Biggest changeFor the twelve months ended 12/31/2023 12/31/2022 12/31/2021 (In thousands) Loans (no tax adjustment) $ 91,169 $ 77,264 $ 74,200 Tax-equivalent adjustment (1) 471 494 420 Loans (tax-equivalent basis) $ 91,640 $ 77,758 $ 74,620 Securities (no tax adjustment) $ 8,370 $ 8,296 $ 5,394 Tax-equivalent adjustment (1) 1 3 4 Securities (tax-equivalent basis) $ 8,371 $ 8,299 $ 5,398 Net interest income (no tax adjustment) $ 67,909 $ 79,232 $ 73,177 Tax equivalent adjustment (1) 472 497 424 Net interest income (tax-equivalent basis) $ 68,381 $ 79,729 $ 73,601 Net interest income (no tax adjustment) $ 67,909 $ 79,232 $ 73,177 Less: Purchase accounting adjustments (50 ) 175 (55 ) Prepayment penalties and fees 64 281 181 PPP fee income 99 728 6,769 Adjusted net interest income (non-GAAP) $ 67,796 $ 78,048 $ 66,282 Average interest-earning assets $ 2,407,251 $ 2,396,972 $ 2,329,877 Average interest-earnings asset, excluding average PPP loans $ 2,405,525 $ 2,391,252 $ 2,219,286 Net interest margin (no tax adjustment) 2.82 % 3.31 % 3.14 % Net interest margin, tax-equivalent 2.84 % 3.33 % 3.16 % Adjusted net interest margin, excluding purchase accounting adjustments, PPP fee income and prepayment penalties (non-GAAP) 2.82 % 3.26 % 2.99 % 63 At or for the twelve months ended 12/31/2023 12/31/2022 12/31/2021 (In thousands) Book Value per Share (GAAP) $ 10.96 $ 10.27 $ 9.87 Non-GAAP adjustments: Goodwill (0.58 ) (0.56 ) (0.55 ) Core deposit intangible (0.08 ) (0.10 ) (0.11 ) Tangible Book Value per Share (non-GAAP) $ 10.30 $ 9.61 $ 9.21 Income Before Income Taxes (GAAP) $ 19,584 $ 34,629 $ 31,724 Non-GAAP adjustments: Provision for (reversal of) credit losses 872 700 (925 ) PPP Income (99 ) (728 ) (6,769 ) Gain on bank-owned life insurance death benefit (778 ) - — Loss (gain) on defined benefit plan termination 1,143 (2,807 ) — Income Before Taxes, Provision, PPP Income, Bank-Owned Life Insurance Death Benefit and Defined Benefit Termination (non-GAAP) $ 20,722 $ 31,794 $ 24,030 Adjusted Efficiency Ratio: Non-interest Expense (GAAP) $ 58,350 $ 57,235 $ 54,942 Non-GAAP adjustments: Loss on prepayment of borrowings — — (45 ) Non-interest Expense for Adjusted Efficiency Ratio (non-GAAP) $ 58,350 $ 57,235 $ 54,897 Net Interest Income (GAAP) $ 67,909 $ 79,232 $ 73,177 Non-interest Income (GAAP) $ 10,897 $ 13,332 $ 12,564 Non-GAAP adjustments: Loss on disposal of premises and equipment 3 — — Loss on securities, net — 4 72 Unrealized losses on marketable equity securities 1 717 168 Loss on interest rate swap termination — — 402 Gain on bank-owned life insurance death benefit (778 ) — — Gain on non-marketable equity investments (590 ) (422 ) (898 ) Loss (gain) on defined benefit plan termination 1,143 (2,807 ) — Non-interest Income for Adjusted Efficiency Ratio (non-GAAP) $ 10,676 $ 10,824 $ 12,308 Total Revenue for Adjusted Efficiency Ratio (non-GAAP) $ 78,585 $ 90,056 $ 85,485 Efficiency Ratio (GAAP) 74.04 % 61.83 % 64.08 % Adjusted Efficiency Ratio (Non-interest Expense for Adjusted Efficiency Ratio (non-GAAP)/Total Revenue for Adjusted Efficiency Ratio (non-GAAP)) 74.25 % 63.55 % 64.64 % (1) The tax equivalent adjustment is based upon a 21% tax rate for 2023, 2022 and 2021. 64 Comparison of Financial Condition at December 31, 2023 and December 31, 2022.
Biggest changeFor the twelve months ended 12/31/2024 12/31/2023 12/31/2022 (Dollars in thousands) Loans (no tax adjustment) $ 98,898 $ 91,169 $ 77,264 Tax-equivalent adjustment (1) 471 471 494 Loans (tax-equivalent basis) $ 99,369 $ 91,640 $ 77,758 Securities (no tax adjustment) $ 8,649 $ 8,370 $ 8,296 Tax-equivalent adjustment (1) — 1 3 Securities (tax-equivalent basis) $ 8,649 $ 8,371 $ 8,299 Net interest income (no tax adjustment) $ 59,817 $ 67,909 $ 79,232 Tax equivalent adjustment (1) 471 472 497 Net interest income (tax-equivalent basis) $ 60,288 $ 68,381 $ 79,729 Net interest income (no tax adjustment) $ 59,817 $ 67,909 $ 79,232 Less: Fair value hedge interest income 1,398 1,085 — Adjusted net interest income (non-GAAP) $ 58,419 $ 66,824 $ 79,232 Average interest-earning assets $ 2,440,703 $ 2,407,251 $ 2,396,972 Net interest margin (no tax adjustment) 2.45 % 2.82 % 3.31 % Net interest margin, tax-equivalent 2.47 % 2.84 % 3.33 % Adjusted net interest margin, excluding fair value hedge interest income (non-GAAP) 2.39 % 2.77 % 3.31 % 63 At or for the twelve months ended 12/31/2024 12/31/2023 12/31/2022 (Dollars in thousands) Book Value per Share (GAAP) $ 11.30 $ 10.96 $ 10.27 Non-GAAP adjustments: Goodwill (0.60 ) (0.58 ) (0.56 ) Core deposit intangible (0.07 ) (0.08 ) (0.10 ) Tangible Book Value per Share (non-GAAP) $ 10.63 $ 10.30 $ 9.61 Adjusted Efficiency Ratio: Non-interest Expense (GAAP) $ 58,428 $ 58,350 $ 57,235 Net Interest Income (GAAP) $ 59,817 $ 67,909 $ 79,232 Non-interest Income (GAAP) $ 12,903 $ 10,897 $ 13,332 Non-GAAP adjustments: Loss on disposal of premises and equipment 6 3 — Loss on securities, net — — 4 Unrealized (gain) loss on marketable equity securities (13 ) 1 717 Gain on bank-owned life insurance death benefit — (778 ) — Gain on non-marketable equity investments (1,287 ) (590 ) (422 ) Loss (gain) on defined benefit plan termination — 1,143 (2,807 ) Non-interest Income for Adjusted Efficiency Ratio (non-GAAP) $ 11,609 $ 10,676 $ 10,824 Total Revenue for Adjusted Efficiency Ratio (non-GAAP) $ 71,426 $ 78,585 $ 90,056 Efficiency Ratio (GAAP) 80.35 % 74.04 % 61.83 % Adjusted Efficiency Ratio (Non-interest Expense (GAAP)/Total Revenue for Adjusted Efficiency Ratio (non-GAAP)) 81.80 % 74.25 % 63.55 % (1) The tax equivalent adjustment is based upon a 21% tax rate for 2024, 2023 and 2022. 64 Comparison of Financial Condition at December 31, 2024 and December 31, 2023.
