Eagle Bancorp Montana, Inc. (EBMT)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1478454. Latest filing source: 0001437749-26-007330.
Informational only - descriptive public-record data, not investment advice.
Risk Factors
Read EBMT's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 108,411,000 | USD | 2025 | 2026-03-09 |
| Net income | 14,835,000 | USD | 2025 | 2026-03-09 |
| Assets | 2,106,367,000 | USD | 2025 | 2026-03-09 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-09. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001478454.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2011 | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23,911,000 | 27,860,000 | 34,843,000 | 46,511,000 | 49,654,000 | 49,747,000 | 69,462,000 | 91,615,000 | 104,211,000 | 108,411,000 | |||
| Net income | 5,132,000 | 4,103,000 | 4,982,000 | 10,872,000 | 21,206,000 | 14,419,000 | 10,701,000 | 10,056,000 | 9,778,000 | 14,835,000 | |||
| Diluted EPS | 1.32 | 0.99 | 0.91 | 1.69 | 3.11 | 2.17 | 1.45 | 1.29 | 1.24 | 1.90 | |||
| Operating cash flow | 12,893,000 | 20,053,000 | 13,571,000 | 366,000 | 2,118,000 | 56,454,000 | 41,911,000 | 9,346,000 | 28,539,000 | 33,127,000 | |||
| Capital expenditures | 2,247,000 | 3,535,000 | 7,062,000 | 10,543,000 | 20,638,000 | 12,218,000 | 16,762,000 | 14,189,000 | 14,080,000 | 4,782,000 | |||
| Dividends paid | 1,193,000 | 1,404,000 | 1,995,000 | 2,407,000 | 2,615,000 | 3,018,000 | 4,061,000 | 4,442,000 | 4,535,000 | 4,578,000 | |||
| Share buybacks | 1,796,000 | 414,000 | 1,320,000 | 1,210,000 | 987,000 | 6,279,000 | 4,430,000 | 231,000 | 419,000 | 1,573,000 | |||
| Assets | 673,925,000 | 716,782,000 | 853,903,000 | 1,054,260,000 | 1,257,634,000 | 1,435,926,000 | 1,948,384,000 | 2,075,666,000 | 2,103,090,000 | 2,106,367,000 | |||
| Liabilities | 614,469,000 | 633,166,000 | 759,097,000 | 932,601,000 | 1,104,696,000 | 1,279,197,000 | 1,789,968,000 | 1,906,393,000 | 1,928,325,000 | 1,914,553,000 | |||
| Stockholders' equity | 59,456,000 | 83,616,000 | 94,806,000 | 121,659,000 | 152,938,000 | 156,729,000 | 158,416,000 | 169,273,000 | 174,765,000 | 191,814,000 | |||
| Cash and cash equivalents | 7,318,000 | 7,437,000 | 11,201,000 | 24,918,000 | 69,802,000 | 61,434,000 | 21,811,000 | 24,545,000 | 31,559,000 | 62,962,000 | |||
| Free cash flow | 10,646,000 | 16,518,000 | 6,509,000 | -10,177,000 | -18,520,000 | 44,236,000 | 25,149,000 | -4,843,000 | 14,459,000 | 28,345,000 |
Ratios
| Metric | 2011 | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.46% | 14.73% | 14.30% | 23.38% | 42.71% | 28.98% | 15.41% | 10.98% | 9.38% | 13.68% | |||
| Return on equity | 8.63% | 4.91% | 5.25% | 8.94% | 13.87% | 9.20% | 6.75% | 5.94% | 5.59% | 7.73% | |||
| Return on assets | 0.76% | 0.57% | 0.58% | 1.03% | 1.69% | 1.00% | 0.55% | 0.48% | 0.46% | 0.70% | |||
| Liabilities / equity | 10.33 | 7.57 | 8.01 | 7.67 | 7.22 | 8.16 | 11.30 | 11.26 | 11.03 | 9.98 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001437749-26-007330; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001437749-26-007330; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001437749-26-007330; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-007330; filed 2026-03-09. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-07. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001478454.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.24 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.40 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.42 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 22,272,000 | 2,015,000 | 0.26 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 24,094,000 | 2,635,000 | 0.34 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 24,541,000 | 2,164,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 24,942,000 | 1,898,000 | 0.24 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 25,822,000 | 1,738,000 | 0.22 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 26,760,000 | 2,709,000 | 0.34 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 26,687,000 | 3,433,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 26,069,000 | 3,239,000 | 0.41 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 27,150,000 | 3,237,000 | 0.41 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 27,834,000 | 3,630,000 | 0.46 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 27,358,000 | 4,729,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 26,222,000 | 3,984,000 | 0.51 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-015453; filed 2026-05-07. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-015453; filed 2026-05-07. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001437749-26-015453; filed 2026-05-07. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001437749-26-015453.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Introduction
Eagle Bancorp Montana, Inc. is a bank holding company registered under the Bank Holding Company Act, is incorporated under the laws of Delaware and headquartered in Helena, Montana. Its wholly-owned subsidiary, Opportunity Bank of Montana (the "Bank"), is a Montana-state-chartered bank that is a member of the Federal Reserve System.
