Biggest changeThe following are the condensed average balance sheets of the Company for the years ending December 31 and includes the interest earned or paid, and the average interest rate, on each asset and liability: 2023 2022 2021 ($ in thousands) Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Taxable securities/cash $ 254,133 $ 6,092 2.40 % $ 330,549 $ 5,798 1.75 % $ 380,770 $ 3,386 0.89 % Non-taxable securities 7,181 170 2.37 % 8,106 198 2.44 % 7,802 353 4.52 % Loans, net 1 985,217 51,890 5.27 % 888,116 38,573 4.34 % 854,521 38,165 4.47 % Total earning assets 1,246,531 58,152 4.67 % 1,226,771 44,569 3.63 % 1,243,093 41,904 3.37 % Cash and due from banks 4,035 7,296 7,290 Allowance for credit losses (15,478 ) (13,808 ) (13,422 ) Premises and equipment 22,990 24,137 24,710 Other assets 76,566 74,385 60,582 Total assets $ 1,334,644 $ 1,318,781 $ 1,322,253 Liabilities Savings and interest-bearing demand deposits $ 619,906 $ 7,599 1.23 % $ 693,271 $ 2,258 0.33 % $ 672,296 $ 1,813 0.27 % Time deposits 236,665 7,109 3.00 % 159,401 1,219 0.76 % 177,918 1,316 0.74 % Repurchase agreements & other 15,765 74 0.47 % 20,481 39 0.19 % 22,821 42 0.18 % Advances from FHLB 55,044 2,603 4.73 % 16,420 515 3.14 % 6,507 188 2.89 % Trust preferred securities 10,310 716 6.94 % 10,310 361 3.50 % 10,310 199 1.93 % Subordianted debt 19,616 778 3.97 % 19,570 778 3.98 % 12,057 462 3.83 % Total interest-bearing liabilities 957,306 18,879 1.97 % 919,453 5,170 0.56 % 901,909 4,020 0.45 % Demand deposits 237,976 252,899 255,908 Other liabilities 21,047 19,466 20,213 Total liabilities 1,216,329 1,191,818 1,178,030 Shareholders’ equity 118,315 126,963 144,223 Total liabilities and shareholders’ equity $ 1,334,644 $ 1,318,781 $ 1,322,253 Net interest income (tax equivalent basis) $ 39,273 $ 39,399 $ 37,884 Net interest income as a percent of average interest-earning assets - GAAP measure 3.15 % 3.21 % 3.05 % Net interest income as a percent of average interest-earning assets - Non-GAAP measure 2 3.16 % 3.22 % 3.06 % -- Computed on a fully tax equivalent basis (FTE) 1 Nonaccruing loans and loans held for sale are included in the average balances. 2 Interest on tax exempt securities and loans is computed on a tax equivalent basis using a 21 percent statutory tax rate, and added to the net interest income.
Biggest changeThe Company continued to allocate the reductions in our bond portfolio, from scheduled amortization, into higher yielding loan balances. 33 The following are the condensed average balance sheets of the Company for the years ending December 31 and includes the interest earned or paid, and the average interest rate, on each asset and liability: 2024 2023 2022 ($ in thousands) Average Average Average Average Average Average Balance Interest Rate Balance Interest Rate Balance Interest Rate Assets Taxable securities/cash $ 247,026 $ 6,844 2.77 % $ 254,133 $ 6,092 2.40 % $ 330,549 $ 5,798 1.75 % Non-taxable securities 6,393 146 2.28 % 7,181 170 2.37 % 8,106 198 2.44 % Loans, net 1 1,014,375 57,359 5.65 % 985,217 51,890 5.27 % 888,116 38,573 4.34 % Total earning assets 1,267,794 64,349 5.08 % 1,246,531 58,152 4.67 % 1,226,771 44,569 3.63 % Cash and due from banks 4,388 4,035 7,296 Allowance for credit losses (15,536 ) (15,478 ) (13,808 ) Premises and equipment 20,929 22,990 24,137 Other assets 83,699 76,566 74,385 Total assets $ 1,361,274 $ 1,334,644 $ 1,318,781 Liabilities Savings and interest-bearing demand deposits $ 643,710 $ 11,073 1.72 % $ 619,906 $ 7,599 1.23 % $ 693,271 $ 2,258 0.33 % Time deposits 259,818 9,962 3.83 % 236,665 7,109 3.00 % 159,401 1,219 0.76 % Repurchase agreements & other 14,336 154 1.07 % 15,765 74 0.47 % 20,481 39 0.19 % Advances from FHLB 39,092 1,721 4.40 % 55,044 2,603 4.73 % 16,420 515 3.14 % Trust preferred securities 10,310 739 7.17 % 10,310 716 6.94 % 10,310 361 3.50 % Subordianted debt 19,655 778 3.96 % 19,616 778 3.97 % 19,570 778 3.98 % Total interest-bearing liabilities 986,921 24,427 2.48 % 957,306 18,879 1.97 % 919,453 5,170 0.56 % Demand deposits 227,445 237,976 252,899 Other liabilities 22,156 21,047 19,466 Total liabilities 1,236,522 1,216,329 1,191,818 Shareholders’ equity 124,742 118,315 126,963 Total liabilities and shareholders’ equity $ 1,361,264 $ 1,334,644 $ 1,318,781 Net interest income (tax equivalent basis) $ 39,922 $ 39,273 $ 39,399 Net interest income as a percent of average interest-earning assets - GAAP measure 3.15 % 3.15 % 3.21 % Net interest income as a percent of average interest-earning assets - Non-GAAP measure 2 3.16 % 3.16 % 3.22 % -- Computed on a fully tax equivalent basis (FTE) 1 Nonaccruing loans and loans held for sale are included in the average balances. 2 Interest on tax exempt securities and loans is computed on a tax equivalent basis using a 21 percent statutory tax rate, and added to the net interest income.
The weighted-average interest rates are based on coupon rates for securities purchased at par value and on effective interest rates considering amortization or accretion if the securities were purchased at a premium or discount: Maturing ($ in thousands) Within 1 Year Weighted Average Yield 1-5 Years Weighted Average Yield 5-10 Years Weighted Average Yield After 10 Years Weighted Average Yield Total Weighted Average Yield Available-for-sale: U.S.
The weighted-average interest rates are based on coupon rates for securities purchased at par value and on effective interest rates considering amortization or accretion if the securities were purchased at a premium or discount: Maturing Weighted Weighted Weighted Weighted Weighted Within Average 1-5 Average 5-10 Average After Average Average ($ in thousands) 1 Year Yield Years Yield Years Yield 10 Years Yield Total Yield Available-for-sale: U.S.
At December 31, 2023, the Company concluded that it was more likely than not that the fair value of the reporting unit exceeded its carrying value, resulting in no impairment. The Company’s goodwill is further discussed in Note 6 to the Consolidated Financial Statements.
At December 31, 2024, the Company concluded that it was more likely than not that the fair value of the reporting unit exceeded its carrying value, resulting in no impairment. The Company’s goodwill is further discussed in Note 6 to the Consolidated Financial Statements.
Management expects that cash on hand and cash generated from current operations will fund these capital expenditures and purchases. 44 Liquidity Liquidity relates primarily to the Company’s ability to fund loan demand, meet deposit customers’ withdrawal requirements and provide for operating expenses.