Non-interest income includes service fees and charges, income on bank-owned life insurance, gains on sales of mortgages, gains on non-marketable equity investments and gains (losses) on securities. Non-interest expense includes salaries and employee benefits, occupancy expenses, data processing, advertising expense, FDIC insurance assessment, professional fees and other general and administrative expenses. Critical Accounting Policies.
Non-interest income includes service fees and charges, income on bank-owned life insurance, gains (losses) on sales of mortgages, gains (losses) on non-marketable equity investments and gains (losses) on securities. Non-interest expense includes salaries and employee benefits, occupancy expenses, data processing, advertising expense, FDIC insurance assessment, professional fees and other general and administrative expenses. Critical Accounting Policies.
The credit loss estimation process involves procedures to appropriately consider the unique characteristics of loan portfolio segments, which consist of commercial real estate loans, residential real estate loans, commercial and industrial loans, and consumer loans. These segments are further disaggregated into loan classes, the level at which credit risk is monitored.
The credit loss estimation process involves procedures to appropriately consider the unique characteristics of loan portfolio segments, which consist of commercial real estate loans, residential real estate loans, commercial and industrial loans, and consumer loans. These segments are further disaggregated into loan classes, the level at which credit risk is monitored.
For each of these pools, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data.
For each of these pools, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data.
This process includes estimates which involve modeling loss projections attributable to existing loan balances, and considering historical experience, current conditions, and future expectations for pools of loans over a reasonable and supportable forecast period.
This process includes estimates which involve modeling loss projections attributable to existing loan balances, and considering historical experience, current conditions, and future expectations for pools of loans over a reasonable and supportable forecast period.
These interest rate swaps are designated as cash flow hedges and involve the receipt of variable rate amounts from a counterparty in exchange for our making fixed payments. Recent Accounting Pronouncements. Refer to Note 1 to our consolidated financial statements for a summary of the recent accounting pronouncements. Impact of Inflation and Changing Prices.
These interest rate swaps are designated as cash flow hedges and involve the receipt of variable rate amounts from a counterparty in exchange for our making fixed payments. 79 Recent Accounting Pronouncements. Refer to Note 1 to our consolidated financial statements for a summary of the recent accounting pronouncements. Impact of Inflation and Changing Prices.
In addition to the informational disclosure in the notes to the consolidated financial statements, our policy on this accounting policy is described in detail in the applicable sections of “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Senior management has discussed the development and selection of this accounting policy and the related disclosures with the Audit Committee of our Board of Directors.
In addition to the informational disclosure in the notes to the consolidated financial statements, our policy on this accounting policy is described in detail in the applicable sections of “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Senior management has discussed the development and selection of this accounting policy and the related disclosures with the Audit Committee of the Board.
In order to achieve the Company’s objectives of managing interest rate risk, the Asset and Liability Management Committee (“ALCO”) meets periodically to discuss and monitor the market interest rate environment relative to interest rates that are offered on our products. ALCO presents quarterly reports to the Board of Directors which includes the Company’s interest rate risk position and liquidity position.
In order to achieve the Company’s objectives of managing interest rate risk, the Asset and Liability Management Committee (“ALCO”) meets periodically to discuss and monitor the market interest rate environment relative to interest rates that are offered on our products. ALCO presents quarterly reports to the Board which includes the Company’s interest rate risk position and liquidity position.
Our financial condition is affected by our ability to borrow at attractive rates, retain deposits at market rates and other market conditions. We consider our sources of liquidity to be adequate to meet expected funding needs and also to be responsive to changing interest rate markets. Interest Rate Risk.
Our financial condition is affected by our ability to borrow at attractive rates, retain deposits at market rates and other market conditions. We consider our sources of liquidity to be adequate to meet expected funding needs and also to be responsive to changing interest rate markets. 78 Interest Rate Risk.
We monitor interest rate sensitivity so that we can adjust our asset and liability mix in a timely manner and minimize the negative effects of changing rates. 71 The Company’s liquidity sources are vulnerable to various uncertainties beyond our control.
We monitor interest rate sensitivity so that we can adjust our asset and liability mix in a timely manner and minimize the negative effects of changing rates. The Company’s liquidity sources are vulnerable to various uncertainties beyond our control.
Periodically, if deemed appropriate, we may use interest rate swaps, floors and caps, which are common derivative financial instruments, to hedge our interest rate exposure to interest rate movements. The Board of Directors has approved hedging policy statements governing the use of these instruments.
Periodically, if deemed appropriate, we may use interest rate swaps, floors and caps, which are common derivative financial instruments, to hedge our interest rate exposure to interest rate movements. The Board has approved hedging policy statements governing the use of these instruments.
The decrease in income tax expense for the twelve months ended December 31, 2023 compared to the twelve months December 31, 2022 was due to lower income before income taxes in 2023. Liquidity and Capital Resources. The term “liquidity” refers to our ability to generate adequate amounts of cash to fund loan originations, loan purchases, deposit withdrawals and operating expenses.
The decrease in income tax expense for the twelve months ended December 31, 2024 compared to the twelve months December 31, 2023 was due to lower income before taxes in 2024. Liquidity and Capital Resources. The term “liquidity” refers to our ability to generate adequate amounts of cash to fund loan originations, loan purchases, deposit withdrawals and operating expenses.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, each appearing elsewhere in this Annual Report on Form 10-K. Management’s discussion focuses on 2023 results compared to 2022.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, each appearing elsewhere in this Annual Report on Form 10-K. Management’s discussion focuses on 2024 results compared to 2023.
At December 31, 2023 and 2022, the Company held $423,000 of Atlantic Community Bankers Bank stock. The stock is restricted and carried in other assets at cost. The stock is evaluated for impairment based on an estimate of the ultimate recovery to the par value. Loans.
