Biggest changeYear ended December 31, 2022 2021 2020 (Dollars in thousands) Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Assets Earning assets PPP loans $ 336 $ 49 14.58 % $ 36,837 $ 3,340 9.07 % $ 32,312 $ 1,073 3.32 % Non-PPP loans 920,043 39,185 4.26 % 852,136 36,331 4.26 % 802,779 35,964 4.48 % Total loans (1) $ 920,379 $ 39,234 4.26 % $ 888,973 $ 39,671 4.46 % $ 835,091 $ 37,037 4.44 % Non-Taxable Securities 52,501 1,525 2.90 % 54,771 1,564 2.86 % 48,957 1,454 2.97 % Taxable Securities 518,051 9,725 1.88 % 402,034 6,155 1.53 % 251,937 5,011 1.99 % Int Bearing Deposits in Other Banks 50,435 633 1.26 % 72,823 130 0.18 % 62,313 275 0.44 % Fed Funds Sold 15 — 0.00 % 564 — 0.00 % 590 1 0.14 % Total earning assets $ 1,541,381 $ 51,117 3.32 % $ 1,419,165 $ 47,520 3.35 % $ 1,198,888 $ 43,778 3.65 % Cash and due from banks 27,034 23,668 15,552 Premises and equipment 32,274 33,780 34,769 Goodwill and other intangible assets 15,476 15,649 15,922 Other assets 48,031 38,846 39,540 Allowance for loan losses (11,250 ) (10,750 ) (8,590 ) Total assets $ 1,652,946 $ 1,520,358 $ 1,296,081 Liabilities Interest-bearing liabilities Interest-bearing transaction accounts $ 336,115 $ 273 0.08 % $ 303,633 $ 196 0.06 % $ 246,385 $ 284 0.12 % Money market accounts 308,473 943 0.31 % 273,005 471 0.17 % 217,018 820 0.38 % Savings deposits 157,626 102 0.06 % 134,980 78 0.06 % 113,255 84 0.07 % Time deposits 146,112 531 0.36 % 158,053 995 0.63 % 166,791 1,833 1.10 % Fed Funds Purchased 1,496 53 3.54 % — — 0.00 % 7 — 0.00 % Securities Sold Under Agreements to Repurchase 74,805 227 0.30 % 62,194 85 0.14 % 49,537 190 0.38 % Other Short-Term Debt 9,457 370 3.91 % — — 0.00 % 2,020 8 0.40 % Other Long-Term Debt 14,964 675 4.51 % 14,964 416 2.78 % 14,964 536 3.58 % Total interest-bearing liabilities $ 1,049,048 $ 3,174 0.30 % $ 946,829 $ 2,241 0.24 % $ 809,977 $ 3,755 0.46 % Demand deposits 469,292 423,056 343,999 Other liabilities 12,725 12,607 13,242 Shareholders’ equity $ 121,881 $ 137,866 $ 128,863 Total liabilities and shareholders’ equity $ 1,652,946 $ 1,520,358 $ 1,296,081 Cost of deposits, including demand deposits 0.13 % 0.13 % 0.28 % Cost of funds, including demand deposits 0.21 % 0.16 % 0.33 % Net interest spread 3.01 % 3.11 % 3.19 % Net interest income/margin $ 47,943 3.11 % $ 45,279 3.19 % $ 40,023 3.34 % Net interest margin (tax equivalent) (2) $ 48,455 3.14 % $ 45,776 3.23 % $ 40,413 3.37 % (1) All loans and deposits are domestic.
Biggest changeYear ended December 31, 2023 2022 2021 (Dollars in thousands) Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Average Balance Income/ Expense Yield/ Rate Assets Earning assets PPP loans $ 183 $ 5 2.73 % $ 336 $ 49 14.58 % $ 36,837 $ 3,340 9.07 % Non-PPP loans 1,047,935 52,312 4.99 % 920,043 39,185 4.26 % 852,136 36,331 4.26 % Total loans (1) $ 1,048,118 $ 52,317 4.99 % $ 920,379 $ 39,234 4.26 % $ 888,973 $ 39,671 4.46 % Non-Taxable Securities 50,726 1,471 2.90 % 52,501 1,525 2.90 % 54,771 1,564 2.86 % Taxable Securities 490,352 16,715 3.41 % 518,051 9,725 1.88 % 402,034 6,155 1.53 % Int Bearing Deposits in Other Banks 42,859 2,191 5.11 % 50,435 633 1.26 % 72,823 130 0.18 % Fed Funds Sold 56 3 5.36 % 15 — 0.00 % 564 — 0.00 % Total earning assets $ 1,632,111 $ 72,697 4.45 % $ 1,541,381 $ 51,117 3.32 % $ 1,419,165 $ 47,520 3.35 % Cash and due from banks 25,278 27,034 23,668 Premises and equipment 31,145 32,274 33,780 Goodwill and other intangible assets 15,319 15,476 15,649 Other assets 54,840 48,031 38,846 Allowance for credit losses-investments (39 ) — — Allowance for credit losses-loans (11,677 ) (11,250 ) (10,750 ) Total assets $ 1,746,977 $ 1,652,946 $ 1,520,358 Liabilities Interest-bearing liabilities Interest-bearing transaction accounts $ 307,415 $ 1,760 0.57 % $ 336,115 $ 273 0.08 % $ 303,633 $ 196 0.06 % Money market accounts 361,994 9,721 2.69 % 308,473 943 0.31 % 273,005 471 0.17 % Savings deposits 133,010 307 0.23 % 157,626 102 0.06 % 134,980 78 0.06 % Time deposits 178,339 4,775 2.68 % 146,112 531 0.36 % 158,053 995 0.63 % Fed Funds Purchased 1,100 52 4.73 % 1,496 53 3.54 % — — 0.00 % Securities Sold Under Agreements to Repurchase 74,586 1,658 2.22 % 74,805 227 0.30 % 62,194 85 0.14 % FHLB Advances 86,614 4,345 5.02 % 9,457 370 3.91 % — — 0.00 % Other Long-Term Debt 14,964 1,187 7.93 % 14,964 675 4.51 % 14,964 416 2.78 % Total interest-bearing liabilities $ 1,158,022 $ 23,805 2.06 % $ 1,049,048 $ 3,174 0.30 % $ 946,829 $ 2,241 0.24 % Demand deposits 450,177 469,292 423,056 Allowance for credit losses-unfunded commitments 464 — — Other liabilities 14,837 12,725 12,607 Shareholders’ equity $ 123,477 $ 121,881 $ 137,866 Total liabilities and shareholders’ equity $ 1,746,977 $ 1,652,946 $ 1,520,358 Cost of deposits, including demand deposits 1.16 % 0.13 % 0.13 % Cost of funds, including demand deposits 1.48 % 0.21 % 0.16 % Net interest spread 2.39 % 3.01 % 3.11 % Net interest income/margin $ 48,892 3.00 % $ 47,943 3.11 % $ 45,279 3.19 % Net interest margin (tax equivalent) (2) $ 49,176 3.01 % $ 48,455 3.14 % $ 45,776 3.23 % (1) All loans and deposits are domestic.
The allowance is also subject to examination and testing for adequacy by regulatory agencies, which may consider such factors as the methodology used to determine adequacy and the size of the allowance relative to that of peer institutions. Such regulatory agencies could require us to adjust our allowance based on information available to them at the time of their examination.
The allowance is also subject to examination and testing for adequacy by regulatory agencies, which may consider such factors as the methodology used to determine adequacy and the size of the allowance relative to that of peer institutions. Such regulatory agencies could require us to adjust our allowance based on information available to them at the time of their examination.
These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available for sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss.
These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available-for-sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss.