This discussion and analysis provides information that management believes is necessary to understand Eagle's financial condition, changes in financial condition, results of operations, and cash flows for the three months ended March 31, 2026, as compared to the same period of 2025. The following should be read in conjunction with the Company's Consolidated Financial Statements, and accompanying Notes thereto, for the year ended December 31, 2025, included in Eagle's Annual Report on Form 10-K filed with the United States Securities and Exchange Commission ("SEC") on March 9, 2026, and in conjunction with the Condensed Consolidated Financial Statements, and accompanying Notes thereto, included in Part I - Item 1. Financial Statements of this report. The results of operations for the three months ended March 31, 2026, are not necessarily indicative of the future results that may be attained for the entire year or other interim periods.
Executive Summary
The Company’s primary business activity is the ownership of the Bank. The Bank focuses on consumer, commercial, and agricultural lending. It engages in typical banking activities: acquiring deposits from local markets and originating loans and investing in securities. Our earnings depend primarily on our level of net interest income, which is the difference between interest earned on our interest-earning assets, consisting primarily of loans and investment securities, and the interest paid on interest-bearing liabilities, consisting primarily of deposits, borrowed funds, and trust-preferred securities. Net interest income is a function of our interest rate spread, which is the difference between the average yield earned on our interest-earning assets and the average rate paid on our interest-bearing liabilities, as well as a function of the average balance of interest-earning assets compared to interest-bearing liabilities. Also contributing to our earnings is noninterest income, which consists primarily of service charges and fees on loan and deposit products and services, net gains and losses on sale of assets, and mortgage loan service fees. Net interest income and noninterest income are offset by provisions for credit losses, general administrative and other expenses, including salaries and employee benefits and occupancy and equipment costs, as well as by state and federal income tax expense.
The Bank has focused on diversifying the loan portfolio over the past decade, adding commercial and agricultural loans to the strong mortgage lending proficiency. Loan originations represented by single-family residential mortgages enabled the Bank to successfully market home equity loans, as well as a wide range of shorter-term consumer loans for various personal needs (automobiles, recreational vehicles, etc.). The Bank has grown the commercial loan portfolio in both real estate and non-real estate, and further added agricultural loans, which have a shorter term and slightly higher interest rate, through acquisitions. The purpose of diversification is to mitigate the Bank’s exposure to specific market segments, as well as to improve our ability to manage our interest rate spread. This has provided additional interest income and improved interest rate sensitivity. The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it now maintains a significant loan serviced portfolio which provides a steady source of fee income. Fee income is also supplemented with fees generated from deposit accounts. The Bank has a high percentage of non-maturity deposits, such as checking accounts and savings accounts, which allows management flexibility in managing its spread. Non-maturity deposits and certificates of deposits do not automatically reprice as interest rates rise. Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be, and has recently been, adversely affected in periods of lower mortgage activity.
Management continues to focus on improving the Bank’s earnings. Management believes the Bank needs to continue to concentrate on increasing net interest margin, other areas of fee income and control of operating expenses to achieve earnings growth going forward. Management’s strategy of growing the loan portfolio and deposit base is expected to help achieve these goals as follows: loans typically earn higher rates of return than investments; a larger deposit base should yield higher fee income; increasing the asset base will reduce the relative impact of fixed operating costs. The biggest challenge to this strategy is funding growth in an efficient manner. It may become more difficult to maintain deposit growth due to significant competition, the current conditions in the banking industry and possible reduced customer demand for deposits as customers may shift into other asset classes.
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee decreased the federal funds target rate to 3.75% during the year ended December 31, 2025. The rate remained at 3.75% during the three months ended March 31, 2026.
- 22 -
Table of Contents
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Financial Condition
Comparisons of financial condition in this section are between March 31, 2026 and December 31, 2025.
Total assets were $2.09 billion at March 31, 2026, a decrease of $14.52 million, or 0.7%, from $2.11 billion at December 31, 2025. Loans receivable, net increased by $207,000 from December 31, 2025. Securities available-for-sale decreased $6.81 million, or 2.4%, from December 31, 2025. Total liabilities were $1.90 billion at March 31, 2026, a decrease of $15.66 million, or 0.8%, from $1.91 billion at December 31, 2025. The decrease was largely due to a decrease in FHLB advances, offset by an increase in total deposits. Total borrowings decreased $11.32 million from December 31, 2025 and total deposits increased $4.48 million from December 31, 2025. Total shareholders’ equity increased $1.15 million, or 0.6%, from December 31, 2025.