Management expects that cash on hand and cash generated from current operations will fund these capital expenditures and purchases. 42 Liquidity Liquidity relates primarily to the Company’s ability to fund loan demand, meet deposit customers’ withdrawal requirements and provide for operating expenses.
The Company’s significant accounting policies are described in detail in the Notes to the Company’s Consolidated Financial Statements for the years ended December 31, 2023 and 2022. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions.
The Company’s significant accounting policies are described in detail in the Notes to the Company’s Consolidated Financial Statements for the years ended December 31, 2024 and 2023. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions.
Due to declines in the Company’s share price, a quantitative evaluation of goodwill was completed as of September 30, 2023, which revealed that impairment was not warranted. No events have occurred since that assessment, which would warrant impairment.
Due to declines in the Company’s share price, a quantitative evaluation of goodwill was completed as of September 30, 2024, which revealed that impairment was not warranted. No events have occurred since that assessment, which would warrant impairment.
This discussion should be read in conjunction with the Company’s Consolidated Financial Statements and related Notes as of and for the years ended December 31, 2023 and 2022 included in this Annual Report on Form 10-K.
This discussion should be read in conjunction with the Company’s Consolidated Financial Statements and related Notes as of and for the years ended December 31, 2024, and 2023 included in this Annual Report on Form 10-K.
As of December 31, 2023, State Bank met all regulatory capital levels required to be considered well-capitalized (see Note 16 to the Consolidated Financial Statements).
As of December 31, 2024, State Bank met all regulatory capital levels required to be considered well-capitalized (see Note 16 to the Consolidated Financial Statements).
The tax equivalent adjustment was $0.14, $0.11 and $0.15 million in 2023, 2022 and 2021, respectively. 36 The following tables set forth the effect of volume and rate changes on interest income and expense for the periods indicated.
The tax equivalent adjustment was $0.14, $0.14 and $0.11 million in 2024, 2023 and 2022, respectively. 34 The following tables set forth the effect of volume and rate changes on interest income and expense for the periods indicated.
The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. 35 Changes in Financial Condition Total assets at December 31, 2023, were $1.343 billion, compared to $1.335 billion at December 31, 2022.
The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Changes in Financial Condition Total assets at December 31, 2024, were $1.38 billion, compared to $1.34 billion at December 31, 2023.
Net interest income was $39.3 million for 2023 and decreased slightly from net income of $39.4 million for 2022. Average earning assets increased slightly to $1.25 billion in 2023, compared to $1.23 billion in 2022, primarily due to the increase in our loan portfolio, partially offset by lower cash and securities.
Net interest income was $39.9 million for 2024 and increased slightly from net interest income of $39.3 million for 2023. Average earning assets increased slightly to $1.27 billion in 2024, compared to $1.25 billion in 2023, primarily due to the increase in our loan portfolio, partially offset by lower cash and securities.
Liquid assets were $246.7 million at December 31, 2023, which included pledged available-for-sale securities of $102.3 million, compared to liquid assets of $270.8 million at December 31, 2022. The Company does not have material cash requirements for capital expenditures over the next year. Any cash needs for capital requirements would be funded by cash existing at the Company.
Liquid assets were $235.9 million at December 31, 2024, which included pledged available-for-sale securities of $132.8 million, compared to liquid assets of $246.7 million at December 31, 2023. The Company does not have material cash requirements for capital expenditures over the next year. Any cash needs for capital requirements would be funded by cash existing at the Company.
A discussion of the cash flow statements for 2023 and 2022 follows: The Company experienced positive cash flows from operating activities in 2023 and 2022. Net cash from operating activities was $14.0 million and $25.6 million for the years ended December 31, 2023 and 2022, respectively.
A discussion of the cash flow statements for 2024 and 2023 follows: The Company experienced positive cash flows from operating activities in 2024 and 2023. Net cash from operating activities was $9.5 million and $14.0 million for the years ended December 31, 2024 and 2023, respectively.
As of December 31, 2023, the Company serviced 8,549 residential mortgage loans with an aggregate principal balance of $1.37 billion. As of December 31, 2022, the Company serviced 8,514 loans with an aggregate principal balance of $1.35 billion. Sustain asset quality: As of December 31, 2023, the Company’s asset quality metrics remained strong.
As of December 31, 2024, the Company serviced 8,750 residential mortgage loans with an aggregate principal balance of $1.43 billion. As of December 31, 2023, the Company serviced 8,549 loans with an aggregate principal balance of $1.37 billion. 31 Sustain asset quality: As of December 31, 2024, the Company’s asset quality metrics remained strong.
Earnings Summary – 2023 vs. 2022 Net income for 2023 was $12.1 million, or $1.75 per diluted share, compared with net income of $12.5 million, or $1.77 per diluted share, for 2022. State Bank reported net income for 2023 of $13.3 million, which was down slightly from the $13.4 million of net income in 2022.
Earnings Summary – 2024 vs. 2023 Net income for 2024 was $11.5 million, or $1.72 per diluted share, compared with net income of $12.1 million, or $1.75 per diluted share, for 2023. State Bank reported net income for 2024 of $13.0 million, which was down slightly from the $13.3 million of net income in 2023.
The successful execution of these five strategies have enabled the Company to improve financial performance across a broad series of metrics. These metrics over the last five years are outlined in the following table. Specifically, the Company has increased total assets by $303.8 million, or 29.3 percent.
The successful execution of these five strategies has enabled the Company to improve financial performance across a broad series of metrics. These metrics over the last five years are outlined in the following table. Specifically, the Company has increased total assets by $121.7 million, or 9.7 percent.
Increase profitability through ongoing diversification of revenue streams: For the twelve months ended December 31, 2023, the Company generated $17.7 million in noninterest income, or 31.1 percent of total operating revenue, from fee-based products.
Increase profitability through ongoing diversification of revenue streams: For the twelve months ended December 31, 2024, the Company generated $17.0 million in noninterest income, or 29.9 percent of total operating revenue, from fee-based products.
Net cash used in financing activities was $1.5 million and net cash provided by financing activities was $18.4 million for the years ended December 31, 2023 and 2022, respectively.
Net cash provided by financing activities was $22.5 million and net cash used in financing activities was $1.5 million for the years ended December 31, 2024 and 2023, respectively.
The Company had proceeds from repayments, maturities, sales and calls of securities of $22.2 million and $35.9 million in 2023 and 2022, respectively. The Company experienced negative cash flows from financing activities in 2023 and positive cash flows in 2022.
The Company had proceeds from repayments, maturities, sales and calls of securities of $18.8 million and $22.2 million in 2024 and 2023, respectively. The Company experienced positive cash flows from financing activities in 2024 and negative cash flows in 2023.
The Company has substantially increased its reserve level over the last several years. Specifically, the Company’s ACL balance has increased from $8.8 million at December 31, 2019 to $15.8 million at December 31, 2023, which reflects an increase of $7.0 million, or 80 percent.
The Company has substantially increased its reserve level over the last several years. Specifically, the Company’s ACL balance has increased from $8.8 million at December 31, 2019 to $15.1 million at December 31, 2024, which reflects an increase of $6.3 million, or 72 percent.
Specifically, total nonperforming assets were $3.3 million, or 0.25 percent of total assets. Total delinquent loans at December 31, 2023 were 0.15 percent of total loans. As of December 31, 2022, the Company had total nonperforming assets of $5.1 million, or 0.38 percent of total assets. Total delinquent loans at December 31, 2022 were 0.27 percent of total loans.