We had 254 full-time employees at December 31, 2022 compared to 250 at December 31, 2021. · Occupancy expense increased $55 thousand to $3.0 million during the twelve months ended December 31, 2022 compared to $2.9 million during the same period in 2021 primarily related to major maintenance projects and our loan production office in York County, South Carolina (which converted to a full service branch on October 20, 2022) partially offset by lower janitorial services expense and lower bank premises taxes due to the sale of one bank owned property in 2022 and two bank owned properties in 2021. · Equipment expense increased $47 thousand to $1.3 million during the twelve months ended December 31, 2022 compared to $1.3 million during the same period in 2021 primarily due to increases in auto expense and ATM and security monitoring service agreements. · Marketing and public relations expense increased $86 thousand to $1.3 million during the twelve months ended December 31, 2022 compared to $1.2 million during the same period in 2021 due to larger media schedules including activity in our new York County, South Carolina market. · FDIC assessments declined $150 thousand to $468 thousand during the twelve months ended December 31, 2022 compared to $618 thousand during the same period in 2021 due to a reduction in our FDIC assessment rate. · Other real estate expenses increased $203 thousand to $308 thousand during the twelve months ended December 31, 2022 compared to $105 thousand during the same period in 2021 due to the accrual of $210 thousand in 2022 real estate taxes on one non-accrual loan and $69 thousand in write-downs on two other real estate owned properties during the twelve months ended December 31, 2022 compared to $50 thousand in write-downs during the same period in 2021. · Amortization of intangibles declined $43 thousand to $158 thousand during the twelve months ended December 31, 2022 compared to $201 thousand during the same period in 2021. · Other expense increased $991 thousand to $9.4 million during the twelve months ended December 31, 2022 compared to $8.4 million during the same period in 2021. o ATM/debit card and data processing expense increased $428 thousand primarily due to higher ATM debit card customer activity, core processing system expenses, and enhanced technology solutions. o Fraud expense increased $106 thousand primarily related to an isolated fraud incident. o Travel, meals, and entertainment increased $103 thousand due to more in-person meetings from eased COVID-19 restrictions. o Postage and courier expense increased $118 thousand partially due to higher fuel costs. o Legal and professional fees increased $299 thousand primarily due to higher legal, professional, recruiting, and consulting fees. o Loan processing and closing costs/fees declined $63 thousand primarily due to lower mortgage loan processing costs.
We had 254 full-time employees at December 31, 2022 compared to 250 at December 31, 2021. · Occupancy expense increased $55 thousand to $3.0 million during the twelve months ended December 31, 2022 compared to $2.9 million during the same period in 2021 primarily related to major maintenance projects and our loan production office in York County, South Carolina (which converted to a full service branch on October 20, 2022) partially offset by lower janitorial services expense and lower bank premises taxes due to the sale of one bank owned property in 2022 and two bank owned properties in 2021. · Equipment expense increased $47 thousand to $1.3 million during the twelve months ended December 31, 2022 compared to $1.3 million during the same period in 2021 primarily due to increases in auto expense and ATM and security monitoring service agreements. 70 · Marketing and public relations expense increased $86 thousand to $1.3 million during the twelve months ended December 31, 2022 compared to $1.2 million during the same period in 2021 due to larger media schedules including activity in our new York County, South Carolina market. · FDIC assessments declined $150 thousand to $468 thousand during the twelve months ended December 31, 2022 compared to $618 thousand during the same period in 2021 due to a reduction in our FDIC assessment rate. · Other real estate expenses increased $203 thousand to $308 thousand during the twelve months ended December 31, 2022 compared to $105 thousand during the same period in 2021 due to the accrual of $210 thousand in 2022 real estate taxes on one non-accrual loan and $69 thousand in write-downs on two other real estate owned properties during the twelve months ended December 31, 2022 compared to $50 thousand in write-downs during the same period in 2021. · Amortization of intangibles declined $43 thousand to $158 thousand during the twelve months ended December 31, 2022 compared to $201 thousand during the same period in 2021. · Other expense increased $991 thousand to $9.4 million during the twelve months ended December 31, 2022 compared to $8.4 million during the same period in 2021. o ATM/debit card and data processing expense increased $428 thousand primarily due to higher ATM debit card customer activity, core processing system expenses, and enhanced technology solutions. o Fraud expense increased $106 thousand primarily related to an isolated fraud incident. o Travel, meals, and entertainment increased $103 thousand due to more in-person meetings from eased COVID-19 restrictions. o Postage and courier expense increased $118 thousand partially due to higher fuel costs. o Legal and professional fees increased $299 thousand primarily due to higher legal, professional, recruiting, and consulting fees. o Loan processing and closing costs/fees declined $63 thousand primarily due to lower mortgage loan processing costs.
We recorded $7 thousand in other non-recurring income related to gains on insurance proceeds during the twelve months ended December 31, 2022. 47 · The reduction in provision for loan losses is primarily related to the following: a decrease in our COVID-19 qualitative factor in our allowance for loan losses methodology and net recoveries during the twelve months ended December 31, 2022 partially offset by increases in our economic conditions qualitative factor due to inflation, supply chain bottlenecks, labor shortages in certain industries, and the war in Ukraine; an increase in our changes in staff qualitative factor due to the addition of a new team and new market in York County, South Carolina in March 2022; an increase in our change in total of past due, rated, and non-accrual loans qualitative factor due to a $4.1 million loan being moved to non-accrual status in June 2022; and loan growth. · The increase in non-interest expense is primarily related to increased salaries and employee benefits expense of $863 thousand, increased occupancy expense of $55 thousand, increased equipment expense of $47 thousand, increased marketing and public relations expense of $86 thousand, increased legal and professional fees of $299 thousand, increased ATM/debit card and data processing expense of $428 thousand, increased other real estate expense including other real estate write-downs of $203 thousand, increased fraud expense of $106 thousand, increased travel, meals, and entertainment expense of $103 thousand, and increased postage / courier expense of $118 thousand partially offset by lower FDIC assessments of $150 thousand, lower amortization of intangibles of $43 thousand, and lower loan processing costs of $63 thousand. · Our effective tax rate was 20.6% during the twelve months ended December 31, 2022 compared to 21.3% during the twelve months ended December 31, 2021. o The reduction in the effective tax rate was due to lower net income before tax and a $153 thousand non-recurring reduction to income tax expense during the twelve months ended December 31, 2022.
We recorded $7 thousand in other non-recurring income related to gains on insurance proceeds during the twelve months ended December 31, 2022. · The reduction in provision for credit losses is primarily related to the following: a decrease in our COVID-19 qualitative factor in our allowance for credit losses methodology and net recoveries during the twelve months ended December 31, 2022 partially offset by increases in our economic conditions qualitative factor due to inflation, supply chain bottlenecks, labor shortages in certain industries, and the war in Ukraine; an increase in our changes in staff qualitative factor due to the addition of a new team and new market in York County, South Carolina in March 2022; an increase in our change in total of past due, rated, and non-accrual loans qualitative factor due to a $4.1 million loan being moved to non-accrual status in June 2022; and loan growth. · The increase in non-interest expense is primarily related to increased salaries and employee benefits expense of $863 thousand, increased occupancy expense of $55 thousand, increased equipment expense of $47 thousand, increased marketing and public relations expense of $86 thousand, increased legal and professional fees of $299 thousand, increased ATM/debit card and data processing expense of $428 thousand, increased other real estate expense including other real estate write-downs of $203 thousand, increased fraud expense of $106 thousand, increased travel, meals, and entertainment expense of $103 thousand, and increased postage / courier expense of $118 thousand partially offset by lower FDIC assessments of $150 thousand, lower amortization of intangibles of $43 thousand, and lower loan processing costs of $63 thousand. · Our effective tax rate was 20.6% during the twelve months ended December 31, 2022 compared to 21.3% during the twelve months ended December 31, 2021. o The reduction in the effective tax rate was due to lower net income before tax and a $153 thousand non-recurring reduction to income tax expense during the twelve months ended December 31, 2022.
