Biggest changeThe following table includes the composition of the commercial real estate loan category: December 31, 2023 2022 (In Thousands) Non-owner occupied: Multifamily $ 86,980 $ 75,472 Industrial/warehouse 43,983 28,279 Office space 20,150 20,891 Lessors of nonresidential buildings 63,515 62,727 Hotels and other traveler accommodations 58,157 47,846 Construction and related industries 17,530 9,754 Wholesale and retail trade 14,575 12,589 Lessors of mini warehouses and self-storage units 13,959 11,255 Car washes 10,792 - Healthcare and social assistance 10,206 9,603 Lessors of other real estate property 9,778 10,782 Bars and restaurants 5,565 3,853 Other real estate rental and leasing 4,877 7,473 Other 54,556 45,956 Total CRE non-owner occupied 414,623 346,480 Owner occupied: Office space 40,657 36,457 Real estate leasing activities 28,998 28,140 Automotive related 22,241 23,974 Healthcare and social assistance 21,564 23,333 Bars and restaurants 14,954 12,500 Hospitality industry related 14,756 6,035 Wholesale and retail trade 13,861 4,138 Construction and related 11,840 9,123 Other 25,197 50,205 Total CRE owner occupied 194,068 193,905 Deferred loan fees - (1,315 ) Total commercial real estate $ 608,691 $ 539,070 (1) Deferred loan fees, net included in individual loan categories above for the year ended December 31, 2023.
Biggest changeLoans held-for-sale increased by $1.94 million, to $13.37 million at December 31, 2024 from $11.43 million at December 31, 2023 . 25 Table of Contents The following table includes the composition of the commercial real estate loan category: December 31, 2024 (In Thousands) Non-Owner Occupied Owner Occupied Total Percent of Total CRE Automotive related $ - $ 23,738 $ 23,738 3.67 % Bars and restaurants 5,030 15,912 20,942 3.24 Car washes 884 - 884 0.14 Construction and related industries 19,717 13,968 33,685 5.21 Healthcare and social assistance 10,483 13,907 24,390 3.78 Hospitality industry related - 13,764 13,764 2.13 Hotels and other traveler accommodations 66,702 - 66,702 10.33 Industrial/warehouse 51,168 - 51,168 7.92 Lessors of mini warehouses and self-storage units 16,682 - 16,682 2.58 Lessors of nonresidential buildings 67,782 - 67,782 10.49 Lessors of other real estate property 31,675 - 31,675 4.90 Multifamily 113,789 - 113,789 17.63 Office space 20,553 38,104 58,657 9.08 Other 37,876 25,253 63,129 9.77 Other real estate rental and leasing 6,836 - 6,836 1.06 Real estate leasing activities - 27,465 27,465 4.25 Wholesale and retail trade 11,969 12,705 24,674 3.82 Total commercial real estate $ 461,146 $ 184,816 $ 645,962 100.00 % December 31, 2023 (In Thousands) Non-Owner Occupied Owner Occupied Total Percent of Total CRE Automotive related $ - $ 22,241 $ 22,241 3.65 % Bars and restaurants 5,565 14,954 20,519 3.37 Car washes 10,792 - 10,792 1.77 Construction and related industries 17,530 11,840 29,370 4.83 Healthcare and social assistance 10,206 21,564 31,770 5.22 Hospitality industry related - 14,756 14,756 2.42 Hotels and other traveler accommodations 58,157 - 58,157 9.55 Industrial/warehouse 43,983 - 43,983 7.23 Lessors of mini warehouses and self-storage units 13,959 - 13,959 2.29 Lessors of nonresidential buildings 63,515 - 63,515 10.44 Lessors of other real estate property 9,778 - 9,778 1.61 Multifamily 86,980 - 86,980 14.29 Office space 20,150 40,657 60,807 9.99 Other 54,556 25,197 79,753 13.11 Other real estate rental and leasing 4,877 - 4,877 0.80 Real estate leasing activities - 28,998 28,998 4.76 Wholesale and retail trade 14,575 13,861 28,436 4.67 Total commercial real estate $ 414,623 $ 194,068 $ 608,691 100.00 % Commercial real estate loans made up $645.96 million or 42.5% of the Bank's total loan portfolio at December 31, 2024, compared to $608.69 million or 41.0% at December 31, 2023.
The significant inputs and assumptions for the income approach include projected earnings of the Company in future years for which there is inherent uncertainty and the discount rate. The sensitivity of a range of reasonable discount rates based on the current economic environment is considered.
The significant inputs and assumptions for the income approach include a discount rate and projected earnings of the Company in future years for which there is inherent uncertainty. The sensitivity of a range of reasonable discount rates based on the current economic environment is considered.
Our investment securities generally include U.S. government and agency obligations, U.S. treasury obligations, Small Business Administration pools, municipal securities, corporate obligations, mortgage-backed securities (“MBSs”), collateralized mortgage obligations (“CMOs”) and asset-backed securities (“ABSs”), all with varying characteristics as to rate, maturity and call provisions. There were no held-to-maturity investment securities included in the investment portfolio at December 31, 2023 or 2022.
Our investment securities generally include U.S. government and agency obligations, U.S. treasury obligations, Small Business Administration pools, municipal securities, corporate obligations, mortgage-backed securities (“MBSs”), collateralized mortgage obligations (“CMOs”) and asset-backed securities (“ABSs”), all with varying characteristics as to rate, maturity and call provisions. There were no held-to-maturity investment securities included in the investment portfolio at December 31, 2024 or 2023.
Collateral-dependent loans and nonperforming loans will generally be evaluated individually. 32 Table of Contents Management’s evaluation of classification of assets and adequacy of the allowance for credit losses is reviewed by the Board on a regular basis and by regulatory agencies as part of their examination process. We also utilize a third-party review as part of our loan classification process.
Collateral-dependent loans and nonperforming loans will generally be evaluated individually. 28 Table of Contents Management’s evaluation of classification of assets and adequacy of the allowance for credit losses is reviewed by the Board on a regular basis and by regulatory agencies as part of their examination process. We also utilize a third-party review as part of our loan classification process.
The presence of a high percentage of core deposits and, in particular, transaction accounts reflects in part due to our strategy to restructure our liabilities to more closely resemble the lower cost of liabilities of a commercial bank. However, a significant portion of our deposits is in certificate of deposit form and there was growth in this area during 2023.
The presence of a high percentage of core deposits and, in particular, transaction accounts reflects in part due to our strategy to restructure our liabilities to more closely resemble the lower cost of liabilities of a commercial bank. However, a significant portion of our deposits is in certificate of deposit form and there was growth in this area during 2024.
( 4 ) For purposes of this table, tax exempt income is not calculated on a tax equivalent basis. 38 Table of Contents Rate/Volume Analysis The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities.
( 4 ) For purposes of this table, tax exempt income is not calculated on a tax equivalent basis. 32 Table of Contents Rate/Volume Analysis The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities.
The Bank’s strong capital position helps to mitigate its interest rate risk exposure. As of December 31, 2023, the Company’s regulatory capital was in excess of all applicable regulatory requirements and is deemed “well capitalized” pursuant to State of Montana and FRB rules.
The Bank’s strong capital position helps to mitigate its interest rate risk exposure. As of December 31, 2024 , the Company’s regulatory capital was in excess of all applicable regulatory requirements and is deemed “well capitalized” pursuant to State of Montana and FRB rules.
Eagle also has a line of credit with a correspondent bank, which was increased from $10.00 million to $15.00 million as of October 30, 2023. There was no outstanding balance for this line of credit at December 31, 2023 or December 31, 2022.
Eagle also has a line of credit with a correspondent bank, which was increased from $10.00 million to $15.00 million as of October 30, 2023. There was no outstanding balance for this line of credit at December 31, 2024 or December 31, 2023 .
Such evaluation includes a review of all loans for which full collectability may not be reasonably assured and considers, among other matters: the estimated market value of the underlying collateral of problem loans; prior loss experience; economic conditions; and overall portfolio quality. Provisions for, or adjustments to, estimated losses are included in earnings in the period they are established.
Such evaluation includes a review of all loans for which full collectability may not be reasonably assured and considers, among other matters: the estimated market value of the underlying collateral of problem loans; prior loss experience; economic conditions; and overall portfolio quality. 29 Table of Contents Provisions for, or adjustments to, estimated losses are included in earnings in the period they are established.
See Note 4 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information. Goodwill The excess of consideration paid over fair value of net assets acquired for acquisitions is recorded as goodwill.
See Note 3 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information. Goodwill The excess of consideration paid over fair value of net assets acquired for acquisitions is recorded as goodwill.
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee increased the federal funds target rate to 4.50% during the year ended December 31, 2022. The rate increased to 5.50% during the year ended December 31, 2023.