At December 31, 2024 and 2023, the Company held $423,000 of Atlantic Community Bankers Bank stock. The stock is restricted and carried in other assets at cost. The stock is evaluated for impairment based on an estimate of the ultimate recovery to the par value. Loans.
For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” Average Balance Sheet. The following table sets forth information relating to the Company for the years ended December 31, 2023, 2022 and 2021.
For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” Average Balance Sheet. The following table sets forth information relating to the Company for the years ended December 31, 2024, 2023 and 2022.
At December 31, 2023, the Company and the Bank exceeded each of the applicable regulatory capital requirements (See Note 13, Regulatory Capital , to our consolidated financial statements for further information on our regulatory requirements).
At December 31, 2024, the Company and the Bank exceeded each of the applicable regulatory capital requirements (See Note 13, Regulatory Capital , to our consolidated financial statements for further information on our regulatory requirements).
The Company recorded a $1.9 million charge-off on the relationship, which represented the non-accretable credit mark that was required to be grossed-up to the loan’s amortized cost basis with a corresponding increase to the allowance for credit losses under CECL implementation.
Specifically, the Company recorded a $1.9 million charge-off on the acquired commercial relationship, which represented the non-accretable credit mark that was required to be grossed-up to the loan’s amortized cost basis with a corresponding increase to the allowance for credit losses under the CECL implementation.
The Company’s primary activities are the origination of commercial real estate loans, commercial and industrial loans and residential real estate loans, as well as and the purchase of mortgage-backed and other investment securities. During the year ended December 31, 2023, we originated $225.6 million in loans, compared to $447.4 million in 2022.
The Company’s primary activities are the origination of commercial real estate loans, commercial and industrial loans and residential real estate loans, as well as and the purchase of mortgage-backed and other investment securities. During the year ended December 31, 2023, we originated $336.4 million in loans, compared to $225.6 million in 2023.
(5) Net interest rate spread, on a tax-equivalent basis, represents the difference between the tax-equivalent weighted average yield on interest-earning assets and the tax-equivalent weighted average cost of interest-bearing liabilities. See “Explanation of Use of Non-GAAP Financial Measurements”. (6) Net interest margin represents net interest and dividend income as a percentage of average interest-earning assets.
(5) Net interest rate spread, on a tax-equivalent basis, represents the difference between the tax-equivalent weighted average yield on interest-earning assets and the tax-equivalent weighted average cost of interest-bearing liabilities. See “Explanation of Use of Non-GAAP Financial Measurements.” (6) Net interest margin represents net interest and dividend income as a percentage of average interest-earning assets.
The results for the twelve months ended December 31, 2023 showed decreases in net interest income and non-interest income, as well as increases in non-interest expense and the provision for credit losses.
The results for the twelve months ended December 31, 2024 showed decreases in net interest income and the provision for credit losses, as well as increases in non-interest income and non-interest expense.
As of December 31, 2023 and December 31, 2022, there were no advances outstanding under either of these lines. On March 12, 2023, the FRB made available the BTFP, which enhances the ability of banks to borrow greater amounts against certain high-quality, unencumbered investments at par value.
As of December 31, 2024 and December 31, 2023, there were no advances outstanding under either of these lines. On March 12, 2023, the FRB made available the BTFP, which enhanced the ability of banks to borrow greater amounts against certain high-quality, unencumbered investments at par value.
Principal payments expected to be made on our lease liabilities during the twelve months ended December 31, 2024 were $1.5 million. The remaining lease liability payments totaled $8.4 million and are expected to be made after December 31, 2024 (See Note 12, Leases , to our consolidated financial statements for further information on our lease obligations).
Principal payments expected to be made on our lease liabilities during the twelve months ended December 31, 2025 were $1.5 million. The remaining lease liability payments totaled $7.4 million and are expected to be made after December 31, 2025 (See Note 12, Leases , to our consolidated financial statements for further information on our lease obligations).
For a discussion of 2022 results compared to 2021, refer to Part II, Item 7 of our Annual Report filed on Form 10-K, which was filed with the SEC on March 10, 2023. Overview.
For a discussion of 2023 results compared to 2022, refer to Part II, Item 7 of our Annual Report filed on Form 10-K, which was filed with the SEC on March 8, 2024. Overview.
(7) Net interest margin, on a tax-equivalent basis, represents tax-equivalent net interest and dividend income as a percentage of average interest-earning assets. See “Explanation of Use of Non-GAAP Financial Measurements”. 61 Rate/Volume Analysis .
(7) Net interest margin, on a tax-equivalent basis, represents tax-equivalent net interest and dividend income as a percentage of average interest-earning assets. See “Explanation of Use of Non-GAAP Financial Measurements.” 61 Rate/Volume Analysis .
Accrued interest receivable on loans held for investment was $7.5 million at December 31, 2023 and is excluded from the estimate of credit losses. 58 This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.
Accrued interest receivable on loans held for investment was $7.4 million at December 31, 2024 and is excluded from the estimate of credit losses. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.
The Bank is required to purchase FHLB stock at par value in association with advances from the FHLB. The stock is classified as a restricted investment and carried at cost which management believes approximates fair value. The Company’s investment in FHLB capital stock amounted to $3.2 million and $2.9 million at December 31, 2023 and December 31, 2022, respectively.
The Bank is required to purchase FHLB stock at par value in association with advances from the FHLB. The stock is classified as a restricted investment and carried at cost which management believes approximates fair value. The Company’s investment in FHLB capital stock amounted to $5.4 million and $3.2 million at December 31, 2024 and December 31, 2023, respectively.
The quantitative component of the ACL on loans is model-based and utilizes a forward-looking macroeconomic forecast. The Company uses a discounted cash flow method, incorporating probability of default and loss given default forecasted based on statistically derived economic variable loss drivers, to estimate expected credit losses.
The quantitative component of the ACL on loans is model-based and utilizes a forward-looking macroeconomic forecast. For commercial real estate loans, residential real estate loans, and commercial and industrial loans, the Company uses a discounted cash flow method, incorporating probability of default and loss given default forecasted based on statistically derived economic variable loss drivers, to estimate expected credit losses.
Our leases have remaining lease terms of less than one year to fifteen years, some of which include options to extend the leases for additional five-year terms up to ten years. Undiscounted lease liabilities totaled $9.9 million as of December 31, 2023.
Our leases have remaining lease terms of less than one year to fourteen years, some of which include options to extend the leases for additional five-year terms up to ten years. Undiscounted lease liabilities totaled $8.9 million as of December 31, 2024.
