average 97% of the outstanding commercial loan portfolio for the past three years. The average annual review percentage of the consumer and residential loan portfolio for the past three years was 83% based on the loan production during the number of months included in the review scope.
In 2022 and 2021, proceeds of $66.0 million and $307.8 million, respectively, were realized on the sale of fixed rate residential mortgages. We focus our efforts on consistent net interest revenue and net interest margin growth through each of the retail and wholesale business lines. We do not currently engage in trading activities.
In 2023 and 2022, proceeds of $15.2 million and $66.0 million, respectively, were realized on the sale of fixed rate residential mortgages. We focus our efforts on consistent net interest revenue and net interest margin growth through each of the retail and wholesale business lines. We do not currently engage in trading activities.
Through our subsidiaries, we have seventy-eight banking locations in eastern, northeastern, central, and south central Kentucky, southern West Virginia, and northeastern Tennessee, four trust offices across Kentucky, and one trust office in northeastern Tennessee. At December 31, 2022, we had total consolidated assets of $5.4 billion and total consolidated deposits, including repurchase agreements, of $4.6 billion.
Through our subsidiaries, we have seventy-nine banking locations in eastern, northeastern, central, and south central Kentucky, southern West Virginia, and northeastern Tennessee, four trust offices across Kentucky, and one trust office in northeastern Tennessee. At December 31, 2023, we had total consolidated assets of $5.8 billion and total consolidated deposits, including repurchase agreements, of $4.9 billion.
Our purchase obligations consist of agreements to purchase goods and services entered into in the ordinary course of business. As of December 31, 2022, the value of our non-cancellable unconditional purchase obligations was $10.3 million. These contractual obligations impact our liquidity and capital resource needs.
Our purchase obligations consist of agreements to purchase goods and services entered into in the ordinary course of business. As of December 31, 2023, the value of our non-cancellable unconditional purchase obligations was $9.8 million. These contractual obligations impact our liquidity and capital resource needs.
Beginning in calendar year 2021, the CBLR requirement increased to 8.5% for the calendar year before returning to 9% in calendar year 2022. Management elected to use the CBLR framework for CTBI and CTB. CTBI’s CBLR ratio as of December 31, 2022 was 13.55%. CTB’s CBLR ratio as of December 31, 2022 was 12.98%.
Beginning in calendar year 2021, the CBLR requirement increased to 8.5% for the calendar year before returning to 9% in calendar year 2022. Management elected to use the CBLR framework for CTBI and CTB. CTBI’s CBLR ratio as of December 31, 2023 was 13.69%. CTB’s CBLR ratio as of December 31, 2023 was 13.22%.
As a practical expedient, the fair value of the collateral may be used for a loan when determining the ACL for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty.
As a practical expedient, the fair value of the collateral may be used for a loan when determining the ACL for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty. The fair value shall be adjusted for selling costs when foreclosure is probable.
As of December 31, 2022, the commitments due in one year or less for other commitments is $646.6 million and commitments due in more than one year is $227.7 million. Refer to note 17 to the consolidated financial statements contained herein for additional information regarding other commitments.
As of December 31, 2023, the commitments due in one year or less for other commitments is $730.4 million and commitments due in more than one year is $305.6 million. Refer to note 17 to the consolidated financial statements contained herein for additional information regarding other commitments.
Total shareholders’ equity at December 31, 2022 was $628.0 million. Trust assets under management at December 31, 2022 were $3.2 billion, including CTB’s investment portfolio totaling $1.3 billion.
Total shareholders’ equity at December 31, 2023 was $702.2 million. Trust assets under management at December 31, 2023 were $3.4 billion, including CTB’s investment portfolio totaling $1.2 billion.
We have identified the following critical accounting policies: Allowance for Credit Losses – CTBI accounts for the allowance for credit losses (“ACL”) and the reserve for unfunded commitments in accordance with Accounting Standards Update (“ASU”) 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , and its related subsequent amendments, commonly known as CECL. 35 Table of Contents We disaggregate our portfolio loans into portfolio segments for purposes of determining the ACL.
We have identified the following critical accounting policies: Allowance for Credit Losses – CTBI accounts for the allowance for credit losses (“ACL”) and the reserve for unfunded commitments in accordance with Accounting Standards Update (“ASU”) 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , and its related subsequent amendments, commonly known as CECL.
As of December 31, 2022, we had approximately $128.7 million in cash and cash equivalents and approximately $309.2 million in securities valued at estimated fair value designated as available-for-sale and available to meet liquidity needs on a continuing basis compared to $311.8 million and $568.9 million at December 31, 2021.
As of December 31, 2023, we had approximately $271.4 million in cash and cash equivalents and approximately $157.5 million in unpledged securities valued at estimated fair value designated as available-for-sale and available to meet liquidity needs on a continuing basis compared to $128.7 million and $309.2 million at December 31, 2022.
Net unrealized losses on securities were $129.2 million at December 31, 2022, compared to $4.8 million at December 31, 2021. Management has the ability and intent to hold these securities to recovery or maturity.
Net unrealized losses on securities, net of tax, were $103.3 million at December 31, 2023, compared to $129.2 million at December 31, 2022. Management has the ability and intent to hold these securities to recovery or maturity.
Accruing loans 30-89 days past due at $15.3 million was an increase of $4.4 million from December 31, 2021. Our loan portfolio management processes focus on the immediate identification, management, and resolution of problem loans to maximize recovery and minimize loss.
Accruing loans 30-89 days past due at $15.3 million were relatively flat to December 31, 2022. Our loan portfolio management processes focus on the immediate identification, management, and resolution of problem loans to maximize recovery and minimize loss.
Federal Home Loan Bank advances were $0.4 million at December 31, 2022 and at December 31, 2021. As of December 31, 2022, we had a $501.0 million available borrowing position with the Federal Home Loan Bank compared to $484.4 million at December 31, 2021.
Federal Home Loan Bank advances were $0.3 million at December 31, 2023 compared to $0.4 million at December 31, 2022. As of December 31, 2023, we had a $476.2 million available borrowing position with the Federal Home Loan Bank.
Cash dividends were $1.68 per share for 2022 compared to $1.57 per share for 2021. We retained 63.4% of our earnings in 2022 compared to 68.2% in 2021. 33 Table of Contents Insured depository institutions are required to meet certain capital level requirements.
Cash dividends were $1.80 per share for 2023 compared to $1.68 per share for 2022. We retained 58.7% of our earnings in 2023 compared to 63.4% in 2022. Insured depository institutions are required to meet certain capital level requirements.
Capital Resources We continue to grow our shareholders’ equity while also providing an annual dividend yield for the year 2022 of 3.83% to shareholders. Shareholders’ equity decreased 10.0% from December 31, 2021 to $628.0 million at December 31, 2022. Our primary source of capital growth is the retention of earnings.
