HAWTHORN BANCSHARES, INC.
For the period ended Dec 31, 2024. Filed Mar 17, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Mar 17, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
EX-13 — EX-13
Exhibit 13
ANNUAL REPORT
TO
SHAREHOLDERS
Jefferson City, Missouri
March 17, 2025
Dear Shareholders:
In many ways, 2024 was a foundational year. Several key changes were implemented, and we progressed our strategic initiatives, setting the stage for Hawthorn Bancshares, Inc. and Hawthorn Bank to grow in 2025.
One of our most visible changes was the brand refresh that took place in October. The new look is rooted in our history, with a nod to the future. The arch in the ‘H’ of the new logo serves as an abstract horizon, much like looking across an open field in the heartland and seeing opportunity in what lies ahead. We added a new tagline as well, “Connecting you to what’s possible.” As a community bank, we are the connection point for families, businesses and organizations – whether it’s financing a first home, getting a business off the ground, or finding the needed resources for schools and community groups – we are connecting them to something bigger, and making things possible.
We celebrated the opening of our Shoal Creek location in July. This new location will serve as a prototype for future banking center locations. In November, we officially expanded into Johnson County, Kansas with office space to grow our wealth management portfolio in this region, aiming to mirror the success our trust and investment teams have in mid- and southern Missouri.
We added talented individuals and leadership roles to nearly every area in 2024, and I am excited to see how our team continues to advance. I’m appreciative of our long-time associates who welcomed change with optimism too. Due to unfortunate market conditions and the absence of rate cuts, in June we made the difficult decision to downsize the mortgage team.
Our Project Management Office also ramped up last year, giving us the ability to move projects efficiently. We have made significant strides on our product consolidation process and anticipate completion in 2025.
All of this leads to my focus for 2025: As a community bank competing against big banks, credit unions, and fintech companies, we cannot remain stagnant. The world is changing fast, which means our clients’ needs are changing too. We need to stay nimble and continue to grow to remain a valuable and easy choice for current and future clients.
We are in a position where we have a lot of potential to grow our business deposits and loans. To encourage this growth, we are putting into place the right products, the right promotions, and the right people using a process that works, with several prospects all laddering-up to meet our priorities. Our leadership team has been working hard to make sure we have all these key elements in place.
Thank you to all our associates for their dedication and effort to move us towards our goals, while keeping our mission as a community bank at the heart of what we do each day.
Thank you for your investment in our company. We appreciate your trust and support.
Sincerely,
Brent M. Giles,
Chief Executive Officer
A WORD CONCERNING FORWARD-LOOKING STATEMENTS
This report contains certain forward-looking statements with respect to the financial condition, results of operations, plans, objectives, strategy, future performance and business of the Company, Hawthorn Bancshares, Inc. (the "Company"), and its subsidiaries, including, without limitation:
statements that are not historical in nature, and
statements preceded by, followed by or that include the words believes, expects, may, will, should, could, anticipates, estimates, intends or similar expressions.
Forward-looking statements are not guarantees of future performance or results. They involve risks, uncertainties and assumptions. Actual results may differ materially from those contemplated by the forward-looking statements due to, among others, the following factors:
competitive pressures among financial services companies may increase significantly,
changes in the interest rate environment may reduce interest margins,
general economic conditions, either nationally or in Missouri, may be less favorable than expected and may adversely affect the quality of our loans and other assets,
increases in non-performing assets in the Company’s loan portfolios and adverse economic conditions may necessitate increases to our provisions for credit losses,
costs or difficulties related to any integration of any business of the Company and its acquisition targets may be greater than expected,
legislative, regulatory or tax law changes may adversely affect the business in which the Company and its subsidiaries are engaged,
credit and market risks relating to increasing inflation,
economic or other disruptions caused by acts of terrorism, war or other conflicts, including the Russia-Ukraine conflict, and the Israel-Hamas conflict, natural disasters, such as hurricanes, wild fires, freezes, flooding and other man-made disasters, such as oil spills or power outages, health emergencies, epidemics or pandemics, climate changes or other catastrophic events,
changes may occur in the securities markets,
changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for credit losses, and
technological changes, including potential cyber-security incidents and other disruptions, or innovations to the financial services industry, including as a result of the increased telework environment.
In addition to the disclosure in this report, we have described additional factors that could cause actual results to be materially different from those described in the forward-looking statements under the caption Risk Factors in Item 1A of the Company's Annual Report on Form 10-K for the year ended December 31, 2024, and in other reports filed by us with the Securities and Exchange Commission ("SEC") from time to time. Other factors that have not been identified in this report or such other reports could also have this effect. You are cautioned not to put undue reliance on any forward-looking statement, which speak only as of the date they were made.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
CONSOLIDATED FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
Crucial to the Company's community banking strategy is growth in its commercial banking services, retail mortgage lending and retail banking services. Through the branch network of its subsidiary bank, Hawthorn Bank (the "Bank"), the Company, with $1.8 billion in assets at December 31, 2024, provides a broad range of commercial and personal banking services. The Bank's specialties include commercial banking for small and mid-sized businesses, including equipment, operating, commercial real estate, Small Business Administration ("SBA") loans, and personal banking services including real estate mortgage lending, installment and consumer loans, certificates of deposit, individual retirement and other time deposit accounts, checking accounts, savings accounts, and money market accounts. Other financial services that the Company provides include trust services that include estate planning, investment and asset management services and a comprehensive suite of cash management services. The geographic areas in which the Company provides products and services include the Missouri communities in and surrounding Jefferson City, Columbia, Clinton, Warsaw, Springfield, and the greater Kansas City metropolitan area.
The Company's primary source of revenue is net interest income derived primarily from lending and deposit taking activities. Much of the Company's business is commercial, commercial real estate development, and residential mortgage lending. The Company's income from mortgage brokerage activities is directly dependent on mortgage rates and the level of home purchases and refinancing activity.
The success of the Company's growth strategy depends primarily on the ability of its banking subsidiary to generate an increasing level of loans and deposits at acceptable risk levels and on acceptable terms without significant increases in non-interest expenses relative to revenues generated. The Company's financial performance also depends, in part, on its ability to manage various portfolios and to successfully introduce additional financial products and services by expanding new and existing customer relationships, utilizing improved technology, and enhancing customer satisfaction. Furthermore, the success of the Company's growth strategy depends on its ability to maintain sufficient regulatory capital levels during periods in which general economic conditions are unfavorable and despite economic conditions being beyond its control.
The Company's subsidiary bank is a full-service bank that conducts general banking business, offering its customers checking and savings accounts, debit cards, certificates of deposit, safety deposit boxes and a wide range of lending services, including commercial and industrial loans, residential real estate loans, single payment personal loans, installment loans and credit card accounts. In addition, the Bank provides trust and brokerage services.
The deposit accounts of the Bank are insured by the Federal Deposit Insurance Corporation ("FDIC") to the extent provided by law. The operations of the Bank are supervised and regulated by the FDIC and the Missouri Division of Finance. Periodic examinations of the Bank are conducted by representatives of the FDIC and the Missouri Division of Finance. Such regulations, supervision and examinations are principally for the benefit of depositors, rather than for the benefit of shareholders. The Company is subject to supervision and examination by the Board of Governors of the Federal Reserve System.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The following accounting policies are considered most critical to the understanding of the Company's financial condition and results of operations. These critical accounting policies and estimates require management's most difficult, subjective and complex judgments about matters that are inherently uncertain. Because these estimates and judgments are based on current circumstances, they may change over time or prove to be inaccurate based on actual experiences. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of a materially different financial condition and/or results of operations could reasonably be expected. The impact and any associated risks related to the Company's critical accounting policies and estimates on its business operations are discussed throughout Management's Discussion and Analysis of Financial Condition and Results of Operations, where such policies affect the reported and expected financial results.
Management has identified the accounting policy related to the allowance for credit losses ("ACL") as critical to the understanding of the Company's results of operations, since the application of this policy requires significant management assumptions and estimates that could result in materially different amounts to be reported if conditions or underlying circumstances were to change.
The Company’s ACL represents management’s best estimate of losses inherent in the portfolio. The policy is designed to maintain the allowance at a level sufficient to absorb reasonably estimated and probable losses within the portfolio. A mathematical calculation of an estimate is made to assist in determining the adequacy and reasonableness of management’s recorded ACL.
The Company’s methodology includes qualitative risk factors that allow management to adjust modeled historical losses and to address other limitations in the quantitative component that is based on modeled historical loss rates. Such risk factors are generally reviewed and updated quarterly, as appropriate, and are adjusted to reflect changes in national and local economic conditions, other external factors, the nature, volume and terms of loans in the portfolio, the volume and severity of past due loans, concentrations, trends in collateral values, the quality of the Company’s internal loan review department, lending management, and lending policies and procedures. At December 31, 2024 and 2023, the ACL on loans included a qualitative adjustment of approximately $11.2 million and $10.9 million, respectively.
The ending result of this process is a recorded consolidated ACL that represents management’s best estimate of the total modeled losses included in the portfolio considering available information from internal and external sources, relevant to assessing exposure to credit loss over the contractual term of the instrument. While management utilizes its best judgment and information available, the ultimate adequacy of the ACL is dependent upon a variety of factors beyond the Company’s control, including the performance of its portfolios, the economy, and changes in interest rates. As such, significant downturns in circumstances relating to instrument quality and economic conditions could result in a requirement for additional allowance. Likewise, an upturn in instrument quality and improved economic conditions may allow a reduction in the required allowance. In either instance, unanticipated changes could have a significant impact on the Company’s provision for credit losses and ACL reported in its Consolidated Income Statements and Consolidated Balance Sheets, respectively.
Further discussion of the methodology used in establishing the allowance and the impact of any associated risks related to these policies on the Company's business operations is provided in Note 1 to the Company's consolidated financial statements and is also discussed in the Lending and Credit Management section below.