FHLB has stated that it expects to be able to continue to pay dividends, redeem excess capital stock, and provide competitively priced advances in the future. At December 31, 2023 and December 31, 2022, outstanding borrowings from the FHLB were $40.6 million and $36.2 million, respectively.
FHLB has stated that it expects to be able to continue to pay dividends, redeem excess capital stock, and provide competitively priced advances in the future. At December 31, 2024 and December 31, 2023, outstanding borrowings from the FHLB were $98.0 million and $40.6 million, respectively.
Cash and cash equivalents is comprised of cash on hand and amounts due from banks, interest-earning deposits in other financial institutions and federal funds sold. Cash and cash equivalents totaled $28.8 million, or 1.1% of total assets, at December 31, 2023 and $30.3 million, or 1.2% of total assets, at December 31, 2022.
Cash and cash equivalents is comprised of cash on hand and amounts due from banks, interest-earning deposits in other financial institutions and federal funds sold. Cash and cash equivalents totaled $66.5 million, or 2.5% of total assets, at December 31, 2024 and $28.8 million, or 1.1% of total assets, at December 31, 2023.
At December 31, 2023, time deposit accounts scheduled to mature within one year totaled $596.3 million. Based on the Company’s deposit retention experience and current pricing strategy, we anticipate that a significant portion of these time deposits will remain on deposit.
At December 31, 2024, time deposit accounts scheduled to mature within one year totaled $694.9 million. Based on the Company’s deposit retention experience and current pricing strategy, we anticipate that a significant portion of these time deposits will remain on deposit.
Maturing investment securities are a relatively predictable source of funds. However, deposit flows, calls of securities and prepayments of loans and mortgage-backed securities are strongly influenced by interest rates, general and local economic conditions and competition in the marketplace. These factors reduce the predictability of the timing of these sources of funds.
However, deposit flows, calls of securities and prepayments of loans and mortgage-backed securities are strongly influenced by interest rates, general and local economic conditions and competition in the marketplace. These factors reduce the predictability of the timing of these sources of funds.
Net interest and dividend income is the difference between the interest income earned on interest-earning assets and the interest paid on interest-bearing liabilities. Interest-earning assets consist primarily of commercial real estate loans, commercial and industrial loans, residential real estate loans and securities.
Our consolidated results of operations depend primarily on net interest and dividend income. Net interest and dividend income is the difference between the interest income earned on interest-earning assets and the interest paid on interest-bearing liabilities. Interest-earning assets consist primarily of commercial real estate loans, commercial and industrial loans, residential real estate loans and securities.
The Company has an available line of credit of $48.6 million with the FRB Discount Window at an interest rate determined and reset on a daily basis. Borrowings from the FRB Discount Window are secured by certain securities from the Company’s investment portfolio not otherwise pledged.
The Company has an available line of credit of $382.9 million with the FRB Discount Window at an interest rate determined and reset on a daily basis. Borrowings from the FRB Discount Window are secured by certain eligible loan collateral and securities from the Company’s investment portfolio not otherwise pledged.
For the twelve months ended December 31, 2023, the adjusted efficiency ratio, a non-GAAP financial measure, was 74.3%, compared to 63.6% for the twelve months ended December 31, 2022. For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” Income Taxes.
For the twelve months ended December 31, 2024, the adjusted efficiency ratio, a non-GAAP financial measure, was 81.8%, compared to 74.3% for the twelve months ended December 31, 2023. For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” 75 Income Taxes.
You should read the following financial results for the year ended December 31, 2023 in the context of this strategy. 57 For the twelve months ended December 31, 2023, net income was $15.1 million, or $0.70 diluted earnings per share, compared to net income of $25.9 million, or $1.18 diluted earnings per share, for the twelve months ended December 31, 2022.
You should read the following financial results for the year ended December 31, 2024 in the context of this strategy. 57 For the twelve months ended December 31, 2024, net income was $11.7 million, or $0.56 diluted earnings per share, compared to net income of $15.1 million, or $0.70 diluted earnings per share, for the twelve months ended December 31, 2023.
Estimated Changes in Net Interest Income Changes in Interest Rates At December 31, 2023 At December 31, 2022 1 – 12 Months +200 basis points -4.1 % -3.9 % -200 basis points 3.4 % 2.2 % 13 – 24 Months +200 basis points -0.4 % 0.2 % -200 basis points 23.3 % 11.4 % 72 The preceding sensitivity analysis does not represent a forecast of net interest income, nor do the calculations represent any actions that management may undertake in response to changes in interest rates.
Estimated Changes in Net Interest Income Changes in Interest Rates At December 31, 2024 At December 31, 2023 1 – 12 Months UP 200 basis points -4.4% -4.1% DOWN 200 basis points 3.9% 3.4% 13 – 24 Months UP 200 basis points 7.5% -0.4% DOWN 200 basis points 24.6% 23.3% ________________________ The preceding sensitivity analysis does not represent a forecast of net interest income, nor do the calculations represent any actions that management may undertake in response to changes in interest rates.
Total remaining contractual obligations outstanding with this vendor as of December 31, 2023 were estimated to be $11.6 million, with $5.4 million expected to be paid within one year and the remaining $6.2 million to be paid within the next three years. Further, the Company has operating leases for certain of its banking offices and ATMs.
Total remaining contractual obligations outstanding with this vendor as of December 31, 2024 were estimated to be $7.1 million, with $6.1 million expected to be paid within one year and the remaining $1.0 million to be paid within the next three years. Further, the Company has operating leases for certain of its banking offices and ATMs.
The net interest margin, on a tax-equivalent basis, was 2.84% for the twelve months ended December 31, 2023, compared to 3.33% for the twelve months ended December 31, 2022.
The net interest margin, on a tax-equivalent basis, was 2.47% for the twelve months ended December 31, 2024, compared to 2.84% for the twelve months ended December 31, 2023.
For the twelve months ended December 31, 2023, the average cost of core deposits, including non-interest-bearing demand deposits, increased 45 basis points from 0.20% for the twelve months ended December 31, 2022 to 0.65% for the twelve months ended December 31, 2023.
For the twelve months ended December 31, 2024, the average cost of core deposits, including non-interest-bearing demand deposits, increased 24 basis points from 0.65% for the twelve months ended December 31, 2023, to 0.89%.
At December 31, 2023, we had $535.6 million in available borrowing capacity with the FHLB. We have the ability to increase our borrowing capacity with the FHLB by pledging investment securities or additional loans.
At December 31, 2024, we had $464.1 million in available borrowing capacity with the FHLB. We have the ability to increase our borrowing capacity with the FHLB by pledging investment securities or additional loans.