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee increased the federal funds target rate to 5.50% during the year ended December 31, 2023.
The Company’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Des Moines and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable.
The Bank’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Des Moines and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable.
“Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Des Moin es. The Bank exceeded those minimum ratios as of December 31, 2023 and 2022.
“Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Des Moin es. The Bank exceeded those minimum ratios as of December 31, 2024 and 2023.
Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be, and has recently been, adversely affected in periods of lower mortgage activity. 25 Table of Contents Fee income is also supplemented with fees generated from deposit accounts.
Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be, and has recently been, adversely affected in periods of lower mortgage activity. Fee income is also supplemented with fees generated from deposit accounts.
An impairment charge is recorded for the amount by which the carrying amount exceeds the reporting unit's fair value. A blend of both the market and income approaches is used in valuing the reporting unit’s fair value. Weightings are assigned to the approaches regarding fair value and the sensitivity of other weighting scenarios is considered.
An impairment charge is recorded for the amount by which the carrying amount exceeds the reporting unit's fair value. A weighted average of both the market and income approaches is used in valuing the reporting unit’s fair value. Weightings are assigned to the approaches regarding fair value and the sensitivity of other weighting scenarios is considered.
The following table includes average balances for statement of financial position items, as well as, interest and dividends and average yields related to the average balances. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield.
The following table includes average balances for financial condition items, as well as interest and dividends and average yields related to the average balances. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances but have been reflected in the table as loans carrying a zero yield.
The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it maintains a significant loan serviced portfolio, which provides a steady source of fee income. As of December 31, 2023, we had mortgage servicing rights , net of $15.85 m illion compared to $15.41 million as of December 31, 2022.
The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it maintains a significant loan serviced portfolio, which provides a steady source of fee income. As of December 31, 2024, we had mortgage servicing rights , net of $15.38 m illion compared to $15.85 million as of December 31, 2023.
Introduction The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") describes Eagle and its subsidiaries' results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022, and also analyzes our financial condition as of December 31, 2023 as compared to December 31, 2022.
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") describes Eagle and its subsidiaries' results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023, and also analyzes our financial condition as of December 31, 2024 as compared to December 31, 2023.
Net cash provided by operating activities was lower for the year ended December 31, 2023 primarily due to changes in loans held-for-sale activity. Mortgage volumes have been impacted by the current interest rate environment.
Net cash provided by operating activities was higher for the year ended December 31, 2024 primarily due to changes in loans held-for-sale activity. Mortgage volumes have been impacted by the current interest rate environment.
All investment securities included in the investment portfolio are available-for-sale. Eagle also has interest-bearing deposits in other banks and federal funds sold, as well as stock in FHLB and FRB. FHLB stock was $9.19 million and $5.09 million at December 31, 2023 and 2022, respectively. FRB stock was $4.13 million for both at December 31, 2023 and 2022.
All investment securities included in the investment portfolio are available-for-sale. Eagle also has interest-bearing deposits in other banks and federal funds sold, as well as stock in FHLB and FRB. FHLB stock was $7.78 million and $9.19 million at December 31, 2024 and 2023, respectively. FRB stock was $4.13 million for both at December 31, 2024 and 2023.
The increase was due to FHLB advances and other borrowings being deployed to fund loan growth. The average rate paid on total borrowings also increased from 4.07% for the year ended December 31, 2022 , to 5.16% for the year ended December 31, 2023 due to FHLB advances and other borrowings.
The increase was due to FHLB advances and other borrowings being deployed to fund loan growth. The average rate paid on total borrowings also increased from 5.16% for the year ended December 31, 2023, to 5.18% for the year ended December 31, 2024.
Net cash used in investing activities for the year ended December 31, 2023, was impacted by loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $130.74 million for the year ended December 31, 2023. Pay-off activity has slowed with current interest rate levels.
Net cash used in investing activities for the year ended December 31, 2024, was impacted by loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $36.20 million for the year ended December 31, 2024. Pay-off activity has slowed with current interest rate levels.
Net cash used in the Company’s investing activities, which is primarily comprised of cash transactions related to activity in the loan portfolio and investment securities, was $108.21 million for the year ended December 31, 2023 compared to $235.04 million for the year ended December 31, 2022.
Net cash used in the Company’s investing activities, which is primarily comprised of cash transactions related to activity in the loan portfolio and investment securities, was $27.80 million for the year ended December 31, 2024 compared to $108.21 million for the year ended December 31, 2023.
Changes in Market EVE as a % Change from 0 Shock Interest Rates As of December 31, 2023 Board Policy (Basis Points) Projected EVE Limit Maximum % change: +400 -3.1% -40.0% +300 -1.9% -35.0% +200 -1.3% -30.0% +100 0.4% -20.0% 0 0.0% 0.0% -100 -3.1% -20.0% Off-Balance Sheet Arrangements As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit.
Changes in Market EVE as a % Change from 0 Shock Interest Rates As of December 31, 2024 Board Policy (Basis Points) Projected EVE Limit Maximum % change: +300 2.2% -35.0% +200 1.7% -30.0% +100 1.5% -20.0% 0 0.0% 0.0% -100 -3.1% -20.0% -200 -7.9% -30.0% -300 -14.6% -35.0% Off-Balance Sheet Arrangements As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit.
Changes in Market Rate Sensitivity Interest Rates As of December 31, 2023 Policy (Basis Points) Year 1 Year 2 Limits +200 -8.4% 6.3% -15.0% +100 -3.8% 9.0% -10.0% -100 4.0% 12.0% -10.0% -200 7.7% 12.6% -15.0% The following table discloses how the Bank’s economic value of equity (“EVE”) would react to interest rate changes.
Changes in Market Rate Sensitivity Policy Policy Interest Rates As of December 31, 2024 Limits Limits (Basis Points) Year 1 Year 2 Year 1 Year 2 +300 -7.8 % 6.9 % -15.0 % -20.0 % +200 -5.2 % 7.0 % -15.0 % -15.0 % +100 -2.3 % 7.8 % -10.0 % -10.0 % -100 1.3 % 5.3 % -10.0 % -10.0 % -200 2.4 % 2.5 % -15.0 % -15.0 % -300 3.9 % -0.2 % -15.0 % -20.0 % 36 Table of Contents The following table discloses how the Bank’s economic value of equity (“EVE”) would react to interest rate changes.
Net cash used in investing activities for the year ended December 31, 2022 was due in part to loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $234.26 million for the year ended December 31, 2022.
Net cash used in investing activities for the year ended December 31, 2023 was due in part to loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $130.74 million for the year ended December 31, 2023.
Policy limits for brokered deposits are set at 10% of assets. In addition to Bank level liquidity management, Eagle must manage liquidity at the parent company level for various operating needs, including the servicing of debt, the payment of dividends on our common stock, share repurchases, payment of general corporate expense, and potential capital infusions into subsidiaries.
In addition to Bank level liquidity management, Eagle must manage liquidity at the parent company level for various operating needs, including the servicing of debt, the payment of dividends on our common stock, share repurchases, payment of general corporate expense, and potential capital infusions into subsidiaries.
During the year ended December 31, 2023 , the Bank had one real estate owned and other repossessed asset. There were no subsequent write-downs on real estate owned or other repossessed assets during the year ended December 31, 2023.
During the year ended December 31, 2023, the Bank sold one real estate owned and other repossessed asset. There were no subsequent write-up on real estate owned and other repossessed assets during the year ended December 31, 2023.
It is the single largest component of Eagle’s operating income. Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.
Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.
Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds. The Bank's available borrowing capacity was approximately $398.50 milli on as of December 31, 2023 and $419.20 million as of December 31, 2022.
Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds. 34 Table of Contents The Bank's available borrowing capacity was approximately $404.0 milli on as of December 31, 2024 and $398.50 million as of December 31, 2023.
Interest accretion on purchased loans was $1.01 million for the year ended December 31, 2023 , which resulted in a 6 basis point increase in net interest margin compared to $1.56 million for the year ended December 31, 2022 , which resulted in a 10 basis point increase in net interest margin.
Interest accretion on purchased loans was $751,000 for the year ended December 31, 2024, which resulted in a 4 basis point increase in net interest margin, compared to $1.01 million for the year ended December 31, 2023, which resulted in a 6 basis point increase in net interest margin.
At December 31, 2023, w e had $16.44 mil lion in allowance for credit losses. At December 31, 2022, we had $14.00 million in allowance for loan losses.
At December 31, 2024, w e had $16.85 mil lion in allowance for credit losses. At December 31, 2023 , we had $16.44 million in allowance for loan losses.