Our determination of the allowance for loan losses is based on evaluations of the collectability of loans, including consideration of factors such as the balance of impaired loans, the quality, mix, and size of our overall loan portfolio, the knowledge and depth of lending personnel, economic conditions (local and national) that may affect the borrower’s ability to repay, the amount and quality of collateral securing the loans, our historical loan loss experience, and a review of specific problem loans.
Our determination of the allowance for credit losses is based on evaluations of the collectability of loans, including consideration of factors such as the balance of impaired loans, the quality, mix, and size of our overall loan portfolio, the knowledge and depth of lending personnel, economic conditions (local and national) that may affect the borrower’s ability to repay, the amount and quality of collateral securing the loans, our historical credit loss experience, and a review of specific problem loans.
The $852 thousand decline in net income between the two periods is primarily due to a $2.3 million decline in non-interest income and a $2.1 million increase in non-interest expense partially offset by a $2.7 million increase in net interest income, a $487 thousand reduction in provision for loan losses, and a $384 thousand reduction in income tax expense. · The increase in net interest income results from an increase of $122.2 million in average earning assets partially offset by an eight basis points decline in the net interest margin between the two periods. · The decline in non-interest income is primarily related to declines in mortgage banking income of $2.4 million, lower gains on sale of other real estate of $122 thousand, lower gains on sale of other assets of $190 thousand, and lower other non-recurring income of $164 thousand partially offset by an increase in investment advisory fees and non-deposit commissions of $484 thousand. o The reduction in other non-recurring income was related to the collection of $147 thousand in summary judgments related to two loans charged off at a bank, which we subsequently acquired and $24 thousand in gains on insurance proceeds during the twelve months ended December 31, 2021.
The $852 thousand decline in net income between the two periods is primarily due to a $2.3 million decline in non-interest income and a $2.1 million increase in non-interest expense partially offset by a $2.7 million increase in net interest income, a $487 thousand reduction in provision for credit losses, and a $384 thousand reduction in income tax expense. · The increase in net interest income results from an increase of $122.2 million in average earning assets partially offset by an eight basis points decline in the net interest margin between the two periods. · The decline in non-interest income is primarily related to declines in mortgage banking income of $2.4 million, lower gains on sale of other real estate of $122 thousand, lower gains on sale of other assets of $190 thousand, and lower other non-recurring income of $164 thousand partially offset by an increase in investment advisory fees and non-deposit commissions of $484 thousand. o The reduction in other non-recurring income was related to the collection of $147 thousand in summary judgments related to two loans charged off at a bank, which we subsequently acquired and $24 thousand in gains on insurance proceeds during the twelve months ended December 31, 2021.
During the twelve months ended December 31, 2022, we experienced net loan recoveries of $361 thousand and net overdraft charge-offs of $52 thousand. 56 There were 12 loans totaling $4.9 million (0.50% of total loans) included on non-performing status (non-accrual loans and loans past due 90 days and still accruing) at December 31, 2022.
During the twelve months ended December 31, 2022, we experienced net loan recoveries of $361 thousand and net overdraft charge-offs of $52 thousand. There were 12 loans totaling $4.9 million (0.50% of total loans) included on non-performing status (non-accrual loans and loans past due 90 days and still accruing) at December 31, 2022.
We continue to focus on growing our pure deposits (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, IRAs, and customer cash management repurchase agreements) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds.
We continue to focus on growing our pure deposits plus customer cash management repurchase agreements (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, IRAs, and customer cash management repurchase agreements) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds.
The unrealized losses on our investment securities are related in an increase in market interest rates, which has a temporary negative impact on the fair value of our investment securities portfolio and on accumulated other comprehensive income (loss), which is included in shareholders’ equity.
The unrealized losses on our investment securities are related to an increase in market interest rates, which has a temporary negative impact on the fair value of our investment securities portfolio and on accumulated other comprehensive income (loss), which is included in shareholders’ equity.
The target range of federal funds was 4.25% - 4.50% at December 31, 2022 compared to compared to 0.00% - 0.25% at December 31, 2021. 49 The yield on earning assets for the twelve months ended December 31, 2022 and 2021 were 3.32% and 3.35%, respectively.
The target range of federal funds was 4.25% - 4.50% at December 31, 2022 compared to compared to 0.00% - 0.25% at December 31, 2021. The yield on earning assets for the twelve months ended December 31, 2022 and 2021 were 3.32% and 3.35%, respectively.
This loan has a loan-to-value of 76.3% based on an appraisal received in May 2022. During 2020, we added a qualitative factor for the COVID-19 pandemic to our allowance for loan losses methodology.
This loan has a loan-to-value of 76.3% based on an appraisal received in May 2022. During 2020, we added a qualitative factor for the COVID-19 pandemic to our allowance for credit losses methodology.
We recorded $7 thousand in other non-recurring income related to gains on insurance proceeds during the twelve months ended December 31, 2022. 61 Non-interest income, other increased $93 thousand during the twelve months ended December 31, 2022 compared to the same period in 2021 primarily due to increases in ATM/debit card income of $37 thousand, recurring income on bank owned life insurance of $28 thousand, rental income of $11 thousand, wire transfer fees of $14 thousand, and bankcard fees of $14 thousand partially offset by lower customer check sales of $19 thousand.
We recorded $7 thousand in other non-recurring income related to gains on insurance proceeds during the twelve months ended December 31, 2022. 68 Non-interest income, other increased $93 thousand during the twelve months ended December 31, 2022 compared to the same period in 2021 primarily due to increases in ATM/debit card income of $37 thousand, recurring income on bank owned life insurance of $28 thousand, rental income of $11 thousand, wire transfer fees of $14 thousand, and bankcard fees of $14 thousand partially offset by lower customer check sales of $19 thousand.
Renewal of such loans is subject to review and credit approval, as well as modification of terms upon their maturity. Investment Securities Our investment securities portfolio is a significant component of our total earning assets.
Renewal of such loans is subject to review and credit approval, as well as modification of terms upon their maturity. 73 Investment Securities Our investment securities portfolio is a significant component of our total earning assets.
Our provision for loan losses was a credit of $152 thousand for the twelve months ended December 31, 2022 compared to an expense of $335 thousand during the same period in 2021.
Our provision for credit losses was a credit of $152 thousand for the twelve months ended December 31, 2022 compared to an expense of $335 thousand during the same period in 2021.
(4) As a small bank holding company, we are generally not subject to the capital requirements at the holding company level unless otherwise advised by the Federal Reserve; however, our Bank remains subject to capital requirements. (5) Includes loans held for sale. 46 Certain financial information presented above is determined by methods other than in accordance with GAAP.
(4) As a small bank holding company, we are generally not subject to the capital requirements at the holding company level unless otherwise advised by the Federal Reserve; however, our Bank remains subject to capital requirements. (5) Includes loans held for sale. 52 Certain financial information presented above is determined by methods other than in accordance with GAAP.
We encourage you to read this discussion and analysis in conjunction with the financial statements and the related notes and the other statistical information also included in this report. 43 Critical Accounting Estimates We have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States and with general practices within the banking industry in the preparation of our financial statements.
We encourage you to read this discussion and analysis in conjunction with the financial statements and the related notes and the other statistical information also included in this report. 49 Critical Accounting Estimates We have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States and with general practices within the banking industry in the preparation of our financial statements.
The allowance for loan losses represents an amount which we believe will be adequate to absorb probable losses on existing loans that may become uncollectible. Our judgment as to the adequacy of the allowance for loan losses is based on assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate.
The allowance for credit losses represents an amount that we believe will be adequate to absorb probable losses on existing loans that may become uncollectible. Our judgment as to the adequacy of the allowance for credit losses is based on assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate.
The decline in the allowance for loan losses as a percentage of total loans compared to December 31, 2021 is primarily related to a reduction in the loss emergence period assumption in our COVID-19 qualitative factor, which was added to our allowance for loan losses methodology during 2020 and is discussed below.