During the twelve months ended December 31, 2023, average interest-earning assets increased $10.3 million, or 0.4%, to $2.4 billion compared to the twelve months ended December 31, 2022, primarily due to an increase in average loans of $52.6 million, or 2.7%, and an increase in average other investments of $2.1 million, or 20.8%, partially offset by a decrease in average securities of $39.2 million, or 9.6%, and a decrease in average short-term investments, consisting of cash and cash equivalents, of $5.3 million, or 20.4%.
During the twelve months ended December 31, 2024, average interest-earning assets increased $33.5 million, or 1.4%, to $2.4 billion, compared to the twelve months ended December 31, 2023, primarily due to an increase in average loans of $29.0 million, or 1.4%, an increase in average short-term investments, consisting of cash and cash equivalents, of $12.8 million, or 62.5%, and an increase in average other investments of $2.2 million, or 18.1%, partially offset by a decrease in average securities of $10.6 million, or 2.9%.
The average yield on interest-earning assets, without the impact of tax-equivalent adjustments, increased 62 basis points from 3.58% for the twelve months ended December 31, 2022 to 4.20% for the twelve months ended December 31, 2023.
The average yield on interest-earning assets, without the impact of tax-equivalent adjustments, increased 30 basis points from 4.20% for the twelve months ended December 31, 2023 to 4.50% for the twelve months ended December 31, 2024.
(2) Loan and securities income are presented on a tax-equivalent basis using a tax rate of 21% for 2023, 2022 and 2021. The tax-equivalent adjustment is deducted from tax-equivalent net interest and dividend income to agree to the amount reported on the consolidated statements of net income. See “Explanation of Use of Non-GAAP Financial Measurements”.
(2) Loan and securities income are presented on a tax-equivalent basis using a tax rate of 21% for 2024, 2023 and 2022. The tax-equivalent adjustment is deducted from tax-equivalent net interest and dividend income to agree to the amount reported on the consolidated statements of net income.
At December 31, 2023, the Company had approximately $92.0 million in loan commitments and letters of credit to borrowers and approximately $352.5 million in available home equity and other unadvanced lines of credit. Deposit inflows and outflows are affected by the level of interest rates, the products and interest rates offered by competitors and by other factors.
At December 31, 2024, the Company had approximately $122.4 million in loan commitments and letters of credit to borrowers and approximately $343.1 million in available home equity and other unadvanced lines of credit. Deposit inflows and outflows are affected by the level of interest rates, the products and interest rates offered by competitors and by other factors.
(3) Short-term investments include federal funds sold. (4) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
See “Explanation of Use of Non-GAAP Financial Measurements.” (3) Short-term investments include federal funds sold. (4) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
During the twelve months ended December 31, 2023, the average cost of funds, including non-interest-bearing demand accounts and borrowings, increased 115 basis points from 0.29% for the twelve months ended December 31, 2022 to 1.44%.
During the twelve months ended December 31, 2024, the average cost of funds, including non-interest-bearing demand accounts and borrowings, increased 70 basis points from 1.44% for the twelve months ended December 31, 2023 to 2.14%.
Although management believes it has established and maintained the allowance for credit losses at adequate levels for the current economic environment and supportable forecast period, if management’s assumptions and judgments prove to be incorrect due to changes in the economic environment and related adjustments to the quantitative components of the CECL methodology, and the allowance for credit losses is not adequate to absorb forecasted losses, our earnings and capital could be significantly and adversely affected.
The expected loss estimates for the consumer loan segment are based on historical loss rates using the WARM method. 58 Although management believes it has established and maintained the allowance for credit losses at adequate levels for the current economic environment and supportable forecast period, if management’s assumptions and judgments prove to be incorrect due to changes in the economic environment and related adjustments to the quantitative components of the CECL methodology, and the allowance for credit losses is not adequate to absorb forecasted losses, our earnings and capital could be significantly and adversely affected.
At December 31, 2023, the Company reported unrealized losses on the HTM securities portfolio of $35.7 million, or 16.0%, of the amortized cost basis of the HTM securities portfolio, compared to $39.2 million, or 17.0% of the amortized cost basis of the HTM securities portfolio at December 31, 2022.
At December 31, 2024, the Company reported unrealized losses on the held-to-maturity securities portfolio of $39.4 million, or 19.2% of the amortized cost basis of the held-to-maturity securities portfolio, compared to $35.7 million, or 16.0% of the amortized cost basis of the held-to-maturity securities portfolio at December 31, 2023.
During the year ended December 31, 2023, total loans increased $35.9 million, or 1.8%, compared to an increase of $126.7 million, or 6.8%, for the year ended December 31, 2022.
During the year ended December 31, 2024, total loans increased $42.9 million, or 2.1%, compared to an increase of $35.9 million, or 1.8%, for the year ended December 31, 2023.
Tangible book value is a Non-GAAP measure. For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” As of December 31, 2023, the Company’s and the Bank’s regulatory capital ratios continued to exceed the levels required to be considered “well-capitalized” under federal banking regulations. Pension Plan.
For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” As of December 31, 2024, the Company’s and the Bank’s regulatory capital ratios continued to exceed the levels required to be considered “well-capitalized” under federal banking regulations. Assets under Management.
For the twelve months ended December 31, 2023, average demand deposits, an interest-free source of funds, decreased $45.3 million, or 7.0%, from $648.0 million, or 28.6% of total average deposits, for the twelve months ended December 31, 2022, to $602.7 million, or 27.8% of total average deposits. Provision for Credit Losses.
For the twelve months ended December 31, 2024, average demand deposits, an interest-free source of funds, decreased $41.4 million, or 6.9%, from $602.7 million, or 27.8% of total average deposits, for the twelve months ended December 31, 2023, to $561.3 million, or 25.8% of total average deposits. Provision for Credit Losses.
Return on average assets and return on average equity were 0.59% and 6.47% for the twelve months ended December 31, 2023, respectively, compared to 1.02% and 11.85% for the twelve months ended December 31, 2022, respectively. Net Interest Income and Net Interest Margin.
Return on average assets and return on average equity were 0.45% and 4.93% for the twelve months ended December 31, 2024, respectively, compared to 0.59% and 6.47% for the twelve months ended December 31, 2023, respectively. Net Interest Income and Net Interest Margin.
At December 31, 2023, total assets were $2.6 billion, an increase of $11.4 million, or 0.4%, from December 31, 2022. The balance sheet composition and changes since December 31, 2022 are discussed below. Cash and Cash Equivalents.
At December 31, 2024, total assets were $2.7 billion, an increase of $88.5 million, or 3.5%, from December 31, 2023. The balance sheet composition and changes since December 31, 2023 are discussed below. Cash and Cash Equivalents.