The following table sets forth information regarding nonperforming assets: December 31, 2023 2022 2021 2020 2019 (Dollars in Thousands) Non-accrual loans Real estate loans: Residential 1-4 family $ 297 $ 483 $ 616 $ 684 $ 618 Residential 1-4 family construction 757 - 337 337 337 Commercial real estate 340 350 497 631 583 Commercial construction and development - - - 36 50 Farmland 3,716 143 989 2,245 323 Other loans: Home equity 182 96 100 94 78 Consumer 60 25 62 151 156 Commercial 27 44 516 537 750 Agricultural 3,016 1,059 1,718 1,542 499 Accruing loans delinquent 90 days or more Real estate loans: Residential 1-4 family - 330 - 34 4 Residential 1-4 family construction - - - 170 - Farmland 26 - - - - Other loans: Commercial - 746 - 6 - Agricultural - - - 182 1,805 Restructured loans - 4,502 2,224 1,824 247 Total nonperforming loans 8,421 7,778 7,059 8,473 5,450 Real estate owned and other repossessed property, net 5 - 4 25 26 Total nonperforming assets $ 8,426 $ 7,778 $ 7,063 $ 8,498 $ 5,476 Total nonperforming loans to total loans 0.57 % 0.57 % 0.76 % 1.00 % 0.70 % Total nonperforming loans to total assets 0.41 % 0.40 % 0.49 % 0.67 % 0.52 % Total nonaccrual loans to total loans 0.57 % 0.24 % 0.59 % 0.74 % 0.47 % Total nonperforming assets to total assets 0.41 % 0.40 % 0.49 % 0.68 % 0.52 % Nonaccrual loans as of December 31, 2023 and 2022 inclu de $1,681,000 and $694,000, respectively of acquired loans that deteriorated subsequent to the acquisition date.
The following table sets forth information regarding nonperforming assets: December 31, 2024 2023 2022 2021 2020 (Dollars in Thousands) Non-accrual loans Real estate loans: Residential 1-4 family $ 469 $ 297 $ 483 $ 616 $ 684 Residential 1-4 family construction 961 757 - 337 337 Commercial real estate 268 340 350 497 631 Commercial construction and development 2 - - - 36 Farmland 190 3,716 143 989 2,245 Other loans: Home equity 335 182 96 100 94 Consumer 121 60 25 62 151 Commercial 204 27 44 516 537 Agricultural 677 3,016 1,059 1,718 1,542 Accruing loans delinquent 90 days or more Real estate loans: Residential 1-4 family 623 - 330 - 34 Residential 1-4 family construction - - - - 170 Farmland - 26 - - - Other loans: Home equity - - - - - Commercial - - 746 - 6 Agricultural - - - - 182 Restructured loans - - 4,502 2,224 1,824 Total nonperforming loans 3,850 8,421 7,778 7,059 8,473 Real estate owned and other repossessed property, net 45 5 - 4 25 Total nonperforming assets $ 3,895 $ 8,426 $ 7,778 $ 7,063 $ 8,498 Total nonperforming loans to total loans 0.25 % 0.57 % 0.57 % 0.76 % 1.00 % Total nonperforming loans to total assets 0.18 % 0.41 % 0.40 % 0.49 % 0.67 % Total nonaccrual loans to total loans 0.21 % 0.57 % 0.24 % 0.59 % 0.74 % Total nonperforming assets to total assets 0.19 % 0.41 % 0.40 % 0.49 % 0.68 % Nonaccrual loans as of December 31, 2024 and 2023 inclu de $591,000 and $1,681,000, respectively of acquired loans that deteriorated subsequent to the acquisition date.
The weighted average rate for borrowings was 5.48% as of December 31, 2023, compared to 4.52% at December 31, 2022. Other Long-Term Debt.
The weighted average rate for borrowings was 4.72% as of December 31, 2024, compared to 5.48% at December 31, 2023. 31 Table of Contents Other Long-Term Debt.
The BTFP offers loans of up to one year in length to institutions pledging collateral eligible for purchase by FRB such as U.S. treasuries, agency securities, and mortgage-backed securities. These assets are valued at par. The Company did not utilize the program during 2023; however, this is another available funding source.
The BTFP offers loans of up to one year in length to institutions pledging collateral eligible for purchase by FRB such as U.S. treasuries, agency securities, and mortgage-backed securities. These assets are valued at par. The Company did not utilize the program during 2023. In March of 2024, the Company accessed borrowings through the BTFP.
The Bank has established acceptable levels of interest rate risk as follows for an instantaneous and permanent shock in rates: Projected net interest income over the next twelve months (i.e. year-1) and the subsequent twelve months (i.e. year-2) will not be reduced by more than 15.0% given an immediate increase or decrease in interest rates of up to 200 basis points or by more than 10.0% given an immediate increase or decrease in interest rates of up to 100 basis points. 42 Table of Contents The following table includes the Bank's net interest income sensitivity analysis.
The Bank has established acceptable levels of interest rate risk as follows for an instantaneous and permanent shock in rates: projected net interest income over the next twelve months (i.e. year-1) will not be reduced by more than 20.0% given an immediate increase or decrease in interest rates of up to 400 basis points, and the subsequent twelve months (i.e. year-2) will not be reduced by more than 25.0% given an immediate increase or decrease in interest rates of up to 400 basis points.
In addition, the average balance for total deposits was $1.60 billion for the year ended December 31, 2023, compared to $1.51 billion for the year ended December 31, 2022. The average balance for total borrowings increased from $74.43 million for the year ended December 31, 2022 to $218.60 million for the year ended December 31, 2023 .
In addition, the average balance for total deposits was $1.64 billion for the year ended December 31, 2024, compared to $1.60 billion for the year ended December 31, 2023. The average balance for total borrowings increased from $218.60 million for the year ended December 31, 2023 to $249.16 million for the year ended December 31, 2024.
December 31, December 31, 2023 2022 Borrowings Remaining Borrowing Borrowings Remaining Borrowing Outstanding Capacity Outstanding Capacity (Dollars in Thousands) Federal Home Loan Bank advances $ 175,737 $ 266,017 $ 69,394 $ 296,200 Federal Reserve Bank discount window - 32,472 - 38,000 Correspondent bank lines of credit - 100,000 - 85,000 Total $ 175,737 $ 398,489 $ 69,394 $ 419,200 During the first quarter of 2023, the FRB offered a new Bank Term Funding Program ("BTFP") for eligible depository institutions.
December 31, December 31, 2024 2023 Borrowings Remaining Borrowing Borrowings Remaining Borrowing Outstanding Capacity Outstanding Capacity (Dollars in Thousands) Federal Home Loan Bank advances $ 140,930 $ 276,664 $ 175,737 $ 266,017 Federal Reserve Bank discount window - 27,349 - 32,472 Correspondent bank lines of credit - 100,000 - 100,000 Total $ 140,930 $ 404,013 $ 175,737 $ 398,489 During the first quarter of 2023, the FRB offered a new Bank Term Funding Program ("BTFP") for eligible depository institutions.
The following table summarizes other long-term debt activity: December 31, December 31, 2023 2022 Net Percent Net Percent Amount of Total Amount of Total (Dollars in Thousands) Subordinated debentures fixed at 5.50% to floating, due 2030 $ 14,781 $ 25.05 $ 14,751 $ 25.07 Subordinated debentures fixed at 3.50% to floating, due 2032 39,063 66.21 38,938 66.17 Subordinated debentures variable at 3-Month Secured Overnight Financing Rate plus 1.68%, due 2035 5,155 8.74 5,155 8.76 Total other long-term debt, net $ 58,999 100.00 % $ 58,844 100.00 % Total other long-term de bt was $59.00 million at December 31, 2023 compared t o $58.84 million at December 31, 2022.
The following table summarizes other long-term debt activity: December 31, December 31, 2024 2023 Net Percent Net Percent Amount of Total Amount of Total (Dollars in Thousands) Subordinated debentures fixed at 5.50% to floating, due 2030 $ 14,815 $ 25.05 $ 14,781 $ 25.05 Subordinated debentures fixed at 3.50% to floating, due 2032 39,179 66.24 39,063 66.21 Subordinated debentures variable at 3-Month SOFR plus 1.68%, due 2035 5,155 8.71 5,155 8.74 Total other long-term debt, net $ 59,149 100.00 % $ 58,999 100.00 % Total other long-term de bt was $59.15 million at December 31, 2024 compared t o $59.00 million at December 31, 2023 .