Capital Resources We continue to grow our shareholders’ equity while also providing an annual dividend yield for the year 2023 of 4.10% to shareholders. Shareholders’ equity increased 11.8% from December 31, 2022 to $702.2 million at December 31, 2023. Our primary source of capital growth is the retention of earnings.
Critical Accounting Policies and Estimates The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires the appropriate application of certain accounting policies, many of which require us to make estimates and assumptions about future events and their impact on amounts reported in our consolidated financial statements and related notes.
With certain exceptions, the value of stock repurchased is determined net of stock issued in the year, including shares issued pursuant to compensatory arrangements. 35 Table of Contents Critical Accounting Policies and Estimates The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires the appropriate application of certain accounting policies, many of which require us to make estimates and assumptions about future events and their impact on amounts reported in our consolidated financial statements and related notes.
See “Cautionary Statement Regarding Forward Looking Statements.” 2022 Goals 2022 Performance 2023 Goals Basic earnings per share $4.15 - $4.31 $4.59 $4.57 - $4.75 Net income $74.1 - $77.1 million $81.8 million $82.0 - $85.4 million ROAA 1.35% - 1.40% 1.50% 1.50% - 1.56% ROAE 10.18% - 10.59% 12.73% 12.26% - 12.76% Revenues $216.0 - $224.8 million $227.0 million $237.9 - $247.6 million Noninterest revenue as % of total revenue 24.00% - 26.00% 25.51% 24.00% - 26.00% Assets $5.42 - $5.75 billion $5.38 billion $5.38 - $5.72 billion Loans $3.41 - $3.55 billion $3.71 billion $3.77 - $3.92 billion Deposits, including repurchase agreements $4.63 - $4.82 billion $4.64 billion $4.64 - $4.83 billion Shareholders’ equity $ 733.5 - $763.4 million $628.0 million $ 686.5 - $714.5 million Results of Operations and Financial Condition We reported earnings of $81.8 million, or $4.59 per basic share, for the year ended December 31, 2022 compared to $87.9 million, or $4.94 per basic share, for the year ended December 31, 2021.
See “Cautionary Statement Regarding Forward Looking Statements.” 2023 Goals 2023 Performance 2024 Goals Basic earnings per share $4.57 - $4.75 $4.36 $4.31 - $4.49 Net income $82.0 - $85.4 million $78.0 million $77.7 - $80.8 million ROAA 1.50% - 1.56% 1.40% 1.33% - 1.39% ROAE 12.26% - 12.76% 11.75% 10.99% - 11.44% Revenues $237.9 - $247.6 million $230.8 million $236.8 - $246.5 million Noninterest revenue as % of total revenue 24.00% - 26.00% 25.00% 23.50% - 25.50% Assets $5.38 - $5.72 billion $5.77 billion $5.74 - $6.10 billion Loans $3.77 - $3.92 billion $4.05 billion $4.18 - $4.35 billion Deposits, including repurchase agreements $4.64 - $4.83 billion $4.95 billion $4.97 - $5.17 billion Shareholders’ equity $686.5 - $714.5 million $702.2 million $711.2 - $740.3 million Results of Operations and Financial Condition We reported earnings of $78.0 million, or $4.36 per basic share, for the year ended December 31, 2023 compared to $81.8 million, or $4.59 per basic share, for the year ended December 31, 2022.
Refer to note 10 to the consolidated financial statements contained herein for additional information regarding long-term debt. 30 Table of Contents On March 5, 2021, LIBOR’s administrator, ICE Benchmarks Administration, announced that LIBOR would no longer be provided (i) for the one-week and two-month U.S. dollar settings after December 31, 2021 and (ii) for the remaining U.S. dollar settings after June 30, 2023.
On March 5, 2021, LIBOR’s administrator, ICE Benchmarks Administration, announced that LIBOR would no longer be provided (i) for the one-week and two-month U.S. dollar settings after December 31, 2021 and (ii) for the remaining U.S. dollar settings after June 30, 2023.
As of December 31, 2022, we are not aware of any current recommendations by banking regulatory authorities which, if they were to be implemented, would have, or are reasonably likely to have, a material adverse impact on our liquidity, capital resources, or operations.
As of December 31, 2023, we are not aware of any current recommendations by banking regulatory authorities which, if they were to be implemented, would have, or are reasonably likely to have, a material adverse impact on our liquidity, capital resources, or operations. 34 Table of Contents Impact of Inflation, Changing Prices, and Economic Conditions The majority of our assets and liabilities are monetary in nature.
Significant management judgment is necessary in the preparation of the forecasted cash flows surrounding expectations for earnings projections, growth and credit loss expectations, and actual results may differ from forecasted results. Income Taxes – Income tax liabilities or assets are established for the amount of taxes payable or refundable for the current year.
Significant management judgment is necessary in the preparation of the forecasted cash flows surrounding expectations for earnings projections, growth and credit loss expectations, and actual results may differ from forecasted results.
Our current exposure to interest rate risks is determined by measuring the anticipated change in net interest income spread evenly over the twelve-month period. 32 Table of Contents The following table shows our estimated earnings sensitivity profile as of December 31, 2022: Change in Interest Rates (basis points) Percentage Change in Net Interest Income (12 Months) +400 9.98% +300 7.26% +200 4.60% +100 1.94% -100 (1.95)% -200 (3.92)% -300 (5.96)% -400 (7.91)% The following table shows our estimated earnings sensitivity profile as of December 31, 2021: Change in Interest Rates (basis points) Percentage Change in Net Interest Income (12 Months) +400 11.23% +300 7.61% +200 4.56% +100 2.01% -25 (0.66)% The simulation model used the yield curve spread evenly over a twelve-month period.
The following table shows our estimated earnings sensitivity profile as of December 31, 2023: Change in Interest Rates (basis points) Percentage Change in Net Interest Income (12 Months) +400 11.50% +300 8.89% +200 6.29% +100 3.65% -100 (0.67)% -200 (2.41)% -300 (4.06)% -400 (5.68)% The following table shows our estimated earnings sensitivity profile as of December 31, 2022: Change in Interest Rates (basis points) Percentage Change in Net Interest Income (12 Months) +400 9.98% +300 7.26% +200 4.60% +100 1.94% -100 (1.95)% -200 (3.92)% -300 (5.96)% -400 (7.91)% 33 Table of Contents The simulation model used the yield curve spread evenly over a twelve-month period.
Total revenue for 2022 was $3.5 million above prior year, as net interest revenue increased $6.0 million and noninterest income decreased $2.5 million compared to prior year. 21 Table of Contents 2022 Highlights ❖ Net interest income for the year ended December 31, 2022 increased $6.0 million, or 3.7%, from December 31, 2021 with an 11 basis point increase in our net interest margin and a $13.4 million increase in average earning assets. ❖ Provision for credit losses was $4.9 million for the year ended December 31, 2022 compared to a recovery of provision of $6.4 million for the year ended December 31, 2021. ❖ Our loan portfolio increased $300.5 million, or 8.8%, from December 31, 2021.