For the twelve months ended December 31, 2023, the Company reported net income of $15.1 million, or $0.70 per diluted share, compared to $25.9 million, or $1.18 per diluted share, for the twelve months ended December 31, 2022.
General. For the twelve months ended December 31, 2024, the Company reported net income of $11.7 million, or $0.56 per diluted share, compared to $15.1 million, or $0.70 per diluted share, for the twelve months ended December 31, 2023.
The average cost of borrowings, which include FHLB advances and subordinated debt, increased 58 basis points from 4.26% for the twelve months ended December 31, 2022 to 4.84% for the twelve months ended December 31, 2023.
The average cost of borrowings, which include borrowings and subordinated debt, increased 16 basis points from 4.84% for the twelve months ended December 31, 2023 to 5.00% for the twelve months ended December 31, 2024.
Income tax expense for the twelve months ended December 31, 2023 was $4.5 million, with an effective tax rate of 23.1%, compared to $8.7 million, with an effective tax rate of 25.2%, for twelve months ended December 31, 2022.
For the twelve months ended December 31, 2024, income tax expense was $3.3 million, with an effective tax rate of 22.0%, compared to $4.5 million, with an effective tax rate of 23.1%, for twelve months ended December 31, 2023.
Reverse repurchase agreements are agreements that allow us to borrow money using our securities as collateral. We also have outstanding at any time, a significant number of commitments to extend credit and provide financial guarantees to third parties. These arrangements are subject to strict credit control assessments. Guarantees specify limits to our obligations.
We also have outstanding at any time, a significant number of commitments to extend credit and provide financial guarantees to third parties. These arrangements are subject to strict credit control assessments. Guarantees specify limits to our obligations.
The Company may also redeem the Notes, in whole or in part, on or after May 1, 2026, and at any time upon the occurrence of certain events, subject in each case to the approval of the Board of Governors of the Federal Reserve (See Note 8, Long-Term Debt , to our consolidated financial statements for further information on our long-term debt). 70 We do not anticipate any material capital expenditures during the calendar year 2024, except in pursuance of the Company’s strategic initiatives.
The Company may also redeem the Notes, in whole or in part, on or after May 1, 2026, and at any time upon the occurrence of certain events, subject in each case to the approval of the Board of Governors of the Federal Reserve (See Note 8, Long-Term Debt , to our consolidated financial statements for further information on our long-term debt).
In addition, the Company completed an offering of $20 million in aggregate principal amount of its 4.875% fixed-to-floating rate subordinated notes (the “Notes”) to certain qualified institutional buyers in a private placement transaction on April 20, 2021. Unless earlier redeemed, the Notes mature on May 1, 2031.
In addition, the Company completed an offering of $20 million in aggregate principal amount of its 4.875% Notes to certain qualified institutional buyers in a private placement transaction on April 20, 2021. Unless earlier redeemed, the Notes mature on May 1, 2031. At December 31, 2024, $19.8 million aggregate principle amount of the Notes was outstanding.
At December 31, 2023, the Company reported unrealized losses on the AFS securities portfolio of $29.2 million, or 17.5% of the amortized cost basis of the AFS securities portfolio, compared to unrealized losses of $32.2 million, or 18.0% of the amortized cost basis of the AFS securities at December 31, 2022.
At December 31, 2024, the Company reported unrealized losses on the available-for-sale securities portfolio of $31.2 million, or 16.2% of the amortized cost basis of the available-for-sale securities portfolio, compared to unrealized losses of $29.2 million, or 17.5% of the amortized cost basis of the available-for-sale securities at December 31, 2023.
During the twelve months ended December 31, 2023, the Company reported a gain of $590,000 on non-marketable equity investments compared to a gain of $422,000 during the twelve months ended December 31, 2022. During the twelve months ended December 31, 2023, the Company reported a loss on the disposal of premises and equipment of $3,000.
During the twelve months ended December 31, 2024, the Company reported a gain of $1.3 million on non-marketable equity investments, compared to a gain of $590,000 during the twelve months ended December 31, 2023.
During the twelve months ended December 31, 2023, net interest income decreased $11.3 million, or 14.3%, to $67.9 million, compared to $79.2 million for the twelve months ended December 31, 2022.
During the twelve months ended December 31, 2024, net interest income decreased $8.1 million, or 11.9%, to $59.8 million, compared to $67.9 million for the twelve months ended December 31, 2023.
During the twelve months ended December 31, 2023, net interest income decreased $11.3 million, or 14.3%, to $67.9 million, compared to $79.2 million for the twelve months ended December 31, 2022.
During the twelve months ended December 31, 2024, net interest income decreased $8.1 million, or 11.9%, to $59.8 million, compared to $67.9 million for the twelve months ended December 31, 2023.
The decrease in net interest income was due to an increase in interest expense of $26.5 million, partially offset by an increase in interest and dividend income of $15.2 million, or 17.7%. The net interest margin for the twelve months ended December 31, 2023 was 2.82%, compared to 3.31% during the twelve months ended December 31, 2022.
The decrease in net interest income was primarily due to an increase in interest expense of $16.8 million, or 50.6%, partially offset by an increase in interest and dividend income of $8.7 million, or 8.6%. 73 The net interest margin for the twelve months ended December 31, 2024 was 2.45%, compared to 2.82% for the twelve months ended December 31, 2023.
The decrease in net interest income was due to an increase in interest expense of $26.5 million, partially offset by an increase in interest and dividend income of $15.2 million, or 17.7%.
The decrease in net interest income was primarily due to an increase in interest expense of $16.8 million, or 50.6%, partially offset by an increase in interest and dividend income of $8.7 million, or 8.6%.