Executive Summary
The Company has prepared all of the consolidated financial information in this report in accordance with United States generally accepted accounting principles ("U.S. GAAP") and the rules of the SEC. In preparing the consolidated financial statements in accordance with U.S. GAAP, the Company makes estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. There can be no assurances that actual results will not differ from those estimates.
| For the years ended December 31, | |||
|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2024 | 2023 | 2022 |
| Statement of income information: | |||
| Total interest income | $95,351 | $91,968 | $69,256 |
| Total interest expense | 36,758 | 32,826 | 10,493 |
| Net interest income | 58,593 | 59,142 | 58,763 |
| Provision for (release of) credit losses (2) | 1,027 | 2,340 | (900) |
| Non-interest income | 14,320 | 7,536 | 13,978 |
| Investment securities (losses) gains, net | (4) | (11,547) | (14) |
| Non-interest expense | 49,524 | 52,359 | 48,538 |
| Pre-tax income | 22,358 | 432 | 25,089 |
| Income taxes (benefit) | 4,102 | (524) | 4,338 |
| Net income | $18,256 | $956 | $20,751 |
| Basic earnings per share | $2.61 | $0.14 | $2.94 |
| Diluted earnings per share | $2.61 | $0.14 | $2.94 |
| As of and for the years ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Market and per share data | |||
| Book value per share | $21.36 | $19.33 | $18.04 |
| Market price per share | $28.35 | $25.37 | $20.57 |
| Cash dividends paid on common stock | $5,047 | $4,649 | $4,240 |
| Common stock dividend | $— | $6,005 | $6,865 |
| Performance Ratios | |||
| Return on average assets | 1.00% | 0.05% | 1.16% |
| Return on average common equity | 13.04% | 0.76% | 15.94% |
| Efficiency ratio (1) | 67.92% | 78.53% | 66.73% |
| Net interest margin | 3.41% | 3.29% | 3.53% |
| Average stockholders' equity to average total assets | 7.66% | 6.68% | 7.27% |
Efficiency ratio is calculated as non-interest expense as a percentage of revenue. Total revenue includes net interest income and non-interest income.
Prior to adoption of ASU No 2016-13 on January 1, 2023, credit losses were estimated using the incurred loss approach.
| As of and for the years ended December 31, | |||
|---|---|---|---|
| (dollars in thousands, except per share amounts) | 2024 | 2023 | 2022 |
| Asset Quality Ratios | |||
| Non-performing loans | $2,747 | $6,413 | $18,701 |
| Non-performing assets | $4,193 | $8,157 | $27,496 |
| Net-charge-offs (recoveries) | $2,725 | $302 | $415 |
| Net charge-offs to average loans | 0.18% | 0.02% | 0.03% |
| Allowance for credit losses to total loans (2) | 1.50% | 1.54% | 1.02% |
| Non-performing loans to total loans | 0.19% | 0.42% | 1.23% |
| Non-performing assets to loans | 0.29% | 0.53% | 1.81% |
| Non-performing assets to total assets | 0.23% | 0.43% | 1.43% |
| Allowance for credit losses to non-performing loans | 802.48% | 370.25% | 83.35% |
| Capital Ratios | |||
| Average stockholders' equity to total assets | 7.66% | 6.68% | 7.27% |
| Stockholders' equity to assets | 8.19% | 7.26% | 6.62% |
| Total risk-based capital ratio | 14.79% | 13.99% | 13.85% |
| Tier 1 risk-based capital ratio | 13.54% | 12.59% | 12.52% |
| Common equity Tier 1 capital | 10.49% | 9.73% | 9.89% |
| Tier 1 leverage ratio (1) | 11.46% | 10.29% | 10.76% |
(1)Tier 1 leverage ratio is calculated by dividing Tier 1 capital by average total consolidated assets and still accruing interest.
(2)Prior to adoption of ASU No 2016-13 on January 1, 2023, credit losses were estimated using the incurred loss approach.
Results of Operations Highlights
Consolidated net income increased $17.3 million to $18.3 million, or $2.61 per diluted share, for the year ended December 31, 2024 compared to $1.0 million, or $0.14 per diluted share, for the year ended December 31, 2023. For the year ended December 31, 2024, the return on average assets (ROA) was 1.00%, the return on average stockholders' equity (ROE) was 13.04%, and the efficiency ratio was 67.9%.
Consolidated net income decreased $19.8 million to $1.0 million, or $0.14 per diluted share, for the year ended December 31, 2023 compared to $20.8 million, or $2.94 per diluted share, for the year ended December 31, 2022. For the year ended December 31, 2023, the return on average assets (ROA) was 0.05%, the return on average stockholders' equity (ROE) was 0.76%, and the efficiency ratio was 78.5%.
Net interest incomewas $58.6 million for the year ended December 31, 2024 compared to $59.1 million and $58.8 million for the years ended December 31, 2023 and 2022, respectively. The net interest margin, on a fully taxable equivalent basis (FTE), was 3.41% for the year ended December 31, 2024 compared to 3.29% and 3.53% for the years ended December 31, 2023 and 2022, respectively.
Provision for (release of) credit losses For the year ended December 31, 2024, the Company recognized a provision expense for credit losses on loans and unfunded commitments of $1.0 million compared to a provision expense of $2.3 million and a release of provision expense of $0.9 million for years ended December 31, 2023 and 2022, respectively. During the fourth quarter of 2023, an additional $1.3 million of specific reserve resulted from the downgrade of one commercial loan relationship. The release of provision expense for 2022 was driven in part from the release of specific reserves due to returning significant loan balances to accruing from non-accrual status.
Non-interest income increased $6.8 million, or 90.0%, for the year ended December 31, 2024 compared to the year ended December 31, 2023, and decreased $6.4 million, or 46.1%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. These changes are discussed in greater detail below under Non-interest Income.
Non-interest expense decreased $2.8 million, or 5.4%, for the year ended December 31, 2024 compared to the year ended December 31, 2023, and increased $3.8 million, or 7.9%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. These changes are discussed in greater detail below under Non-interest Expense.
Balance Sheet Highlights
Cash and cash equivalents – Cash and cash equivalents decreased $42.5 million, or 45.4%, to $51.0 million as of December 31, 2024, compared to $93.5 million as of December 31, 2023, and increased $9.7 million, or 11.6%, to $93.5 million as of December 31, 2023 compared to $83.7 million as of December 31, 2022. See the Liquidity Management section for further discussion.
Loans – Loans held for investment decreased $73.0 million, or 4.7%, to $1.47 billion as of December 31, 2024 compared to December 31, 2023, and increased $17.9 million, or 1.2%, to $1.54 billion as of December 31, 2023 compared to $1.52 billion as of December 31, 2022.
Asset quality – Non-performing assets decreased $4.0 million to $4.2 million, or 0.29% of total loans, at December 31, 2024, compared to $8.2 million, or 0.53% of total loans, at December 31, 2023, and decreased $19.3 million to $8.2 million, or 0.53% of total loans, at December 31, 2023 compared to $27.5 million, or 1.81% of total loans, at December 31, 2022. The reduction in non-performing assets primarily resulted from non-accrual loan relationships returning to accrual status in both 2023 and 2022.
The allowance for credit losses to total loans was 1.50% at December 31, 2024, compared to 1.54% at December 31, 2023 and 1.02% at December 31, 2022. The Company's net charge-offs for the year ended December 31, 2024, were $2.7 million, or 0.18% of average loans, compared to $0.3 million, or 0.02% of average loans, for the year ended December 31, 2023, and $0.4 million, or 0.03% of average loans, for the year ended December 31, 2022. See Lending and Credit Management section below for further discussion.
Deposits – Total deposits decreased $37.7 million, or 2.4%, to $1.53 billion as of December 31, 2024 compared to December 31, 2023, and decreased $61.2 million, or 3.8%, to $1.57 billion as of December 31, 2023 compared to $1.63 billion as of December 31, 2022.
Federal Home Loan Bank advances and other borrowings– Total FHLB advances and other borrowings decreased $25.5 million, or 23.8%, equal to $81.5 million as of December 31, 2024 compared to $107.0 million as of December 31, 2023, and increased $9.0 million, or 9.2%, to $107.0 million as of December 31, 2023 compared to $98.0 million as of December 31, 2022.
Capital – The Company maintains its “well capitalized” regulatory capital position. At December 31, 2024, capital ratios were as follows: total risk-based capital to risk-weighted assets 14.79%; tier 1 capital to risk-weighted assets 13.54%; tier 1 leverage 11.46%; and common equity to assets 10.49%.
Average Balance Sheets
Net interest income is the largest source of revenue resulting from the Company's lending, investing, borrowing, and deposit gathering activities. It is affected by both changes in the level of interest rates and changes in the amounts and mix of interest-earning assets and interest-bearing liabilities. The following table presents average balance sheets, net interest income, average yields of earning assets, average costs of interest bearing liabilities, net interest spread and net interest margin on a FTE basis for each of the years ended December 31, 2024, 2023, and 2022, respectively. The average balances used in this table and other statistical data were calculated using average daily balances.