The following table presents allocation of the allowance for credit losses by loan category and the percentage of loans in each category to total loans: December 31, 2023 2022 2021 Amount Percentage of Allowance to Total Allowance Loan Category to Total Loans Amount Percentage of Allowance to Total Allowance Loan Category to Total Loans Amount Percentage of Allowance to Total Allowance Loan Category to Total Loans (Dollars in Thousands) Real estate loans: Residential 1-4 family $ 1,866 11.35 % 13.48 % $ 1,472 10.51 % 14.44 % $ 1,596 12.77 % 15.70 % Commercial real estate 10,691 65.03 61.25 9,037 64.55 60.97 7,470 59.76 60.97 Total real estate loans 12,557 76.38 74.73 10,509 75.06 75.41 9,066 72.53 76.67 Other loans: Home equity 540 3.28 5.86 509 3.64 5.48 533 4.26 5.54 Consumer 304 1.85 2.03 342 2.44 2.04 365 2.92 1.97 Commercial 3,039 18.49 17.38 2,640 18.86 17.07 2,536 20.29 15.82 Total other loans 3,883 23.62 25.27 3,491 24.94 24.59 3,434 27.47 23.33 Total $ 16,440 100.00 % 100.00 % $ 14,000 100.00 % 100.00 % $ 12,500 100.00 % 100.00 % 35 Table of Contents Deposits and Other Sources of Funds Deposits .
The following table presents allocation of the allowance for credit losses by loan category and the percentage of loans in each category to total loans: December 31, 2024 2023 2022 Amount Percentage of Allowance to Total Allowance Loan Category to Total Loans Amount Percentage of Allowance to Total Allowance Loan Category to Total Loans Amount Percentage of Allowance to Total Allowance Loan Category to Total Loans (Dollars in Thousands) Real estate loans: Residential 1-4 family $ 1,911 11.34 % 13.12 % $ 1,866 11.35 % 13.48 % $ 1,472 10.51 % 14.44 % Commercial real estate 10,907 64.74 60.29 10,691 65.03 61.25 9,037 64.55 60.97 Total real estate loans 12,818 76.08 73.41 12,557 76.38 74.73 10,509 75.06 75.41 Other loans: Home equity 553 3.28 6.41 540 3.28 5.86 509 3.64 5.48 Consumer 245 1.45 1.88 304 1.85 2.03 342 2.44 2.04 Commercial 3,234 19.19 18.30 3,039 18.49 17.38 2,640 18.86 17.07 Total other loans 4,032 23.92 26.59 3,883 23.62 25.27 3,491 24.94 24.59 Total $ 16,850 100.00 % 100.00 % $ 16,440 100.00 % 100.00 % $ 14,000 100.00 % 100.00 % 30 Table of Contents Deposits and Other Sources of Funds Deposits .
The Bank is within the guidelines set forth by the Board of Directors for interest rate sensitivity. The Bank’s Tier 1 leverage ratio, as measured under State of Montana and FRB ru les, decreased from 9.82% as of December 31, 2022 to 9.75% a s of December 31, 2023.
The Bank is within the guidelines set forth by the Board of Directors for interest rate sensitivity. The Bank’s Tier 1 leverage ratio, as measured under State of Montana and FRB rules, increased from 9.75% as of December 31, 2023 to 10.07% as of December 31, 2024 .
However, the estimated amount of uninsured deposits was approximately $275.00 million or 17% of total deposits at December 31, 2023 considering other factors su ch as joint accounts, deposits collateralized by Bank securities and deposit sharing programs like Intrafi Cash Service.
However, the estimated amount of uninsured deposits was approximately $323.12 million or 18.9% of total deposits at December 31, 2024 considering other factors such as joint accounts, deposits collateralized by Bank securities and deposit sharing programs like Intrafi Cash Service.
Available-for-sale securities sales and maturities, principal payments and calls were $66.72 million for the year ended December 31, 2023. A portion of the proceeds were used to purchase additional available-for-sale securities totaling $28.13 million.
Available-for-sale securities sales and maturities, principal payments and calls were $35.27 million for the year ended December 31, 2024. A portion of the proceeds were used to purchase additional available-for-sale securities totaling $10.98 million.
At December 31, 2023, the Bank’s total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios amounted to 13.01%, 11.96%, 11.96% and 9.75%, respectively, compared to regulatory requirements of 10.50%, 8.50%, 7.00% and 4.00%, respectively.
At December 31, 2024 , the Bank’s total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios amounted to 13.49%, 12.41%, 12.41% and 10.07%, respectively, compared to regulatory requirements of 10.50%, 8.50%, 7.00% and 4.00%, respectively.
It is our policy to review our loan portfolio, in accordance with regulatory classification procedures, on at least a quarterly basis. 34 Table of Contents The following table includes information for allowance for credit losses: Years Ended December 31, 2023 2022 2021 (Dollars in Thousands) Beginning balance $ 14,000 $ 12,500 $ 11,600 Impact of adopting ASC 326 700 - - Provision for credit losses 1,666 2,001 861 Charge-offs Residential 1-4 Family - (199 ) - Commercial real estate - - (35 ) Home equity - (32 ) - Consumer (50 ) (31 ) (16 ) Commercial (129 ) (299 ) (6 ) Recoveries Residential 1-4 Family 195 4 - Commercial real estate 23 30 21 Home equity 13 - - Consumer 3 4 8 Commercial 19 22 67 Net loan charge-offs (recoveries) 74 (501 ) 39 Ending balance $ 16,440 $ 14,000 $ 12,500 Allowance for credit losses to total loans excluding loans held-for-sale 1.11 % 1.03 % 1.34 % Allowance for credit losses to total nonperforming loans 195.23 % 179.99 % 177.08 % Allowance for credit losses to nonaccrual loans 249.96 % 424.50 % 199.23 % Net charge-offs (recoveries) to average loans outstanding during the period 0.01 % -0.04 % 0.00 % Net charge-offs to average loans outstanding for each loan category are considered insignificant for the periods presented in the table above.
The following table includes information for allowance for credit losses: Years Ended December 31, 2024 2023 2022 (Dollars in Thousands) Beginning balance $ 16,440 $ 14,000 $ 12,500 Impact of adopting ASC 326 - 700 - Provision for credit losses 408 1,666 2,001 Charge-offs Residential 1-4 Family (11 ) - (199 ) Commercial real estate - - - Home equity - - (32 ) Consumer (65 ) (50 ) (31 ) Commercial (10 ) (129 ) (299 ) Recoveries Residential 1-4 Family - 195 4 Commercial real estate 18 23 30 Home equity - 13 - Consumer 3 3 4 Commercial 67 19 22 Net loan charge-offs (recoveries) 2 74 (501 ) Ending balance $ 16,850 $ 16,440 $ 14,000 Allowance for credit losses to total loans excluding loans held-for-sale 1.11 % 1.11 % 1.03 % Allowance for credit losses to total nonperforming loans 437.66 % 195.23 % 179.99 % Allowance for credit losses to nonaccrual loans 526.56 % 249.96 % 424.50 % Net charge-offs (recoveries) to average loans outstanding during the period 0.00 % 0.01 % -0.04 % Net charge-offs to average loans outstanding for each loan category are considered insignificant for the periods presented in the table above.
The decrease was due to sales of $34.02 million and maturity, principal payments and call activity of $32.70 million. These decreases were partially offset by $28.13 million in investment purchases. In addition, unrealized losses on securities improved from prior year, decreasing by $8.70 million. The following table sets forth information regarding fair values, weighted average yields and maturities of investments.
The decrease was due to sales of $14.12 million and maturity, principal payments and call activity of $21.45 million. These decreases were partially offset by $10.98 million in investment purchases. In addition, unrealized losses on securities increased from prior year by $273,000. The following table sets forth information regarding fair values, weighted average yields and maturities of investments.
In addition, the average interest rate earned on loans receivable increased by 48 basis points, from 5.05% for the year ended December 31, 2022, to 5.53% for the year ended December 31, 2023.
The average interest rate earned on loans receivable increased by 51 basis points, from 5.53% for the year ended December 31, 2023, to 6.04% for the year ended December 31, 2024.
( 2 ) Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities. ( 3 ) Net interest margin represents income before the provision for credit losses (for year ended December 31, 2023) or provision for loan losses (for the year ended December 31, 2022) divided by average interest-earning assets.
( 3 ) Net interest margin represents income before the provision for credit losses (for years ended December 31, 2024 and December 31, 2023) or provision for loan losses (for the year ended December 31, 2022) divided by average interest-earning assets.
Mortgage banking, net includes net gain on sale of mortgage loans which decreased $ 7.21 million to $11.40 million for the year ended December 31, 2023 , compared to $18.61 million for the year ended December 31, 2022 .
Mortgage banking, net includes net gain on sale of mortgage loans which decreased $4.66 million to $6.74 million for the year ended December 31, 2024 , compared to $11.40 million for the year ended December 31, 2023 .