Loan interest and yield data does not include any accrued interest from non-accruing loans. 59 For the Years Ended December 31, 2023 2022 2021 Average Average Yield/ Average Average Yield/ Average Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost (Dollars in thousands) ASSETS: Interest-earning assets Loans(1)(2) $ 2,006,166 $ 91,640 4.57 % $ 1,953,527 $ 77,758 3.98 % $ 1,887,926 $ 74,620 3.95 % Securities(2) 368,201 8,371 2.27 407,444 8,299 2.04 319,778 5,398 1.69 Other investments - at cost 12,425 558 4.49 10,289 177 1.72 10,242 115 1.12 Short-term investments(3) 20,459 1,021 4.99 25,712 191 0.74 111,931 139 0.12 Total interest-earning assets 2,407,251 101,590 4.22 2,396,972 86,425 3.61 2,329,877 80,272 3.45 Total non-interest-earning assets 155,511 152,941 147,980 Total assets $ 2,562,762 $ 2,549,913 $ 2,477,857 LIABILITIES AND EQUITY: Interest-bearing liabilities Interest-bearing checking accounts $ 142,005 1,041 0.73 $ 139,993 530 0.38 $ 109,648 399 0.36 Savings accounts 202,354 181 0.09 222,267 161 0.07 205,394 154 0.07 Money market accounts 697,621 9,529 1.37 890,763 3,187 0.36 776,725 2,412 0.31 Time deposits 524,827 15,898 3.03 363,258 1,474 0.41 477,067 2,543 0.53 Total interest-bearing deposits 1,566,807 26,649 1.70 1,616,281 5,352 0.33 1,568,834 5,508 0.35 Short-term borrowings and long-term debt 135,532 6,560 4.84 31,556 1,344 4.26 38,294 1,164 3.04 Interest-bearing liabilities 1,702,339 33,209 1.95 1,647,837 6,696 0.41 1,607,128 6,672 0.42 Non-interest-bearing deposits 602,652 647,971 608,936 Other non-interest-bearing liabilities 24,885 35,615 39,108 Total non-interest-bearing liabilities 627,537 683,586 648,044 Total liabilities 2,329,876 2,331,423 2,255,172 Total equity 232,886 218,490 222,685 Total liabilities and equity $ 2,562,762 $ 2,549,913 $ 2,477,857 Less: Tax-equivalent adjustment(2) (472 ) (497 ) (424 ) Net interest and dividend income $ 67,909 $ 79,232 $ 73,177 Net interest rate spread(4) 2.25 % 3.18 % 3.01 % Net interest rate spread, on a tax-equivalent basis(5) 2.27 % 3.20 % 3.03 % Net interest margin(6) 2.82 % 3.31 % 3.14 % Net interest margin, on a tax-equivalent basis(7) 2.84 % 3.33 % 3.16 % Ratio of average interest-earning assets to average interest-bearing liabilities 141.41 % 145.46 % 144.97 % 60 (1) Loans, including nonaccrual loans, are net of deferred loan origination costs and unadvanced funds.
Loan interest and yield data does not include any accrued interest from non-accruing loans. 59 For the Years Ended December 31, 2024 2023 2022 Average Average Yield/ Average Average Yield/ Average Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost (Dollars in thousands) ASSETS: Interest-earning assets Loans(1)(2) $ 2,035,149 $ 99,369 4.88 % $ 2,006,166 $ 91,640 4.57 % $ 1,953,527 $ 77,758 3.98 % Securities(2) 357,631 8,649 2.42 368,201 8,371 2.27 407,444 8,299 2.04 Other investments - at cost 14,669 687 4.68 12,425 558 4.49 10,289 177 1.72 Short-term investments(3) 33,254 1,598 4.81 20,459 1,021 4.99 25,712 191 0.74 Total interest-earning assets 2,440,703 110,303 4.52 2,407,251 101,590 4.22 2,396,972 86,425 3.61 Total non-interest-earning assets 155,056 155,511 152,941 Total assets $ 2,595,759 $ 2,562,762 $ 2,549,913 LIABILITIES AND EQUITY: Interest-bearing liabilities Interest-bearing checking accounts $ 136,861 1,022 0.75 $ 142,005 1,041 0.73 $ 139,993 530 0.38 Savings accounts 182,678 166 0.09 202,354 181 0.09 222,267 161 0.07 Money market accounts 631,197 12,242 1.94 697,621 9,529 1.37 890,763 3,187 0.36 Time deposits 666,917 28,806 4.32 524,827 15,898 3.03 363,258 1,474 0.41 Total interest-bearing deposits 1,617,653 42,236 2.61 1,566,807 26,649 1.70 1,616,281 5,352 0.33 Short-term borrowings and long-term debt 155,560 7,779 5.00 135,532 6,560 4.84 31,556 1,344 4.26 Interest-bearing liabilities 1,773,213 50,015 2.82 1,702,339 33,209 1.95 1,647,837 6,696 0.41 Non-interest-bearing deposits 561,264 602,652 647,971 Other non-interest-bearing liabilities 24,541 24,885 35,615 Total non-interest-bearing liabilities 585,805 627,537 683,586 Total liabilities 2,359,018 2,329,876 2,331,423 Total equity 236,741 232,886 218,490 Total liabilities and equity $ 2,595,759 $ 2,562,762 $ 2,549,913 Less: Tax-equivalent adjustment(2) (471 ) (472 ) (497 ) Net interest and dividend income $ 59,817 $ 67,909 $ 79,232 Net interest rate spread(4) 1.68 % 2.25 % 3.18 % Net interest rate spread, on a tax-equivalent basis(5) 1.70 % 2.27 % 3.20 % Net interest margin(6) 2.45 % 2.82 % 3.31 % Net interest margin, on a tax-equivalent basis(7) 2.47 % 2.84 % 3.33 % Ratio of average interest-earning assets to average interest-bearing liabilities 137.64 % 141.41 % 145.46 % 60 (1) Loans, including nonperforming loans, are net of deferred loan origination costs and unadvanced funds.
Although management believes it has established and maintained the allowance for credit losses at appropriate levels for the current economic environment and supportable forecast period, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating environment. Non-Interest Income.
Management continues to monitor macroeconomic variables related to increasing interest rates, inflation and the concerns of an economic downturn, and believes it is appropriately reserved for the current economic environment. 74 Although management believes it has established and maintained the allowance for credit losses at appropriate levels for the current economic environment and supportable forecast period, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating environment.
Core deposits, which the Company defines as all deposits except time deposits, decreased $285.4 million, or 15.7%, from $1.8 billion, or 81.5% of total deposits, at December 31, 2022, to $1.5 billion, or 71.5% of total deposits, at December 31, 2023.
Core deposits, which the Company defines as all deposits except time deposits, increased $26.7 million, or 1.7%, from $1.5 billion, or 71.5% of total deposits, at December 31, 2023, to $1.6 billion, or 68.9% of total deposits, at December 31, 2024.
The Company indirectly utilizes the earnings on BOLI to offset the cost of the Company’s benefit plans. The cash surrender value of BOLI was $75.1 million and $74.6 million at December 31, 2023 and 2022, respectively. Deposits.
BOLI. The Company indirectly utilizes the earnings on BOLI to offset the cost of the Company’s benefit plans. The cash surrender value of BOLI was $77.1 million and $75.1 million at December 31, 2024 and 2023, respectively, and was issued by eleven insurance companies rated investment grade or better. Deposits.
The Company does not have any balloon or other payments due on any long-term obligations or any off-balance sheet items other than the commitments and unused lines of credit noted above. Off-Balance Sheet Arrangements.