The decline in the allowance for credit losses as a percentage of total loans compared to December 31, 2021 is primarily related to a reduction in the loss emergence period assumption in our COVID-19 qualitative factor, which was added to our allowance for credit losses methodology during 2020 and is discussed below.
The decline in short-term investments in 2022 is primarily due to loan growth exceeding deposit growth, which resulted in short-term investments used to fund loan growth. We maintain the majority of our short-term overnight investments in our account at the Federal Reserve rather than in federal funds at various correspondent banks due to the lower regulatory capital risk weighting.
The decline in short-term investments in 2023 is primarily due to loan growth exceeding deposit growth, which resulted in short-term investments used to fund loan growth. We maintain the majority of our short-term overnight investments in our account at the Federal Reserve rather than in federal funds at various correspondent banks due to the lower regulatory capital risk weighting.
We establish and maintain this allowance by charging a provision for loan losses against our operating earnings. In the following section, we have included a detailed discussion of this process, as well as several tables describing our allowance for loan losses and the allocation of this allowance among our various categories of loans.
We establish and maintain this allowance by charging a provision for credit losses against our operating earnings. In the following section, we have included a detailed discussion of this process, as well as several tables describing our allowance for credit losses and the allocation of this allowance among our various categories of loans.
Average loan balances include non-accrual loans and loans held for sale. (2) Based on a 21.0% marginal tax rate. 52 The following table presents the dollar amount of changes in interest income and interest expense attributable to changes in volume and the amount attributable to changes in rate.
Average loan balances include non-accrual loans and loans held for sale. (2) Based on a 21.0% marginal tax rate. 58 The following table presents the dollar amount of changes in interest income and interest expense attributable to changes in volume and the amount attributable to changes in rate.
(2) Securities based on amortized cost. Based on the many factors and assumptions used in simulating the effect of changes in interest rates, the following table estimates the hypothetical percentage change in net interest income at December 31, 2022 and 2021 over the subsequent 12 months.
(2) Securities based on amortized cost. Based on the many factors and assumptions used in simulating the effect of changes in interest rates, the following table estimates the hypothetical percentage change in net interest income at December 31, 2023 and at December 31, 2022 over the subsequent 12 months.
The following discussion describes our results of operations for 2022, as compared to 2021 and 2020, and also analyzes our financial condition as of December 31, 2022, as compared to December 31, 2021. Like most community banks, we derive most of our income from interest we receive on our loans and investments.
The following discussion describes our results of operations for 2023, as compared to 2022 and 2021, and also analyzes our financial condition as of December 31, 2023, as compared to December 31, 2022. Like most community banks, we derive most of our income from interest we receive on our loans and investments.
There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period.
There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for credit losses as estimated at any point in time or that provisions for credit losses will not be significant to a particular accounting period.
The loss emergence period assumption in the COVID-19 qualitative factor was reduced to zero months at December 31, 2022 from 21 months at December 31, 2021. At December 31, 2022 and December 31, 2021, the COVID-19 qualitative factor represented zero dollars and $1.9 million, respectively, of our allowance for loan losses.
The loss emergence period assumption in the COVID-19 qualitative factor was reduced to zero months at December 31, 2022 from 21 months at December 31, 2021. At December 31, 2022 and December 31, 2021, the COVID-19 qualitative factor represented zero dollars and $1.9 million, respectively, of our allowance for credit losses.
There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period.
There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for credit losses as estimated at any point in time or that provisions for credit losses will not be significant to a particular accounting period.
The unallocated portion of the allowance is established for losses that exist in the remainder of the portfolio and compensates for uncertainty in estimating the loan losses. The allocated portion of the allowance is based on historical loss experience as well as certain qualitative factors as explained above.
The unallocated portion of the allowance is established for losses that exist in the remainder of the portfolio and compensates for uncertainty in estimating the credit losses. The allocated portion of the allowance is based on historical loss experience as well as certain qualitative factors as explained above.
For example, the “Average Balances” table shows the average balance during 2022, 2021 and 2020 of each category of our assets and liabilities, as well as the yield we earned or the rate we paid with respect to each category.
For example, the “Average Balances” table shows the average balance during 2023, 2022 and 2021 of each category of our assets and liabilities, as well as the yield we earned or the rate we paid with respect to each category.
Our judgment as to the adequacy of the allowance for loan losses is based on assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate.
Our judgment as to the adequacy of the allowance for credit losses is based on assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate.
At December 31, 2022, the allowance for loan losses was $11.3 million, or 1.16% of total loans (excluding loans held-for-sale), compared to $11.2 million, or 1.29% of total loans (excluding loans held-for-sale) at December 31, 2021.
At December 31, 2022, the allowance for credit losses was $11.3 million, or 1.16% of total loans (excluding loans held-for-sale), compared to $11.2 million, or 1.29% of total loans (excluding loans held-for-sale) at December 31, 2021.
We generally maintain a high level of liquidity and adequate capital, which along with continued retained earnings, we believe will be sufficient to fund the operations of the Bank for at least the next 12 months. Furthermore, we believe that we will have access to adequate liquidity and capital to support the long-term operations of the Bank.
We generally maintain adequate liquidity and adequate capital, which along with continued retained earnings, we believe will be sufficient to fund the operations of the Bank for at least the next 12 months. Furthermore, we believe that we will have access to adequate liquidity and capital to support the long-term operations of the Bank.
Neither the “gap” analysis or asset/liability modeling are precise indicators of our interest sensitivity position due to the many factors that affect net interest income including, the timing, magnitude and frequency of interest rate changes as well as changes in the volume and mix of earning assets and interest-bearing liabilities. 53 The following table illustrates our interest rate sensitivity at December 31, 2022.
Neither the “gap” analysis or asset/liability modeling are precise indicators of our interest sensitivity position due to the many factors that affect net interest income including, the timing, magnitude, and frequency of interest rate changes as well as changes in the volume and mix of earning assets and interest-bearing liabilities. 59 The following table illustrates our interest rate sensitivity at December 31, 2023.
Excluding PPP loans and loans held-for-sale, the allowance for loan losses was 1.16% of total loans at December 31, 2022 compared to 1.30% of total loans at December 31, 2021.
Excluding PPP loans and loans held-for-sale, the allowance for credit losses was 1.16% of total loans at December 31, 2022 compared to 1.30% of total loans at December 31, 2021.
Core deposits, which exclude time deposits of $100 thousand or more, provide a relatively stable funding source for the loan portfolio and other earning assets. Core deposits were $1.3 billion and $1.3 billion at December 31, 2022 and 2021, respectively.
Core deposits, which exclude time deposits of $100 thousand or more, provide a relatively stable funding source for the loan portfolio and other earning assets. Core deposits were $1.4 billion and $1.3 billion at December 31, 2023 and 2022, respectively.
These non-GAAP financial measures include “efficiency ratio,” “tangible book value at period end,” “return on average tangible common equity” and “tangible common shareholders’ equity to tangible assets.” The “efficiency ratio” is defined as non-interest expense divided by the sum of net interest income on a tax equivalent basis and non-interest income, excluding gains (losses) on sales of securities and other assets, write-downs on premises held-for-sale, non-recurring bank owned life insurance (BOLI) income, gains on insurance proceeds, and collection of summary judgments on loans charged off at a bank we acquired.
These non-GAAP financial measures include “efficiency ratio,” “tangible book value at period end,” “return on average tangible common equity” and “tangible common shareholders’ equity to tangible assets.” The “efficiency ratio” is defined as non-interest expense divided by the sum of net interest income on a tax equivalent basis and non-interest income, excluding gains (losses) on sales of securities and other assets, non-recurring bank owned life insurance (BOLI) income, gains on insurance proceeds, and collection of summary judgments on loans charged off at a bank we acquired.