Total revenue for 2023 was $3.8 million above prior year, as net interest revenue increased $4.0 million and noninterest income decreased $0.3 million compared to prior year. 22 Table of Contents 2023 Highlights ❖ Net interest income for the year ended December 31, 2023 increased $4.0 million, or 2.4%, from December 31, 2022 with a $114.8 million increase in average earning assets. ❖ Provision for credit losses was $6.8 million for the year ended December 31, 2023 compared to $4.9 million for the year ended December 31, 2022. ❖ Our loan portfolio increased $341.6 million, or 9.2%, from December 31, 2022 to December 31, 2023. ❖ Net loan charge-offs were $3.2 million, or 0.08% of average loans annualized, for the year ended December 31, 2023 compared to $0.7 million, or 0.02% of average loans annualized, for the year ended December 31, 2022. ❖ Our total nonperforming loans at $14.0 million at December 31, 2023 decreased $1.3 million, or 8.8%, from December 31, 2022.
Balance Sheet Review CTBI’s total assets at $5.4 billion decreased $37.9 million, or 0.7%, from December 31, 2021. Loans outstanding at December 31, 2022 were $3.7 billion, increasing $300.5 million, or 8.8%, year over year.
Balance Sheet Review CTBI’s total assets at $5.8 billion increased $389.4 million, or 7.2%, from December 31, 2022. Loans outstanding at December 31, 2023 were $4.1 billion, increasing $341.6 million, or 9.2%, year over year.
At December 31, 2022 and at December 31, 2021, we had $75 million in lines of credit with various correspondent banks available to meet any future cash needs. Our primary investing activities include purchases of securities and loan originations. We do not rely on any one source of liquidity and manage availability in response to changing consolidated balance sheet needs.
At December 31, 2023, we had $50 million in lines of credit with various correspondent banks available to meet any future cash needs compared to $75 million at December 31, 2022. Our primary investing activities include purchases of securities and loan originations.
Nonperforming assets at $19.0 million decreased $1.1 million, or 5.6%, from December 31, 2021. ❖ Deposits, including repurchase agreements, increased $26.2 million, or 0.6%, from December 31, 2021. ❖ Noninterest income for the year ended December 31, 2022 at $57.9 million decreased $2.5 million, or 4.2%, compared to the year ended December 31, 2021. ❖ Noninterest expense for the year ended December 31, 2022 at $121.1 million increased $1.8 million, or 1.5%, compared to the year ended December 31, 2021.
Nonperforming assets at $15.6 million decreased $3.4 million, or 17.9%, from December 31, 2022. ❖ Deposits, including repurchase agreements, at December 31, 2023 increased $308.3 million, or 6.6%, from December 31, 2022. ❖ Noninterest income for the year ended December 31, 2023 of $57.7 million decreased $0.3 million, or 0.4%, compared to the year ended December 31, 2022. ❖ Noninterest expense for the year ended December 31, 2023 of $125.4 million increased $4.3 million, or 3.6%, compared to the year ended December 31, 2022.
In a down-rate environment, net interest income would decrease 1.95% at a 100 basis point change, decrease by 3.92% at a 200 basis point change, decrease by 5.96% at a 300 basis point change, and decrease by 7.91% at a 400 basis point change over one year.
In a down-rate environment, net interest income would decrease 0.67% at a 100 basis point change, decrease by 2.41% at a 200 basis point change, decrease by 4.06% at a 300 basis point change, and decrease by 5.68% at a 400 basis point change over one year.
Income is stated at a fully taxable equivalent basis, using a 24.95% tax rate. 24 Table of Contents Net Interest Income (dollars in thousands) Year Ended December 31 2022 2021 Percent Change Components of net interest income: Income on earning assets $ 197,742 $ 178,169 11.0 % Expense on interest bearing liabilities 28,640 15,090 89.8 % Net interest income 169,102 163,079 3.7 % TEQ 956 897 6.5 % Net interest income, tax equivalent $ 170,058 $ 163,976 3.7 % Average yield and rates paid: Earning assets yield 3.87 % 3.50 % 10.7 % Rate paid on interest bearing liabilities 0.85 % 0.45 % 91.3 % Gross interest margin 3.02 % 3.05 % (1.1 )% Net interest margin 3.32 % 3.21 % 3.4 % Average balances: Investment securities $ 1,402,052 $ 1,327,114 5.6 % Loans $ 3,552,941 $ 3,455,742 2.8 % Earning assets $ 5,129,345 $ 5,115,961 0.3 % Interest-bearing liabilities $ 3,351,221 $ 3,376,788 (0.8 )% Net interest income for the year ended December 31, 2022 of $169.1 million increased $6.0 million, or 3.7%, from prior year.
Income is stated at a fully taxable equivalent basis, using a 24.95% tax rate. 25 Table of Contents Net Interest Income (dollars in thousands) Year Ended December 31 2023 2022 Percent Change Components of net interest income: Income on earning assets $ 268,650 $ 197,742 35.9 % Expense on interest bearing liabilities 95,540 28,640 233.6 % Net interest income 173,110 169,102 2.4 % TEQ 1,191 956 24.6 % Net interest income, tax equivalent $ 174,301 $ 170,058 2.5 % Average yield and rates paid: Earning assets yield 5.15 % 3.87 % 33.1 % Rate paid on interest bearing liabilities 2.72 % 0.85 % 220.0 % Gross interest margin 2.43 % 3.02 % (19.6 )% Net interest margin 3.32 % 3.32 % 0.0 % Average balances: Investment securities $ 1,203,470 $ 1,402,052 (14.2 )% Loans $ 3,888,585 $ 3,552,941 9.4 % Earning assets $ 5,244,128 $ 5,129,345 2.2 % Interest-bearing liabilities $ 3,514,142 $ 3,351,221 4.9 % Net interest income for the year ended December 31, 2023 of $173.1 million increased $4.0 million, or 2.4%, from prior year with an increase in average earning assets for the year 2023 of $114.8 million, or 2.2%.
These include adjustments for changes in policies or procedures in underwriting, monitoring or collections, lending and risk management personnel, and results of internal audit and quality control reviews. These may also include adjustments, when deemed necessary, for specific idiosyncratic risks such as geopolitical events, natural disasters and their effects on regional borrowers, and changes in product structures.
These may also include adjustments, when deemed necessary, for specific idiosyncratic risks such as geopolitical events, natural disasters and their effects on regional borrowers, and changes in product structures.