Specifically, total nonperforming assets were $5.5 million, or 0.40 percent of total assets. Total delinquent loans at December 31, 2024 were 0.63 percent of total loans. As of December 31, 2023, the Company had total nonperforming assets of $3.3 million, or 0.25 percent of total assets. Total delinquent loans at December 31, 2023 were 0.15 percent of total loans.
The Company had total net charge-offs on loans of $92,000 in 2023, as compared to net recoveries of $13,000 in 2022.
The Company had total net charge-offs on loans of $250,000 in 2024, as compared to net charge-offs of $92,000 in 2023.
The consolidated 2023 full year net interest margin on an fully-taxable equivalent (“FTE”) basis decreased 6 basis points to 3.16 percent compared to 3.22 percent for the full year of 2022. Provision for credit losses was taken in 2023 in the amount of $0.32 million compared to zero provision taken during 2022.
The consolidated 2024 full year net interest margin on a fully-taxable equivalent (“FTE”) basis was 3.16 percent compared to 3.16 percent for the full year of 2023. Provision for credit losses was taken in 2024 in the amount of $0.12 million compared to $0.32 million taken during 2023.
Retained earnings increased during the year due to earnings of $12.1 million less dividends paid to common shareholders of $3.6 million and repurchases of Company common shares of $3.5 million.
Retained earnings increased during the year due to earnings of $11.5 million less dividends paid to common shareholders of $3.8 million and repurchases of Company common shares of $4.7 million.
SBFG Title reported net income for 2023 of $0.24 million, which was down from net income of $0.39 million for 2022. Positive results for 2023 included loan growth of $38.1 million, while deposits were slightly lower by $16.5 million. The Company completed the final forgiveness in January of 2023 from the nearly 1,200 PPP loans processed during 2020 and 2021.
Positive results for 2023 included loan growth of $38.1 million, while deposits were slightly lower by $16.5 million. The Company completed the final forgiveness in January of 2023 from the nearly 1,200 PPP loans processed during 2020 and 2021.
The Company sold $161.2 million of originated mortgages into the secondary market in 2023, which due to being slightly more than the amortization on the serviced portfolio, increased the size of our serviced loan portfolio to $1.367 billion at December 31, 2023 from $1.352 billion at December 31, 2022.
The Company sold $216.0 million of originated mortgages into the secondary market in 2024, which due to being higher than the amortization on the serviced portfolio, increased the size of our serviced loan portfolio to $1.428 billion at December 31, 2024 from $1.367 billion at December 31, 2023.
Strategic expansion has also occurred during the period with the acquisition of a small community bank (The Edon State Bank of Edon, Ohio) in 2020, the opening of three branch offices and the acquisition of two full service title agencies. 33 Financial Highlights Year Ended December 31, ($ in thousands, except per share data) 2023 2022 2021 2020 2019 Earnings Interest income $ 58,152 $ 44,569 $ 41,904 $ 42,635 $ 44,400 Interest expense 18,879 5,170 4,020 6,705 9,574 Net interest income 39,273 39,399 37,884 35,930 34,826 Provision for loan losses 315 - 1,050 4,500 800 Noninterest income 17,721 18,231 30,697 30,096 18,016 Noninterest expense 41,962 42,314 44,808 43,087 37,410 Provision for income taxes 2,622 2,795 4,446 3,495 2,659 Net income 12,095 12,521 18,277 14,944 11,973 Preferred stock dividends - - - - 950 Net income available to common shareholders 12,095 12,521 18,277 14,944 11,023 Per Common Share Data Basic earnings $ 1.77 $ 1.79 $ 2.58 $ 1.96 $ 1.71 Diluted earnings 1.75 1.77 2.56 1.96 1.51 Cash dividends declared 0.52 0.48 0.44 0.40 0.36 Total equity per share 18.50 17.08 21.05 19.39 17.53 Average Balances Average total assets $ 1,334,644 $ 1,318,781 $ 1,322,253 $ 1,161,396 $ 1,027,932 Average equity 118,315 126,963 144,223 139,197 133,190 Ratios Return on average total assets 0.91 % 0.95 % 1.38 % 1.29 % 1.16 % Return on average equity 10.22 9.86 12.67 10.74 8.99 Cash dividend payout ratio 1 29.62 27.25 17.18 20.54 23.84 Average equity to average assets 8.86 9.63 10.91 11.99 12.96 Period End Totals Total assets $ 1,342,387 $ 1,335,633 $ 1,330,854 $ 1,257,839 $ 1,038,577 Available-for-sale securities 219,708 238,780 263,259 149,406 100,948 Loans held for sale 2,525 2,073 7,472 7,234 7,258 Total loans & leases 1,000,212 962,075 822,714 872,723 825,510 Allowance for credit losses 15,786 13,818 13,805 12,574 8,755 Total deposits 1,070,205 1,086,665 1,113,045 1,049,011 840,219 Advances from FHLB 83,600 60,000 5,500 8,000 16,000 Trust preferred securities 10,310 10,310 10,310 10,310 10,310 Subordinated debt, net 19,642 19,594 19,546 - - Total equity 124,342 118,428 144,929 142,923 136,094 1 Cash dividends on common shares divided by net income available to common. 34 Critical Accounting Policies and Estimates The accounting and reporting policies of the Company are in accordance with generally accepted accounting principles in the United States and conform to general practices within the banking industry.
Financial Highlights Year Ended December 31, ($ in thousands, except per share data) Earnings 2024 2023 2022 2021 2020 Interest income $ 64,349 $ 58,152 $ 44,569 $ 41,904 $ 42,635 Interest expense 24,427 18,879 5,170 4,020 6,705 Net interest income 39,922 39,273 39,399 37,884 35,930 Provision for loan losses 124 315 - 1,050 4,500 Noninterest income 17,017 17,721 18,231 30,697 30,096 Noninterest expense 42,959 41,962 42,314 44,808 43,087 Provision for income taxes 2,386 2,622 2,795 4,446 3,495 Net income 11,470 12,095 12,521 18,277 14,944 Net income available to common shareholders 11,470 12,095 12,521 18,277 14,944 Per Common Share Data Basic earnings $ 1.72 $ 1.77 $ 1.79 $ 2.58 $ 1.96 Diluted earnings 1.72 1.75 1.77 2.56 1.96 Cash dividends declared 0.56 0.52 0.48 0.44 0.40 Total equity per share 19.64 18.50 17.08 21.05 19.39 Average Balances Average total assets $ 1,361,274 $ 1,334,644 $ 1,318,781 $ 1,322,253 $ 1,161,396 Average equity 124,742 118,315 126,963 144,223 139,197 Ratios Return on average total assets 0.84 % 0.91 % 0.95 % 1.38 % 1.29 % Return on average equity 9.19 10.22 9.86 12.67 10.74 Cash dividend payout ratio 1 32.87 29.62 27.25 17.18 20.54 Average equity to average assets 9.16 8.86 9.63 10.91 11.99 Period End Totals Total assets $ 1,379,517 $ 1,343,249 $ 1,335,633 $ 1,330,854 $ 1,257,839 Available-for-sale securities 201,587 219,708 238,780 263,259 149,406 Loans held for sale 6,770 2,525 2,073 7,472 7,234 Total loans & leases 1,046,735 1,000,212 962,075 822,714 872,723 Allowance for credit losses 15,096 15,786 13,818 13,805 12,574 Total deposits 1,152,605 1,070,205 1,086,665 1,113,045 1,049,011 Advances from FHLB 35,000 83,600 60,000 5,500 8,000 Trust preferred securities 10,310 10,310 10,310 10,310 10,310 Subordinated debt, net 19,690 19,642 19,594 19,546 - Total equity 127,508 124,342 118,428 144,929 142,923 1 Cash dividends on common shares divided by net income available to common. 32 Critical Accounting Policies and Estimates The accounting and reporting policies of the Company are in accordance with generally accepted accounting principles in the United States and conform to general practices within the banking industry.