| 2024 · 2023 · 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · AverageBalance · InterestIncome/Expense(1) · RateEarned/Paid(1) · AverageBalance · InterestIncome/Expense(1) · RateEarned/Paid(1) · AverageBalance · InterestIncome/Expense(1) · RateEarned/Paid(1) | |||||||||||||||||
| ASSETS | |||||||||||||||||
| Loans: (2) | |||||||||||||||||
| Commercial | $214,548 | $14,342 | 6.68% | $230,988 | $14,401 | 6.23% | $236,228 | $12,320 | 5.22% | ||||||||
| Real estate construction - residential | 42,486 | 3,309 | 7.79 | 50,497 | 3,707 | 7.34 | 24,766 | 1,296 | 5.23 | ||||||||
| Real estate construction - commercial | 70,698 | 5,190 | 7.34 | 136,455 | 7,511 | 5.50 | 115,424 | 5,307 | 4.60 | ||||||||
| Real estate mortgage - residential | 369,516 | 20,929 | 5.66 | 370,024 | 19,862 | 5.37 | 313,926 | 13,736 | 4.38 | ||||||||
| Real estate mortgage - commercial | 782,218 | 41,957 | 5.36 | 734,657 | 37,957 | 5.17 | 692,712 | 29,881 | 4.31 | ||||||||
| Installment and other consumer | 17,002 | 997 | 5.86 | 22,307 | 1,056 | 4.73 | 23,237 | 847 | 3.65 | ||||||||
| Total loans | $1,496,468 | $86,724 | 5.80% | $1,544,928 | $84,494 | 5.47% | $1,406,293 | $63,387 | 4.51% | ||||||||
| Loans held for sale | $1,454 | $84 | 5.78% | $3,609 | $160 | 4.43% | $1,738 | $90 | 5.18% | ||||||||
| Investment securities: | |||||||||||||||||
| U.S. Treasury | $1,237 | $58 | 4.69% | $4,200 | $176 | 4.19% | $3,538 | $40 | 1.13% | ||||||||
| U.S. government and federal agency obligations | 14,561 | 642 | 4.41 | 24,832 | 436 | 1.76 | 25,709 | 362 | 1.41 | ||||||||
| Obligations of states and political subdivisions | 104,062 | 3,031 | 2.91 | 107,482 | 3,374 | 3.14 | 115,132 | 4,112 | 3.57 | ||||||||
| Mortgage-backed securities | 59,045 | 1,941 | 3.29 | 96,649 | 2,038 | 2.11 | 116,061 | 1,996 | 1.72 | ||||||||
| Other debt securities | 14,439 | 828 | 5.73 | 11,787 | 696 | 5.90 | 12,889 | 644 | 5.00 | ||||||||
| Total investment securities | $193,344 | $6,500 | 3.36% | $244,950 | $6,720 | 2.74% | $273,329 | $7,154 | 2.62% | ||||||||
| Other investment securities | 5,948 | 563 | 9.47 | 6,973 | 441 | 6.32 | 5,627 | 270 | 4.80 | ||||||||
| Interest bearing deposits in other financial institutions | 42,292 | 2,287 | 5.41 | 25,481 | 1,241 | 4.87 | 33,679 | 419 | 1.24 | ||||||||
| Total interest earning assets | $1,739,506 | $96,158 | 5.53% | $1,825,941 | $93,056 | 5.10% | $1,720,666 | $71,320 | 4.14% | ||||||||
| All other assets | 111,005 | 89,071 | 86,985 | ||||||||||||||
| Allowance for credit losses | (22,878) | (20,737) | (15,581) | ||||||||||||||
| Total assets | $1,827,633 | $1,894,275 | $1,792,070 | ||||||||||||||
| Average Balance Sheets (continued) | |||||||||||||||||
| 2024 · 2023 · 2022 | |||||||||||||||||
| (dollars in thousands) | AverageBalance | InterestIncome/Expense(1) | RateEarned/Paid(1) | AverageBalance | InterestIncome/Expense(1) | RateEarned/Paid(1) | AverageBalance | InterestIncome/Expense(1) | RateEarned/Paid(1) | ||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
| Savings | $255,730 | $5,305 | 2.07% | $182,870 | $1,026 | 0.56% | $180,122 | $61 | 0.03% | ||||||||
| NOW accounts | 201,174 | 2,830 | 1.41 | 199,234 | 2,280 | 1.14 | 252,842 | 1,627 | 0.64 | ||||||||
| Interest checking | 128,548 | 5,659 | 4.40 | 167,157 | 7,648 | 4.58 | 64,473 | 1,786 | 2.77 | ||||||||
| Money market | 224,033 | 4,730 | 2.11 | 282,924 | 5,842 | 2.06 | 297,153 | 1,535 | 0.52 | ||||||||
| Time deposits | 326,165 | 11,352 | 3.48 | 329,091 | 8,988 | 2.73 | 261,833 | 2,140 | 0.82 | ||||||||
| Total interest bearing deposits | $1,135,650 | $29,876 | 2.63% | $1,161,276 | $25,784 | 2.22% | $1,056,423 | $7,149 | 0.68% | ||||||||
| Federal funds purchased and securities sold under agreements to repurchase | 7 | — | — | 5,253 | 115 | 2.19 | 7,982 | 51 | 0.64 | ||||||||
| Federal Home Loan Bank advances and other borrowings | 100,899 | 3,095 | 3.07 | 112,271 | 3,255 | 2.90 | 80,867 | 1,268 | 1.57 | ||||||||
| Subordinated notes | 49,486 | 3,899 | 7.88 | 49,486 | 3,774 | 7.63 | 49,486 | 2,072 | 4.19 | ||||||||
| Total borrowings | $150,392 | $6,994 | 4.65% | $167,010 | $7,144 | 4.28% | $138,335 | $3,391 | 2.45% | ||||||||
| Total interest bearing liabilities | $1,286,042 | $36,870 | 2.87% | $1,328,286 | $32,928 | 2.48% | $1,194,758 | $10,540 | 0.88% | ||||||||
| Demand deposits | 389,707 | 426,739 | 454,931 | ||||||||||||||
| Other liabilities | 11,896 | 12,719 | 12,170 | ||||||||||||||
| Total liabilities | 1,687,645 | 1,767,744 | 1,661,859 | ||||||||||||||
| Stockholders' equity | 139,988 | 126,531 | 130,211 | ||||||||||||||
| Total liabilities and stockholders' equity | $1,827,633 | $1,894,275 | $1,792,070 | ||||||||||||||
| Net interest income (FTE) | $59,288 | $60,128 | $60,780 | ||||||||||||||
| Net interest spread (FTE) | 2.66% | 2.62% | 3.26% | ||||||||||||||
| Net interest margin (FTE) | 3.41% | 3.29% | 3.53% | ||||||||||||||
(1)Interest income and yields are presented on a FTE basis using the federal statutory income tax rate of 21%, net of nondeductible interest expense for the years ended December 31, 2024, 2023 and 2022, respectively. Such adjustments totaled $0.8 million, $1.1 million and $2.1 million for the years ended December 31, 2024, 2023, and 2022, respectively.
(2)Non-accruing loans are included in the average amounts outstanding.
Rate and Volume Analysis
The following table summarizes the changes in net interest income on a FTE basis, by major category of interest earning assets and interest bearing liabilities, identifying changes related to volumes and rates for the years ended December 31, 2024, compared to December 31, 2023, and for the years ended December 31, 2023 compared to December 31, 2022. The change in interest due to the combined rate/volume variance has been allocated to rate and volume changes in proportion to the absolute dollar amounts of change in each.
| 2024 · 2023 | ||||||
|---|---|---|---|---|---|---|
| Change due to | Change due to | |||||
| (dollars in thousands) | TotalChange | AverageVolume | AverageRate | TotalChange | AverageVolume | AverageRate |
| Interest income on a FTE basis: (1) | ||||||
| Loans: (2) | ||||||
| Commercial | $(59) | $(1,059) | $1,000 | $2,081 | $(279) | $2,360 |
| Real estate construction - residential | (398) | (612) | 214 | 2,411 | 1,737 | 674 |
| Real estate construction - commercial | (2,321) | (4,322) | 2,001 | 2,204 | 1,059 | 1,145 |
| Real estate mortgage - residential | 1,067 | (27) | 1,094 | 6,126 | 2,700 | 3,426 |
| Real estate mortgage - commercial | 4,000 | 2,510 | 1,490 | 8,076 | 1,893 | 6,183 |
| Installment and other consumer | (59) | (280) | 221 | 209 | (35) | 244 |
| Loans held for sale | (76) | (114) | 38 | 70 | 85 | (15) |
| Investment securities: | ||||||
| U.S. Treasury | (118) | (136) | 18 | 136 | 9 | 127 |
| U.S. government and federal agency obligations | 206 | (238) | 444 | 74 | (13) | 87 |
| Obligations of states and political subdivisions | (343) | (105) | (238) | (738) | (262) | (476) |
| Mortgage-backed securities | (97) | (972) | 875 | 42 | (366) | 408 |
| Other debt securities | 132 | 152 | (20) | 52 | (58) | 110 |
| Other investment securities | 122 | (72) | 194 | 171 | 73 | 98 |
| Interest bearing deposits in other financial institutions | 1,046 | 894 | 152 | 822 | (125) | 947 |
| Total interest income | $3,102 | $(4,381) | $7,483 | $21,736 | $6,418 | $15,318 |
| Interest expense: | ||||||
| Savings | 4,279 | 549 | 3,730 | 965 | 1 | 964 |
| NOW accounts | 550 | 22 | 528 | 653 | (402) | 1,055 |
| Interest checking | (1,989) | (1,704) | (285) | 5,862 | 4,160 | 1,702 |
| Money market | (1,112) | (1,237) | 125 | 4,307 | (77) | 4,384 |
| Time deposits | 2,364 | (80) | 2,444 | 6,848 | 677 | 6,171 |
| Federal funds purchased and securities sold under agreements to repurchase | (115) | (57) | (58) | 64 | (23) | 87 |
| Federal Home Loan Bank advances and other borrowings | (160) | (341) | 181 | 1,987 | 624 | 1,363 |
| Subordinated notes | 125 | — | 125 | 1,702 | — | 1,702 |
| Total interest expense | $3,942 | $(2,848) | $6,790 | $22,388 | $4,960 | $17,428 |
| Net interest income on a FTE basis | $(840) | $(1,533) | $693 | $(652) | $1,458 | $(2,110) |
(1)Interest income and yields are presented on a FTE basis using the federal statutory income tax rate of 21%, net of nondeductible interest expense for the years ended December 31, 2024, 2023 and 2022, respectively. Such adjustments totaled $0.8 million, $1.1 million and $2.1 million for the years ended December 31, 2024, 2023, and 2022, respectively.
(2)Non-accruing loans are included in the average amounts outstanding.
Financial results for the year ended December 31, 2024 compared to the year ended December 31, 2023 reflected a decrease in net interest income, on a FTE basis, of $0.8 million, or 1.4%, and financial results for the year ended December 31, 2023 compared to the year ended December 31, 2022 reflected an decrease of $0.7 million, or 1.1%. Measured as a percentage of average earning assets, the net interest margin (expressed on a FTE basis) was 3.41% for the year ended December 31, 2024, compared to 3.29% and 3.53% for the years ended December 31, 2023 and 2022, respectively.
Average interest-earning assets decreased $86.4 million, or 4.7%, to $1.74 billion for the year ended December 31, 2024 compared to $1.83 billion for the year ended December 31, 2023, and average interest bearing liabilities decreased $42.2 million, or 3.2%, to $1.29 billion for the year ended December 31, 2024 compared to $1.33 billion for the year ended December 31, 2023.