FHLB stock is carried at cost, and periodically evaluated for impairment based on an assessment of the ultimate recovery of par value. Both cash and stock dividends are reported as interest income.
FHLB stock is carried at cost, and periodically evaluated for impairment based on an assessment of the ultimate recovery of par value. Both cash and stock dividends are reported as interest income. Dividends received on other investments, at cost are reported as interest income.
The repurchase agreements all mature within one to four days and are generally originated with customers that have other relationships with us and tend to provide a stable and predictable source of funding. Federal funds purchased averaged $1.5 million, zero and seven thousand dollars during 2022, 2021 and 2020, respectively.
The repurchase agreements all mature within one to four days and are generally originated with customers that have other relationships with us and tend to provide a stable and predictable source of funding. Federal funds purchased averaged $1.1 million, $1.5 million, and zero during 2023, 2022, and 2021, respectively.
The decline in accumulated other comprehensive income was due to an increase in market interest rates, which has a temporary negative impact on the fair value of our investment securities portfolio and on accumulated other comprehensive income (loss), which is included in shareholders’ equity. On June 1, 2022, we reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS).
The increase in accumulated other comprehensive loss was due to a decline in market interest rates, which affects the fair value of our investment securities portfolio and accumulated other comprehensive (loss) income, which is included in shareholders’ equity. On June 1, 2022, we reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS).
The average rates paid during these periods were 3.54%, 0.00% and 0.00%, respectively. The balances of federal funds purchased were $22.0 million and zero at December 31, 2022 and 2021, respectively. As a member of the FHLB, the Bank has access to advances from the FHLB for various terms and amounts.
The average rates paid during these periods were 4.73%, 3.54%, and zero, respectively. The balances of federal funds purchased were zero and $22.0 million at December 31, 2023 and December 31, 2022, respectively. As a member of the FHLB, the Bank has access to advances from the FHLB for various terms and amounts.
Time deposits greater than $250 thousand, the FDIC deposit insurance coverage limit, amounted to $25.0 million and $27.9 million at December 31, 2022 and December 31, 2021, respectively. A stable base of deposits is expected to continue to be the primary source of funding to meet both our short-term and long-term liquidity needs in the future.
Time deposits greater than $250 thousand, the FDIC deposit insurance coverage limit, amounted to $17.1 million and $25.0 million at December 31, 2023 and December 31, 2022, respectively. A stable base of deposits is expected to continue to be the primary source of funding to meet both our short-term and long-term liquidity needs in the future.
As these ARM loans are being held on our balance sheet as loans held-for-investment, the result is additive to loan growth and interest income but results in less gain on sale fee income, which is reported in noninterest income as mortgage banking income.
As these ARM and new construction residential real estate loans are being held on our balance sheet as loans held-for-investment, the result is additive to loan growth and interest income but results in less gain on sale fee income, which is reported in noninterest income as mortgage banking income.
The ratio is calculated by dividing non-interest expense by net interest income on a tax equivalent basis and non-interest income, excluding gains (losses) on sales of securities and other assets, write-downs on premises held-for-sale, non-recurring bank owned life insurance (BOLI) income, gains on insurance proceeds, and collection of summary judgments on loans charged-off at a bank we acquired.
The ratio is calculated by dividing non-interest expense by net interest income on a tax equivalent basis and non-interest income, excluding gains (losses) on sales of securities and other assets, non-recurring bank owned life insurance (BOLI) income, gains on insurance proceeds, and collection of summary judgments on loans charged-off at a bank we acquired.
Policies have been established in an effort to maintain the maximum anticipated negative impact of these modeled changes in net interest income at no more than 10% and 15%, respectively, in a 100 and 200 basis point change in interest rates over a 12-month period.
Policies have been established in an effort to maintain the maximum anticipated negative impact of these modeled changes in net interest income at no more than 10%, 15%, 20%, and 20%, respectively, in a 100, 200, 300, and 400 basis point change in interest rates over the first 12-month period subsequent to interest rate changes.
The reduction in mortgage production was primarily due to a higher interest rate environment and low housing inventory. With the headwinds of rising interest rates, we began to market an ARM product during the second quarter of 2022 to provide borrowers with an alternative to fixed-rate mortgages and to help offset anticipated mortgage production challenges.
The reduction in mortgage production was primarily due to a higher interest rate environment and low levels of home inventories. With the headwinds of rising interest rates, we began to market an adjustable rate mortgage (ARM) product during the second quarter of 2022 to provide borrowers with an alternative to fixed-rate mortgages and to help offset anticipated mortgage production challenges.
There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period.
There can be no assurance that charge-offs of financial assets in future periods will not exceed the allowance for credit losses as estimated at any point in time or that provisions for credit losses will not be significant to a particular accounting period.
Finally, we have included a number of tables that provide detail about our investment securities, our loans, our deposits and our borrowings. There are risks inherent in all loans, so we maintain an allowance for loan losses to absorb probable losses on existing loans that may become uncollectible.
Finally, we have included a number of tables that provide detail about our investment securities, our loans, our deposits and our borrowings. There are risks inherent in all loans, so we maintain an allowance for credit losses to absorb expected losses in 2023 and probable losses in 2022 and 2021 on existing loans that may become uncollectible.
The risk of loss can be measured in either diminished current market values or reduced current and potential net income. Our primary market risk is interest rate risk. We have established an Asset/Liability Management Committee (the “ALCO”) to monitor and manage interest rate risk.
The risk of loss can be measured in either diminished current market values or reduced current and potential net income. Our primary market risk is interest rate risk. We have established an Asset/Liability Committee of the board of directors (the “ALCO”), which has members from our board of directors and management to monitor and manage interest rate risk.
We utilized $22 million of our federal funds purchased lines at December 31, 2022 compared to zero at December 31, 2021. The FHLB of Atlanta has approved a line of credit of up to 25% of the Bank’s assets, which, when utilized, is collateralized by a pledge against specific investment securities and/or eligible loans.
We utilized none of our federal funds purchased lines at December 31, 2023 compared to $22.0 million at December 31, 2022. The FHLB of Atlanta has approved a line of credit of up to 25.00% of the Bank’s total assets, which, when utilized, is collateralized by a pledge against specific investment securities and/or eligible loans.
In the very competitive financial services industry, we recognize the need to place a great deal of emphasis on expense management and continually evaluate and monitor growth in discretionary expense categories in order to control future increases. 62 Non-interest expense increased $2.1 million during the twelve months ended December 31, 2022 to $41.3 million compared to $39.2 million during the same period in 2021.
In the very competitive financial services industry, we recognize the need to place a great deal of emphasis on expense management and continually evaluate and monitor growth in discretionary expense categories in order to control future increases. Non-interest expense during the twelve months ended December 31, 2023 increased to $43.1 million from $41.3 million during the same period in 2022.
The table below provides a reconciliation of non-GAAP measures to GAAP for the three years ended December 31: 2022 2021 2020 Tangible book value per common share Tangible common equity per common share (non-GAAP) $ 13.59 $ 16.62 $ 16.08 Effect to adjust for intangible assets 2.03 2.06 2.10 Book value per common share (GAAP) $ 15.62 $ 18.68 $ 18.18 Return on average tangible common equity Return on average tangible common equity (non-GAAP) 13.73 % 12.65 % 8.94 % Effect to adjust for intangible assets (1.74 )% (1.43 )% (1.10 )% Return on average common equity (GAAP) 11.99 % 11.22 % 7.84 % Tangible common shareholders’ equity to tangible assets Tangible common equity to tangible assets (non-GAAP) 6.21 % 8.00 % 8.74 % Effect to adjust for intangible assets 0.87 % 0.90 % 1.03 % Common equity to assets (GAAP) 7.08 % 8.90 % 9.77 % Results of Operations Year Ended December 31, 2022 and 2021 Our net income for the twelve months ended December 31, 2022 was $14.6 million, or $1.92 diluted earnings per common share, as compared to $15.5 million, or $2.05 diluted earnings per common share, for the twelve months ended December 31, 2021.