Our loan portfolio segments include commercial, residential mortgage, and consumer. We further disaggregate our portfolio segments into classes for purposes of monitoring and assessing credit quality based on certain risk characteristics. For an analysis of CTBI’s ACL by portfolio segment and credit quality information by class, refer to note 4 to the consolidated financial statements contained herein.
We disaggregate our portfolio loans into portfolio segments for purposes of determining the ACL. Our loan portfolio segments include commercial, residential mortgage, and consumer. We further disaggregate our portfolio segments into classes for purposes of monitoring and assessing credit quality based on certain risk characteristics.
CTBI generally does not offer high risk loans such as option ARM products, high loan to value ratio mortgages, interest-only loans, loans with initial teaser rates, or loans with negative amortizations, and therefore, CTBI would have no significant exposure to these products. 28 Table of Contents For further information regarding nonperforming loans, see note 4 to the consolidated financial statements contained herein.
The review scope is generally four to six months of production. CTBI generally does not offer high risk loans such as option ARM products, high loan to value ratio mortgages, interest-only loans, loans with initial teaser rates, or loans with negative amortizations, and therefore, CTBI would have no significant exposure to these products.
Income Statement Review (dollars in thousands) Change 2022 vs. 2021 Year Ended December 31 2022 2021 Amount Percent Net interest income $ 169,102 $ 163,079 $ 6,023 3.7 % Provision for credit losses (recovery) 4,905 (6,386 ) 11,291 (176.8 ) Noninterest income 57,916 60,463 (2,547 ) (4.2 ) Noninterest expense 121,071 119,285 1,786 1.5 Income taxes 19,228 22,704 (3,476 ) (15.3 ) Net income $ 81,814 $ 87,939 $ (6,125 ) (7.0 )% Average earning assets $ 5,129,345 $ 5,115,961 $ 13,384 0.3 % Yield on average earnings assets, tax equivalent* 3.87 % 3.50 % 0.37 % 10.7 % Cost of interest bearing funds 0.85 % 0.45 % 0.40 % 91.3 % Net interest margin, tax equivalent* 3.32 % 3.21 % 0.11 % 3.4 % *Yield on average earning assets and net interest margin are computed on a taxable equivalent basis using a 24.95% tax rate. 22 Table of Contents Consolidated Average Balance Sheets and Taxable Equivalent Income/Expense and Yields/Rates 2022 2021 (in thousands) Average Balances Interest Average Rate Average Balances Interest Average Rate Earning assets: Loans (1)(2)(3) $ 3,552,941 $ 169,950 4.78 % $ 3,455,742 $ 159,893 4.63 % Loans held for sale 893 94 10.53 8,737 379 4.34 Securities: U.S.
Income Statement Review (dollars in thousands) Change 2023 vs. 2022 Year Ended December 31 2023 2022 Amount Percent Net interest income $ 173,110 $ 169,102 $ 4,008 2.4 % Provision for credit losses (recovery) 6,811 4,905 1,906 38.9 Noninterest income 57,659 57,916 (257 ) (0.4 ) Noninterest expense 125,390 121,071 4,319 3.6 Income taxes 20,564 19,228 1,336 6.9 Net income $ 78,004 $ 81,814 $ (3,810 ) (4.7 )% Average earning assets $ 5,244,128 $ 5,129,345 $ 114,783 2.2 % Yield on average earnings assets, tax equivalent* 5.15 % 3.87 % 1.28 % 33.1 % Cost of interest bearing funds 2.72 % 0.85 % 1.87 % 220.0 % Net interest margin, tax equivalent* 3.32 % 3.32 % 0.0 % 0.0 % *Yield on average earning assets and net interest margin are computed on a taxable equivalent basis using a 24.95% tax rate. 23 Table of Contents Consolidated Average Balance Sheets and Taxable Equivalent Income/Expense and Yields/Rates 2023 2022 (in thousands) Average Balances Interest Average Rate Average Balances Interest Average Rate Earning assets: Loans (1)(2)(3) $ 3,888,585 $ 231,114 5.94 % $ 3,552,941 $ 169,950 4.78 % Loans held for sale 228 31 13.60 893 94 10.53 Securities: U.S.
The measurement at December 31, 2022 estimates that our net interest income in an up-rate environment would increase by 9.98% at a 400 basis point change, increase by 7.26% at a 300 basis point change, increase by 4.60% at a 200 basis point change, and increase by 1.94% at a 100 basis point change.
The measurement at December 31, 2023 estimates that our net interest income in an up-rate environment would increase by 11.50% at a 400 basis point change, increase by 8.89% at a 300 basis point change, increase by 6.29% at a 200 basis point change, and increase by 3.65% at a 100 basis point change.
Contractual Commitments Our significant contractual obligations and commitments as of December 31, 2022 include debt, lease, and purchase obligations. As disclosed in the notes to the consolidated financial statements, we have certain obligations and commitments to make future payments under contracts. As of December 31, 2022, our outstanding balance on long-term debt was $57.8 million.
As disclosed in the notes to the consolidated financial statements, we have certain obligations and commitments to make future payments under contracts. 30 Table of Contents As of December 31, 2023, our outstanding balance on long-term debt was $64.2 million, which includes junior subordinated debentures of $57.8 million and loan related borrowings of $6.4 million.
This is accomplished by maintaining liquid assets in the form of cash and cash equivalents and investment securities, sufficient unused borrowing capacity, and growth in core deposits.
The goal of liquidity management is to provide adequate funds to meet changes in loan and lease demand or deposit withdrawals. This is accomplished by maintaining liquid assets in the form of cash and cash equivalents and investment securities, sufficient unused borrowing capacity, and growth in core deposits.
We seek to maintain an essentially balanced position between interest rate sensitive assets and liabilities in order to protect against the effects of wide interest rate fluctuations. 34 Table of Contents Stock Repurchase Program CTBI’s stock repurchase program began in December 1998 with the authorization to acquire up to 500,000 shares and was increased by an additional 1,000,000 shares in each of July 2000, May 2003, and March 2020.
Stock Repurchase Program CTBI’s stock repurchase program began in December 1998 with the authorization to acquire up to 500,000 shares and was increased by an additional 1,000,000 shares in each of July 2000, May 2003, and March 2020.
Our level of foreclosed properties at $3.7 million at December 31, 2022 was an increase of $0.2 million from the $3.5 million at December 31, 2021. Sales of foreclosed properties for the year ended December 31, 2022 totaled $2.0 million while new foreclosed properties totaled $2.4 million.
Sales of foreclosed properties for the year ended December 31, 2023 totaled $2.5 million while new foreclosed properties totaled $0.7 million.
Impact of Inflation, Changing Prices, and Economic Conditions The majority of our assets and liabilities are monetary in nature. Therefore, CTBI differs greatly from most commercial and industrial companies that have significant investment in nonmonetary assets, such as fixed assets and inventories.