Average interest-earning assets increased $105.3 million, or 6.1%, to $1.83 billion for the year ended December 31, 2023 compared to $1.72 billion for the year ended December 31, 2022, and average interest bearing liabilities increased $133.5 million, or 11.2%, to $1.33 billion for the year ended December 31, 2023 compared to $1.19 billion for the year ended December 31, 2022.
Total interest income(expressed on a FTE basis) increased $3.1 million to $96.2 million for the year ended December 31, 2024 compared to $93.1 million for the year ended December 31, 2023 and increased $21.8 million to $93.1 million for the year ended December 31, 2023 compared to $71.3 million for the year ended December 31, 2022. The Company's rates earned on interest earning assets were 5.53% for the year ended December 31, 2024 compared to 5.10% and 4.14% for the years ended December 31, 2023 and 2022, respectively.
Interest income on loans held for investment increased to $86.7 million for the year ended December 31, 2024 compared to $84.5 million and $63.4 million for the years ended December 31, 2023 and 2022, respectively.
Average loans outstanding decreased $48.5 million, or 3.1%, to $1.50 billion for the year ended December 31, 2024 compared to $1.54 billion for the year ended December 31, 2023. The average yield on loans receivable increased to 5.80% during the year ended December 31, 2024 compared to 5.47% for the year ended December 31, 2023.
Average loans outstanding increased $138.6 million, or 9.9%, to $1.54 billion for the year ended December 31, 2023 compared to $1.41 billion for the year ended December 31, 2022. The average yield on loans receivable increased to 5.47% during the year ended December 31, 2023 compared to 4.51% for the year ended December 31, 2022. The increase in yield as of December 31, 2024 compared to the prior year is reflective of recent market conditions where most loan types have seen an increase in yield, consistent with recent increases in the prime rate. Contributing to the increase in yield was interest accreted into income on three loans returning to accruing status in 2023. See the Lending and Credit Management section for further discussion of changes in the composition of the lending portfolio.
Interest income on available-for-sale securities decreased to $6.5 million for the year ended December 31, 2024 compared to $6.7 million and $7.2 million for the years ended December 31, 2023 and 2022, respectively.
Average securities decreased $51.7 million, or 21.1%, to $193.3 million for the year ended December 31, 2024 compared to $245.0 million for the year ended December 31, 2023. The average yield on securities increased to 3.36% for the year ended December 31, 2024 compared to 2.74% for the year ended December 31, 2023.
Average securities decreased $28.4 million, or 10.4%, to $245.0 million for the year ended December 31, 2023 compared to $273.3 million for the year ended December 31, 2022. The average yield on securities increased to 2.74% for the year ended December 31, 2023 compared to 2.62% for the year ended December 31, 2022. During the fourth quarter of 2023, the Company repositioned its balance sheet by selling $83.7 million in book value of investment securities, with an average yield of 1.57%. See the Liquidity Management section for further discussion.
Total interest expense increased $3.9 million to $36.9 million for the year ended December 31, 2024 compared to $32.9 million for the year ended December 31, 2023, and increased $22.4 million to $32.9 million for the year ended December 31, 2023 compared to $10.5 million for the year ended December 31, 2022. The Company's rate paid on interest bearing liabilities was 2.87% for the year ended December 31, 2024 compared to 2.48% and 0.88% for the years ended December 31, 2023 and 2022, respectively. See the Liquidity Management section for further discussion.
Interest expense on depositswas $29.9 million for the year ended December 31, 2024 compared to $25.8 million and $7.1 million for the years ended December 31, 2023 and 2022, respectively.
Average interest bearing deposits decreased $25.6 million, or 2.2%, to $1.14 billion for the year ended December 31, 2024 compared to $1.16 billion for the year ended December 31, 2023. The average cost of deposits increased to 2.63% during the year ended December 31, 2024 compared to 2.22% for the year ended December 31, 2023.
Average interest bearing deposits increased $104.9 million, or 9.9%, to $1.16 billion for the year ended December 31, 2023 compared to $1.06 billion for the year ended December 31, 2022. The average cost of deposits increased to 2.22% during the year ended December 31, 2023 compared to 0.68% for the year ended December 31, 2022.
Interest expense on borrowingswas $7.0 million for the year ended December 31, 2024 compared to $7.1 million and $3.4 million for the years ended December 31, 2023 and 2022, respectively.
Average borrowings decreased $16.6 million, or 10.0%, to $150.4 million for the year ended December 31, 2024 compared to $167.0 million for the year ended December 31, 2022. The average cost of borrowings increased to 4.65% during the year ended December 31, 2024 compared to 4.28% for the year ended December 31, 2023.
Average borrowings increased $28.7 million, or 20.7%, to $167.0 million for the year ended December 31, 2023 compared to $138.3 million for the year ended December 31, 2022. The average cost of borrowings increased to 4.28% during the year ended December 31, 2023 compared to 2.45% for the year ended December 31, 2022. The Company utilizes funding capacity with the FHLB to meet its short-term liquidity needs. The increase in cost of funds is consistent with increases in prime resulting from higher market interest rates. See the Liquidity Management section for further discussion.
Non-interest Income and Expense
Non-interest income for the years ended December 31, 2024, 2023, and 2022 was as follows:
| $ Change · % Change | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · 2024 · 2023 · 2022 · 2024 vs 2023 · 2023 vs 2022 · 2024 vs 2023 · 2023 vs 2022 | ||||||||
| Service charges and other fees | $3,301 | $2,942 | $3,002 | $359 | $(60) | 12.2% | (2.0)% | |
| Bank card income and fees | 4,097 | 4,028 | 4,083 | 69 | (55) | 1.7 | (1.3) | |
| Wealth management revenue | 1,728 | 1,385 | 1,433 | 343 | (48) | 24.8 | (3.3) | |
| Earnings on bank-owned life insurance | 1,682 | 57 | 58 | 1,625 | (1) | NM | (1.7) | |
| Real estate servicing fees, net | 33 | (584) | 1,004 | 617 | (1,588) | (105.7) | (158.2) | |
| Gain on sales of mortgage loans, net | 896 | 2,560 | 2,661 | (1,664) | (101) | (65.0) | (3.8) | |
| Gains (losses) on other real estate owned, net | 883 | (4,429) | 289 | 5,312 | (4,718) | (119.9) | NM | |
| Other | 1,700 | 1,577 | 1,448 | 123 | 129 | 7.8 | 8.9 | |
| Total non-interest income | $14,320 | $7,536 | $13,978 | $6,784 | $(6,442) | 90.0% | (46.1)% | |
| Non-interest income as a % of total revenue * | 19.6% | 11.3% | 19.2% | |||||
*Total revenue is calculated as net interest income plus non-interest income.
NM = not meaningful
Total non-interest income increased $6.8 million, or 90.0%, to $14.3 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, and decreased $6.4 million, or 46.1%, to $7.5 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Earnings on bank-owned life insurance increased to $1.7 million for the year ended December 31, 2024 compared to $0.1 million and $0.1 million the years ended December 31, 2023 and 2022, respectively. The Company purchased $35.0 million in bank-owned life insurance policies in the first quarter of 2024. The earnings generated from these polices are primarily derived from the investment returns on the cash value component.
Real estate servicing fees, netof the change in valuation of mortgage serving rights (MSRs) was $0.03 million for the year ended December 31, 2024 compared to $(0.6) million and $1.0 million for the years ended December 31, 2023 and 2022, respectively. On January 31, 2024, the Company sold its servicing portfolio and the balance of the serviced loans transferred on April 30, 2024. The remaining servicing fees and costs were settled during the second and third quarter of 2024.
Gain on sales of mortgage loanswas $0.9 million for the year ended December 31, 2024 compared to $2.6 million and $2.7 million for the years ended December 31, 2023 and 2022, respectively. The Company sold loans totaling $48.9 million for the year ended December 31, 2024 compared to $106.2 million and $87.2 million for the years ended December 31, 2023 and 2022, respectively.
Gains (losses) on other real estate owned, netwas $0.9 million, for the year ended December 31, 2024 compared to $(4.4) million and $0.3 million for the years ended December 31, 2023 and 2022, respectively. During the second and third quarter of 2023, the Company recognized $1.8 million and $2.8 million in valuation write-downs, respectively, on foreclosed property in other real estate owned based on current appraisals. The Company sold the remaining parcel related to one of these properties in the second quarter of 2024 and recognized a $0.4 million release of the valuation write-down.
During the third and fourth quarters of 2024 the Company recognized $0.7 million in gains on sales of foreclosed properties, which included land previously intended for a new branch. Partially offsetting these gains, the Company recognized an additional $0.3 million valuation write-down.
Investment Securities (Losses) Gains, Net
The following table presents the gross realized gains and losses from sales and calls of available-for-sale securities, as well as gains and losses on equity securities from fair value adjustments which have been recognized in earnings for the years ended December 31, 2024, 2023, and 2022:
| (dollars in thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Available-for-sale securities: | |||
| Gross realized gains | $— | $— | $— |
| Gross realized losses | — | (11,562) | — |
| Credit losses recognized | — | — | — |
| Other investment securities: | |||
| Fair value adjustments, net | (4) | 32 | (14) |
| Certificates of deposit: | |||
| Gross realized gains | — | — | — |
| Gross realized losses | — | (17) | — |
| Investment securities (losses) gains, net | $(4) | $(11,547) | $(14) |
During the fourth quarter of 2023, the Company repositioned its balance sheet by selling $83.7 million in book value of investment securities, with an average yield of 1.57%.