The table below provides a reconciliation of non-GAAP measures to GAAP for the three years ended December 31: 2023 2022 2021 Tangible book value per common share Tangible common equity per common share (non-GAAP) $ 15.23 $ 13.59 $ 16.62 Effect to adjust for intangible assets 2.00 2.03 2.06 Book value per common share (GAAP) $ 17.23 $ 15.62 $ 18.68 Return on average tangible common equity Return on average tangible common equity (non-GAAP) 10.95 % 13.73 % 12.65 % Effect to adjust for intangible assets (1.36 )% (1.74 )% (1.43 )% Return on average common equity (GAAP) 9.59 % 11.99 % 11.22 % Tangible common shareholders’ equity to tangible assets Tangible common equity to tangible assets (non-GAAP) 6.39 % 6.21 % 8.00 % Effect to adjust for intangible assets 0.78 % 0.87 % 0.90 % Common equity to assets (GAAP) 7.17 % 7.08 % 8.90 % Results of Operations Year Ended December 31, 2023 and 2022 Our net income for the twelve months ended December 31, 2023 was $11.8 million, or $1.55 diluted earnings per common share, as compared to $14.6 million, or $1.92 diluted earnings per common share, for the twelve months ended December 31, 2022.
Borrowed funds consist of fed funds purchased, securities sold under agreements to repurchase, FHLB advances and long-term debt, which is a result of issuing $15.0 million in trust preferred securities. Short-term borrowings in the form of securities sold under agreements to repurchase averaged $74.8 million, $62.2 million and $49.5 million during 2022, 2021 and 2020, respectively.
Borrowed funds consist of fed funds purchased, securities sold under agreements to repurchase, FHLB advances and long-term debt. Our long-term debt is a result of issuing $15.0 million in trust preferred securities. Short-term borrowings in the form of securities sold under agreements to repurchase averaged $74.6 million, $74.8 million, and $62.2 million during 2023, 2022, and 2021, respectively.
We continue to focus on growing our pure deposits (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, and IRAs) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds.
We continue to focus on growing our pure deposits plus customer cash management repurchase agreements (demand deposits, interest-bearing transaction accounts, savings deposits, money market accounts, IRAs, and customer cash management repurchase agreements) as these accounts tend to be low-cost deposits and assist us in controlling our overall cost of funds.
Our effective tax rate was 20.6% during the twelve months ended December 31, 2022 compared to 21.3% during the twelve months ended December 31, 2021 and compared to 19.8% during the twelve months ended December 31, 2020.
Our effective tax rate was 21.3% during the twelve months ended December 31, 2023 compared to 20.6% during the twelve months ended December 31, 2022 and compared to 21.3% during the twelve months ended December 31, 2021.
The remaining debt may be redeemed in full anytime with notice and matures on September 16, 2034. Trust preferred securities averaged $15.0 million during 2022, 2021 and 2020. The average rates paid during these periods were 4.51%, 2.78% and 3.58%, respectively. The balances of trust preferred securities were $15.0 million at December 31, 2022 and 2021.
The remaining debt may be redeemed in full anytime with notice and matures on September 16, 2034. Trust preferred securities averaged $15.0 million during 2023, 2022, and 2021. The average rates paid during these periods were 7.93%, 4.51%, and 2.78%, respectively. The balances of trust preferred securities were $15.0 million as of December 31, 2023 and December 31, 2022.
We believe that we have ample liquidity to meet the needs of our customers through our low cost deposits, our ability to borrow against approved lines of credit (federal funds purchased) from correspondent banks, and our ability to obtain advances secured by certain securities and loans from the FHLB.
We believe that we have ample liquidity to meet the needs of our customers through our low cost deposits, our ability to issue brokered deposits, our ability to borrow against approved lines of credit (federal funds purchased) from correspondent banks, our ability to borrow on a secured basis through the Federal Reserve Discount Window, and our ability to obtain advances secured by certain securities and loans from the FHLB.
Significant portions of these commercial mortgage loans are made to finance owner-occupied real estate. We continue to maintain a conservative philosophy regarding our underwriting guidelines, and believe it will reduce the risk elements of the loan portfolio through strategies that diversify the lending mix.
Significant portions of these commercial mortgage loans are made to finance owner-occupied real estate. We continue to maintain a conservative philosophy regarding our underwriting guidelines, and believe we will reduce the risk elements of the loan portfolio through strategies that diversify the lending mix. The repayment of loans in the loan portfolio as they mature is a source of liquidity.
At December 31, 2021, we had issued commitments to extend unused credit of $137.4 million, including $42.9 million in unused home equity lines of credit, through various types of lending arrangements. We evaluate each customer’s credit worthiness on a case-by-case basis.
At December 31, 2022, we had issued commitments to extend unused credit of $156.9 million, including $47.3 million in unused home equity lines of credit, through various types of lending arrangements. We evaluate each customer’s credit worthiness on a case-by-case basis.
This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $15.7 million ($12.4 million net of tax) at December 31, 2022.
This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $14.0 million ($11.1 million net of tax) at December 31, 2023.
This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $15.7 million ($12.4 million net of tax) at December 31, 2022.
This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $14.0 million ($11.1 million net of tax) at December 31, 2023.
Income taxes are provided for the tax effects of the transactions reported in our consolidated financial statements and consist of taxes currently due plus deferred taxes related to differences between the tax basis and accounting basis of certain assets and liabilities, including available-for-sale securities, allowance for loan losses, write-downs of OREO properties, write-downs on premises held-for-sale, accumulated depreciation, net operating loss carry forwards, accretion income, deferred compensation, intangible assets, and pension plan and post-retirement benefits.
These tax laws are complex and subject to different interpretations by the taxpayer and the relevant government taxing authorities. 50 Income taxes are provided for the tax effects of the transactions reported in our consolidated financial statements and consist of taxes currently due plus deferred taxes related to differences between the tax basis and accounting basis of certain assets and liabilities, including available-for-sale securities, allowance for credit losses, write-downs of OREO properties, write-downs on premises held-for-sale, accumulated depreciation, net operating loss carry forwards, accretion income, deferred compensation, intangible assets, and pension plan and post-retirement benefits.
We consider a loan impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due, including both principal and interest, according to the contractual terms of the loan agreement. Nonaccrual loans and accruing TDRs are considered impaired.
At December 31, 2022, we considered a loan impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due, including both principal and interest, according to the contractual terms of the loan agreement. Non-accrual loans and accruing TDRs were considered impaired.
Net interest income is the difference between income earned on assets and interest paid on deposits and borrowings used to support such assets.
Net Interest Income Net interest income is our primary source of revenue. Net interest income is the difference between income earned on assets and interest paid on deposits and borrowings used to support such assets.
Other investments, at cost, include Federal Home Loan Bank (“FHLB”) stock in the amount of $2.9 million, corporate stock in the amount of $1.0 million, and a venture capital fund in the amount of $274.1 thousand at December 31, 2022.
Other investments, at cost, include Federal Home Loan Bank (“FHLB”) stock in the amount of $5.4 million, corporate stock in the amount of $1.0 million, and a venture capital fund in the amount of $354.1 thousand at December 31, 2023.
At December 31, 2021, the estimated weighted average life of our investment portfolio was 6.82 years, the effective duration was 3.58, and the weighted average tax equivalent book yield was 1.73%. We held no debt securities rated below investment grade at December 31, 2022 and December 31, 2021. The following table shows the Available-for Sale investment portfolio composition.
At December 31, 2022, the estimated weighted average life of our investment portfolio was 6.41 years, the modified duration was 4.32, and the weighted average tax equivalent book yield was 3.33%. We held no debt securities rated below investment grade at December 31, 2023 and December 31, 2022. The following table shows the Available-for Sale investment portfolio composition.