Financial Condition Details
Investment Activities
The following table summarizes investment activities:
| March 31, | December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | |||||||||||||||
| Fair Value | Percent of Total | Fair Value | Percent of Total | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||
| U.S. government and agency obligations | $ | 3,968 | 1.44 | % | $ | 4,155 | 1.48 | % | ||||||||
| U.S. treasury obligations | 43,926 | 15.98 | 44,308 | 15.73 | ||||||||||||
| Municipal obligations | 115,816 | 42.13 | 118,324 | 41.99 | ||||||||||||
| Corporate obligations | 1,970 | 0.72 | 1,971 | 0.70 | ||||||||||||
| Mortgage-backed securities | 25,777 | 9.38 | 26,494 | 9.41 | ||||||||||||
| Collateralized mortgage obligations | 76,899 | 27.97 | 79,661 | 28.28 | ||||||||||||
| Asset-backed securities | 6,531 | 2.38 | 6,779 | 2.41 | ||||||||||||
| Total securities available-for-sale | $ | 274,887 | 100.00 | % | $ | 281,692 | 100.00 | % |
Securities available-for-sale were $274.89 million at March 31, 2026, a decrease of $6.80 million, or 2.4% from $281.69 million at December 31, 2025. The decrease was primarily due to maturity, principal payments and call activity of $3.89 million and a decrease in fair value of $2.72 million.
- 23 -
Table of Contents
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Financial Condition – continued
Lending Activities
The following table includes the composition of the Bank’s loan portfolio by loan category:
| March 31, | December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | |||||||||||||||
| Amount | Percent of Total | Amount | Percent of Total | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Real estate loans: | ||||||||||||||||
| Residential 1-4 family (1) | $ | 145,070 | 9.55 | % | $ | 148,515 | 9.78 | % | ||||||||
| Residential 1-4 family construction | 43,714 | 2.88 | 35,278 | 2.32 | ||||||||||||
| Total residential 1-4 family | 188,784 | 12.43 | 183,793 | 12.10 | ||||||||||||
| Commercial real estate | 667,685 | 43.95 | 635,970 | 41.87 | ||||||||||||
| Commercial construction and development | 98,282 | 6.47 | 120,289 | 7.92 | ||||||||||||
| Farmland | 160,664 | 10.57 | 162,580 | 10.70 | ||||||||||||
| Total commercial real estate | 926,631 | 60.99 | 918,839 | 60.49 | ||||||||||||
| Total real estate loans | 1,115,415 | 73.42 | 1,102,632 | 72.59 | ||||||||||||
| Other loans: | ||||||||||||||||
| Home equity | 109,278 | 7.19 | 108,073 | 7.11 | ||||||||||||
| Consumer | 23,154 | 1.52 | 24,424 | 1.61 | ||||||||||||
| Commercial | 151,580 | 9.98 | 149,431 | 9.84 | ||||||||||||
| Agricultural | 119,859 | 7.89 | 134,459 | 8.85 | ||||||||||||
| Total commercial loans | 271,439 | 17.87 | 283,890 | 18.69 | ||||||||||||
| Total other loans | 403,871 | 26.58 | 416,387 | 27.41 | ||||||||||||
| Total loans | 1,519,286 | 100.00 | % | 1,519,019 | 100.00 | % | ||||||||||
| Allowance for credit losses | (17,430 | ) | (17,370 | ) | ||||||||||||
| Total loans, net | $ | 1,501,856 | $ | 1,501,649 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (1) | Excludes loans held-for-sale. |
Total loans, net increased $207,000 to $1.50 billion at March 31, 2026 from $1.50 billion at December 31, 2025. The increase was largely driven by an increase in total commercial real estate loans of $7.79 million, an increase in total residential loans of $4.99 million and an increase of $1.21 million in home equity loans. The increases were largely offset by a decrease of $12.45 million in total commercial loans and a decrease of $1.27 million in consumer loans.
Total loan originations were $170.95 million for the three months ended March 31, 2026. Total residential 1-4 family originations were $91.77 million, which includes $69.26 million of loans held-for-sale originations. Total commercial originations were $45.38 million. Total commercial real estate originations were $25.71 million. Home equity loan originations totaled $5.98 million. Consumer loan originations totaled $2.11 million. Loans held-for-sale increased by $2.45 million to $9.90 million at March 31, 2026 from $7.45 million at December 31, 2025.
- 24 -
Table of Contents
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Financial Condition – continued
Lending Activities– continued
Generally, our collection procedures provide that when a loan is 15 or more days delinquent, the borrower is sent a past due notice. If the loan becomes 30 days delinquent, the borrower is sent a written delinquency notice requiring payment. If the delinquency continues, subsequent efforts are made to contact the delinquent borr
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of the financial condition and results of operations of Eagle is intended to help investors understand our company and our operations. The financial review is provided as a supplement to and should be read in conjunction with the Consolidated Financial Statements and the related Notes included elsewhere in this report.
Introduction
Eagle Bancorp Montana, Inc. is a bank holding company registered under the Bank Holding Company Act, is incorporated under the laws of Delaware and headquartered in Helena, Montana. Through its wholly-owned subsidiary, Opportunity Bank of Montana, a Montana state-chartered bank that is a member of the Federal Reserve System, the Company provides commercial and consumer banking services.