Non-interest expense for the years ended December 31, 2024, 2023, and 2022 was as follows:
| $ Change · % Change | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · 2024 · 2023 · 2022 · 2024 vs 2023 · 2023 vs 2022 · 2024 vs 2023 · 2023 vs 2022 | ||||||||
| Salaries | $21,004 | $23,273 | $20,612 | $(2,269) | $2,661 | (9.7)% | 12.9% | |
| Employee benefits | 5,574 | 5,698 | 6,446 | (124) | (748) | (2.2) | (11.6) | |
| Occupancy expense, net | 3,251 | 3,247 | 3,175 | 4 | 72 | 0.1 | 2.3 | |
| Furniture and equipment expense | 3,019 | 3,008 | 3,054 | 11 | (46) | 0.4 | (1.5) | |
| Processing, network and bank card expense | 5,530 | 5,151 | 4,788 | 379 | 363 | 7.4 | 7.6 | |
| Legal, examination, and professional fees | 2,608 | 2,508 | 1,630 | 100 | 878 | 4.0 | 53.9 | |
| Advertising and promotion | 976 | 1,522 | 1,529 | (546) | (7) | (35.9) | (0.4) | |
| Postage, printing, and supplies | 910 | 846 | 878 | 64 | (32) | 7.6 | (3.6) | |
| Other | 6,652 | 7,106 | 6,426 | (454) | 680 | (6.4) | 10.6 | |
| Total non-interest expense | $49,524 | $52,359 | $48,538 | $(2,835) | $3,821 | (5.4)% | 7.9% | |
| Efficiency ratio* | 67.9% | 78.5% | 66.7% | |||||
| Number of full-time equivalent employees | 262 | 281 | 304 | |||||
*Efficiency ratio is calculated as non-interest expense as a percentage of total revenue. Total revenue includes net interest income and non-interest income.
Total non-interest expense decreased $2.8 million, or 5.4%, to $49.5 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, and increased $3.8 million, or 7.9%, to $52.4 million for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Salaries decreased $2.3 million, or 9.7%, to $21.0 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, and increased $2.7 million, or 12.9%, to $23.3 million for the year ended December 31, 2023 compared to the year ended December 31, 2022. The decreases were primarily due to planned reductions of full-time employees during the fourth quarter of 2023 and second quarter of 2024.
Employee benefits decreased $0.1 million, or 2.2%, to $5.6 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, and decreased $0.7 million, or 11.6%, to $5.7 million for the year ended December 31, 2023 compared to the year ended December 31, 2022. The decrease for the year ended December 31, 2024 over the year ended December 31, 2023 was primarily due to a decrease in health insurance expense partially offset by an increase in 401(k) plan contributions. The decrease for the year ended December 31, 2023 over the year ended December 31, 2022 was primarily due to a decrease in 401(k) plan contributions and a decrease in the pension cost due to higher annual discount rate assumptions compared to the prior year's annual assumptions.
Legal, examination, and professional fees increased $0.1 million, or 4.0%, to $2.6 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, and increased $0.9 million, or 53.9%, to $2.5 million for the year ended December 31, 2023 compared to the year ended December 31, 2022. The increase for the years ended 2024 over 2023 was primarily due to legal fees related to loan workouts and additional consulting fees. The increase for the years ended 2023 over 2022 primarily related to a write-off of consulting fees related to a digital account opening project canceled during the fourth quarter of 2023.
Advertising and promotion decreased $0.5 million, or 35.9%, to $1.0 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, and decreased $0.01 million, or 0.4%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. The decrease for the years ended 2024 over 2023 was the result of a strategic decision to discontinue the Company's outsourced marketing efforts. The Company has hired internal marketing resources and reduced costs by transitioning to an in-house marketing team.
Income Taxes (Benefit)
Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were 18.3% for the year ended December 31, 2024 compared to (121.5)% and 17.3% for the years ended December 31, 2023 and 2022, respectively. The effective tax rate for each of years ended December 31, 2024, 2023, and 2022, respectively, is lower than the U.S. federal statutory rate of 21% primarily due to tax-free revenues. In addition, the effective tax rate for the year ended December 31, 2023 was primary attributable to the decrease in earnings.
Lending and Credit Management
Interest earned on the loan portfolio is a primary source of interest income for the Company. Loans held for investment represented 79.1% of total assets as of December 31, 2024 compared to 80.8% as of December 31, 2023.
Lending activities are conducted pursuant to an established loan policy approved by the Bank's Board of Directors. The Bank's credit review process is overseen by regional loan committees with established loan approval limits. In addition, a executive loan committee reviews all credit relationships in aggregate over an established dollar amount. The executive loan committee meets weekly and is comprised of senior managers of the Bank.
Major classifications within the Company’s held-for-investment loan portfolio as of the dates indicated is as follows:
| December 31, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| (dollars in thousands) | Amount | % of Loans | Amount | % of Loans |
| Commercial, financial, and agricultural | $202,329 | 13.8% | $226,275 | 14.7% |
| Real estate construction − residential | 32,046 | 2.2 | 58,347 | 3.8 |
| Real estate construction − commercial | 80,435 | 5.4 | 130,296 | 8.5 |
| Real estate mortgage − residential | 361,735 | 24.7 | 372,391 | 24.2 |
| Real estate mortgage − commercial | 775,594 | 52.9 | 731,024 | 47.5 |
| Installment and other consumer | 14,021 | 1.0 | 20,814 | 1.3 |
| Total loans | $1,466,160 | 100.0% | $1,539,147 | 100.0% |
The contractual maturities of loan categories at December 31, 2024 and the composition of those loans between fixed rate and floating rate loans are as follows:
| Principal Payments Due | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | One YearOr Less | Over OneYear ThroughFive Years | Over Five Years Through 15 Years | Over 15 Years | Total |
| Commercial, financial, and agricultural | $65,853 | $81,928 | $28,967 | $25,581 | $202,329 |
| Real estate construction − residential | 18,513 | 4,161 | 483 | 8,889 | 32,046 |
| Real estate construction − commercial | 29,151 | 43,024 | 7,461 | 799 | 80,435 |
| Real estate mortgage − residential | 23,125 | 43,405 | 59,980 | 235,225 | 361,735 |
| Real estate mortgage − commercial | 99,429 | 411,852 | 132,798 | 131,515 | 775,594 |
| Installment and other consumer | 3,198 | 10,358 | 465 | — | 14,021 |
| Total loans | $239,269 | $594,728 | $230,154 | $402,009 | $1,466,160 |
| Loans with fixed rates | |||||
| Commercial, financial, and agricultural | $17,141 | $71,704 | $12,687 | $— | $101,532 |
| Real estate construction − residential | 3,282 | 131 | — | — | 3,413 |
| Real estate construction − commercial | 7,584 | 18,161 | 179 | — | 25,924 |
| Real estate mortgage − residential | 15,994 | 38,314 | 18,615 | 37,028 | 109,951 |
| Real estate mortgage − commercial | 72,819 | 378,098 | 54,455 | 5,045 | 510,417 |
| Installment and other consumer | 1,257 | 10,358 | 465 | — | 12,080 |
| Total | 118,077 | 516,766 | 86,401 | 42,073 | 763,317 |
| Loans with floating rates | |||||
| Commercial, financial, and agricultural | $48,712 | $10,224 | $16,280 | $25,581 | $100,797 |
| Real estate construction − residential | 15,231 | 4,030 | 483 | 8,889 | 28,633 |
| Real estate construction − commercial | 21,567 | 24,863 | 7,282 | 799 | 54,511 |
| Real estate mortgage − residential | 7,131 | 5,091 | 41,365 | 198,197 | 251,784 |
| Real estate mortgage − commercial | 26,610 | 33,754 | 78,343 | 126,470 | 265,177 |
| Installment and other consumer | 1,941 | — | — | — | 1,941 |
| Total | 121,192 | 77,962 | 143,753 | 359,936 | 702,843 |
| Total loans | $239,269 | $594,728 | $230,154 | $402,009 | $1,466,160 |
Commercial Real Estate Loans
Commercial real estate loans ("CRE") consist primarily of income-producing investment property loans. Additionally, CRE loans include 1-4 family property loans as well as land and development loans.
Concentration risk exists when FDIC-insured institutions deploy too many assets to any one industry or segment. A concentration in CRE is one example of regulatory concern, which has been subject to additional scrutiny by federal banking agencies as well as the SEC (for publicly-traded banking organizations) in recent years. The interagency Concentrations in Commercial Real Estate Lending, Sound Risk Management Practices guidance ("CRE Guidance") provides supervisory criteria, including the following numerical indicators, to assist bank examiners in identifying banks with potentially significant CRE loan concentrations that may warrant greater supervisory scrutiny: (i) CRE loans exceeding 300 percent of capital and increasing 50 percent or more in the preceding three years; or (ii) construction and land development loans exceeding 100 percent of capital. The CRE Guidance does not limit banks’ levels of CRE lending activities, but rather guides institutions in developing risk management practices and levels of capital that are commensurate with the level and nature of their CRE concentrations. On December 18, 2015, and again in recent years, the federal banking agencies have issued statements to reinforce prudent risk-management practices related to CRE lending, having observed substantial growth in many CRE asset and lending markets, increased competitive pressures, rising CRE concentrations in banks, and an easing of CRE underwriting standards. The federal banking agencies reminded FDIC- insured institutions to maintain underwriting discipline and exercise prudent risk-management practices to identify, measure, monitor and manage the risks arising from CRE lending. In addition, FDIC-insured institutions must maintain capital commensurate with the level and nature of their CRE concentration risk. The Company has historically exceeded, and continues to exceed, the 300 percent guideline for CRE loans and additional monitoring process have been implemented to manage this increased risk.
The following table shows the categories of the Company's non-owner occupied CRE loan portfolio at December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| (Dollars in thousands) | Amount | % of Loans | Amount | % of Loans |
| Retail | $190,915 | 30.0% | $157,890 | 24.6% |
| Multi Family | 168,629 | 26.5 | 144,254 | 22.4 |
| Hotel & Food Service | 70,816 | 11.2 | 66,244 | 10.3 |
| Office Buildings | 47,042 | 7.4 | 49,991 | 7.8 |
| Other Construction | 39,696 | 6.3 | 33,807 | 5.3 |
| 1-4 Family Construction | 32,045 | 5.0 | 58,347 | 9.0 |
| Other Real Estate | 27,053 | 4.3 | 21,445 | 3.3 |
| Residential Building Construction | 20,413 | 3.2 | 29,149 | 4.5 |
| Industrial | 18,446 | 2.9 | 14,741 | 2.3 |
| Land Subdivision | 10,844 | 1.7 | 42,561 | 6.6 |
| Commercial and Institutional Building Construction | 9,481 | 1.5 | 24,778 | 3.9 |
| Total Commercial Real Estate - Non Owner Occupied | $635,380 | 100.0% | $643,207 | 100.0% |
The Company extends credit to its local community market through traditional real estate mortgage products. The Company does not participate in credit extensions to sub-prime residential real estate markets. The Company does not lend funds for the type of transactions defined as “highly leveraged” by bank regulatory authorities or for foreign loans. Additionally, the Company does not have any concentrations of loans exceeding 10% of total loans that are not otherwise disclosed in the loan portfolio composition table.