As a result of our current level of tax-exempt securities in our investment portfolio and our BOLI holdings, assuming the current corporate rate remains unchanged, our effective tax rate is expected to be approximately 21.25% to 21.75%. Financial Position Assets totaled $1.7 billion at December 31, 2022 and $1.6 billion at December 31, 2021.
As a result of our current level of tax-exempt securities in our investment portfolio and our BOLI holdings, assuming the current corporate rate remains unchanged, our effective tax rate is expected to be approximately 21.75% to 22.25%. Financial Position Assets increased $154.7 million, or 9.2%, to $1.8 billion at December 31, 2023 from $1.7 billion at December 31, 2022.
Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available-for-sale, replacing an asset or liability at maturity or by adjusting the interest rate during the life of an asset or liability.
Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available-for-sale, replacing an asset or liability at maturity, by adjusting the interest rate during the life of an asset or liability, or by the use of derivatives such as interest rate swaps and other hedging instruments.
The Company held FHLB stock in the amount of $698.4 thousand, corporate stock in the amount of $1.0 million, and a venture capital fund in the amount of $86.7 thousand at December 31, 2021. These are e quity securities without readily determinable fair values. Investment in the FHLB of Atlanta is a condition of borrowing from the FHLB Atlanta.
The Company held FHLB stock in the amount of $2.9 million, corporate stock in the amount of $1.0 million, and a venture capital fund in the amount of $274.2 thousand at December 31, 2022. These are equity securities without readily determinable fair values. Investment in the FHLB of Atlanta is a condition of borrowing from the FHLB Atlanta.
The following table sets forth the deposits by category: December 31, 2022 2021 2020 (In thousands) Amount % of Deposits Amount % of Deposits Amount % of Deposits Demand deposit accounts $ 461,010 33.3 % $ 444,688 32.7 % $ 385,511 32.4 % Interest bearing checking accounts 334,540 24.1 % 331,638 24.4 % 278,077 23.4 % Money market accounts 295,223 21.3 % 287,419 21.1 % 242,128 20.4 % Savings accounts 161,770 11.7 % 143,765 10.5 % 123,032 10.3 % Time deposits less than $100,000 66,410 4.8 % 74,489 5.5 % 78,794 6.6 % Time deposits more than $100,000 66,429 4.8 % 79,292 5.8 % 81,871 6.9 % Total deposits $ 1,385,382 100.0 % $ 1,361,291 100.0 % $ 1,189,413 100.0 % Large certificate of deposit customers, whom we identify as those of $100 thousand or more, tend to be extremely sensitive to interest rate levels, making these deposits less reliable sources of funding for liquidity planning purposes than core deposits.
The average balance for consumer accounts was $14,995 and the average balance for non-consumer accounts was $61,570. 75 The following table sets forth the deposits by category: December 31, 2023 2022 2021 (In thousands) Amount % of Deposits Amount % of Deposits Amount % of Deposits Demand deposit accounts $ 432,333 28.6 % $ 461,010 33.3 % $ 444,688 32.7 % Interest bearing checking accounts 302,935 20.0 % 334,540 24.1 % 331,638 24.4 % Money market accounts 404,499 26.8 % 295,223 21.3 % 287,419 21.1 % Savings accounts 118,623 7.9 % 161,770 11.7 % 143,765 10.5 % Time deposits less than $100,000 128,977 8.5 % 66,410 4.8 % 74,489 5.5 % Time deposits more than $100,000 123,634 8.2 % 66,429 4.8 % 79,292 5.8 % Total deposits $ 1,511,001 100.0 % $ 1,385,382 100.0 % $ 1,361,291 100.0 % Large certificate of deposit customers, whom we identify as those of $100 thousand or more, tend to be extremely sensitive to interest rate levels, making these deposits less reliable sources of funding for liquidity planning purposes than core deposits.
On April 20, 2022, we announced that our Board of Directors approved the repurchase of up to 375,000 shares of our common stock (the “2022 Repurchase Plan”), which represented approximately 5% of our 7,577,912 shares outstanding as of December 31, 2022. No repurchases have been made under the 2022 Repurchase Plan.
On April 20, 2022, we announced that our board of directors approved the repurchase of up to 375,000 shares of our common stock (the “2022 Repurchase Plan”), which represented approximately 5% of our 7,606,172 shares outstanding as of December 31, 2023.
These regulatory policies could affect our ability to pay dividends or otherwise engage in capital distributions. 72 Because the Company is a legal entity separate and distinct from the Bank and does not conduct stand-alone operations, the Company’s ability to pay dividends depends on the ability of the Bank to pay dividends to the Company, which is also subject to regulatory restrictions.
Because the Company is a legal entity separate and distinct from the Bank and does not conduct stand-alone operations, the Company’s ability to pay dividends depends on the ability of the Bank to pay dividends to the Company, which is also subject to regulatory restrictions.
December 31, (Dollars in thousands) 2022 2021 2020 Securities available-for-sale at fair value: US Treasury Securities $ 55,982 $ 15,436 $ 1,502 Government sponsored enterprises 2,074 2,501 1,006 Small Business Administration pools 21,088 31,273 35,498 Mortgage-backed securities 244,599 397,729 229,929 State and local government — 109,848 88,603 Corporate and Other Securities 8,118 8,052 3,328 Total $ 331,861 $ 564,839 $ 359,866 The following table shows the Held-to-Maturity investment portfolio composition.
December 31, (Dollars in thousands) 2023 2022 2021 Securities available-for-sale at fair value: US Treasury Securities $ 18,346 $ 55,982 $ 15,436 Government sponsored enterprises 2,129 2,074 2,501 Small Business Administration pools 15,721 21,088 31,273 Mortgage-backed securities 238,159 244,599 397,729 State and local government — — 109,848 Corporate and Other Securities 7,871 8,118 8,052 Total $ 282,226 $ 331,861 $ 564,839 The following table shows the Held-to-Maturity investment portfolio composition.
The reduction in provision for loan losses is primarily related to a decrease in our COVID-19 qualitative factor in our allowance for loan losses methodology and net recoveries during the twelve months of 2022, partially offset by increases in our economic conditions, change in staff, and changes in past due, rated, and non-accrual loan qualitative factors and loan growth as discussed above. 55 The allowance for loan losses represents an amount that we believe will be adequate to absorb probable losses on existing loans that may become uncollectible.
The reduction in provision for credit losses is primarily related to a decrease in our COVID-19 qualitative factor in our allowance for credit losses methodology and net recoveries during the twelve months of 2022, partially offset by increases in our economic conditions, change in staff, and changes in past due, rated, and non-accrual loan qualitative factors and loan growth as discussed above.
Loans maturing after one year with: Variable Rate $ 103,854 Fixed Rate 803,583 $ 907,437 The information presented in the above table is based on the contractual maturities of the individual loans, including loans which may be subject to renewal at their contractual maturity.
Loans maturing after one year with: Variable Rate $ 116,761 Fixed Rate 916,151 $ 1,032,912 The information presented in the above table is based on the contractual maturities of the individual loans, including loans which may be subject to renewal at their contractual maturity.
The cost of funds, including demand deposits, was 16 basis points during the twelve months ended December 31, 2021 compared to 33 basis points during the same period in 2020.
The cost of deposits, including demand deposits, was 1.16% during the twelve months ended December 31, 2023 compared to 13 basis points during the same period in 2022. The cost of funds, including demand deposits, was 1.48% during the twelve months ended December 31, 2023 compared to 21 basis points during the same period in 2022.
At December 31, 2022, we had ten loans totaling $565 thousand that were delinquent 30 days to 89 days representing 0.06% of total loans compared to $235 thousand or 0.03% of total loans at December 31, 2021.