The following table summarizes investment activities: December 31, 2023 2022 2021 Fair Value Percentage of Total Fair Value Percentage of Total Fair Value Percentage of Total (Dollars in Thousands) Securities available-for-sale: U.S. government and agency obligations $ 6,543 2.06 % $ 2,390 0.68 % $ 1,633 0.60 % U.S. treasury obligations 46,815 14.71 % 51,951 14.86 53,183 19.61 Municipal obligations 137,950 43.33 % 172,849 49.47 123,667 45.58 Corporate obligations 3,905 1.23 % 6,990 2.00 9,336 3.44 Mortgage-backed securities 26,753 8.41 % 29,653 8.48 14,636 5.40 Collateralized mortgage obligations 86,568 27.20 % 82,131 23.50 63,067 23.25 Asset-backed securities 9,745 3.06 % 3,531 1.01 5,740 2.12 Total securities available-for-sale $ 318,279 100.00 % $ 349,495 100.00 % $ 271,262 100.00 % Securities available-for-sale were $318.28 million at December 31, 2023, a decrease o f $31.22 million, or 8.9%, from $ 349.50 mill ion at December 31, 2022.
The following table summarizes investment activities: December 31, 2024 2023 2022 Fair Value Percentage of Total Fair Value Percentage of Total Fair Value Percentage of Total (Dollars in Thousands) Securities available-for-sale: U.S. government and agency obligations $ 5,195 1.78 % $ 6,543 2.06 % $ 2,390 0.68 % U.S. treasury obligations 46,913 16.03 % 46,815 14.71 51,951 14.86 Municipal obligations 117,877 40.29 % 137,950 43.33 172,849 49.47 Corporate obligations 4,162 1.42 % 3,905 1.23 6,990 2.00 Mortgage-backed securities 28,235 9.65 % 26,753 8.41 29,653 8.48 Collateralized mortgage obligations 82,623 28.24 % 86,568 27.20 82,131 23.50 Asset-backed securities 7,585 2.59 % 9,745 3.06 3,531 1.01 Total securities available-for-sale $ 292,590 100.00 % $ 318,279 100.00 % $ 349,495 100.00 % Securities available-for-sale were $292.59 million at December 31, 2024, a decrease o f $25.69 million, or 8.1%, from $318.28 million at December 31, 2023.
December 31, 2023 One Year or Less One to Five Years Five to Ten Years After Ten Years Total Investment Securities Fair Value Weighted Average Yield Fair Value Weighted Average Yield Fair Value Weighted Average Yield Fair Value Weighted Average Yield Fair Value Approximate Market Value Weighted Average Yield (Dollars in Thousands) Securities available-for-sale: U.S. government and agency obligations $ - 0.00 % $ - 0.00 % $ 4,298 5.02 % $ 2,245 7.49 % $ 6,543 $ 6,543 5.86 % U.S. treasury obligations - 0.00 31,001 1.45 15,814 1.66 - 0.00 46,815 46,815 1.52 Municipal obligations 2,546 3.19 7,710 2.77 38,809 2.72 88,885 3.13 137,950 137,950 2.93 Corporate obligations - 0.00 975 3.00 2,930 4.99 - 0.00 3,905 3,905 4.49 Mortgage-backed securities 505 3.03 3,052 3.29 3,145 3.37 20,051 4.51 26,753 26,753 4.21 Collateralized mortgage obligations 4,084 2.74 5,347 3.97 763 2.93 76,374 3.89 86,568 86,568 3.84 Asset-backed securities - 0.00 - 0.00 - 0.00 9,745 6.65 9,745 9,745 6.65 Total securities available-for-sale $ 7,135 2.92 % $ 48,085 2.09 % $ 65,759 2.43 % $ 197,300 3.70 % $ 318,279 $ 318,279 3.27 % 28 Table of Contents Lending Activities The following table includes the composition of the Bank’s loan portfolio by loan category: December 31, 2023 2022 2021 2020 2019 Amount Percent of Total Amount Percent of Total Amount Percent of Total Amount Percent of Total Amount Percent of Total (Dollars in thousands) Real estate loans: Residential 1-4 family (1) $ 156,578 10.55 % $ 135,947 10.03 % $ 101,180 10.82 % $ 110,802 13.14 % $ 119,296 15.28 % Residential 1-4 family construction 43,434 2.93 59,756 4.41 45,635 4.88 46,290 5.49 38,602 4.95 Total residential 1-4 family 200,012 13.48 195,703 14.44 146,815 15.70 157,092 18.63 157,898 20.23 Commercial real estate 608,691 40.99 539,070 39.76 410,568 43.92 316,668 37.56 331,062 42.41 Commercial construction and development 158,132 10.65 151,145 11.15 92,403 9.88 65,281 7.74 52,670 6.75 Farmland 142,590 9.61 136,334 10.06 67,005 7.17 65,918 7.82 50,293 6.44 Total commercial real estate 909,413 61.25 826,549 60.97 569,976 60.97 447,867 53.12 434,025 55.60 Total real estate loans 1,109,425 74.73 1,022,252 75.41 716,791 76.67 604,959 71.75 591,923 75.83 Other loans: Home equity 86,932 5.86 74,271 5.48 51,748 5.54 56,563 6.71 56,414 7.23 Consumer 30,125 2.03 27,609 2.04 18,455 1.97 20,168 2.39 18,882 2.42 Commercial 132,709 8.94 127,255 9.39 101,535 10.86 109,209 12.95 72,797 9.33 Agricultural 125,298 8.44 104,036 7.68 46,355 4.96 52,242 6.20 40,522 5.19 Total commercial loans 258,007 17.38 231,291 17.07 147,870 15.82 161,451 19.15 113,319 14.52 Total other loans 375,064 25.27 333,171 24.59 218,073 23.33 238,182 28.25 188,615 24.17 Total loans 1,484,489 100.00 % 1,355,423 100.00 % 934,864 100.00 % 843,141 100.00 % 780,538 100.00 % Deferred loan fees (2) - (1,725 ) (1,725 ) (2,038 ) (1,303 ) Allowance for credit losses (3) (16,440 ) (14,000 ) (12,500 ) (11,600 ) (8,600 ) Total loans, net $ 1,468,049 $ 1,339,678 $ 920,639 $ 829,503 $ 770,635 (1) Excludes loans held-for-sale (2) Deferred loan fees, net included in individual loan buckets above for the year ended December 31, 2023.
December 31, 2024 One Year or Less One to Five Years Five to Ten Years After Ten Years Total Investment Securities Fair Value Weighted Average Yield Fair Value Weighted Average Yield Fair Value Weighted Average Yield Fair Value Weighted Average Yield Fair Value Approximate Market Value Weighted Average Yield (Dollars in Thousands) Securities available-for-sale: U.S. government and agency obligations $ - $ - $ 263 $ 6.28 $ 3,200 $ 4.76 $ 1,732 $ 6.98 $ 5,195 $ 5,195 5.57 % U.S. treasury obligations 4,932 2.79 26,394 1.34 15,587 $ 1.66 - $ - 46,913 46,913 1.60 Municipal obligations 2,590 2.85 5,627 3.41 50,335 $ 2.72 59,325 $ 3.22 117,877 117,877 2.81 Corporate obligations 998 3.00 - - 3,164 $ 4.98 - $ - 4,162 4,162 4.51 Mortgage-backed securities 34 3.40 2,166 3.33 2,499 $ 3.38 23,536 $ 4.39 28,235 28,235 4.21 Collateralized mortgage obligations 2,388 1.00 3,374 7.34 778 $ 3.12 76,083 $ 3.72 82,623 82,623 3.72 Asset-backed securities - - - - - - 7,585 $ 6.07 7,585 7,585 6.07 Total securities available-for-sale $ 10,942 2.43 % $ 37,824 2.33 % $ 75,563 2.71 % $ 168,261 3.78 % $ 292,590 $ 292,590 3.16 % 24 Table of Contents Lending Activities The following table includes the composition of the Bank’s loan portfolio by loan category: December 31, 2024 2023 2022 2021 2020 Amount Percent of Total Amount Percent of Total Amount Percent of Total Amount Percent of Total Amount Percent of Total (Dollars in thousands) Real estate loans: Residential 1-4 family (1) $ 153,721 10.11 % $ 156,578 10.55 % $ 135,947 10.03 % $ 101,180 10.82 % $ 110,802 13.14 % Residential 1-4 family construction 45,701 3.01 43,434 2.93 59,756 4.41 45,635 4.88 46,290 5.49 Total residential 1-4 family 199,422 13.12 200,012 13.48 195,703 14.44 146,815 15.70 157,092 18.63 Commercial real estate 645,962 42.48 608,691 40.99 539,070 39.76 410,568 43.92 316,668 37.56 Commercial construction and development 124,211 8.17 158,132 10.65 151,145 11.15 92,403 9.88 65,281 7.74 Farmland 146,610 9.64 142,590 9.61 136,334 10.06 67,005 7.17 65,918 7.82 Total commercial real estate 916,783 60.29 909,413 61.25 826,549 60.97 569,976 60.97 447,867 53.12 Total real estate loans 1,116,205 73.41 1,109,425 74.73 1,022,252 75.41 716,791 76.67 604,959 71.75 Other loans: Home equity 97,543 6.41 86,932 5.86 74,271 5.48 51,748 5.54 56,563 6.71 Consumer 28,513 1.88 30,125 2.03 27,609 2.04 18,455 1.97 20,168 2.39 Commercial 144,039 9.47 132,709 8.94 127,255 9.39 101,535 10.86 109,209 12.95 Agricultural 134,346 8.83 125,298 8.44 104,036 7.68 46,335 4.96 52,242 6.20 Total commercial loans 278,385 18.30 258,007 17.38 231,291 17.07 147,870 15.82 161,451 19.15 Total other loans 404,441 26.59 375,064 25.27 333,171 24.59 218,073 23.33 238,182 28.25 Total loans 1,520,646 100.00 % 1,484,489 100.00 % 1,355,423 100.00 % 934,864 100.00 % 843,141 100.00 % Deferred loan fees (2) - - (1,745 ) (1,725 ) (2,038 ) Allowance for credit losses (3) (16,850 ) (16,440 ) (14,000 ) (12,500 ) (11,600 ) Total loans, net $ 1,503,796 $ 1,468,049 $ 1,339,678 $ 920,639 $ 829,503 (1) Excludes loans held-for-sale.