Therefore, CTBI differs greatly from most commercial and industrial companies that have significant investment in nonmonetary assets, such as fixed assets and inventories.
CTBI evaluates the length of our reasonable and supportable forecast period, our reversion period, and reversion methodology at least annually, or more often if warranted by economic conditions or other circumstances. Other qualitative factors are used by CTBI in determining the ACL.
For periods beyond the reasonable and supportable forecast period, expected credit losses are estimated by reverting to historical loss information. CTBI evaluates the length of our reasonable and supportable forecast period, our reversion period, and reversion methodology at least annually, or more often if warranted by economic conditions or other circumstances.
Net adjustments to the reserve for unfunded commitments are included in other noninterest expense in the consolidated statements of income. 37 Table of Contents Goodwill – Business combinations entered into by CTBI typically include the recognition of goodwill.
This process takes into consideration the same risk elements that are analyzed in the determination of the adequacy of CTBI’s ACL, as previously discussed. Net adjustments to the reserve for unfunded commitments are included in other noninterest expense in the consolidated statements of income. Goodwill – Business combinations entered into by CTBI typically include the recognition of goodwill.
Treasury and agencies 1,022,511 14,699 1.44 970,754 9,958 1.03 Tax exempt state and political subdivisions (3) 119,118 3,795 3.19 138,158 3,921 2.84 Other securities 260,423 6,996 2.69 218,202 4,023 1.84 Federal Reserve Bank and Federal Home Loan Bank stock 12,388 603 4.87 14,005 486 3.47 Federal funds sold 414 15 3.62 73 0 0.00 Interest bearing deposits 158,563 2,484 1.57 308,200 372 0.12 Other investments 245 0 0.00 245 0 0.00 Investment in unconsolidated subsidiaries 1,849 62 3.35 1,845 34 1.84 Total earning assets $ 5,129,345 $ 198,698 3.87 % $ 5,115,961 $ 179,066 3.50 % Allowance for credit losses (43,081 ) (44,157 ) 5,086,264 5,071,804 Nonearning assets: Cash and due from banks 59,645 60,160 Premises and equipment and right of use assets, net 53,928 53,441 Other assets 238,859 201,836 Total assets $ 5,438,696 $ 5,387,241 Interest bearing liabilities: Deposits: Savings and demand deposits $ 2,020,065 $ 16,526 0.82 % $ 1,925,263 $ 4,505 0.23 % Time deposits 1,027,726 7,542 0.73 1,057,347 8,248 0.78 Repurchase agreements and federal funds purchased 243,102 2,540 1.04 334,520 1,254 0.37 Advances from Federal Home Loan Bank 898 20 2.23 384 0 0.00 Long-term debt 57,841 1,943 3.36 57,841 1,028 1.78 Finance lease liability 1,589 69 4.34 1,433 55 3.84 Total interest bearing liabilities $ 3,351,221 $ 28,640 0.85 % $ 3,376,788 $ 15,090 0.45 % Noninterest bearing liabilities: Demand deposits 1,398,778 1,276,367 Other liabilities 46,274 51,389 Total liabilities 4,796,273 4,704,544 Shareholders’ equity 642,423 682,697 Total liabilities and shareholders’ equity $ 5,438,696 $ 5,387,241 Net interest income, tax equivalent $ 170,058 $ 163,976 Less tax equivalent interest income 956 897 Net interest income $ 169,102 $ 163,079 Net interest spread 3.02 % 3.05 % Benefit of interest free funding 0.30 0.16 Net interest margin 3.32 % 3.21 % (1) Interest includes fees on loans of $1,723 and $1,763 in 2022 and 2021, respectively.
Treasury and agencies 855,300 17,369 2.03 1,022,511 14,699 1.44 Tax exempt state and political subdivisions (3) 105,158 3,568 3.39 119,118 3,795 3.19 Other securities 243,012 9,894 4.07 260,423 6,996 2.69 Federal Reserve Bank and Federal Home Loan Bank stock 10,841 759 7.00 12,388 603 4.87 Federal funds sold 256 9 3.52 414 15 3.62 Interest bearing deposits 138,646 6,968 5.03 158,563 2,484 1.57 Other investments 245 0 0.00 245 0 0.00 Investment in unconsolidated subsidiaries 1,857 129 6.95 1,849 62 3.35 Total earning assets $ 5,244,128 $ 269,841 5.15 % $ 5,129,345 $ 198,698 3.87 % Allowance for credit losses (47,606 ) (43,081 ) 5,196,522 5,086,264 Nonearning assets: Cash and due from banks 61,184 59,645 Premises and equipment and right of use assets, net 60,232 53,928 Other assets 254,203 238,859 Total assets $ 5,572,141 $ 5,438,696 Interest bearing liabilities: Deposits: Savings and demand deposits $ 2,136,653 $ 52,336 2.45 % $ 2,020,065 $ 16,526 0.82 % Time deposits 1,071,584 28,831 2.69 1,027,726 7,542 0.73 Repurchase agreements and federal funds purchased 219,591 8,994 4.10 243,102 2,540 1.04 Advances from Federal Home Loan Bank 18,494 1,004 5.43 898 20 2.23 Long-term debt 64,351 4,257 6.62 57,841 1,943 3.36 Finance lease liability 3,469 118 3.40 1,589 69 4.34 Total interest bearing liabilities $ 3,514,142 $ 95,540 2.72 % $ 3,351,221 $ 28,640 0.85 % Noninterest bearing liabilities: Demand deposits 1,343,917 1,398,778 Other liabilities 50,418 46,274 Total liabilities 4,908,477 4,796,273 Shareholders’ equity 663,664 642,423 Total liabilities and shareholders’ equity $ 5,572,141 $ 5,438,696 Net interest income, tax equivalent $ 174,301 $ 170,058 Less tax equivalent interest income 1,191 956 Net interest income $ 173,110 $ 169,102 Net interest spread 2.43 % 3.02 % Benefit of interest free funding 0.89 0.30 Net interest margin 3.32 % 3.32 % (1) Interest includes fees on loans of $1,770 and $1,723 in 2023 and 2022, respectively.
Noninterest Income (dollars in thousands) Year Ended December 31 2022 2021 Percent Change Deposit service charges $ 29,049 $ 26,529 9.5 % Trust revenue 12,394 12,644 (2.0 )% Gains on sales of loans 1,525 6,820 (77.6 )% Loan related fees 6,185 5,578 10.9 % Bank owned life insurance revenue 2,708 2,844 (4.8 )% Brokerage revenue 1,846 1,962 (5.9 )% Other 4,209 4,086 3.0 % Total noninterest income $ 57,916 $ 60,463 (4.2 )% Noninterest income for the year 2022 decreased $2.5 million from the year ended December 31, 2021 primarily due to a $5.3 million decline in gains on sales of loans, partially offset by a $2.5 million increase in deposit related fees.