Risk Elements of the Loan Portfolio
Management, internal loan review and the executive loan committee formally review all loans in excess of certain dollar amounts (periodically established) at least annually. Loans in excess of $2.0 million in the aggregate and all adversely classified credits identified by management are reviewed by the executive loan committee. In addition, all other loans are reviewed on a risk weighted selection process. The executive loan committee reviews and reports to the Board of Directors, at scheduled meetings: past due, classified, and watch list loans in order to classify or reclassify loans as loans requiring attention, special mention, substandard, doubtful, or loss. During this review, management will evaluate individual loans for expected credit losses when those loans do not share similar risk characteristics with loans evaluated using a collective (pooled) basis. If management determines that it is probable that all amounts due on a loan will not be collected under the original terms of the loan agreement, the loan is individually analyzed and in conjunction with current economic conditions and loss experience, reserves are estimated as further discussed below.
Loans not individually evaluated are aggregated and collectively analyzed. Management determined that segmenting loans not individually analyzed by the federal call report codes represents the most prudent way to consolidate loans by their associated risk qualities.
General reserves are recorded for collectively analyzed loans using a consistent methodology. Two different models are used for calculating the general reserve. The Discounted Cash Flow model considers quantitative peer group historic loss experience, forecasts over the estimated life of the loan pools, industry data, and qualitative or environmental factors, such as: lending policies and procedures; economic conditions; the nature, volume and terms of the portfolio; lending staff and management; past due loans; the loan review system; collateral values; concentrations of credit; and external factors. The Remaining Life model applies a long-term average loss rate calculated using peer data that is adjusted for qualitative or environmental factors such as those previously noted. The model used depends on the loan portfolio segment. Management believes, but there can be no assurance, that these procedures keep management informed of potential problem loans.
Non-Performing Assets
The following table summarizes nonperforming assets:
| December 31, | ||
|---|---|---|
| (dollars in thousands) | 2024 | 2023 |
| Non-accrual loans | ||
| Commercial, financial, and agricultural | $923 | $2,228 |
| Real estate construction − residential | 454 | 432 |
| Real estate construction − commercial | 49 | 69 |
| Real estate mortgage − residential | 963 | 587 |
| Real estate mortgage − commercial | 138 | 2,978 |
| Installment and other consumer | 10 | — |
| Total | $2,537 | $6,294 |
| Loans contractually past - due 90 days or more and still accruing: | ||
| Real estate mortgage − residential | $207 | $115 |
| Installment and other consumer | 3 | 4 |
| Total | $210 | $119 |
| Total non-performing loans (a) | 2,747 | 6,413 |
| Other real estate owned and repossessed assets | 1,446 | 1,744 |
| Total non-performing assets | $4,193 | $8,157 |
| Loans held for investment | $1,466,160 | $1,539,147 |
| Allowance for credit losses on loans | 22,044 | 23,744 |
| Allowance for credit losses to loans | 1.50% | 1.54% |
| Non-accrual loans to total loans | 0.17% | 0.41% |
| Non-performing loans to loans (a) | 0.19% | 0.42% |
| Non-performing assets to loans (b) | 0.29% | 0.53% |
| Non-performing assets to assets (b) | 0.23% | 0.43% |
| Allowance for credit losses to non-accrual loans | 868.90% | 377.25% |
| Allowance for credit losses to non-performing loans | 802.48% | 370.25% |
(a)Non-performing loans include loans 90 days past due and accruing and non-accrual loans.
(b)Non-performing assets include non-performing loans and other real estate owned and repossessed assets.
Total non-performing assets were $4.2 million, or 0.29% of total loans, at December 31, 2024 compared to $8.2 million, or 0.53% of total loans, at December 31, 2023.
Total non-accrual loans at December 31, 2024 decreased $3.8 million to $2.5 million compared to $6.3 million at December 31, 2023. The decrease in non-accrual loans was primarily due to a $1.8 million charged off commercial loan relationship and three commercial real estate relationships totaling $2.3 million returning to accrual status.
Loans past due 90 days and still accruing interest at December 31, 2024, were $0.2 million compared to $0.1 million at December 31, 2023. Other real estate owned and repossessed assets at December 31, 2024 were $1.4 million compared to $1.7 million at December 31, 2023. During the year ended December 31, 2024, $3.6 million of non-accrual loans, net of charge-offs taken, moved to other real estate owned and repossessed assets compared to $0.1 million for the year ended December 31, 2023.
Provision and Allowance for Credit Losses on Loans and Liability for Unfunded Commitments
The following table is a summary of the allocation of the allowance for credit losses:
| December 31, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| (dollars in thousands) | Amount | % of loans in each category to total loans | Amount | % of loans in each category to total loans |
| Allocation of allowance for credit losses at end of period: | ||||
| Commercial, financial, and agricultural | $1,560 | 13.8% | $3,208 | 14.7% |
| Real estate construction − residential | 578 | 2.2 | 1,043 | 3.8 |
| Real estate construction − commercial | 2,221 | 5.4 | 3,273 | 8.5 |
| Real estate mortgage − residential | 5,310 | 24.7 | 5,264 | 24.2 |
| Real estate mortgage − commercial | 12,305 | 52.9 | 10,537 | 47.5 |
| Installment and other consumer | 138 | 1.0 | 232 | 1.3 |
| Unallocated | (68) | — | 187 | — |
| Total | $22,044 | 100.0% | $23,744 | 100.0% |
The allowance for credit losses was $22.0 million, or 1.50%, of loans outstanding at December 31, 2024 compared to $23.7 million, or 1.54%, of loans outstanding at December 31, 2023. The ratio of the allowance for credit losses to non-performing loans was 802.48% at December 31, 2024, compared to 370.25% at December 31, 2023.
Provision for (Release of) Credit Losses
| (dollars in thousands) | 2024 | 2023 | 2022 |
|---|---|---|---|
| Provision for (release of) credit losses on loans | $1,025 | $2,665 | $(900) |
| Provision for (release of) credit losses for off-balance sheet commitments | 2 | (325) | — |
| Total Provision for (release of) credit losses | $1,027 | $2,340 | $(900) |
The Company recognized a provision expense for credit losses of $1.0 million for the year ended December 31, 2024 compared to a provision expense of $2.3 million and a release of provision expense of $0.9 million for years ended December 31, 2023 and 2022, respectively. During the fourth quarter of 2023, an additional $1.3 million of specific reserve resulted from the downgrade of one commercial loan relationship. The release of provision expense for 2022 primarily resulted from the release of specific reserves totaling $2.8 million due to returning significant commercial real-estate loan balances to accruing from non-accrual status.
The following table is a summary of net charge-offs to average loans:
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Net (Charge-offs) Recoveries | Average Loans | Net (Charge-offs) Recoveries / Average Loans | Net (Charge-offs) Recoveries | Average Loans | Net (Charge-offs) Recoveries / Average Loans |
| Commercial, financial, and agricultural | $(2,120) | $214,548 | (0.99)% | $31 | $230,988 | 0.01% |
| Real estate construction − residential | — | 42,486 | — | — | 50,497 | — |
| Real estate construction − commercial | 27 | 70,698 | 0.04 | 22 | 136,455 | 0.02 |
| Real estate mortgage − residential | (38) | 369,516 | (0.01) | (65) | 370,024 | (0.02) |
| Real estate mortgage − commercial | (437) | 782,218 | (0.06) | (28) | 734,657 | — |
| Installment and other consumer | (157) | 17,002 | (0.92) | (262) | 22,307 | (1.17) |
| Total | $(2,725) | $1,496,468 | (0.18)% | $(302) | $1,544,928 | (0.02)% |
Net Loan Charge-offs
The Company's net loan charge-offs were $2.7 million, or 0.18% of average loans, for the year ended December 31, 2024 compared to net charge-offs of $0.3 million, or 0.02% of average loans, for the year ended December 31, 2023. The charge-offs in 2024 primarily related to one commercial and one commercial real estate loan relationship that was adequately reserved for.
Loans Held For Sale
The Company designates certain long-term fixed rate personal real estate loans as held for sale. Prior to September 30, 2024, these loans were initially measured at fair value under the fair value option election with subsequent changes in fair value recognized in mortgage banking income. As of September 30, 2024, loans held for sale are being carried at the lower of cost or estimated fair value. The loans are primarily sold to Freddie Mac, Fannie Mae, PennyMac, and various other secondary market investors. The Company sells loans with servicing retained or released depending on pricing and market conditions. There were no mortgage loans held for sale at December 31, 2024 compared to $3.9 million at December 31, 2023.
The Company generally does not retain long-term fixed rate residential mortgage loans in its portfolio. Fixed rate loans conforming to standards required by the secondary market are offered to qualified borrowers but are not funded until the Company has a non-recourse purchase commitment from the secondary market at a predetermined price. For the year ended December 31, 2024, the Company sold approximately $48.9 million of loans to investors compared to $106.2 million and $87.2 million for the years ended December 31, 2023 and 2022, respectively. On January 31, 2024, the Company sold its servicing portfolio and the balance of the serviced loans transferred on April 30, 2024.
Investment Portfolio
The Company's investment portfolio consists of securities classified as available-for-sale, equity or other. Available-for-sale debt securities, the largest component, are carried at estimated fair value. Unrealized holding gains and losses from available-for-sale securities are excluded from earnings and reported, net of applicable taxes, as a separate component of stockholders' equity until realized.
The Company does not engage in trading activities and, accordingly, does not have any debt or equity securities classified as trading securities. Historically, the Company's practice was to purchase and hold debt instruments until maturity unless special circumstances existed. However, since the investment portfolio's major function is to provide liquidity and to balance the Company's interest rate sensitivity position, all debt securities are now classified as available-for-sale.