Total full-time equivalent employees ended 2023 at 251, which was down 17 from year end 2022. Earnings Summary – 2022 vs. 2021 Net income for 2022 was $12.5 million, or $1.77 per diluted share, compared with net income of $18.3 million, or $2.56 per diluted share, for 2021.
Total full-time equivalent employees ended 2024 at 252, which was up 1 from year end 2023. Earnings Summary – 2023 vs. 2022 Net income for 2023 was $12.1 million, or $1.75 per diluted share, compared with net income of $12.5 million, or $1.77 per diluted share, for 2022.
Noninterest Income Years Ended December 31, ($ in thousands) 2023 2022 % Change Wealth management fees $ 3,532 $ 3,728 -5.3 % Customer service fees 3,403 3,378 0.7 % Gains on sale of residential loans & OMSR’s 3,609 4,298 -16.0 % Mortgage loan servicing fees, net 2,101 2,964 29.1 % Gain on sale of non-mortgage loans 429 566 -24.2 % Title insurance income 1,635 2,229 -26.6 % Other 3,012 1,068 182.0 % Total noninterest income $ 17,721 $ 18,231 -2.8 % 43 Total noninterest income was $17.7 million for 2023 compared to $18.2 million for 2022, representing a decrease of $0.5 million, or 2.8 percent, year-over-year.
Noninterest Income Years Ended December 31, ($ in thousands) 2024 2023 % Change Wealth management fees $ 3,511 $ 3,532 -0.6 % Customer service fees 3,467 3,403 1.9 % Gains on sale of residential loans & OMSR’s 4,564 3,609 26.5 % Mortgage loan servicing fees, net 2,183 2,101 -3.9 % Gain on sale of non-mortgage loans 146 429 -66.0 % Title insurance income 1,635 1,635 0.0 % Other 1,511 3,012 -49.8 % Total noninterest income $ 17,017 $ 17,721 -4.0 % 41 Total noninterest income was $17.0 million for 2024 compared to $17.7 million for 2023, representing a decrease of $0.7 million, or 4.0 percent, year-over-year.
The growth has been on both sides of the balance sheet over the five year period, with loans growing $174.7 million or 21.2 percent and deposits growing $230.0 million or 27.4 percent.
The growth has been on both sides of the balance sheet over the five-year period, with loans growing $174.0 million or 19.9 percent and deposits growing $103.6 million or 9.9 percent.
Significant operating items for 2023 included gain on sale of loans of $4.0 million and net income of $12.1 million. Cash provided by the sale of loans held for sale were $161.2 million. Cash used in the origination of loans held for sale were $159.3 million. The Company experienced negative cash flows from investing activities in 2023 and 2022.
Significant operating items for 2024 included gain on sale of loans of $4.7 million and net income of $11.5 million. Cash provided by the sale of loans held for sale were $216.0 million. Cash used in the origination of loans held for sale were $217.8 million. The Company experienced negative cash flows from investing activities in 2024 and 2023.
For 2023, net charge-offs totaled $0.1 million or 0.01 percent of average loans, compared to net recoveries of $0.01 million or (0.00) percent of average loans, for 2022.
For 2024, net charge-offs totaled $0.25 million or 0.02 percent of average loans, compared to net charge-offs of $0.01 million or 0.01 percent of average loans, for 2023.
Over the past few years, we have expanded and committed additional resources to our presence in the Findlay and Edgerton markets in particular; however, we continue to seek to expand the presence and penetration in all of our markets.
Wayne (Indiana), our current market penetration is minimal, but we believe our potential for growth is significant. Over the past few years, we have expanded and committed additional resources to our presence in the Findlay and Edgerton markets in particular; however, we continue to seek to expand the presence and penetration in all of our markets.
The Company’s ACL at December 31, 2023, now covers nonperforming loans at 560 percent, up from 319 percent at December 31, 2022. 40 The following schedule presents an analysis of the ACL, average loan data and related ratios at December 31 for the years indicated: ($ in thousands) Provision for Credit Losses Net (Chargeoffs) Recoveries Average Loans Ratio of annualized net (chargeoffs) recoveries to average loans December 31, 2023 Commercial & industrial $ 110 $ - $ 124,435 0.00 % Commercial real estate - owner occupied 202 - 118,583 0.00 % Commercial real estate - nonowner occupied 119 - 301,072 0.00 % Agricultural 23 - 59,720 0.00 % Residential real estate 190 (52 ) 313,034 -0.02 % HELOC 39 - 46,576 0.00 % Consumer 5 (40 ) 15,470 -0.26 % Total $ 688 $ (92 ) $ 978,890 -0.01 % December 31, 2022 Commercial & industrial $ (227 ) $ - $ 126,496 0.00 % Commercial real estate - owner occupied (868 ) - 122,031 0.00 % Commercial real estate - nonowner occupied 367 - 276,805 0.00 % Agricultural 12 - 58,745 0.00 % Residential real estate 923 - 239,162 0.00 % HELOC (45 ) 13 43,210 0.03 % Consumer (162 ) - 14,039 0.00 % Total $ - $ 13 $ 880,488 0.00 % December 31, 2021 Commercial & industrial $ (1,411 ) $ 227 $ 160,267 0.14 % Commercial real estate - owner occupied 505 - 118,713 0.00 % Commercial real estate - nonowner occupied 825 - 264,980 0.00 % Agricultural 103 - 53,122 0.00 % Residential real estate 975 6 195,277 0.00 % HELOC (16 ) - 43,488 0.00 % Consumer 69 (52 ) 11,546 -0.45 % Total $ 1,050 $ 181 $ 847,393 0.02 % The ACL balance and the provision for credit losses are determined by management based upon periodic reviews of the loan portfolio.
The Company’s ACL at December 31, 2024, now covers nonperforming loans at 274 percent, down from 560 percent at December 31, 2023. 38 The following schedule presents an analysis of the ACL, average loan data and related ratios at December 31 for the years indicated: ($ in thousands) Provision for Credit Losses Net (Chargeoffs) Recoveries Average Loans Ratio of annualized net (chargeoffs) recoveries to average loans December 31, 2024 Commercial & industrial $ 891 $ (228 ) $ 123,238 -0.19 % Commercial real estate - owner occupied (146 ) - 131,168 0.00 % Commercial real estate - nonowner occupied 3 - 311,855 0.00 % Agricultural 444 - 63,580 0.00 % Residential real estate (1,603 ) (3 ) 314,066 0.00 % HELOC 10 - 50,240 0.00 % Consumer (39 ) (19 ) 13,204 -0.14 % Total $ (440 ) $ (250 ) $ 1,007,351 -0.02 % December 31, 2023 Commercial & industrial $ 110 $ - $ 124,435 0.00 % Commercial real estate - owner occupied 202 - 118,583 0.00 % Commercial real estate - nonowner occupied 119 - 301,072 0.00 % Agricultural 23 - 59,720 0.00 % Residential real estate 190 (52 ) 313,034 -0.02 % HELOC 39 - 46,576 0.00 % Consumer 5 (40 ) 15,470 -0.26 % Total $ 688 $ (92 ) $ 978,890 -0.01 % December 31, 2022 Commercial & industrial $ (227 ) $ - $ 126,496 0.00 % Commercial real estate - owner occupied (868 ) - 122,031 0.00 % Commercial real estate - nonowner occupied 367 - 276,805 0.00 % Agricultural 12 - 58,745 0.00 % Residential real estate 923 - 239,162 0.00 % HELOC (45 ) 13 43,210 0.03 % Consumer (162 ) - 14,039 0.00 % Total $ - $ 13 $ 880,488 0.00 % The ACL balance and the provision for credit losses are determined by management based upon periodic reviews of the loan portfolio.