The following table includes deposit accounts and associated weighted average interest rates for each category of deposits: December 31, 2023 2022 2021 Weighted Weighted Weighted Percent Average Percent Average Percent Average Amount of Total Rate Amount of Total Rate Amount of Total Rate (Dollars in Thousands) Noninterest checking $ 418,727 25.61 % 0.00 % $ 468,955 28.68 % 0.00 % $ 368,846 30.16 % 0.00 % Interest-bearing checking 211,101 12.91 0.05 252,922 15.47 0.11 203,410 16.64 0.02 Savings 230,711 14.11 0.06 273,790 16.74 0.06 223,069 18.25 0.06 Money market 330,274 20.20 1.66 387,947 23.7 1.12 277,469 22.7 0.25 Total 1,190,813 72.83 0.40 1,383,614 84.61 0.34 1,072,794 87.75 0.08 Certificates of deposit accounts: IRA certificates 22,960 1.40 0.75 24,907 1.52 0.48 25,333 2.07 0.44 Brokered certificates 72,168 4.41 5.28 - 0.00 0.00 - 0.00 0.00 Other certificates 349,254 21.36 4.04 226,751 13.87 1.51 134,422 10.18 0.38 Total certificates of deposit 444,382 27.17 4.08 251,658 15.39 1.41 149,755 12.25 0.39 Total deposits $ 1,635,195 100.00 % 1.45 % $ 1,635,272 100.00 % 0.50 % $ 1,222,549 100.00 % 0.12 % Overall depo sit s remained consistent year over year at $1.64 billion.
The following table includes deposit accounts and associated weighted average interest rates for each category of deposits: December 31, 2024 2023 2022 Weighted Weighted Weighted Percent Average Percent Average Percent Average Amount of Total Rate Amount of Total Rate Amount of Total Rate (Dollars in Thousands) Noninterest checking $ 419,211 24.94 % 0.00 % $ 418,727 25.61 % 0.00 % $ 468,955 28.68 % 0.00 % Interest-bearing checking 221,476 13.17 0.18 211,101 12.91 0.05 252,922 15.47 0.11 Savings 210,572 12.52 0.06 230,711 14.11 0.06 273,790 16.74 0.06 Money market 367,094 21.83 1.82 330,274 20.20 1.66 387,947 23.72 1.12 Total 1,218,353 72.46 0.47 1,190,813 72.83 0.40 1,383,614 84.61 0.34 Certificates of deposit accounts: IRA certificates 21,419 1.27 0.94 22,960 1.40 0.75 24,907 1.52 0.48 Brokered certificates - - 0.00 72,168 4.41 5.28 - 0.00 0.00 Other certificates 441,456 26.27 4.41 349,254 21.36 4.04 226,751 13.87 1.51 Total certificates of deposit 462,875 27.54 4.25 444,382 27.17 4.08 251,658 15.39 1.41 Total deposits $ 1,681,228 100.00 % 1.59 % $ 1,635,195 100.00 % 1.45 % $ 1,635,272 100.00 % 0.50 % Overall deposits increased year over year by $46.03 million.
Interest and fees on loans increased to $ 79.42 million for the year ended December 31, 2023 from $60.35 million for the same period ended December 31, 2022 . This increase of $19.07 million, or 31.6% , was due in part to an increase in the average balance of loans.
Interest and fees on loans increased to $92.28 million for the year ended December 31, 2024 from $79.42 million for the same period ended December 31, 2023. This increase of $12.86 million, or 16.2%, was due in part to an increase in the average yield of loans.
The increase of $22.99 million, was due to an increase of $14.74 million in interest expense on deposits and a net increase of $8.26 million in interest expense on total borrowings. The overall average rate on total deposits was 1.11% for the year ended December 31, 2023, compared to 0.21% for the year ended December 31, 2022.
The increase of $11.63 million was due to an increase of $9.98 million in interest expense on deposits and a net increase of $1.65 million in interest expense on total borrowings. The overall average rate on total deposits was 1.70% for the year ended December 31, 2024, compared to 1.11% for the year ended December 31, 2023.
Commitments are summarized as follows: December 31, 2023 2022 (In Thousands) Commitments to extend credit $ 271,552 $ 367,494 Letters of credit 9,457 10,563
Commitments are summarized as follows: December 31, 2024 2023 (In Thousands) Commitments to extend credit $ 267,623 $ 271,552 Letters of credit 7,409 9,457
Results of Operations Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 Net Income Eagle’s net income for the year ended December 31, 2023 was $10.06 million compared to $10.70 million for the year ended December 31, 2022 . The decrease of $645,000 of 6.0% was driven by a decrease in noninterest income of $3.50 million.
Results of Operations Comparison of Operating Results for the Years Ended December 31, 2024 and 2023 Net Income Eagle’s net income for the year ended December 31, 2024 was $9.78 million compared to $10.06 million for the year ended December 31, 2023. The decrease of $278,000 or 2.8% was driven by a decrease in noninterest income of $4.94 million.
Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Average Interest Average Interest Average Interest Daily and Yield/ Daily and Yield/ Daily and Yield/ Balance Dividends Cost (4) Balance Dividends Cost (4) Balance Dividends Cost (4) (Dollars in Thousands) Assets: Interest earning assets: Investment securities $ 328,533 $ 11,376 3.46 % $ 336,779 $ 8,579 2.55 % $ 215,978 $ 4,238 1.96 % FHLB and FRB stock 12,851 727 5.66 6,369 302 4.74 4,831 255 5.28 Loans receivable (1) 1,436,672 79,423 5.53 1,194,788 60,353 5.05 914,804 45,134 4.93 Other earning assets 2,671 89 3.33 34,170 228 0.67 74,102 120 0.16 Total interest earning assets 1,780,727 91,615 5.14 1,572,106 69,462 4.42 1,209,715 49,747 4.11 Noninterest earning assets 234,859 196,813 147,534 Total assets $ 2,015,586 $ 1,768,919 $ 1,357,249 Liabilities and equity: Interest-bearing liabilities: Deposit accounts: Checking $ 237,006 $ 595 0.25 % $ 244,208 $ 173 0.07 % $ 190,645 $ 47 0.02 % Savings 238,695 146 0.06 269,033 128 0.05 198,648 117 0.06 Money market 331,199 5,548 1.68 358,122 1,711 0.48 244,113 545 0.22 Certificates of deposit 357,573 11,568 3.24 188,954 1,112 0.59 158,959 765 0.48 FHLB advances and other borrowings 159,667 8,562 5.36 14,627 514 3.51 9,411 175 1.86 Other long-term debt 58,930 2,719 4.61 59,807 2,512 4.2 29,834 1,558 5.22 Total interest-bearing liabilities 1,383,070 29,138 2.11 1,134,751 6,150 0.54 831,610 3,207 0.39 Noninterest checking 439,388 453,841 346,243 Other noninterest-bearing liabilities 34,321 24,672 22,382 Total liabilities 1,856,779 1,613,264 1,200,235 Total equity 158,807 155,655 157,014 Total liabilities and equity $ 2,015,586 $ 1,768,919 $ 1,357,249 Net interest income/interest rate spread (2) $ 62,477 3.04 % $ 63,312 3.88 % $ 46,540 3.72 % Net interest margin (3) 3.51 % 4.03 % 3.85 % Total interest earning assets to interest-bearing liabilities 128.75 % 138.54 % 145.47 % (1) Includes loans held-for-sale.