At December 31, 2024, the investment portfolio classified as available-for-sale represented 12.0% of total consolidated assets. Future levels of investment securities can be expected to vary depending upon liquidity and interest sensitivity needs as well as other factors.
Available- for-Sale Securities
The following table presents the composition of the investment portfolio and related fair value by major category:
| (dollars in thousands) | 2024 | 2023 |
|---|---|---|
| U.S. Treasury | $4,915 | $1,978 |
| U.S. government and federal agency obligations | 401 | 427 |
| U.S. government-sponsored enterprises | 12,804 | 21,822 |
| Obligations of states and political subdivisions | 102,486 | 106,885 |
| Mortgaged-backed securities | 78,110 | 45,640 |
| Other debt securities (a) | 18,687 | 10,821 |
| Bank issued trust preferred securities (a) | 1,249 | 1,169 |
| Total available-for-sale debt securities, at fair value | $218,652 | $188,742 |
(a)Certain hybrid instruments possessing characteristics typically associated with debt obligations.
As of December 31, 2024, the expected maturity and tax-equivalent yield in the investment portfolio was as follows:
| (dollars in thousands) | 1 Year Or Less | Yield | Over 1Through5 Years | Yield | Over 5Through10 Years | Yield | Over10 Years | Yield | Total | Yield |
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Treasury | $— | —% | $4,915 | 4.29% | $— | —% | $— | —% | $4,915 | 4.29% |
| U.S. government and federal agency obligations | 401 | 2.25 | — | — | — | — | — | — | 401 | 2.25 |
| U.S. government-sponsored enterprises | 1,827 | 4.27 | 9,650 | 4.48 | 1,327 | 2.08 | — | — | 12,804 | 4.20 |
| States and political subdivisions (2) | 2,042 | 2.78 | 4,915 | 2.15 | 13,731 | 2.21 | 81,798 | 2.17 | 102,486 | 2.17 |
| Mortgage-backed securities (1) | — | — | 1,296 | 2.10 | 4,982 | 2.37 | 71,832 | 3.71 | 78,110 | 3.60 |
| Other debt securities | — | — | — | — | 18,687 | 5.15 | — | — | 18,687 | 5.15 |
| Bank issued trust preferred securities | — | — | — | — | 685 | 7.31 | 564 | 6.44 | 1,249 | 6.92 |
| Total available-for-sale debt securities | $4,270 | 3.37% | $20,776 | 3.74% | $39,412 | 3.71% | $154,194 | 2.90% | $218,652 | 2.90% |
| Equity securities | ||||||||||
| Federal Agriculture Mortgage Corporation | $— | —% | $— | —% | $— | —% | $74 | 2.67% | $74 | 2.67% |
(1)Mortgage-backed securities have been included using historic repayment speeds. Repayment speeds were determined from actual portfolio experience during the 12 months ended December 31, 2024 calculated separately for each mortgage-backed security. These repayment speeds are not necessarily indicative of future repayment speeds and are subject to change based on changing mortgage interest rates. The tax equivalent yield is calculated on amortized cost using a level yield method and a 21% tax rate.
(2)Rates on obligations of states and political subdivisions have been adjusted to fully taxable equivalent rates using the statutory federal income tax rate of 21%.
At December 31, 2024, $24.6 million of debt securities classified as available-for-sale in the table above had variable rate provisions with adjustment periods ranging from one week to twelve months.
Other investment securities include equity securities with readily determinable fair values and other investments securities that do not have readily determinable fair values. Investments in FHLB stock, and Midwest Independent BankersBank ("MIB") stock, that do not have readily determinable fair values, are required for membership in those organizations.
| (dollars in thousands) | 2024 | 2023 |
|---|---|---|
| FHLB stock | $4,924 | $6,071 |
| MIB stock | 151 | 151 |
| Equity securities with readily determinable fair values | 74 | 78 |
| Total other investment securities | $5,149 | $6,300 |
Liquidity and Capital Resources
Liquidity Management
The role of liquidity management is to ensure that funds are available to meet depositors’ withdrawal and borrowers’ credit demands while at the same time maximizing profitability. This is accomplished by balancing changes in demand for funds with changes in the supply of those funds. Liquidity to meet these demands is provided by maturing assets, short-term liquid assets that can be converted to cash and the ability to attract funds from external sources, principally depositors. Due to the nature of services offered by the Company, management prefers to focus on transaction accounts and full-service relationships with customers as the primary sources of funding.
The Company’s Asset/Liability Committee (ALCO), primarily made up of senior management, has direct oversight responsibility for the Company’s liquidity position and profile. A combination of daily, weekly, and monthly reports provided to management detail the following: internal liquidity metrics, composition and level of the liquid asset portfolio, timing differences in short-term cash flow obligations, available pricing and market access to the financial markets for capital, and exposure to contingent draws on the Company’s liquidity.
The Company has a number of sources of funds to meet liquidity needs on a daily basis. The Company's most liquid assets are comprised of available-for-sale investment securities, federal funds sold, and excess reserves held at the Federal Reserve Bank.
| (dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Other interest-bearing deposits | $27,326 | $77,775 |
| Certificates of deposit in other banks | 1,000 | — |
| Available-for-sale investment securities | 218,652 | 188,742 |
| Total | $246,978 | $266,517 |
Federal funds sold and resale agreements normally have overnight maturities and are used for general daily liquidity purposes. The fair value of the available-for-sale investment portfolio was $218.7 million at December 31, 2024 and included an unrealized net loss of $30.9 million. The portfolio includes projected maturities and mortgage-backed securities pay-downs of approximately $4.3 million over the next 12 months, which offer resources to meet either new loan demand or reductions in the Company's deposit base.
The Company pledges portions of its investment securities portfolio as collateral to secure public fund deposits, federal funds purchase lines, securities sold under agreements to repurchase, borrowing capacity at the Federal Reserve Bank, and for other purposes required by law. The Company's unpledged securities in the available-for-sale portfolio totaled approximately $136.3 million and $99.5 million at December 31, 2024 and 2023, respectively.
Total investment securities pledged for these purposes were as follows:
| (dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Federal Reserve Bank borrowings | $7,915 | $9,048 |
| Other deposits | 74,470 | 80,175 |
| Total pledged, at fair value | $82,385 | $89,223 |
Liquidity is available from the Company's base of core customer deposits, defined as demand, interest checking, savings, money market deposit accounts, and time deposits less than $250,000, less all brokered deposits under $250,000. Such deposits totaled $1.4 billion and represented 93.5% of the Company's total deposits at December 31, 2024, compared to
$1.5 billion and 93.1% of the Company's total deposits at December 31, 2023. These core deposits are normally less volatile and are often tied to other products of the Company through long-lasting relationships.
Core deposits at December 31, 2024 and 2023 were as follows:
| (dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Non-interest bearing demand | $385,022 | $402,241 |
| Interest checking | 381,877 | 387,242 |
| Savings and money market | 464,449 | 459,049 |
| Other time deposits | 201,438 | 214,004 |
| Total | $1,432,786 | $1,462,536 |
Maturities of uninsured time deposits with balances over $250,000 as of December 31, 2024 were as follows:
| (dollars in thousands) | |
|---|---|
| Due within: | |
| Three months or less | $34,613 |
| Over three through six months | 63,232 |
| Over six through 12 months | 2,538 |
| Over 12 months | — |
| Total | $100,383 |
Estimated uninsured deposits totaled $352.0 million, including $100.4 million of certificates of deposit, at December 31, 2024, compared to $387.1 million, including $108.1 million of certificates of deposit, at December 31, 2023. The Company had brokered deposits totaling $0.01 million and $0.2 million at December 31, 2024 and 2023, respectively.
Included in the uninsured deposits at December 31, 2024 and 2023 are public fund deposits greater than $250,000, which are collateralized by the Company totaling $149.5 million and $137.7 million, respectively.
Other components of liquidity are the level of borrowings from third party sources and the availability of future credit. The Company's outside borrowings are comprised of securities sold under agreements to repurchase, FHLB advances, and subordinated notes. Federal funds purchased are overnight borrowings obtained mainly from upstream correspondent banks with which the Company maintains approved credit lines. As of December 31, 2024, under agreements with these unaffiliated banks, the Bank may borrow up to $35.0 million in federal funds on an unsecured basis and $7.5 million on a secured basis. There were no federal funds purchased outstanding at December 31, 2024. The Company may periodically borrow additional short-term funds from the Federal Reserve Bank through the discount window; although no such borrowings were outstanding at December 31, 2024.
As a member of the FHLB, the Bank has access to credit products of the FHLB. As of December 31, 2024, the Bank had $81.4 million in outstanding borrowings with the FHLB. In addition, the Company has $49.5 million at December 31, 2024 in outstanding subordinated notes issued to wholly-owned grantor trusts, funded by preferred securities issued by the trusts.
Borrowings outstanding at December 31, 2024 and 2023 were as follows:
| (dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Federal Home Loan Bank advances | $81,425 | $107,000 |
| Other borrowings | 100 | — |
| Subordinated notes | 49,486 | 49,486 |
| Total | $131,011 | $156,486 |
The Company pledges certain assets, including loans and investment securities to the Federal Reserve Bank, FHLB, and other correspondent banks as security to establish lines of credit and borrow from these entities. Based on the type and value of collateral pledged, the Company may draw advances against this collateral.
The following table reflects the advance equivalent of the assets pledged, borrowings, and letters of credit outstanding, in addition to the estimated future funding capacity available to the Company.
| 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | FHLB | Federal Reserve Bank | Federal Funds Purchased Lines | Total | FHLB | Federal Reserve Bank | Federal Funds Purchased Lines | Total |
| Advance equivalent | $407,678 | $7,468 | $35,000 | $450,146 | $425,367 | $8,563 | $35,000 | $468,930 |
| Letters of credit | (139,000) | — | — | (139,000) | (107,500) | — | — | (107,500) |
| Advances outstanding | (81,425) | — | — | (81,425) | (107,000) | — | — | (107,000) |
| Total available | $187,253 | $7,468 | $35,000 | $229,721 | $210,867 | $8,563 | $35,000 | $254,430 |
At December 31, 2024, loans of $746.3 million were pledged to the FHLB as collateral for borrowings and letters of credit. At December 31, 2024, investments with a market value of $7.9 million were pledged to secure federal funds purchase lines and borrowing capacity at the Federal Reserve Bank.