At December 31, 2022, we had ten loans totaling $565 thousand that were delinquent 30 days to 89 days representing 0.06% of total loans compared to $235 thousand or 0.03% of total loans at December 31, 2021. 64 The following table summarizes the activity related to our allowance for credit losses.
The loan-to-deposit ratio (including loans held-for-sale) at December 31, 2022 and December 31, 2021 was 70.9% and 64.0%, respectively. The loan-to-deposit ratio (excluding loans held-for-sale) at December 31, 2022 and December 31, 2021 was 70.8% and 63.4%, respectively.
The loan-to-deposit ratio (including loans held-for-sale) at December 31, 2023 and December 31, 2022 was 75.3% and 70.9%, respectively. The loan-to-deposit ratio (excluding loans held-for-sale) at December 31, 2023 and December 31, 2022 was 75.1% and 70.8%, respectively.
The Bank is a member of the FHLB and has the ability to obtain advances for various periods of time. These advances are secured by eligible securities pledged by the Bank or assignment of eligible loans within the Bank’s portfolio. We had no brokered deposits and no listing services deposits at December 31, 2022 and December 31, 2021.
Furthermore, the Bank is a member of the FHLB and has the ability to obtain advances for various periods of time. These advances are secured by eligible securities pledged by the Bank or assignment of eligible loans within the Bank’s portfolio.
At December 31, 2022, we had issued commitments to extend unused credit of $156.9 million, including $47.3 million in unused home equity lines of credit, through various types of lending arrangements.
At December 31, 2023, we had issued commitments to extend unused credit of $214.2 million, including $53.1 million in unused home equity lines of credit, through various types of lending arrangements.
A favorable tax settlement would result in a reduction in our effective income tax rate in the period of resolution. 45 Financial Highlights As of or For the Years Ended December 31, (Dollars in thousands except per share amounts) 2022 2021 2020 Balance Sheet Data: Total assets $ 1,672,946 $ 1,584,508 $ 1,395,382 Loans held for sale 1,779 7,120 45,020 Loans 980,857 863,702 844,157 Deposits 1,385,382 1,361,291 1,189,413 Total common shareholders’ equity 118,361 140,998 136,337 Total shareholders’ equity 118,361 140,998 136,337 Average shares outstanding, basic 7,528 7,491 7,446 Average shares outstanding, diluted 7,608 7,549 7,482 Results of Operations: Interest income $ 51,117 $ 47,520 $ 43,778 Interest expense 3,174 2,241 3,755 Net interest income 47,943 45,279 40,023 Provision for (release of) loan losses (152 ) 335 3,663 Net interest income after provision for (release of) loan losses 48,095 44,944 36,360 Non-interest income 11,569 13,904 13,769 Non-interest expenses 41,253 39,201 37,534 Income before taxes 18,411 19,647 12,595 Income tax expense 3,798 4,182 2,496 Net income 14,613 15,465 10,099 Net income available to common shareholders 14,613 15,465 10,099 Per Share Data: Basic earnings per common share $ 1.94 $ 2.06 $ 1.36 Diluted earnings per common share 1.92 2.05 1.35 Book value at period end 15.62 18.68 18.18 Tangible book value at period end (non-GAAP) 13.59 16.62 16.08 Dividends per common share 0.52 0.48 0.48 Asset Quality Ratios: Non-performing assets to total assets (3) 0.35 % 0.09 % 0.50 % Non-performing loans to period end loans 0.50 % 0.03 % 0.69 % Net charge-offs (recoveries) to average loans (0.03 )% (0.05 )% (0.01 )% Allowance for loan losses to period-end total loans 1.16 % 1.29 % 1.23 % Allowance for loan losses to non-performing assets 194.41 % 789.98 % 148.10 % Selected Ratios: Return on average assets 0.88 % 1.02 % 0.78 % Return on average common equity: 11.99 % 11.22 % 7.84 % Return on average tangible common equity (non-GAAP): 13.73 % 12.65 % 8.94 % Efficiency Ratio (non-GAAP) (1) 68.60 % 66.09 % 69.99 % Noninterest income to operating revenue (2) 19.44 % 23.49 % 25.60 % Net interest margin (tax equivalent) 3.14 % 3.23 % 3.37 % Equity to assets 7.08 % 8.90 % 9.77 % Tangible common shareholders’ equity to tangible assets (non-GAAP) 6.21 % 8.00 % 8.74 % Tier 1 risk-based capital (Bank) (4) 13.49 % 14.00 % 12.83 % Total risk-based capital (Bank) (4) 14.54 % 15.80 % 13.94 % Leverage (Bank) (4) 8.63 % 8.45 % 8.84 % Average loans to average deposits (5) 64.92 % 68.77 % 76.79 % (1) The efficiency ratio is a key performance indicator in our industry.
If our hedging strategy was to become ineffective, hedge accounting would no longer apply and the reported results of operations or financial condition could be materially affected. 51 Financial Highlights As of or For the Years Ended December 31, (Dollars in thousands except per share amounts) 2023 2022 2021 Balance Sheet Data: Total assets $ 1,827,688 $ 1,672,946 $ 1,584,508 Loans held for sale 4,433 1,779 7,120 Loans 1,134,019 980,857 863,702 Deposits 1,511,001 1,385,382 1,361,291 Total common shareholders’ equity 131,059 118,361 140,998 Total shareholders’ equity 131,059 118,361 140,998 Average shares outstanding, basic 7,568 7,528 7,491 Average shares outstanding, diluted 7,647 7,608 7,549 Results of Operations: Interest income $ 72,697 $ 51,117 $ 47,520 Interest expense 23,805 3,174 2,241 Net interest income 48,892 47,943 45,279 Provision for (release of) credit losses 1,129 (152 ) 335 Net interest income after provision for (release of) credit losses 47,763 48,095 44,944 Non-interest income 10,421 11,569 13,904 Non-interest expenses 43,144 41,253 39,201 Income before taxes 15,040 18,411 19,647 Income tax expense 3,197 3,798 4,182 Net income 11,843 14,613 15,465 Net income available to common shareholders 11,843 14,613 15,465 Per Share Data: Basic earnings per common share $ 1.56 $ 1.94 $ 2.06 Diluted earnings per common share 1.55 1.92 2.05 Book value at period end 17.23 15.62 18.68 Tangible book value at period end (non-GAAP) 15.23 13.59 16.62 Dividends per common share 0.56 0.52 0.48 Asset Quality Ratios: Non-performing assets to total assets (3) 0.05 % 0.35 % 0.09 % Non-performing loans to period end loans 0.02 % 0.50 % 0.03 % Net charge-offs (recoveries) to average loans 0.00 % (0.03 )% (0.05 )% Allowance for credit losses to period-end total loans 1.08 % 1.16 % 1.29 % Allowance for credit losses to non-performing assets 1,492.36 % 194.41 % 789.98 % Selected Ratios: Return on average assets 0.68 % 0.88 % 1.02 % Return on average common equity: 9.59 % 11.99 % 11.22 % Return on average tangible common equity (non-GAAP): 10.95 % 13.73 % 12.65 % Efficiency Ratio (non-GAAP) (1) 71.23 % 68.60 % 66.09 % Noninterest income to operating revenue (2) 17.57 % 19.44 % 23.49 % Net interest margin (tax equivalent) 3.01 % 3.14 % 3.23 % Equity to assets 7.17 % 7.08 % 8.90 % Tangible common shareholders’ equity to tangible assets (non-GAAP) 6.39 % 6.21 % 8.00 % Tier 1 risk-based capital (Bank) (4) 12.53 % 13.49 % 14.00 % Total risk-based capital (Bank) (4) 13.58 % 14.54 % 15.80 % Leverage (Bank) (4) 8.45 % 8.63 % 8.45 % Average loans to average deposits (5) 73.25 % 64.92 % 68.77 % (1) The efficiency ratio is a key performance indicator in our industry.