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") describes Eagle and its subsidiaries' results of operations for the year ended December 31, 2025 as compared to the year ended December 31, 2024, and also analyzes our financial condition as of December 31, 2025 as compared to December 31, 2024. Like most banking institutions, our principal business consists of attracting deposits from the general public and the business community and making loans secured by various types of collateral, including real estate and other consumer assets. We are significantly affected by prevailing economic conditions, particularly interest rates, as well as government policies concerning, among other things, monetary and fiscal affairs, housing and financial institutions and regulations regarding lending and other operations, privacy and consumer disclosure. Attracting and maintaining deposits is influenced by a number of factors, including interest rates paid on competing investments offered by other financial and nonfinancial institutions, account maturities, fee structures and levels of personal income and savings. Lending activities are affected by the demand for funds and thus are influenced by interest rates, the number and quality of lenders and regional economic conditions. Sources of funds for lending activities include deposits, borrowings, repayments on loans, cash flows from maturities of investment securities and income provided from operations.
Our earnings depend primarily on our level of net interest income, which is the difference between interest earned on our interest-earning assets, consisting primarily of loans and investment securities, and the interest paid on interest-bearing liabilities, consisting primarily of deposits, borrowed funds, and trust-preferred securities. Net interest income is a function of our interest rate spread, which is the difference between the average yield earned on our interest-earning assets and the average rate paid on our interest-bearing liabilities, as well as a function of the average balance of interest-earning assets compared to interest-bearing liabilities. Also contributing to our earnings is noninterest income, which consists primarily of service charges and fees on loan and deposit products and services, net gains and losses on sale of assets, and mortgage loan service fees. Net interest income and noninterest income are offset by provisions for credit losses, general administrative and other expenses, including salaries and employee benefits and occupancy and equipment costs, as well as by state and federal income tax expense.
The Bank has a strong mortgage lending focus, with a large portion of its loan originations represented by single-family residential mortgages, which has enabled it to successfully market home equity loans, as well as a wide range of shorter-term consumer loans for various personal needs (automobiles, recreational vehicles, etc.). The Bank has also focused on adding commercial loans to our portfolio, both real estate and non-real estate. We have made significant progress in this initiative over the past decade. As of December 31, 2025, commercial real estate loans represented 60.5% of the total loan portfolio, including farmland loans representing 10.7% of the total loan portfolio. Commercial business loans represented 18.7% of the total loan portfolio, including agricultural loans representing 8.9% of the total loan portfolio. The purpose of this diversification is to mitigate our dependence on the residential mortgage market, as well as to improve our ability to manage our interest rate spread. Recent acquisitions have added to our agricultural loans, which generally have shorter maturities and nominally higher interest rates. This has provided additional interest income and improved interest rate sensitivity. The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it maintains a significant loan serviced portfolio, which provides a steady source of fee income. As of December 31, 2025, we had mortgage servicing rights, net of $15.04 million compared to $15.38 million as of December 31, 2024. Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be, and has recently been, adversely affected in periods of lower mortgage activity.
Fee income is also supplemented with fees generated from deposit accounts. The Bank has a high percentage of non-maturity deposits, such as checking accounts and savings accounts, which allows management flexibility in managing its spread. Non-maturity deposits and certificates of deposit do not automatically reprice as interest rates rise.
Management continues to focus on improving the Bank's earnings. Management believes the Bank needs to continue to concentrate on increasing net interest margin, other areas of fee income and control operating expenses to achieve earnings growth going forward. Management’s strategy of growing the loan portfolio and deposit base is expected to help achieve these goals as follows: loans typically earn higher rates of return than investments; a larger deposit base should yield higher fee income; increasing the asset base will reduce the relative impact of fixed operating costs. The biggest challenge to the strategy is funding the growth of the statement of financial condition in an efficient manner. Though deposit growth has been steady, it may become more difficult to maintain due to significant competition and possible reduced customer demand for deposits as customers may shift into other asset classes.
Other than short term residential construction loans, we do not offer “interest only” mortgage loans on residential 1-4 family properties (where the borrower pays interest but no principal for an initial period, after which the loan converts to a fully amortizing loan). We also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on their loan, resulting in an increased principal balance during the life of the loan. We do not offer “subprime loans” (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as loans having less than full documentation).
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee decreased the federal funds target rate to 4.50% during the year ended December 31, 2024. The rate decreased to 3.75% during the year ended December 31, 2025.
21
Table of Contents
Critical Accounting Policies and Estimates
The accounting and financial reporting policies of Eagle are in accordance with generally accepted accounting principles ("GAAP") and conform to the accounting and reporting guidelines prescribed by bank regulatory authorities. Eagle has identified certain of its accounting policies as “critical accounting policies,” consisting of those related to the allowance for credit losses and goodwill. In determining which accounting policies are critical in nature, Eagle has identified the policies that require significant judgment or involve complex estimates. Eagle’s financial results could differ significantly if different judgments or estimates are used in the application of these policies. The critical accounting policies and related estimates are summarized below.