We do not anticipate any material capital expenditures during the calendar year 2025, except in pursuance of the Company’s strategic initiatives. The Company does not have any balloon or other payments due on any long-term obligations or any off-balance sheet items other than the commitments and unused lines of credit noted above. 77 Off-Balance Sheet Arrangements.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Increase (Decrease) Due to Increase (Decrease) Due to Volume Rate Net Volume Rate Net Interest-earning assets (In thousands) (In thousands) Loans (1) $ 2,095 $ 11,787 $ 13,882 $ 2,593 $ 545 $ 3,138 Investment securities (1) (799 ) 871 72 1,480 1,421 2,901 Other investments - at cost 37 344 381 1 60 61 Short-term investments (39 ) 869 830 (107 ) 159 52 Total interest-earning assets 1,294 13,871 15,165 3,967 2,185 6,152 Interest-bearing liabilities Interest-bearing checking accounts 8 503 511 110 21 131 Savings accounts (14 ) 34 20 13 (6 ) 7 Money market accounts (691 ) 7,033 6,342 354 421 775 Time deposits 656 13,768 14,424 (607 ) (462 ) (1,069 ) Short-term borrowing and long-term debt 4,428 788 5,216 (205 ) 385 180 Total interest-bearing liabilities 4,387 22,126 26,513 (335 ) 359 24 Change in net interest and dividend income $ (3,093 ) $ (8,255 ) $ (11,348 ) $ 4,302 $ 1,826 $ 6,128 (1) Securities and loan income and net interest income are presented on a tax-equivalent basis using a tax rate of 21% for 2023, 2022 and 2021.
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Increase (Decrease) Due to Increase (Decrease) Due to Volume Rate Net Volume Rate Net Interest-earning assets (Dollars in thousands) (Dollars in thousands) Loans (1) $ 1,323 $ 6,406 $ 7,729 $ 2,095 $ 11,787 $ 13,882 Investment securities (1) (240 ) 518 278 (799 ) 871 72 Other investments - at cost 101 28 129 37 344 381 Short-term investments 639 (62 ) 577 (39 ) 869 830 Total interest-earning assets 1,823 6,890 8,713 1,294 13,871 15,165 Interest-bearing liabilities Interest-bearing checking accounts (39 ) 20 (19 ) 8 503 511 Savings accounts (18 ) 3 (15 ) (14 ) 34 20 Money market accounts (907 ) 3,620 2,713 (691 ) 7,033 6,342 Time deposits 4,304 8,604 12,908 656 13,768 14,424 Short-term borrowing and long-term debt 969 250 1,219 4,428 788 5,216 Total interest-bearing liabilities 4,309 12,497 16,806 4,387 22,126 26,513 Change in net interest and dividend income $ (2,486 ) $ (5,607 ) $ (8,093 ) $ (3,093 ) $ (8,255 ) $ (11,348 ) (1) Securities and loan income and net interest income are presented on a tax-equivalent basis using a tax rate of 21% for 2024, 2023 and 2022.
The average cost of time deposits increased 262 basis points from 0.41% for the twelve months ended December 31, 2022 to 3.03% during the same period in 2023.
The average cost of time deposits increased 129 basis points from 3.03% for the twelve months ended December 31, 2023 to 4.32% for the twelve months ended December 31, 2024.
The Company also recorded a non-taxable gain of $778,000 on BOLI death benefits during the twelve months ended December 31, 2023. The Company did not have comparable income during the twelve months ended December 31, 2022.
During the twelve months ended, December 31, 2023, the Company also recorded a non-taxable gain of $778,000 on BOLI death benefits and did not have a comparable gain during the twelve months ended December 31, 2024. Excluding the defined benefit pension plan termination expense and the BOLI death benefit, non-interest income increased $1.6 million, or 14.6%.
At December 31, 2023, the Bank’s uninsured deposits represented 26.8% of total deposits, compared to 30.8% at December 31, 2022. 65 Borrowed Funds. At December 31, 2023, total borrowings increased $94.3 million, or 151.5%, from $62.2 million at December 31, 2022 to $156.5 million.
At December 31, 2024, the Bank’s uninsured deposits represented 28.4% of total deposits, compared to 26.8% at December 31, 2023. Borrowed Funds. At December 31, 2024, total borrowings decreased $33.4 million, or 21.3%, from $156.5 million at December 31, 2023 to $123.1 million.
With the BTFP, the Company has the ability to pay off the BTFP advance prior to maturity without incurring a penalty or termination fee. 69 At December 31, 2023, long-term debt included $90.0 million in outstanding advances under the BTFP with a weighted average fixed rate of 4.71%.
During the year ended December 31, 2023, the Company participated in the BTFP, which enabled the Company to pay off higher rate FHLB advances. At December 31, 2023, long-term debt included $90.0 million in outstanding advances under the BTFP with a weighted average fixed rate of 4.71%.
Because many commitments and almost all guarantees expire without being funded in whole or in part, the contract amounts are not estimates of future cash flows. We are also obligated under agreements with the FHLB to repay borrowed funds and are obligated under leases for certain of our branches and equipment.
Because many commitments and almost all guarantees expire without being funded in whole or in part, the contract amounts are not estimates of future cash flows.
The increase in reserves was primarily due to changes in the economic environment and related adjustments to the quantitative components of the CECL methodology. The Company recorded net charge-offs of $2.0 million for the twelve months ended December 31, 2023, as compared to net charge-offs of $556,000 for the twelve months ended December 31, 2022.
During the twelve months ended December 31, 2024, the Company recorded a reversal of credit losses of $665,000, compared to a provision for credit losses of $872,000 during the twelve months ended December 31, 2023. The decrease in reserves was primarily due to changes in the economic environment and related adjustments to the quantitative components of the CECL methodology.
The Company did not have comparable activity during the same period in 2022. During the twelve months ended December 31, 2022, the Company also reported unrealized losses on marketable equity securities of $717,000, compared to unrealized losses on marketable equity securities of $1,000 during the twelve months ended December 31, 2023.
During the twelve months ended December 31, 2023, the Company also reported unrealized losses on marketable equity securities of $1,000, compared to unrealized gains on marketable equity securities of $13,000 during the twelve months ended December 31, 2024. Non-Interest Expense.
The increase was primarily attributable to net income of $15.1 million, partially offset by a decrease in accumulated other comprehensive loss of $3.3 million, $5.0 million for the repurchase of common stock and cash dividends paid of $6.1 million. At December 31, 2023, total shares outstanding were 21,666,807.
The change was primarily attributable to an increase in accumulated other comprehensive loss of $1.5 million, cash dividends paid of $5.9 million, repurchase of shares at a cost of $7.8 million, partially offset by net income of $11.7 million. At December 31, 2024, total shares outstanding were 20,875,713.