This increase was the result of $6.7 million in provision expense during the period and minimal charge-offs, which were just $0.8 million over the four-year period.
This increase was the result of $6.8 million in provision expense during the period and $1.0 million in net charge-offs over the five-year period.
State Bank reported net income for 2022 of $13.4 million, which was down from the $18.6 million in net income in 2021. SBFG Title reported net income for 2022 of $0.4 million, which was down from net income of $0.5 million in 2021.
State Bank reported net income for 2023 of $13.3 million, which was down slightly from the $13.4 million of net income in 2022. SBFG Title reported net income for 2023 of $0.24 million, which was down from net income of $0.39 million for 2022.
The average amount of deposits and weighted-average rates paid are summarized as follows for the years ended December 31: 2023 2022 2021 Average Average Average Average Average Average ($ in thousands) Amount Rate Amount Rate Amount Rate Savings and interest bearing demand deposits $ 619,906 1.23 % $ 693,271 0.33 % $ 672,296 0.27 % Time deposits 236,665 3.00 % 159,401 0.76 % 177,918 0.74 % Non interest bearing demand deposits 237,976 - 252,899 - 255,908 - Totals $ 1,094,547 1.35 % $ 1,105,571 0.31 % $ 1,106,122 0.28 % 39 Time deposits that exceeded the FDIC insurance limit of $250,000 are summarized as follows: ($ in thousands) 2023 2022 Three months or less $ 6,637 $ 6,992 Over three months through six months 1,599 102 Over six months and through twelve months 5,209 1,330 Over twelve months 8,935 6,949 Total $ 22,380 $ 15,373 Shareholders’ equity at December 31, 2023, was $124.3 million, or 9.3 percent of total assets compared to $118.4 million or 8.9 percent of total assets at December 31, 2022.
The average amount of deposits and weighted-average rates paid are summarized as follows for the years ended December 31: 2024 2023 2022 Average Average Average Average Average Average ($ in thousands) Amount Rate Amount Rate Amount Rate Savings and interest bearing demand deposits $ 643,710 1.72 % $ 619,906 1.23 % $ 693,271 0.33 % Time deposits 259,818 3.83 % 236,665 3.00 % 159,401 0.76 % Non interest bearing demand deposits 227,445 - 237,976 - 252,899 - Totals $ 1,130,973 1.86 % $ 1,094,547 1.35 % $ 1,105,571 0.31 % 37 Time deposits that exceeded the FDIC insurance limit of $250,000 are summarized as follows: ($ in thousands) 2024 2023 Three months or less $ 4,912 $ 6,637 Over three months through six months 7,249 1,599 Over six months and through twelve months 6,533 5,209 Over twelve months 4,750 8,935 Total $ 23,444 $ 22,380 Shareholders’ equity at December 31, 2024, was $127.5 million, or 9.2 percent of total assets compared to $124.3 million or 9.3 percent of total assets at December 31, 2023.
As of December 31, 2023, commercial business and agricultural loans made up approximately 19.2 percent of the HFI loan portfolio while commercial real estate loans accounted for approximately 42.4 percent of the HFI loan portfolio.
As of December 31, 2024, commercial business and agricultural loans made up approximately 18.0 percent of the HFI loan portfolio while commercial real estate loans accounted for approximately 43.9 percent of the HFI loan portfolio.
Negative cash flows of $16.5 million and $26.4 million are attributable to the change in deposits for 2023 and 2022, respectively. 45 The Company uses an Economic Value of Equity (“EVE”) analysis to measure risk in the balance sheet incorporating all cash flows over the estimated remaining life of all balance sheet positions.
The increase in deposits of $82.4 million attributed to the positive cash flows in 2024 and the decrease in deposits of $16.5 million attributed to the negative cash flows in 2023. 43 The Company uses an Economic Value of Equity (“EVE”) analysis to measure risk in the balance sheet incorporating all cash flows over the estimated remaining life of all balance sheet positions.
Sales of non-mortgage loans (small business and farm credits) in 2023 was the same as in 2022 at $4.2 million. The Company saw its wealth management assets under management decline by $5.3 million to $501.8 million at December 31, 2023, with total wealth management fees declining $0.2 million to $3.5 million.
Sales of non-mortgage loans (small business and farm credits) in 2024 was just $0.7 million. The Company saw its wealth management assets under management increase by $45.9 million to $547.7 million at December 31, 2024, with total wealth management fees of $3.5 million.
The reserve increased during 2023 due to the one-time CECL adjustment of $1.4 million taken in January of 2023 upon the Company’s adoption of the CECL methodology. 41 The following schedule provides a breakdown of the ACL allocated by type of loan and related ratios at December 31 for the years indicated: Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans ($ in thousands) 2023 2022 2021 Commercial & industrial $ 2,003 12.7 % $ 1,663 12.0 % $ 1,890 14.9 % Commercial real estate - owner occupied 1,952 12.4 % 1,696 12.3 % 2,564 14.5 % Commercial real estate - nonowner occupied 5,718 36.2 % 4,584 33.2 % 4,217 31.9 % Agricultural 440 2.8 % 611 4.4 % 599 7.0 % Residential real estate 4,936 31.3 % 4,438 32.1 % 3,515 25.1 % HELOC 510 3.2 % 547 4.0 % 579 5.1 % Consumer 227 1.4 % 279 2.0 % 441 1.6 % $ 15,786 100.0 % $ 13,818 100.0 % $ 13,805 100.0 % As further detailed in ITEM 1A.
The reserve increased during 2023 due to the one-time CECL adjustment of $1.4 million taken in January of 2023 upon the Company’s adoption of the CECL methodology. 39 The following schedule provides a breakdown of the ACL allocated by type of loan and related ratios at December 31 for the years indicated: Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans Allowance Amount Percentage of Loans In Each Category to Total Loans ($ in thousands) 2024 2023 2022 Commercial & industrial $ 2,666 17.7 % $ 2,003 12.7 % $ 1,663 12.0 % Commercial real estate - owner occupied 1,806 12.0 % 1,952 12.4 % 1,696 12.3 % Commercial real estate - nonowner occupied 5,721 37.9 % 5,718 36.2 % 4,584 33.2 % Agricultural 884 5.9 % 440 2.8 % 611 4.4 % Residential real estate 3,330 22.1 % 4,936 31.3 % 4,438 32.1 % HELOC 520 3.4 % 510 3.2 % 547 4.0 % Consumer 169 1.1 % 227 1.4 % 279 2.0 % $ 15,096 100.0 % $ 15,786 100.0 % $ 13,818 100.0 % Regulatory capital reporting is required for State Bank only, as the Company is currently exempt from quarterly regulatory capital level measurement pursuant to the Small Bank Holding Company Policy Statement.