Allowance for Credit Losses
The allowance for credit losses ("ACL") on loans is a valuation account that is management’s estimate of the amount considered necessary to absorb expected losses in the loan portfolio at the balance sheet date. The allowance is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans and is established through the provision for credit losses. Increases in the allowance are charged against income, and decreases in the allowance are recorded through net income as a reversal of the provision for credit losses.
Quarterly, an assessment is performed of the risks expected in the loan portfolio. A detailed review is conducted for significant loans identified as having weaknesses that do not share common risk characteristics with other loans. The methodology for determining the adequacy of the allowance for credit losses is considered a critical accounting policy by management due to its complexity and the high degree of judgment involved. The primary factors and assumptions considered include loan volume, credit ratings, delinquency status, prepayment speeds, weighted average lives, and other relevant available information from internal and external sources related to past events and historical loss experience. Management uses qualitative judgment to adjust loss rates to reflect management’s assessment of current economic conditions, along with reasonable and supportable forecasts. The allowance is based on information known at the time of the review. Changes in factors underlying the assessment for subsequent evaluations of the loan portfolio could have a material impact on the amount of the allowance that is necessary to increase the amount of provision to be charged against earnings. See Note 3 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
Goodwill
The excess of consideration paid over fair value of net assets acquired for acquisitions is recorded as goodwill. Goodwill is not amortized but is tested at least annually for impairment or more frequently if events occur or circumstances change that indicate impairment may exist. A goodwill impairment test is performed by comparing the fair value of the reporting unit with its carrying value. An impairment charge is recorded for the amount by which the carrying amount exceeds the reporting unit's fair value. A weighted average of both the market and income approaches is used in valuing the reporting unit’s fair value. Weightings are assigned to the approaches regarding fair value and the sensitivity of other weighting scenarios is considered. The market approach incorporates comparable public company information, valuation multiples and consideration of a market control premium along with data related to comparable observed purchase transactions in the financial services industry. The income approach consists of discounting projected future cash flows, which are derived from internal forecasts and economic expectations for the reporting unit. The significant inputs and assumptions for the income approach include a discount rate and projected earnings of the Company in future years for which there is inherent uncertainty. The sensitivity of a range of reasonable discount rates based on the current economic environment is considered.
During the quarter ended September 30, 2024, management performed a quantitative goodwill impairment test with assistance from a third-party valuation specialist. The interim determination was primarily driven by a revision in the Company's earnings outlook in comparison to budget. The interim goodwill impairment assessment as of August 31, 2024 concluded that goodwill was not impaired. No interim goodwill impairment tests were performed in 2025. Our quantitative annual impairment tests as of October 31, 2025 and 2024 also did not result in impairment. However, changing economic conditions that may adversely affect the Company's performance, the fair value of its assets and liabilities, or its stock price could result in future impairment. Any resulting impairment loss could have a material adverse impact on the Company's financial condition and results of operations. Management will continue to monitor events that could influence this conclusion in the future.
The Company's accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in "Item 8. Financial Statements and Supplementary Data".
Financial Condition
December 31, 2025 compared to December 31, 2024
Total assets were $2.11 billion at December 31, 2025, an increase of $3.28 million or 0.2% from $2.10 billion at December 31, 2024. Securities available-for-sale decreased by $10.90 million or 3.7% from December 31, 2024. Loans receivable, net decreased by $2.15 million or 0.1%, to $1.50 billion at December 31, 2025 from $1.50 billion at December 31, 2024. Total liabilities were $1.91 billion at December 31, 2025, a decrease of $13.78 million, or 0.7%, from $1.93 billion at December 31, 2024. Total deposits increased by $100.37 million or 6.0% to $1.78 billion from $1.68 billion at December 31, 2024. Total borrowings decreased $117.61 million to $82.47 million at December 31, 2025, from $200.08 million at December 31, 2024. Total shareholders’ equity increased by $17.04 million or 9.7% from December 31, 2024.
22
Table of Contents
Financial Condition Details
Investment Activities
We maintain a portfolio of investment securities, classified as either available-for-sale or held-to-maturity to enhance total return on investments. Our investment securities generally include U.S. government and agency obligations, U.S. treasury obligations, Small Business Administration pools, municipal securities, corporate obligations, mortgage-backed securities (“MBSs”), collateralized mortgage obligations (“CMOs”) and asset-backed securities (“ABSs”), all with varying characteristics as to rate, maturity and call provisions. There were no held-to-maturity investment securities included in the investment portfolio at December 31, 2025 or 2024. All investment securities included in the investment portfolio are available-for-sale. Eagle also has interest-bearing deposits in other banks and federal funds sold, as well as stock in FHLB and FRB. FHLB stock was $2.65 million and $7.78 million at December 31, 2025 and 2024, respectively. FRB stock was $4.13 million at December 31, 2025 and 2024.