Noninterest Income (dollars in thousands) Year Ended December 31 2023 2022 Percent Change Deposit service charges $ 29,935 $ 29,049 3.0 % Trust revenue 13,025 12,394 5.1 % Gains on sales of loans 395 1,525 (74.1 )% Loan related fees 3,792 6,185 (38.7 )% Bank owned life insurance revenue 3,517 2,708 29.8 % Brokerage revenue 1,473 1,846 (20.2 )% Other 5,522 4,209 31.2 % Total noninterest income $ 57,659 $ 57,916 (0.4 )% Noninterest income for the year 2023 was $57.7 million compared to $57.9 million for the year 2022.
These assumptions are uncertain, and as a result, the actual payments will differ from the projection due to changes in economic conditions.
These assumptions are uncertain, and as a result, the actual payments will differ from the projection due to changes in economic conditions. Refer to note 10 to the consolidated financial statements contained herein for additional information regarding long-term debt.
Net loan charge-offs were $0.7 million, 0.02% of average loans annualized, for the year ended December 31, 2022, compared to a net recovery of loan losses of $0.1 million for the year ended December 31, 2021. 29 Table of Contents Allowance for Credit Losses Our reserve coverage (allowance for credit losses to nonperforming loans) at December 31, 2022 was 300.4% compared to 251.2% at December 31, 2021.
Nonperforming assets to loans and foreclosed properties at December 31, 2023 were 0.4% compared to 0.5% at December 31, 2022. 29 Table of Contents Net loan charge-offs were $3.2 million, 0.08% of average loans annualized, for the year ended December 31, 2023, compared to $0.7 million, 0.02% of average loans annualized, for the year ended December 31, 2022.
These considerations inherently require significant management judgment to determine the appropriate factors to be considered and the extent of their impact on the ACL estimate. Qualitative factors are used to capture characteristics in the portfolio that impact expected credit losses but that are not fully captured within CTBI’s expected credit loss models.
Other qualitative factors are used by CTBI in determining the ACL. These considerations inherently require significant management judgment to determine the appropriate factors to be considered and the extent of their impact on the ACL estimate.
The fair value shall be adjusted for selling costs when foreclosure is probable. 36 Table of Contents Expected credit losses are estimated on a collective basis for loans that are not individually evaluated. These include commercial loans that do not meet the criteria for individual evaluation as well as homogeneous loans in the residential mortgage and consumer portfolio segments.
Expected credit losses are estimated on a collective basis for loans that are not individually evaluated. These include commercial loans that do not meet the criteria for individual evaluation as well as homogeneous loans in the residential mortgage and consumer portfolio segments. CTBI uses a third party ACL software to calculate reserve estimates.
The increase in loans from prior year included a $157.9 million increase in the commercial loan portfolio (excluding PPP loans), a $116.6 million increase in the indirect loan portfolio, a $71.7 million increase in the residential loan portfolio, and a $0.8 million increase in the consumer direct loan portfolio. PPP loans decreased $46.5 million during the year.
The increase in loans from prior year included a $114.9 million increase in the commercial loan portfolio, a $139.0 million increase in the residential loan portfolio, an $86.1 million increase in the indirect loan portfolio, and a $1.6 million increase in the consumer direct loan portfolio.
We believe one of the most significant impacts on financial and operating results is our ability to react to changes in interest rates.
We believe one of the most significant impacts on financial and operating results is our ability to react to changes in interest rates. We seek to maintain an essentially balanced position between interest rate sensitive assets and liabilities in order to protect against the effects of wide interest rate fluctuations.
CTBI developed our models from historical observations capturing a full economic cycle when possible. CTBI’s expected credit loss models consider historical credit loss experience, current market and economic conditions, and forecasted changes in market and economic conditions if such forecasts are considered reasonable and supportable.
CTBI’s expected credit loss models consider historical credit loss experience, peer data, current market and economic conditions, and forecasted changes in market and economic conditions if such forecasts are considered reasonable and supportable. Generally, CTBI considers our forecasts to be reasonable and supportable for a period of up to one year from the estimation date.
Nonaccrual loans to total loans at December 31, 2022 was 0.2% compared to 0.3% at December 31, 2021. Our allowance for credit losses to nonaccrual loans at December 31, 2022 was 674.9% compared to 391.3% at December 31, 2021.
Allowance for Credit Losses Our reserve coverage (allowance for credit losses to nonperforming loans) at December 31, 2023 was 354.7% compared to 300.4% at December 31, 2022. Nonaccrual loans to total loans at December 31, 2023 was 0.1% compared to 0.2% at December 31, 2022.
This objective is accomplished through management of our consolidated balance sheet composition, liquidity, and interest rate risk exposures arising from changing economic conditions, interest rates, and customer preferences. The goal of liquidity management is to provide adequate funds to meet changes in loan and lease demand or deposit withdrawals.
Liquidity and Market Risk The objective of CTBI’s Asset/Liability management function is to maintain consistent growth in net interest income within our policy limits. This objective is accomplished through management of our consolidated balance sheet composition, liquidity, and interest rate risk exposures arising from changing economic conditions, interest rates, and customer preferences.
Included in our cash and cash equivalents at December 31, 2022 were deposits with the Federal Reserve of $72.6 million compared to $262.4 million at December 31, 2021. Additionally, we project cash flows from our investment portfolio to generate additional liquidity over the next 90 days. The investment portfolio consists of investment grade short-term issues suitable for bank investments.
Additionally, we project cash flows from our investment portfolio to generate additional liquidity over the next 90 days. The investment portfolio consists of investment grade short-term issues suitable for bank investments. The majority of the investment portfolio is in U.S. government and government sponsored agency issuances.
Average earning assets for the year 2022 increased $13.4 million over prior year. Our yield on average earning assets for the year 2022 increased 37 basis points from prior year, and our cost of interest bearing funds increased 40 basis points during the same time period.
Our yield on average earning assets for the year 2023 increased 128 basis points from prior year, and our cost of interest bearing funds increased 187 basis points during the same time period. Our net interest margin, on a fully tax equivalent basis, for the year 2023 remained at 3.32% from the year ended December 31, 2022.
The three-month LIBOR rate is projected using the most likely rate forecast from assumptions incorporated in the interest rate risk model and is determined two business days prior to the interest payment date. Interest on long-term debt assumes the liability will not be prepaid and interest is calculated to maturity.
The three-month CME Term SOFR rate is projected using the most likely rate forecast from assumptions incorporated in the interest rate risk model and is determined two business days prior to the interest payment date. The interest on the $6.4 million in loan related borrowings is based on a fixed rate of 3.25%.
Overall, the collective evaluation process requires significant management judgment when determining the estimation methodology and inputs into the models, as well as in evaluating the reasonableness of the modeled results and the appropriateness of qualitative adjustments.