Net cash used in investing activities was $17.4 million and $165.7 million for the years ended December 31, 2023 and 2022, respectively. A net increase in loans of $38.7 million was the primary change in 2023. The changes for 2022 include the purchase of available-for-sale securities of $50.6 million and net increase in loans of $139.7 million.
Net cash used in investing activities was $28.9 million and $17.4 million for the years ended December 31, 2024 and 2023, respectively. A net increase in loans of $46.8 million was the primary change in 2024. The primary change for 2023 was a net increase in loans of $38.7 million.
Noninterest Expense Years Ended December 31, ($ in thousands) 2023 2022 % Change Salaries & employee benefits $ 22,777 $ 24,142 -5.7 % Net occupancy expense 3,096 2,993 3.4 % Equipment expense 4,078 3,616 12.8 % Data processing fees 2,659 2,510 5.9 % Professional fees 3,024 3,214 -5.9 % Marketing expense 782 911 -14.2 % Telephone and communications 501 474 5.7 % Postage and delivery expense 432 422 2.4 % State, local and other taxes 949 1,082 -12.3 % Employee expense 631 613 2.9 % Other expense 3,033 2,337 29.8 % Total noninterest expense $ 41,962 $ 42,314 -0.8 % Total noninterest expense was $42.0 million for 2023 compared to $42.3 million for 2022, representing a $0.3 million, or 0.8 percent, decrease year-over-year.
Noninterest Expense Years Ended December 31, ($ in thousands) 2024 2023 % Change Salaries & employee benefits $ 23,603 $ 22,777 3.6 % Net occupancy expense 2,884 3,096 -6.8 % Equipment expense 4,333 4,078 6.3 % Data processing fees 3,075 2,659 15.6 % Professional fees 2,927 3,024 -3.2 % Marketing expense 821 782 5.0 % Telephone and communications 525 501 4.8 % Postage and delivery expense 447 432 3.5 % State, local and other taxes 907 949 -4.4 % Employee expense 733 631 16.2 % Other expense 2,704 3,033 -10.8 % Total noninterest expense $ 42,959 $ 41,962 2.4 % Total noninterest expense was $43.0 million for 2024 compared to $42.0 million for 2023, representing a $1.0 million, or 2.4 percent, increase year-over-year.
The cash flow statements for the periods presented provide an indication of the Company’s sources and uses of cash as well as an indication of the ability of the Company to maintain an adequate level of liquidity.
The Company also had $66.8 million in unpledged securities at December 31, 2024 available for additional borrowings. The cash flow statements for the periods presented provide an indication of the Company’s sources and uses of cash as well as an indication of the ability of the Company to maintain an adequate level of liquidity.
Gains on sale of residential mortgage loans was down from 2022 by $0.7 million, or 16.0 percent.
Gains on sale of residential mortgage loans was up from 2023 by $0.96 million, or 26.5 percent.
As of December 31, 2023, residential first mortgage loans, which are secured by first mortgages on residential real estate, made up approximately 31.8 percent of the HFI portfolio, while consumer loans to individuals, which are primarily secured by consumer assets, made up approximately 6.6 percent of the HFI loan portfolio.
As of December 31, 2024, residential first mortgage loans, which are secured by first mortgages on residential real estate, made up approximately 30.0 percent of the HFI portfolio, while consumer loans to individuals, which are primarily secured by consumer assets, made up approximately 6.5 percent of the HFI loan portfolio. 36 Maturities and Sensitivities of Loans to Changes in Interest Rates: The following table shows the maturity distribution of loans outstanding as of December 31, 2024.
The Company booked a much higher portion of residential real estate production on the balance sheet as increases in rates moved customers to variable rate mortgage products. Concentrations of Credit Risk : The Company makes commercial, real estate and installment loans to customers located mainly in the Tri-State region of Ohio, Indiana and Michigan.
The Company allowed the residential real estate to amortize and minimal new production on the balance sheet was generated. Concentrations of Credit Risk : The Company makes commercial, real estate and installment loans to customers located mainly in the Tri-State region of Ohio, Indiana and Michigan.
Asset Quality Years Ended December 31, ($ in thousands) 2023 2022 % Change Nonaccruing loans $ 2,818 $ 3,682 -23.5 % Foreclosed assets and other assets held for sale, net 511 777 -34.2 % Nonperforming assets 3,329 4,459 -25.3 % Net charge-offs/(recoveries) 92 (13 ) -807.7 % Provision for credit losses 315 - N/M Allowance for credit losses 15,786 13,818 14.2 % Nonaccruing loans/total loans 0.28 % 0.38 % -26.4 % Allowance/nonaccruing loans 560.18 % 375.29 % 49.3 % Nonperforming assets/total assets 0.25 % 0.33 % -25.7 % Net charge offs/average loans 0.01 % 0.00 % -1100.0 % Allowance/loans 1.58 % 1.44 % 9.9 % Allowance/nonperforming loans 560.18 % 375.29 % 49.3 % Nonperforming assets totaled $3.3 million, or 0.25 percent of total assets at December 31, 2023, a decrease of $1.1 million, or 25.3 percent from 2022.
Asset Quality Years Ended December 31, ($ in thousands) 2024 2023 % Change Nonaccruing loans $ 5,516 $ 2,818 95.7 % Foreclosed assets and other assets held for sale, net - 511 N/M Nonperforming assets 5,516 3,329 65.7 % Net charge-offs/(recoveries) 250 92 171.7 % Provision for credit losses 124 315 -60.6 % Allowance for credit losses 15,096 15,786 -4.4 % Nonaccruing loans/total loans 0.53 % 0.28 % 87.0 % Allowance/nonaccruing loans 273.7 % 560.2 % -51.1 % Nonperforming assets/total assets 0.40 % 0.25 % 61.3 % Net charge offs/average loans 0.01 % 0.01 % 0.0 % Allowance/loans 1.44 % 1.58 % -8.6 % Allowance/nonperforming loans 273.68 % 560.18 % -51.1 % Nonperforming assets totaled $5.5 million, or 0.40 percent of total assets at December 31, 2024, an increase of $2.2 million, or 65.7 percent from 2023.
Operating expense decreased by $2.5 million, or 5.6 percent, from $44.8 million in 2021 to $42.3 million in 2022, due to compensation and fringe benefit cost decreases partially offset by higher spend on technology/digital initiatives. Goodwill, Intangibles and Capital Purchases The Company completed its most recent annual goodwill impairment review as of December 31, 2023.
Operating expense decreased by $0.35 million, or 0.8 percent, from $42.3 million in 2022 to $42.0 million in 2023, due to lower incentive and commission levels, which were partially offset by higher medical costs and increased spending on technology. Goodwill, Intangibles and Capital Purchases The Company completed its most recent annual goodwill impairment review as of December 31, 2024.
Loans (excluding loans held for sale) were $1.000 billion at December 31, 2023, compared to $962.1 million at December 31, 2022. Total deposits were $1.070 billion at December 31, 2023, compared to $1.087 billion at December 31, 2022.
Loans (excluding loans held for sale) were $1.05 billion at December 31, 2024, compared to $1.00 billion at December 31, 2023. Total deposits were $1.15 billion at December 31, 2024, compared to $1.07 billion at December 31, 2023.