The following table summarizes investment activities:
| December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||
| Fair Value | Percent of Total | Fair Value | Percent of Total | Fair Value | Percent of Total | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||
| U.S. government and agency obligations | $ | 4,155 | 1.48 | % | $ | 5,195 | 1.78 | % | $ | 6,543 | 2.06 | % | ||||||||||||
| U.S. treasury obligations | 44,308 | 15.73 | 46,913 | 16.03 | 46,815 | 14.71 | ||||||||||||||||||
| Municipal obligations | 118,324 | 41.99 | 117,877 | 40.29 | 137,950 | 43.33 | ||||||||||||||||||
| Corporate obligations | 1,971 | 0.70 | 4,162 | 1.42 | 3,905 | 1.23 | ||||||||||||||||||
| Mortgage-backed securities | 26,494 | 9.41 | 28,235 | 9.65 | 26,753 | 8.41 | ||||||||||||||||||
| Collateralized mortgage obligations | 79,661 | 28.28 | 82,623 | 28.24 | 86,568 | 27.20 | ||||||||||||||||||
| Asset-backed securities | 6,779 | 2.41 | 7,585 | 2.59 | 9,745 | 3.06 | ||||||||||||||||||
| Total securities available-for-sale | $ | 281,692 | 100.00 | % | $ | 292,590 | 100.00 | % | $ | 318,279 | 100.00 | % |
Securities available-for-sale were $281.69 million at December 31, 2025, a decrease of $10.90 million, or 3.7%, from $292.59 million at December 31, 2024. The decrease was primarily due to maturity, principal payments and call activity of $27.12 million partially offset by $7.04 million in investment purchases and an increase in fair value of $9.88 million.
The following table sets forth information regarding amortized costs, fair values, weighted average yields and maturities of investments. The yields have been computed on a tax equivalent basis. Maturities are based on the final contractual payment dates and do not reflect the impact of prepayments or early redemptions that may occur.
| December 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | After One Year to Five Years | After Five Years to Ten Years | After Ten Years | Total Investment Securities | |||||||||||||||||||||||||||||||||||||||
| Amortized Cost | Weighted Average Yield | Amortized Cost | Weighted Average Yield | Amortized Cost | Weighted Average Yield | Amortized Cost | Weighted Average Yield | Amortized Cost | Approximate Market Value | Fair Value | |||||||||||||||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | |||||||||||||||||||||||||||||||||||||||||||
| U.S. government and agency obligations | $ | - | 0.00 | % | $ | 190 | 5.88 | % | $ | 2,766 | 4.04 | % | $ | 1,223 | 6.44 | % | $ | 4,179 | 4.83 | % | $ | 4,155 | |||||||||||||||||||||
| U.S. treasury obligations | - | - | 29,116 | 1.34 | 18,549 | 1.66 | - | - | 47,665 | 1.46 | 44,308 | ||||||||||||||||||||||||||||||||
| Municipal obligations | 1,509 | 3.00 | 12,021 | 2.47 | 55,634 | 2.55 | 58,305 | 3.36 | 127,469 | 2.92 | 118,324 | ||||||||||||||||||||||||||||||||
| Corporate obligations | - | - | 2,000 | 8.04 | - | - | - | - | 2,000 | 8.04 | 1,971 | ||||||||||||||||||||||||||||||||
| Mortgage-backed securities | - | - | 2,171 | 3.24 | 2,329 | 3.41 | 22,722 | 4.08 | 27,222 | 3.96 | 26,494 | ||||||||||||||||||||||||||||||||
| Collateralized mortgage obligations | 1,874 | 6.99 | 7,212 | 6.73 | 228 | 2.97 | 74,593 | 3.45 | 83,907 | 3.81 | 79,661 | ||||||||||||||||||||||||||||||||
| Asset-backed securities | - | - | - | - | - | - | 6,720 | 5.42 | 6,720 | 5.42 | 6,779 | ||||||||||||||||||||||||||||||||
| Total securities available-for-sale | $ | 3,383 | 5.21 | % | $ | 52,710 | 2.68 | % | $ | 79,506 | 2.42 | % | $ | 163,563 | 3.61 | % | $ | 299,162 | 3.15 | % | $ | 281,692 |
23
Table of Contents
Lending Activities
The following table includes the composition of the Bank’s loan portfolio by loan category:
| December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||
| Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | |||||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||||||