Sources and Uses of Funds
Cash and cash equivalents were $51.0 million at December 31, 2024 compared to $93.5 million at December 31, 2023. The $42.5 million decrease resulted from changes in the various cash flows produced by operating, investing, and financing activities of the Company, as shown in the accompanying consolidated statement of cash flows for the year ended December 31, 2024. Cash flow provided from operating activities consists mainly of net income adjusted for certain non-cash items. Operating activities provided cash flow of $25.6 million for the year ended December 31, 2024.
Investing activities, consisting mainly of purchases, sales and maturities of available-for-sale securities, and changes in the level of the loan portfolio, provided total cash of $1.3 million for the year ended December 31, 2024. The cash flow primarily consisted of a $66.6 million net decrease in loans held for investment and $22.8 million proceeds from maturities and calls of available-for-sale securities, partially offset by $57.2 million in purchases of securities and $35.0 million in purchases of bank owned life insurance policies.
Financing activities used cash of $69.3 million for the year ended December 31, 2024, resulting primarily from a $17.2 million decrease in demand deposits, a $20.3 million decrease in time deposits, and a $25.5 million net decrease in FHLB advances.
In the normal course of business, the Company enters into certain forms of off-balance-sheet transactions, including unfunded loan commitments and letters of credit. These transactions are managed through the Company's various risk management processes. Management considers both on-balance sheet and off-balance-sheet transactions in its evaluation of the Company's liquidity. The Company had $447.6 million in unused loan commitments and standby letters of credit as of December 31, 2024. Although the Company's current liquidity sources are adequate to fund this commitment level, many of the unused commitments are expected to expire or be partially used, and does not necessarily represent future cash requirements.
The Company is a legal entity, separate and distinct from the Bank, which must provide its own liquidity to meet its operating needs. The Company's ongoing liquidity needs primarily include funding its operating expenses and paying cash dividends to its shareholders. The Company paid cash dividends to its common shareholders totaling approximately $5.0 million and $4.6 million for the years ended December 31, 2024 and 2023, respectively. A large portion of the Company's liquidity is obtained from the Bank in the form of dividends. The Bank declared and paid $20.0 million and $9.0 million in dividends to the Company during the years ended December 31, 2024 and 2023, respectively. At December 31, 2024 and 2023, the Company had cash and cash equivalents totaling $15.3 million and $6.8 million, respectively.
Capital Management
The Company is subject to various regulatory capital requirements administered by federal and state banking agencies. Under the Basel III Capital Rules, at December 31, 2024, the Company met all capital adequacy requirements and had regulatory capital ratios in excess of the levels established for well-capitalized institutions, as shown in the following table as of December 31, for the years indicated:
| 2024 | 2023 | 2022 | Minimum CapitalRequired - Basel IIIFully Phased-In | Minimum Required to be ConsideredWell-Capitalized Under Prompt Corrective Action Banks | |
|---|---|---|---|---|---|
| Risk-based capital ratios: | |||||
| Total capital ratio | 14.79% | 13.99% | 13.85% | 10.5% | 10.0% |
| Tier 1 capital ratio | 13.54% | 12.59% | 12.52% | 8.5% | 8.0% |
| Common Equity Tier 1 capital ratio | 10.49% | 9.73% | 9.89% | 7.0% | 6.5% |
| Tier 1 leverage ratio | 11.46% | 10.29% | 10.76% | 4.0% | 5.0% |
Commitments, Contractual Obligations, and Off-Balance-Sheet Arrangements
The required payments of time deposits and other borrowed money, not including interest, at December 31, 2024 are as follows:
| Payments due by Period | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Total | Less than 1Year | 1-3Years | 3-5Years | Over 5Years |
| Time deposits | $301,821 | $279,190 | $19,436 | $3,195 | $— |
| FHLB advances and other borrowed money | 81,525 | 40,000 | 30,500 | 2,925 | 8,100 |
| Subordinated notes | 49,486 | — | — | — | 49,486 |
| Operating lease liabilities | 1,678 | 391 | 727 | 442 | 118 |
| Total | $434,510 | $319,581 | $50,663 | $6,562 | $57,704 |
In the normal course of business, the Company is party to activities that contain credit, market and operational risk that are not reflected in whole or in part in the Company's consolidated financial statements. Such activities include traditional off-balance-sheet credit related financial instruments.
The Company provides customers with off-balance-sheet credit support through loan commitments and standby letters of credit. Summarized credit-related financial instruments, including both commitments to extend credit and letters of credit at December 31, 2024 are as follows:
| Amount of Commitment Expiration per Period | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Total | Less than 1Year | 1-3Years | 3-5Years | Over 5Years |
| Unused loan commitments | $305,811 | $144,425 | $57,429 | $25,698 | $78,259 |
| Standby letters of credit | 141,807 | 141,807 | — | — | — |
| Total | $447,618 | $286,232 | $57,429 | $25,698 | $78,259 |
Since many of the unused commitments are expected to expire or be only partially used, the total amount of commitments in the preceding table does not necessarily represent future cash requirements.
Quantitative and Qualitative Disclosures about Market Risk
Asset/Liability and Interest Rate Risk
Management and the Board of Directors are responsible for managing interest rate risk and employing risk management policies that monitor and limit this exposure. Interest rate risk is measured using net interest income simulations and market value of portfolio equity analyses. These analyses use various assumptions, including the nature and timing of interest rate changes, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, and reinvestment/replacement of asset and liability cash flows.
The principal objective of the Company's asset and liability management function is to evaluate the interest rate risk within the balance sheet and pursue a controlled assumption of interest rate risk while maximizing earnings and preserving adequate levels of liquidity and capital. The asset and liability management function is under the guidance of the Asset Liability Committee from direction of the Board of Directors. The Asset Liability Committee meets quarterly to review, among other things, the sensitivity of the Company's assets and liabilities to interest rate changes, local and national market conditions and rates. The Asset Liability Committee also reviews the liquidity, capital, deposit mix, loan mix and investment positions of the Company.
Instantaneous parallel rate-shift scenarios are modeled and utilized to evaluate risk and establish exposure limits for acceptable changes in net interest margin. These scenarios, known as rate shocks, simulate an instantaneous change in interest rates and use various assumptions, including, but not limited to, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment and replacement of asset and liability cash flows.
Management analyzes the economic value of equity as a secondary measure of interest rate risk. This is a complementary measure to net interest income where the calculated value is the result of the market value of assets less the market value of liabilities. The economic value of equity is a longer-term view of interest rate risk because it measures the present value of the future cash flows. The impact of changes in interest rates on this calculation is analyzed for the risk to our future earnings and is used in conjunction with the analyses on net interest income.
The table below illustrates the impact of an immediate and sustained 200 and 100 basis point increase and a 200 and 100 basis point decrease in interest rates on net interest income in year one based on the interest rate risk model at December 31, 2024 and 2023.
| % Change in projected net interest income | ||
|---|---|---|
| Hypothetical shift in interest rates · December 31, | ||
| (bps) | 2024 | 2023 |
| 200 | (2.75)% | (1.57)% |
| 100 | (1.27)% | (0.38)% |
| (100) | 0.30% | 0.51% |
| (200) | (0.38)% | 0.49% |
The change in the Company's interest rate risk exposure from December 31, 2023 to December 31, 2024 is primarily due to moderately higher rates on interest bearing assets projected to reprice in the next 12 months and projected repricing speeds on interest bearing assets and liabilities. In an immediate and sustained shock, interest bearing assets and liabilities are projected to reprice at relatively the same pace. In up rate scenarios, interest bearing assets are projected to reprice moderately slower than interest bearing liabilities providing slightly less net interest income in a falling rate market. Management believes the change in projected net interest income from interest rate shifts of up 200 bps and down 200 bps is an acceptable level of interest rate risk.
Many assumptions are used to calculate the impact of interest rate fluctuations. Actual results may be significantly different than our projections due to several factors, including the timing and frequency of rate changes, market conditions and the shape of the yield curve. The computations of interest rate risk shown above do not include actions that management may undertake to manage the risks in response to anticipated changes in interest rates and actual results may also differ due to any actions taken in response to the changing rates.
Derivative Instruments for Interest Rate Risk Management
The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. See Note 7. Derivative Instruments for more information on the effects on the Consolidated financial statements.
Effects of Inflation
The effects of inflation on financial institutions are different from the effects on other commercial enterprises because financial institutions make few significant capital or inventory expenditures, which are directly affected by changing prices. Because bank assets and liabilities are virtually all monetary in nature, inflation does not affect a financial institution as much as do changes in interest rates. The general level of inflation does underlie the general level of most interest rates, but interest rates do not increase at the rate of inflation as do prices of goods and services. Rather, interest rates react more to changes in the expected rate of inflation and to changes in monetary and fiscal policy.
Inflation does have an impact on the growth of total assets in the banking industry, often resulting in a need to increase capital at higher than normal rates to maintain an appropriate capital to asset ratio. In the opinion of management, inflation did not have a significant effect on the Company's operations for the three months ended December 31, 2024.
Recently Issued Accounting Standards
See "Part II - Item 8. Financial Statements and Supplementary Data - Note 1 - Summary of Significant Accounting Policies" of this Report for further information.
CONSOLIDATED FINANCIAL STATEMENTS
The following consolidated financial statements of the Company and report of the Company's independent auditors appear on the pages indicated.
| Page | |
|---|---|
| Report of Independent Registered Public Accounting Firm | 26 |
| Consolidated Balance Sheets as of December 31, 2024 and 2023 | 29 |
| Consolidated Statements of Income for each of the years ended December 31, 2024, 2023, and 2022 | 30 |
| Consolidated Statements of Comprehensive Income for each of the years ended December 31, 2024, 2023, and 2022 | 31 |
| Consolidated Statements of Stockholders' Equity for each of the years ended December 31, 2024, 2023, and 2022 | 32 |
| Consolidated Statements of Cash Flows for each of the years ended December 31, 2024, 2023, and 2022 | 33 |
| Notes to the Consolidated Financial Statements | 34 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.