Based on the current collateralization requirements of the FHLB, approximately $81.9 million of additional borrowing capacity existed at December 31, 2023. At December 31, 2023 and 2022, the Company had $41.0 million and $56.0 million in federal funds lines available. The Company also had $105.5 million in unpledged securities at December 31, 2023 available for additional borrowings.
Management expects the risk of changes in off-balance-sheet arrangements to be immaterial to earnings. Based on the current collateralization requirements of the FHLB, approximately $142.5 million of additional borrowing capacity existed at December 31, 2024. At December 31, 2024 and 2023, the Company had $41.0 million in federal funds lines available.
Management believes the Company’s current liquidity level, without these borrowings, is sufficient to meet its current and anticipated liquidity needs. At December 31, 2023, all eligible commercial real estate, residential first, multi-family mortgage and agricultural loans were pledged under a FHLB blanket lien.
The Company’s commercial real estate, first mortgage residential, agricultural and multi-family mortgage portfolio of $852.6 million at December 31, 2024, can and is readily used to collateralize borrowings, which is an additional source of liquidity. Management believes the Company’s current liquidity level, without these borrowings, is sufficient to meet its current and anticipated liquidity needs.
These revenue sources include fees generated from saleable residential mortgage loans, retail deposit products, wealth management services, saleable business-based loans (small business and farm service) and title agency revenue.
These revenue sources include fees generated from saleable residential mortgage loans, retail deposit products, wealth management services, saleable business-based loans (small business and farm service) and title agency revenue. For the twelve months ended December 31, 2023, the Company generated $17.7 million in noninterest income, or 31.1 percent of total operating revenue from fee-based products.
The results of this analysis are reflected in the following table, which reflects the Company’s neutral balance sheet that directionally is trending to a liability sensitive position: Economic Value of Equity December 31, 2023 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 206,660 $ (9,716 ) -4.49 % +300 basis points 211,240 (5,136 ) -2.37 % +200 basis points 211,639 (4,737 ) -2.19 % +100 basis points 213,900 (2,476 ) -1.14 % Base Case 216,376 - - -100 basis points 213,526 (2,850 ) -1.32 % -200 basis points 206,761 (9,616 ) -4.44 % -300 basis points 195,925 (20,452 ) -9.45 % -400 basis points 196,802 (19,574 ) -9.05 % Economic Value of Equity December 31, 2022 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 264,361 $ (61,360 ) -18.84 % +300 basis points 284,602 (41,120 ) -12.62 % +200 basis points 303,265 (22,457 ) -6.89 % +100 basis points 319,473 (6,249 ) -1.92 % Base Case 325,722 - - -100 basis points 321,550 (4,172 ) -1.28 % -200 basis points 305,242 (20,480 ) -6.29 % -300 basis points 293,718 (32,004 ) -9.83 % -400 basis points 271,404 (54,318 ) -16.68 %
The results of this analysis are reflected in the following table, which reflects the Company’s neutral balance sheet that directionally is trending to a liability sensitive position: Economic Value of Equity December 31, 2024 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 258,979 $ 10,652 4.29 % +300 basis points 258,247 9,920 3.99 % +200 basis points 253,713 5,386 2.17 % +100 basis points 250,545 2,218 0.89 % Base Case 248,327 - - -100 basis points 240,798 (7,529 ) -3.03 % -200 basis points 229,540 (18,787 ) -7.57 % -300 basis points 213,379 (34,948 ) -14.07 % -400 basis points 190,188 (58,139 ) -23.41 % Economic Value of Equity December 31, 2023 ($ in thousands) Change in rates $ Amount $ Change % Change +400 basis points $ 206,660 $ (9,716 ) -4.49 % +300 basis points 211,240 (5,136 ) -2.37 % +200 basis points 211,639 (4,737 ) -2.19 % +100 basis points 213,900 (2,476 ) -1.14 % Base Case 216,376 - - -100 basis points 213,526 (2,850 ) -1.32 % -200 basis points 206,761 (9,616 ) -4.44 % -300 basis points 195,925 (20,452 ) -9.45 % -400 basis points 196,802 (19,574 ) -9.05 %
Total Variance Variance Attributable To ($ in thousands) 2023/2022 Volume Rate Interest income Taxable securities $ 294 $ (1,340 ) $ 1,634 Non-taxable securities 1 (28 ) (23 ) (5 ) Loans, net of unearned income and deferred fees 1 13,317 4,217 9,100 Total interest income 13,583 2,853 10,730 Interest expense Savings and interest-bearing demand deposits 5,341 (239 ) 5,580 Time deposits 5,890 591 5,299 Repurchase agreements & other 35 (9 ) 44 Advances from FHLB 2,088 1,211 877 Trust preferred securities 355 - 355 Subordinated debt - - - Total interest expense 13,709 1,554 12,155 Net interest income $ (126 ) $ 1,299 $ (1,425 ) 1 Interest on non-taxable securities and loans has been adjusted to fully tax equivalent The maturity distribution and weighted-average interest rates of debt securities available-for-sale at December 31, 2023, are set forth in the table below.
Total Variance Variance Attributable To ($ in thousands) 2024/2023 Volume Rate Interest income Taxable securities $ 752 $ (170 ) $ 922 Non-taxable securities 1 (24 ) (19 ) (5 ) Loans, net of unearned income and deferred fees 1 5,469 1,536 3,933 Total interest income 6,197 1,346 4,851 Interest expense Savings and interest-bearing demand deposits 3,474 292 3,182 Time deposits 2,853 695 2,158 Repurchase agreements & other 80 (7 ) 87 Advances from FHLB (882 ) (754 ) (128 ) Trust preferred securities 23 - 23 Subordinated debt - - - Total interest expense 5,548 226 5,322 Net interest income $ 649 $ 1,119 $ (470 ) 1 Interest on non-taxable securities and loans has been adjusted to fully tax equivalent 35 The maturity distribution and weighted-average interest rates of debt securities available-for-sale at December 31, 2024, are set forth in the table below.
Expand product utilization by new and existing customers: As of December 31, 2023, we operated in 14 counties in Northwest Ohio, Central Ohio and Northeast Indiana with 23 full service offices, 23 ATM’s and six loan production offices. Combined in the 14 counties of operation, we command 4.4 percent of the deposit market share, which has steadily grown.
On January 17, 2025, we established our presence in Ottawa County with the acquisition of The Marblehead Bank located in Marblehead, Ohio. Expand product utilization by new and existing customers: As of December 31, 2024, we operated in 14 counties in Northwest Ohio, Central Ohio and Northeast Indiana with 23 full-service offices, 23 ATM’s and seven loan production offices.
Operating expense decreased by $0.35 million, or 0.8 percent, from $42.3 million in 2022 to $42.0 million in 2023, due to lower incentive and commission levels, which were partially offset by higher medical costs and increased spending on technology. 42 Results of Operations Years Ended December 31, ($ in thousands, except per share data) 2023 2022 % Change Total assets $ 1,343,249 $ 1,335,633 0.6 % Total investments 219,708 238,780 -8.0 % Loans held for sale 2,525 2,073 21.8 % Loans, net of unearned income 1,000,212 962,075 4.0 % Allowance for credit losses 15,786 13,818 14.2 % Total deposits 1,070,205 1,086,665 -1.5 % Total operating revenue 1 $ 56,994 $ 57,630 -1.1 % Net interest income 39,273 39,399 -0.3 % Loan loss provision 315 - N/M Noninterest income 17,721 18,231 -2.8 % Noninterest expense 41,962 42,314 -0.8 % Net income 12,095 12,521 -3.4 % Diluted earnings per share 1.75 1.77 -1.1 % 1 Operating revenue equals net interest income plus noninterest income.