When evaluating the adequacy of allowances, consideration is also given to regional geographic concentrations and the closely associated effect that changing economic conditions may have on CTBI’s customers. 37 Table of Contents Overall, the collective evaluation process requires significant management judgment when determining the estimation methodology and inputs into the models, as well as in evaluating the reasonableness of the modeled results and the appropriateness of qualitative adjustments.
Larger commercial loans with balances exceeding $1 million that exhibit probable or observed credit weaknesses, (i) have a criticized risk rating, (ii) are on nonaccrual status, (iii) are classified as TDRs, or (iv) are 90 days or more past due, are individually evaluated for an ACL.
CTBI’s methodology for determining the ACL requires significant management judgment and includes an estimate of expected credit losses on a collective basis for groups of loans with similar risk characteristics and specific allowances for loans which are individually evaluated. 36 Table of Contents Larger commercial loans with balances exceeding $1 million that exhibit probable or observed credit weaknesses and (i) have a criticized risk rating, (ii) are on nonaccrual status, (iii) have a borrower experiencing financial difficulty with significant payment delay, or (iv) are 90 days or more past due, are individually evaluated for an ACL.
CTBI maintains the ACL to absorb the amount of credit losses that are expected to be incurred over the remaining contractual terms of the related loans.
For an analysis of CTBI’s ACL by portfolio segment and credit quality information by class, refer to note 4 to the consolidated financial statements contained herein. CTBI maintains the ACL to absorb the amount of credit losses that are expected to be incurred over the remaining contractual terms of the related loans.
Deposit related fees were primarily impacted by debit card income and overdraft charges . 25 Table of Contents Noninterest Expense (dollars in thousands) Year Ended December 31 2022 2021 Percent Change Salaries $ 48,934 $ 47,061 4.0 % Employee benefits 23,556 27,053 (12.9 )% Net occupancy and equipment 11,083 10,854 2.1 % Data processing 8,910 8,039 10.8 % Legal and professional fees 3,434 3,199 7.3 % Advertising and marketing 3,005 2,928 2.6 % Taxes other than property and payroll 1,570 1,750 (10.3 )% Net other real estate owned expense 456 1,401 (67.4 )% Other 20,123 17,000 18.4 % Total noninterest expense $ 121,071 $ 119,285 1.5 % Noninterest expense for the year ended December 31, 2022 was $1.8 million, or 1.5%, higher than the year 2021.
Noninterest income was impacted year over year by a $2.4 million decline in loan related fees, a $1.1 million decline in gains on sales of loans, and a $0.4 million decline in brokerage revenue, offset by increases of $0.9 million in deposit related fees, $0.6 million in trust revenue, $1.2 million in securities gains, and $0.8 million in bank owned life insurance revenue . 26 Table of Contents Noninterest Expense (dollars in thousands) Year Ended December 31 2023 2022 Percent Change Salaries $ 51,283 $ 48,934 4.8 % Employee benefits 22,428 23,556 (4.8 )% Net occupancy and equipment 11,843 11,083 6.9 % Data processing 9,726 8,910 9.2 % Legal and professional fees 3,350 3,434 (2.4 )% Advertising and marketing 3,214 3,005 7.0 % Taxes other than property and payroll 1,706 1,570 8.7 % Net other real estate owned expense 350 456 (23.4 )% Other 21,490 20,123 6.8 % Total noninterest expense $ 125,390 $ 121,071 3.6 % Noninterest expense for the year 2023 was $125.4 million compared to $121.1 million for the year 2022 with increases of $1.2 million in personnel expense, $0.8 million in occupancy and equipment, $0.8 million in data processing expense, $1.0 million in FDIC insurance premiums, and $0.4 million in telephone expense.
The majority of the investment portfolio is in U.S. government and government sponsored agency issuances. At December 31, 2022, available-for-sale (“AFS”) securities comprised all of the total investment portfolio, and the AFS portfolio was approximately 200% of equity capital. Eighty-one percent of the pledge eligible portfolio was pledged.
At December 31, 2023, available-for-sale (“AFS”) securities comprised all of the total investment portfolio, and the AFS portfolio was approximately 166% of equity capital. Eighty-eight percent of the pledge-eligible portfolio was pledged. Contractual Commitments Our significant contractual obligations and commitments as of December 31, 2023 include debt, lease, and purchase obligations.
Specific allowances on individually evaluated commercial loans, including TDRs, are reviewed quarterly and adjusted as necessary based on changing borrower and/or collateral conditions and actual collection and charge-off experience. Regardless of an initial measurement method, once it is determined that foreclosure is probable, the ACL is measured based on the fair value of the collateral as of the measurement date.
Specific allowances on individually evaluated commercial loans, including loans to borrowers experiencing financial difficulty, are reviewed quarterly and adjusted as necessary based on changing borrower and/or collateral conditions and actual collection and charge-off experience.
The benefit of these deposits increased 30 basis points during the year. Noninterest bearing deposits increased $63.8 million over prior year. Average loans to deposits, including repurchase agreements, for the year ended December 31, 2022 were 75.8% compared to 75.3% for the year ended December 31, 2021.
Noninterest bearing deposits decreased $134.2 million over prior year. Average loans to deposits, including repurchase agreements, for the year ended December 31, 2023 were 81.5% compared to 75.8% for the year ended December 31, 2022. Provision for Credit Losses P rovision for credit losses for the year 2023 was $6.8 million compared to $4.9 million during the year 2022 .
The interest payments on long-term debt due in one year or less is $3.9 million, and interest payments on long-term debt due in more than one year is $31.3 million. The interest on $57.8 million in long-term debt is calculated based on the three-month LIBOR plus 1.59% until its maturity of June 1, 2037.
The interest payments on long-term debt due in one year or less is $4.1 million, and interest payments on long-term debt due in more than one year is $28.1 million.
Treasury and agencies 4,741 556 4,185 Tax exempt state and political subdivisions (126 ) (505 ) 379 Other securities 2,973 884 2,089 Federal Reserve Bank and Federal Home Loan Bank stock 117 (51 ) 168 Federal funds sold 15 0 15 Interest bearing deposits 2,112 (96 ) 2,208 Other investments 0 0 0 Investment in unconsolidated subsidiaries 28 0 28 Total interest income 19,632 5,201 14,431 Interest expense: Savings and demand deposits 12,021 233 11,788 Time deposits (706 ) (235 ) (471 ) Repurchase agreements and federal funds purchased 1,286 (261 ) 1,547 Advances from Federal Home Loan Bank 20 0 20 Long-term debt 915 0 915 Finance lease liability 14 6 8 Total interest expense 13,550 (257 ) 13,807 Net interest income $ 6,082 $ 5,458 $ 624 For purposes of the above table, changes which are due to both rate and volume are allocated based on a percentage basis, using the absolute values of rate and volume variance as a basis for percentages.