Year Ended December 31, 2024 Year Ended December 31, 2023 Year Ended December 31, 2022 Average Interest Average Interest Average Interest Daily and Yield/ Daily and Yield/ Daily and Yield/ Balance Dividends Cost (4) Balance Dividends Cost (4) Balance Dividends Cost (4) (Dollars in Thousands) Assets: Interest earning assets: Investment securities $ 306,538 $ 10,428 3.39 % $ 328,533 $ 11,376 3.46 % $ 336,779 $ 8,579 2.55 % FHLB and FRB stock 13,535 1,085 7.99 12,851 727 5.66 6,369 302 4.74 Loans receivable (1) 1,523,384 92,282 6.04 1,436,672 79,423 5.53 1,194,788 60,353 5.05 Other earning assets 6,663 416 6.23 2,671 89 3.33 34,170 228 0.67 Total interest-earning assets 1,850,120 104,211 5.62 1,780,727 91,615 5.14 1,572,106 69,462 4.42 Noninterest-earning assets 241,931 234,859 196,813 Total assets $ 2,092,051 $ 2,015,586 $ 1,768,919 Liabilities and equity: Interest-bearing liabilities: Deposit accounts: Checking $ 218,175 $ 391 0.18 % $ 237,006 $ 595 0.25 % $ 244,208 $ 173 0.07 % Savings 212,221 134 0.06 238,695 146 0.06 269,033 128 0.05 Money market 350,431 8,660 2.46 331,199 5,548 1.68 358,122 1,711 0.48 Certificates of deposit 443,313 18,653 4.20 357,573 11,568 3.24 188,954 1,112 0.59 FHLB advances and other borrowings 190,082 10,211 5.36 159,667 8,562 5.36 14,627 514 3.51 Other long-term debt 59,080 2,724 4.60 58,930 2,719 4.61 59,807 2,512 4.2 Total interest-bearing liabilities 1,473,302 40,773 2.76 1,383,070 29,138 2.11 1,134,751 6,150 0.54 Noninterest checking 412,251 439,388 453,841 Other noninterest-bearing liabilities 41,907 34,321 24,672 Total liabilities 1,927,460 1,856,779 1,613,264 Total equity 164,591 158,807 155,655 Total liabilities and equity $ 2,092,051 $ 2,015,586 $ 1,768,919 Net interest income/interest rate spread (2) $ 63,438 2.86 % $ 62,477 3.04 % $ 63,312 3.88 % Net interest margin (3) 3.42 % 3.51 % 4.03 % Total interest earning assets to interest-bearing liabilities 125.58 % 128.75 % 138.54 % (1) Includes loans held-for-sale.
Appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined.
For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined.
The following table shows the amount of certificates of deposit with balances of $250,000 and greater by time remaining until maturity as of December 31, 2023: Balance $250,000 and Greater (In Thousands) 3 months or less $ 104,172 Over 3 to 6 months 39,107 Over 6 to 12 months 33,343 Over 12 months 3,988 Total $ 180,610 Our depositors are primarily residents of the state of Montana. 36 Table of Contents Borrowings .
The following table shows the amount of certificates of deposit with balances of $250,000 and greater by time remaining until maturity as of December 31, 2024: Balance $250,000 and Greater (In Thousands) 3 months or less $ 74,271 Over 3 to 6 months 31,044 Over 6 to 12 months 35,109 Over 12 months 5,229 Total $ 145,653 Our depositors are primarily residents of the state of Montana.
The Bank has also focused on adding commercial loans to our portfolio, both real estate and non-real estate. We have made significant progress in this initiative over the past decade. As of December 31, 2023, commercial real estate and commercial business loans represen ted 61.25% and 17.39% o f the total loan portfolio, respectively.
The Bank has also focused on adding commercial loans to our portfolio, both real estate and non-real estate. We have made significant progress in this initiative over the past decade. As of December 31, 2024, commercial real estate loans represented 60.3% of the total loan portfolio, including farmland loans representing 9.6% of the total loan portfolio.
Provision for Credit Losses Provision for credit losses was $1.46 million for the year ended December 31, 2023, compared to $2.00 million in loan loss provisions, prior to the adoption of the Current Expected Credit Losses standard, for the year ended December 31, 2022.
Provision for Credit Losses Provision for credit losses was $518,000 for the year ended December 31, 2024, compared to $1.46 million in loan loss provisions for the year ended December 31, 2023.
Brokered deposits are another source of funding the Bank may utilize from time to time. As of December 31, 2023, the Bank had $72.17 million in brokered certificates and $5.3 million in brokered money market deposits. As of December 31, 2022, the Bank had no brokered certificates and $5.3 million in brokered money market deposits.
In September of 2024, the Company paid off the borrowings. Brokered deposits are another source of funding the Bank may utilize from time to time. As of December 31, 2024, the Bank had no brokered certificates and $5.57 m illion in brokered money market deposits.
This de crease of $835,000 , or 1.3%, was primarily the result of an increase in interest expense of $22.99 million largely offset by an increase in interest and dividend income of $22.16 million.
This increase of $961,000, or 1.5%, was primarily the result of an increase in interest and dividend income of $12.59 million largely offset by an increase in interest expense of $11.63 million.
Interest and Dividend Income Interest and dividend income was $ 91.62 million for the year ended December 31, 2023 , compared to $69.46 million for the year ended December 31, 2022 , an increase of $22.16 million, or 31.9% .
Interest and Dividend Income Interest and dividend income was $104.21 million for the year ended December 31, 2024, compared to $91.62 million for the year ended December 31, 2023, an increase of $12.59 million, or 13.7%.
Deposits are the primary source of funds for our lending and investment activities and for general business purposes. However, as the need arises, or in order to take advantage of funding opportunities, we also borrow funds in the form of advances from FHLB of Des Moines to supplement our supply of lendable funds and to meet deposit withdrawal requirements.
However, as the need arises, or in order to take advantage of funding opportunities, we also borrow funds in the form of advances from FHLB of Des Moines to supplement our supply of lendable funds and to meet deposit withdrawal requirements. The Bank has Federal funds lines of credit with PCBB, PNC, TIB and UBB.
Noninterest Expense Noninterest expense was $ 72.09 million for the year ended December 31, 2023 , compared to $73.68 million for the year ended December 31, 2022 , a decrease of $1.59 million, or 2.2%.
For the year ended December 31, 2024, gross margin was 3.18% compared to 3.31% for the year ended December 31, 2023. Noninterest Expense Noninterest expense was $ 69.31 million for the year ended December 31, 2024 , compared to $72.09 million for the year ended December 31, 2023 , a decrease of $2.78 million, or 3.9%.
Financial Condition Details Investment Activities We maintain a portfolio of investment securities, classified as either available-for-sale or held-to-maturity to enhance total return on investments.
Total shareholders’ equ ity increased by $5.50 million or 3.2% from December 31, 2023. 23 Table of Contents Financial Condition Details Investment Activities We maintain a portfolio of investment securities, classified as either available-for-sale or held-to-maturity to enhance total return on investments.
L oans receivable, n et increased by $128.37 million or 9.6%, to $1.47 b illion at December 31, 2023 from $1.34 billion at December 31, 2022. However, securities available-for -sale decreased by $31.22 million or 8.9% fro m December 31, 2022. Total borrowings increased $106.50 million to $234.74 million at December 31, 2023, from $128.24 million at December 31, 2022.
L oans receivable, n et increased by $ 35.75 million or 2.4% , to $ 1.50 b illion at December 31, 2024 from $1.47 billion at December 31, 2023. However, securities available-for -sale decreased by $ 25.69 million or 8.1% fro m December 31, 2023.
Core deposits were $1.21 billion or 74.2% of the Bank’s total deposits at December 31, 2023 ($1.19 billion or 72.8% excluding IRA certificates of deposit).
Core deposits were $1.24 billion or 73.7% of the Bank’s total deposits at December 31, 2024 ($1.22 billion or 72.5% excluding IRA certificates of deposit).
The purpose of this diversification is to mitigate our dependence on the residential mortgage market, as well as to improve our ability to manage our interest rate spread. Recent acquisitions have added to our agricultural loans, which generally have shorter maturities and nominally higher interest rates. This has provided additional interest income and improved interest rate sensitivity.
Recent acquisitions have added to our agricultural loans, which generally have shorter maturities and nominally higher interest rates. This has provided additional interest income and improved interest rate sensitivity.
During the year ended December 31, 2022, the Bank sold three real estate owned and other repossessed assets resulting in a net gain of $185,000. There was one subsequent write-up on real estate owned and other repossessed assets for a gain of $18,000 during the year ended December 31, 2022.
During the year ended December 31, 2024 , the Bank sold two real estate owned and other repossessed assets resulting in a net loss of $6,000. There were no subsequent write-downs on real estate owned or other repossessed assets during the year ended December 31, 2024.