| Residential 1-4 family (1) | $ | 148,515 | 9.78 | % | $ | 153,721 | 10.11 | % | $ | 156,578 | 10.55 | % | $ | 135,947 | 10.03 | % | $ | 101,180 | 10.82 | % | ||||||||||||||||||||
| Residential 1-4 family construction | 35,278 | 2.32 | 45,701 | 3.01 | 43,434 | 2.93 | 59,756 | 4.41 | 45,635 | 4.88 | ||||||||||||||||||||||||||||||
| Total residential 1-4 family | 183,793 | 12.10 | 199,422 | 13.12 | 200,012 | 13.48 | 195,703 | 14.44 | 146,815 | 15.70 | ||||||||||||||||||||||||||||||
| Commercial real estate | 635,970 | 41.87 | 645,962 | 42.48 | 608,691 | 40.99 | 539,070 | 39.76 | 410,568 | 43.92 | ||||||||||||||||||||||||||||||
| Commercial construction and development | 120,289 | 7.92 | 124,211 | 8.17 | 158,132 | 10.65 | 151,145 | 11.15 | 92,403 | 9.88 | ||||||||||||||||||||||||||||||
| Farmland | 162,580 | 10.70 | 146,610 | 9.64 | 142,590 | 9.61 | 136,334 | 10.06 | 67,005 | 7.17 | ||||||||||||||||||||||||||||||
| Total commercial real estate | 918,839 | 60.49 | 916,783 | 60.29 | 909,413 | 61.25 | 826,549 | 60.97 | 569,976 | 60.97 | ||||||||||||||||||||||||||||||
| Total real estate loans | 1,102,632 | 72.59 | 1,116,205 | 73.41 | 1,109,425 | 74.73 | 1,022,252 | 75.41 | 716,791 | 76.67 | ||||||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||||||
| Home equity | 108,073 | 7.11 | 97,543 | 6.41 | 86,932 | 5.86 | 74,271 | 5.48 | 51,748 | 5.54 | ||||||||||||||||||||||||||||||
| Consumer | 24,424 | 1.61 | 28,513 | 1.88 | 30,125 | 2.03 | 27,609 | 2.04 | 18,455 | 1.97 | ||||||||||||||||||||||||||||||
| Commercial | 149,431 | 9.84 | 144,039 | 9.47 | 132,709 | 8.94 | 127,255 | 9.39 | 101,535 | 10.86 | ||||||||||||||||||||||||||||||
| Agricultural | 134,459 | 8.85 | 134,346 | 8.83 | 125,298 | 8.44 | 104,036 | 7.68 | 46,335 | 4.96 | ||||||||||||||||||||||||||||||
| Total commercial loans | 283,890 | 18.69 | 278,385 | 18.30 | 258,007 | 17.38 | 231,291 | 17.07 | 147,870 | 15.82 | ||||||||||||||||||||||||||||||
| Total other loans | 416,387 | 27.41 | 404,441 | 26.59 | 375,064 | 25.27 | 333,171 | 24.59 | 218,073 | 23.33 | ||||||||||||||||||||||||||||||
| Total loans | 1,519,019 | 100.00 | % | 1,520,646 | 100.00 | % | 1,484,489 | 100.00 | % | 1,355,423 | 100.00 | % | 934,864 | 100.00 | % | |||||||||||||||||||||||||
| Deferred loan fees, net(2) | - | - | - | (1,745 | ) | (1,725 | ) | |||||||||||||||||||||||||||||||||
| Allowance for credit losses (3) | (17,370 | ) | (16,850 | ) | (16,440 | ) | (14,000 | ) | (12,500 | ) | ||||||||||||||||||||||||||||||
| Total loans, net | $ | 1,501,649 | $ | 1,503,796 | $ | 1,468,049 | $ | 1,339,678 | $ | 920,639 |
| (1) Excludes loans held-for-sale. |
|---|
| (2) Deferred loan fees, net included in individual loan buckets above for the years ended December 31, 2025, 2024 and 2023. |
| (3) Allowance for credit losses for the years ended December 31, 2025, 2024 and 2023; allowance for loan losses for the years ended December 31, 2022 and 2021. |
Loans receivable, net decreased $2.15 million, or 0.1%, to $1.50 billion at December 31, 2025 from $1.50 billion at December 31, 2024. Total residential loans decreased $15.63 million, and consumer loans decreased $4.09 million. These decreases were largely offset by increases in home equity loans of $10.53 million, total commercial loans of $5.50 million and total commercial real estate loans of $2.06 million.
Total loan originations were $614.74 million for the year ended December 31, 2025. Total residential 1-4 family originations were $278.90 million, which includes $225.11 million of originations of loans held-for-sale. Total commercial originations were $154.29 million. Total commercial real estate originations were $136.33 million. Home equity loan originations totaled $32.65 million. Consumer loan originations totaled $12.57 million. Loans held-for-sale decreased by $5.92 million, to $7.45 million at December 31, 2025 from $13.37 million at December 31, 2024.