Results of Operations Years Ended December 31, ($ in thousands, except per share data) 2024 2023 % Change Total assets $ 1,379,517 $ 1,343,249 2.7 % Total investments 201,588 219,708 -8.2 % Loans held for sale 6,770 2,525 168.1 % Loans, net of unearned income 1,046,735 1,000,212 4.7 % Allowance for credit losses 15,096 15,786 -4.4 % Total deposits 1,152,605 1,070,205 7.7 % Total operating revenue 1 $ 56,939 $ 56,994 -0.1 % Net interest income 39,922 39,273 1.7 % Loan loss provision 124 315 -60.6 % Noninterest income 17,017 17,721 -4.0 % Noninterest expense 42,959 41,962 2.4 % Net income 11,470 12,095 -5.2 % Diluted earnings per share 1.72 1.75 -1.7 % 1 Operating revenue equals net interest income plus noninterest income.
The fair market value of the bond portfolio improved slightly during 2023 due to the valuation adjustment on the portfolio, which resulted in accumulated other comprehensive income (“AOCI”) falling to $29.8 million from $32.1 million.
The fair market value of the bond portfolio declined slightly during 2024 due to the valuation adjustment on the portfolio, which resulted in accumulated other comprehensive loss (“AOCI”) rising to $30.2 million from $29.8 million. The Company continued to repurchase its own common shares during the year under the Company’s publicly announced share repurchase programs.
Treasury and Government agencies $ 539 3.79 % $ 1,559 3.33 % $ 4,419 1.46 % $ 6,517 1.84 % Mortgage-backed securities - 18,028 1.48 % 10,411 2.01 % 160,428 1.90 % 188,867 1.87 % State and political subdivisions 261 2.92 % 280 2.61 % 1,987 3.89 % 7,370 2.57 % 9,898 2.83 % Other corporate securities - - 14,426 3.69 % - 14,426 3.69 % Total securities by maturity $ 800 3.51 % $ 19,867 1.64 % $ 31,243 2.83 % $ 167,798 1.93 % $ 219,708 2.03 % 37 ($ in thousands) Years Ended December 31, Total loans 2023 2022 % Change Commercial business & agriculture $ 191,932 $ 192,478 -0.3 % Commercial real estate 424,041 412,635 2.8 % Residential real estate 318,123 291,512 9.1 % Consumer & other 65,673 65,005 1.0 % Total loans 999,769 961,630 4.0 % Net deferred costs (fees) 443 445 -0.4 % Total loans, net deferred costs (fees) 1,000,212 962,075 4.0 % Loans held for sale $ 2,525 $ 2,073 21.8 % Total deposits 2023 2022 % Change Noninterest bearing demand $ 228,713 $ 256,799 -10.9 % Interest-bearing demand 166,413 191,719 -13.2 % Savings & money market 419,570 447,267 -6.2 % Time deposits 255,509 190,880 33.9 % Total deposits 1,070,205 1,086,665 -1.5 % Total shareholders’ equity $ 124,342 $ 118,428 5.0 % Loans held for investment (“HFI”) increased $38.1 million, or 4.0 percent, to $1.0 billion at December 31, 2023, which was due to an increase in residential and commercial real estate lending during 2023.
Treasury and Government agencies $ 2,138 4.08 % $ 817 3.39 % $ 4,434 1.46 % - $ 7,389 1.84 % Mortgage-backed securities 756 2.95 % 16,536 1.38 % 8,645 1.97 % 143,683 1.90 % 169,620 1.86 % State and political subdivisions - 276 2.61 % 3,446 3.75 % 5,685 2.35 % 9,407 2.83 % Other corporate securities - - 15,171 3.69 % - 15,171 3.69 % Total securities by maturity $ 2,894 3.78 % $ 17,629 1.49 % $ 31,696 2.92 % $ 149,368 1.92 % $ 201,587 2.04 % ($ in thousands) Years Ended December 31, Total loans 2024 2023 % Change Commercial business & agriculture $ 189,298 $ 191,932 -1.4 % Commercial real estate 479,573 424,041 13.1 % Residential real estate 308,378 318,123 -3.1 % Consumer & other 69,340 65,673 5.6 % Total loans 1,046,589 999,769 4.7 % Net deferred costs (fees) 146 443 -67.0 % Total loans, net deferred costs (fees) 1,046,735 1,000,212 4.7 % Loans held for sale $ 6,770 $ 2,525 168.1 % Total deposits 2024 2023 % Change Noninterest bearing demand $ 232,155 $ 228,713 1.5 % Interest-bearing demand 201,085 166,413 20.8 % Savings & money market 460,148 419,570 9.7 % Time deposits 259,217 255,509 1.5 % Total deposits 1,152,605 1,070,205 7.7 % Total shareholders’ equity $ 127,508 $ 124,342 2.5 % Loans held for investment (“HFI”) increased $46.5 million, or 4.7 percent, to $1.05 billion at December 31, 2024, which was due to an increase in commercial real estate lending during 2024.
Significant additional off balance-sheet liquidity is available in the form of FHLB advances, unused federal funds lines from correspondent banks and the national certificate of deposit market. Management expects the risk of changes in off-balance-sheet arrangements to be immaterial to earnings.
At December 31, 2024, all eligible commercial real estate, residential first, multi-family mortgage and agricultural loans were pledged under a FHLB blanket lien. Significant additional off balance-sheet liquidity is available in the form of FHLB advances, unused federal funds lines from correspondent banks and the national certificate of deposit market.
For the twelve months ended December 31, 2022, the Company generated $18.2 million in noninterest income, or 31.6 percent of total operating revenue from fee-based products. 32 Strengthen our penetration in all markets served: Over our 119-year history of continuous operation in Northwest Ohio, we have established a significant presence in our traditional markets in Defiance, Fulton, Paulding and Williams counties in Ohio.
Strengthen our penetration in all markets served: Over our 122-year history of continuous operation in Northwest Ohio, we have established a significant presence in our traditional markets in Defiance, Fulton, Paulding and Williams counties in Ohio. In our newer markets of Bowling Green, Columbus, Findlay, Toledo (Ohio) and Ft.
The Company continued to repurchase its own common shares during the year under the Company’s repurchase program authorized by the Board of Directors on December 21, 2022. Specifically, the Company repurchased 244,325 shares during 2023 at an average price of $13.98 per share.
Specifically, the Company repurchased 253,817 shares during 2024 at an average price of $18.43 per share. On December 18, 2024, the Company’s Board of Directors approved a share repurchase program authorizing the repurchase of 500,000 shares through December 31, 2026.
As of December 31, 2023, the Company had 255,675 shares remaining of the 500,000 shares authorized for repurchase under the Company’s existing share repurchase program, which expires December 31, 2024.
As of December 31, 2024, the Company had repurchased a total of 17,460 shares, and 482,540 shares remained available for purchase, under this program. The December 18, 2024, share repurchase program replaced the Company’s prior repurchase program announced on December 21, 2022, under which an aggregate of 500,000 common shares of the Company were repurchased through December 2024.