Treasury and agencies 2,670 (2,122 ) 4,792 Tax exempt state and political subdivisions (227 ) (426 ) 199 Other securities 2,898 (440 ) 3,338 Federal Reserve Bank and Federal Home Loan Bank stock 156 (68 ) 224 Federal funds sold (6 ) (6 ) 0 Interest bearing deposits 4,484 (275 ) 4,759 Other investments 0 0 0 Investment in unconsolidated subsidiaries 67 0 67 Total interest income 71,143 13,755 57,388 Interest expense: Savings and demand deposits 35,810 1,007 34,803 Time deposits 21,289 335 20,954 Repurchase agreements and federal funds purchased 6,454 (223 ) 6,677 Advances from Federal Home Loan Bank 984 917 67 Long-term debt 2,314 241 2,073 Finance lease liability 49 67 (18 ) Total interest expense 66,900 2,344 64,556 Net interest income $ 4,243 $ 11,411 $ (7,168 ) For purposes of the above table, changes which are due to both rate and volume are allocated based on a percentage basis, using the absolute values of rate and volume variance as a basis for percentages.
Total Change Change Due to (in thousands) 2022/2021 Volume Rate Interest income: Loans $ 10,057 $ 4,566 $ 5,491 Loans held for sale (285 ) (153 ) (132 ) U.S.
Total Change Change Due to (in thousands) 2023/2022 Volume Rate Interest income: Loans $ 61,164 $ 17,147 $ 44,017 Loans held for sale (63 ) (55 ) (8 ) U.S.
The maximum balance for federal funds purchased and repurchase agreements at any month-end during 2021 occurred at May 31, 2021, with a month-end balance of $373.8 million.
The maximum balance for federal funds purchased and repurchase agreements at any month-end during 2022 occurred at February 28, 2022, with a month-end balance of $277.9 million. Asset Quality CTBI’s total nonperforming loans were $14.0 million, or 0.34% of total loans, at December 31, 2023 compared to $15.3 million, or 0.41% of total loans, at December 31, 2022.
For collectively evaluated commercial loans, CTBI uses a static pool methodology based on our risk rating system. See note 4 to the consolidated financial statements contained herein for information on CTBI’s risk rating system. Other homogenous loans such as the residential mortgage and consumer portfolio segments derive their ACL from vintage modeling.
Expected credit losses are estimated on a collective basis for loans that are not individually evaluated. These include commercial loans that do not meet the criteria for individual evaluation as well as homogeneous loans in the residential mortgage and consumer portfolio segments. See note 4 to the consolidated financial statements contained herein for information on CTBI’s risk rating system.
Personnel expense year over year was impacted by a $1.8 million increase in salaries, offset by decreases of $1.5 million in bonuses and $1.9 million in post-retirement benefits. * Please refer to our annual report on Form 10-K for the year ended December 31, 2021 for more detailed income discussion related to the year 2020.
This discretionary gift/payment was paid on January 19, 2024 to all eligible employees. This payment was accrued as of December 31, 2023 in the amount of $1.2 million. * Please refer to our annual report on Form 10-K for the year ended December 31, 2022 for detailed income discussion related to the year 2021.
Loans held for sale at $0.1 million at December 31, 2022 decreased $2.5 million over prior year. CTBI’s investment portfolio decreased $199.3 million, or 13.7%, from December 31, 2021. Deposits in other banks decreased $187.8 million from December 31, 2021. Deposits, including repurchase agreements, at $4.6 billion increased $26.2 million, or 0.6%, from December 31, 2021.
Deposits in other banks increased $135.2 million from December 31, 2022. Deposits, including repurchase agreements, at $4.9 billion increased $308.3 million, or 6.6%, from December 31, 2022. Shareholders’ equity at December 31, 2023 of $702.2 million was a $74.2 million, or 11.8%, increase from the $628.0 million at December 31, 2022.
Our credit loss reserve as a percentage of total loans outstanding at December 31, 2022 was 1.24%, an increase from the 1.22% at December 31, 2021. Liquidity and Market Risk The objective of CTBI’s Asset/Liability management function is to maintain consistent growth in net interest income within our policy limits.
Our allowance for credit losses to nonaccrual loans at December 31, 2023 was 1,223.9% compared to 674.9% at December 31, 2022. Our credit loss reserve as a percentage of total loans outstanding at December 31, 2023 was 1.22%, a decrease from the 1.24% at December 31, 2022.
Maturity at December 31, 2022 After one Within but within After (in thousands) one year five years five years Total Commercial secured by real estate and commercial other $ 215,139 $ 175,242 $ 1,324,122 $ 1,714,503 Commercial and real estate construction 71,107 19,643 185,340 276,090 $ 286,246 $ 194,885 $ 1,509,462 $ 1,990,593 Rate sensitivity: Predetermined rate $ 43,680 $ 101,315 $ 77,546 $ 222,541 Adjustable rate 242,566 93,570 1,431,916 1,768,052 $ 286,246 $ 194,885 $ 1,509,462 $ 1,990,593 Deposit Maturities Maturities and/or repricing of time deposits of $100,000 or more outstanding at December 31, 2022 are summarized as follows: (in thousands) Certificates of Deposit Other Time Deposits Total Three months or less $ 78,400 $ 10,955 $ 89,355 Over three through six months 68,841 10,304 79,145 Over six through twelve months 213,139 15,841 228,980 Over twelve through sixty months 111,400 22,390 133,790 Over sixty 154 0 154 $ 471,934 $ 59,490 $ 531,424 Interest Rate Risk We consider interest rate risk one of our most significant market risks.
Maturity at December 31, 2023 (in thousands) Within one year After one but within five years After five years Total Commercial secured by real estate and commercial other $ 225,512 $ 163,087 $ 1,423,460 $ 1,812,059 Commercial and real estate construction 70,070 23,270 193,066 286,406 $ 295,582 $ 186,357 $ 1,616,526 $ 2,098,465 Rate sensitivity: Predetermined rate $ 52,585 $ 86,552 $ 73,797 $ 212,934 Adjustable rate 242,997 99,805 1,542,729 1,885,531 $ 295,582 $ 186,357 $ 1,616,526 $ 2,098,465 32 Table of Contents Deposit Maturities Maturities and/or repricing of time deposits of $100,000 or more outstanding at December 31, 2023 are summarized as follows: (in thousands) Certificates of Deposit Other Time Deposits Total Three months or less $ 165,959 $ 7,721 $ 173,680 Over three through six months 246,052 24,859 270,911 Over six through twelve months 241,584 18,360 259,944 Over twelve through sixty months 50,627 11,529 62,156 Over sixty 0 0 0 $ 704,222 $ 62,469 $ 766,691 Interest Rate Risk We consider interest rate risk one of our most significant market risks.