Capital Resources At December 31, 2023, the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200-basis point rise in interest rates scenario, decreased the economic value of equity (“EV E”) by 1.3% compared to an decrease of 12.6% a t December 31, 2022.
Controls and Procedures for additional information regarding this matter. 35 Table of Contents Capital Resources At December 31, 2024 , the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200-basis point rise in interest rates scenario, increased the economic value of equity (“EVE”) by 1.7% compared to a decrease of 1.3% at December 31, 2023 .
Year Ended December 31, 2023 Year Ended December 31, 2022 Due to Due to Volume Rate Net Volume Rate Net (In Thousands) Interest earning assets: Investment securities $ (210 ) $ 3,007 $ 2,797 $ 2,370 $ 1,971 $ 4,341 FHLB and FRB stock 307 118 425 81 (34 ) 47 Loans receivable (1) 12,218 6,852 19,070 13,814 1,405 15,219 Other earning assets (210 ) 71 (139 ) (65 ) 173 108 Total interest earning assets 12,105 10,048 22,153 16,200 3,515 19,715 Interest-bearing liabilities: Checking (5) 427 422 13 113 126 Savings (14) 32 18 41 (30) 11 Money market (129) 3,966 3,837 255 911 1,166 Certificates of deposit 992 9,464 10,456 144 203 347 FHLB advances and other borrowings 5,097 2,951 8,048 97 242 339 Other long-term debt (37 ) 244 207 1,565 (611 ) 954 Total interest-bearing liabilities 5,904 17,084 22,988 2,115 828 2,943 Change in net interest income $ 6,201 $ (7,036 ) $ (835 ) $ 14,085 $ 2,687 $ 16,772 (1) Includes loans held-for-sale.
Year Ended December 31, 2024 Year Ended December 31, 2023 Due to Due to Volume Rate Net Volume Rate Net (In Thousands) Interest earning assets: Investment securities $ (762 ) $ (186 ) $ (948 ) $ (210 ) $ 3,007 $ 2,797 FHLB and FRB stock 39 319 358 307 118 425 Loans receivable (1) 4,794 8,065 12,859 12,218 6,852 19,070 Other earning assets 133 194 327 (210 ) 71 (139 ) Total interest earning assets 4,204 8,392 12,596 12,105 10,048 22,153 Interest-bearing liabilities: Checking (47) (157) (204) (5) 427 422 Savings (16) 4 (12) (14) 32 18 Money market 322 2,790 3,112 (129) 3,966 3,837 Certificates of deposit 2,774 4,311 7,085 992 9,464 10,456 FHLB advances and other borrowings 1,631 18 1,649 5,097 2,951 8,048 Other long-term debt 7 (2 ) 5 (37 ) 244 207 Total interest-bearing liabilities 4,671 6,964 11,635 5,904 17,084 22,988 Change in net interest income $ (467 ) $ 1,428 $ 961 $ 6,201 $ (7,036 ) $ (835 ) (1) Includes loans held-for-sale.
Average balances for loans receivable, including loans held-for-sale, for the year ended December 31, 2023 were $1.44 billion, compared to $1.19 billion for the year ended December 31, 2022. This represents an increase of $241.88 million, or 20.2%.
In addition, average balances for loans receivable, including loans-held-for-sale, for the year ended December 31, 2024 were $1.52 billion, compared to $1.44 billion for the year ended December 31, 2023. This represents an increase of $86.71 million, or 6.00% and was due to organic growth.
The financial review is provided as a supplement to, and should be read in conjunction with the Consolidated Financial Statements and the related Notes included elsewhere in this report.
The financial review is provided as a supplement to, and should be read in conjunction with the Consolidated Financial Statements and the related Notes included elsewhere in this report. Introduction Eagle Bancorp Montana, Inc. is a bank holding company registered under the Bank Holding Company Act, is incorporated under the laws of Delaware and headquartered in Helena, Montana.
In addition, available-for-sale securities purchases were $77.07 million during the year ended December 31, 2022, more than offset by available-for sale securities sales and maturities, principal payments and calls of $82.95 million. Investing activities was also impacted by net cash received from acquisitions of $13.40 million.
In addition, available-for-sale securities purchases were $28.13 million during the year ended December 31, 2023, more than offset by available-for sale securities sales and maturities, principal payments and calls of $66.72 million.
Management will continue to monitor events that could influence this conclusion in the future. See Note 2 and 7 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information. The Company's accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in "Item 8.
Any resulting impairment loss could have a material adverse impact on the Company's financial condition and results of operations. Management will continue to monitor events that could influence this conclusion in the future. See Note 7 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
Net cash provided by the Company’s financing activities was $101.59 million for the year ended December 31, 2023 compared to $153.51 million for the year ended December 31, 2022. Net cash provided by financing activities for the year ended December 31, 2023 was driven by borrowings of $106.34 million utilized to fund continued loan growth.
Net cash provided by financing activities for the year ended December 31, 2024 was driven by an increase in deposits of $46.03 million, largely offset by a decrease in borrowings of $34.81 million. Net cash provided by financing activities for the year ended December 31, 2023 was largely impacted by borrowings of $106.34 million utilized to fund continued loan growth.
In the transaction, Eagle acquired nine retail bank branches and two loan production offices in Montana. 26 Table of Contents Critical Accounting Policies and Estimates The accounting and financial reporting policies of Eagle are in accordance with generally accepted accounting principles ("GAAP") and conform to the accounting and reporting guidelines prescribed by bank regulatory authorities.
The rate decreased to 4.50% during the year ended December 31, 2024. 22 Table of Contents Critical Accounting Policies and Estimates The accounting and financial reporting policies of Eagle are in accordance with generally accepted accounting principles ("GAAP") and conform to the accounting and reporting guidelines prescribed by bank regulatory authorities.
The following table reflects our classified assets: December 31, 2023 Special Pass Mention Substandard Doubtful Total (In Thousands) Real estate loans: Residential 1-4 family $ 155,235 $ 1,168 $ 175 $ - $ 156,578 Residential 1-4 family construction 42,677 - 757 - 43,434 Commercial real estate 600,492 7,860 339 - 608,691 Commercial construction and development 156,056 2,076 - - 158,132 Farmland 140,848 - 1,742 - 142,590 Other loans: Home equity 86,735 - 197 - 86,932 Consumer 30,038 18 69 - 30,125 Commercial 129,644 3,006 59 - 132,709 Agricultural 123,542 - 1,756 - 125,298 Total loans 1,465,267 14,128 5,094 - 1,484,489 Real estate owned/repossessed property, net 5 $ 1,484,494 December 31, 2022 Special Mention Substandard Doubtful Loss Total (In Thousands) Real estate loans: Residential 1-4 family $ 515 $ 353 $ - $ - $ 868 Residential 1-4 family construction - - - - - Commercial real estate 16,833 1,732 - - 18,565 Commercial construction and development 1,044 - - - 1,044 Farmland 2,232 2,456 - - 4,688 Other loans: Home equity - 124 - - 124 Consumer 10 39 - - 49 Commercial 1,476 736 8 - 2,220 Agricultural 311 2,182 102 - 2,595 Total loans 22,421 7,622 110 - 30,153 Real estate owned/repossessed property, net - $ 30,153 33 Table of Contents Allowance for Credit Losses .
The following table reflects our classified assets: December 31, 2024 Special Pass Mention Substandard Doubtful Total (In Thousands) Real estate loans: Residential 1-4 family $ 152,522 $ 623 $ 576 $ - $ 153,721 Residential 1-4 family construction 44,740 - 961 - 45,701 Commercial real estate 641,858 260 3,844 - 645,962 Commercial construction and development 122,806 - 1,405 - 124,211 Farmland 144,720 1,580 310 - 146,610 Other loans: Home equity 97,026 115 402 - 97,543 Consumer 28,381 8 124 - 28,513 Commercial 141,992 592 1,455 - 144,039 Agricultural 131,165 2,618 563 - 134,346 Total loans 1,505,099 5,907 9,640 - 1,520,646 Real estate owned/repossessed property, net 45 $ 1,520,691 December 31, 2023 Special Pass Mention Substandard Doubtful Total (In Thousands) Real estate loans: Residential 1-4 family $ 155,235 $ 1,168 $ 175 $ - $ 156,578 Residential 1-4 family construction 42,677 - 757 - 43,434 Commercial real estate 600,492 7,860 339 - 608,691 Commercial construction and development 156,056 2,076 - - 158,132 Farmland 140,848 - 1,742 - 142,590 Other loans: Home equity 86,735 - 197 - 86,932 Consumer 30,038 18 69 - 30,125 Commercial 129,644 3,006 59 - 132,709 Agricultural 123,542 - 1,756 - 125,298 Total loans 1,465,267 14,128 5,094 - 1,484,489 Real estate owned/repossessed property, net 5 $ 1,484,494 Allowance for Credit Losses .