24
Table of Contents
The following table includes the composition of the commercial real estate loan category:
| December 31, 2025 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-Owner Occupied | Owner Occupied | Total | Percent of Total CRE | |||||||||||||
| (Dollars In Thousands) | ||||||||||||||||
| Automotive related | $ | - | $ | 23,339 | $ | 23,339 | 3.67 | % | ||||||||
| Bars and restaurants | 5,341 | 15,803 | 21,144 | 3.32 | ||||||||||||
| Car washes | 979 | - | 979 | 0.15 | ||||||||||||
| Construction and related industries | 17,889 | 14,227 | 32,116 | 5.05 | ||||||||||||
| Healthcare and social assistance | 9,746 | 9,016 | 18,762 | 2.95 | ||||||||||||
| Hospitality industry related | - | 11,706 | 11,706 | 1.84 | ||||||||||||
| Hotels and other traveler accommodations | 80,037 | - | 80,037 | 12.59 | ||||||||||||
| Industrial/warehouse | 56,337 | - | 56,337 | 8.86 | ||||||||||||
| Lessors of mini warehouses and self-storage units | 18,926 | - | 18,926 | 2.98 | ||||||||||||
| Lessors of nonresidential buildings | 59,323 | - | 59,323 | 9.33 | ||||||||||||
| Lessors of other real estate property | 29,003 | - | 29,003 | 4.56 | ||||||||||||
| Multifamily | 109,041 | - | 109,041 | 17.14 | ||||||||||||
| Office space | 19,610 | 44,235 | 63,845 | 10.04 | ||||||||||||
| Other real estate rental and leasing | 2,351 | - | 2,351 | 0.37 | ||||||||||||
| Real estate leasing activities | - | 30,452 | 30,452 | 4.79 | ||||||||||||
| Wholesale and retail trade | 7,140 | 13,104 | 20,244 | 3.18 | ||||||||||||
| Other | 34,028 | 24,337 | 58,365 | 9.18 | ||||||||||||
| Total commercial real estate | $ | 449,751 | $ | 186,219 | $ | 635,970 | 100.00 | % |
| December 31, 2024 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-Owner Occupied | Owner Occupied | Total | Percent of Total CRE | |||||||||||||
| (Dollars In Thousands) | ||||||||||||||||
| Automotive related | $ | - | $ | 23,738 | $ | 23,738 | 3.67 | % | ||||||||
| Bars and restaurants | 5,030 | 15,912 | 20,942 | 3.24 | ||||||||||||
| Car washes | 884 | - | 884 | 0.14 | ||||||||||||
| Construction and related industries | 19,717 | 13,968 | 33,685 | 5.21 | ||||||||||||
| Healthcare and social assistance | 10,483 | 13,907 | 24,390 | 3.78 | ||||||||||||
| Hospitality industry related | - | 13,764 | 13,764 | 2.13 | ||||||||||||
| Hotels and other traveler accommodations | 66,702 | - | 66,702 | 10.33 | ||||||||||||
| Industrial/warehouse | 51,168 | - | 51,168 | 7.92 | ||||||||||||
| Lessors of mini warehouses and self-storage units | 16,682 | - | 16,682 | 2.58 | ||||||||||||
| Lessors of nonresidential buildings | 67,782 | - | 67,782 | 10.49 | ||||||||||||
| Lessors of other real estate property | 31,675 | - | 31,675 | 4.90 | ||||||||||||
| Multifamily | 113,789 | - | 113,789 | 17.63 | ||||||||||||
| Office space | 20,553 | 38,104 | 58,657 | 9.08 | ||||||||||||
| Other real estate rental and leasing | 6,836 | - | 6,836 | 1.06 | ||||||||||||
| Real estate leasing activities | - | 27,465 | 27,465 | 4.25 | ||||||||||||
| Wholesale and retail trade | 11,969 | 12,705 | 24,674 | 3.82 | ||||||||||||
| Other | 37,876 | 25,253 | 63,129 | 9.77 | ||||||||||||
| Total commercial real estate | $ | 461,146 | $ | 184,816 | $ | 645,962 | 100.00 | % |
Commercial real estate loans made up $635.97 million or 41.9% of the Bank's total loan portfolio at December 31, 2025, compared to $645.96 million or 42.5% at December 31, 2024. The Bank's commercial real estate loans are primarily permanent loans secured by improved property such as office buildings, retail stores, commercial warehouses, and apartment buildings. The terms and conditions of each loan are tailored to the needs of the borrower and based on the financial strength of the project and any guarantors. Generally, commercial real estate loans originated by the Bank will not exceed 80.0% of the appraised value or the selling price of the property, whichever is less. The Bank's commercial real estate portfolio's average loan-to-value ratio range was 32% to 48% as of December 31, 2025.
The Bank's asset quality with respect to commercial real estate loans has remained strong despite recent economic and market conditions. The Bank has limited exposure in the office space sector, none of which is located in central business districts. Management believes that the Bank has implemented appropriate risk management practices, including regular and ongoing loan reviews, stress tests, and sensitivity analysis. Loan reviews include monitoring past due rates, non-performing trends, concentrations, loan to values, and other qualitative factors. The Bank's loan policy is robust and is updated annually or as needed to meet the risk mitigation and strategic goals of the bank.
25
Table of Contents
Loan Maturities. The following table sets forth the estimated maturity of the loan portfolio of the Bank at December 31, 2025. Balances exclude allowance for credit losses. Scheduled principal repayments of loans do not necessarily reflect the actual life of such assets. The average life of a loan is typically substantially less than its contractual terms because of prepayments. In addition, due on sale clauses on loans generally give the Bank the right to declare loans immediately due and payable in the event, among other things, the borrower sells the real property, subject to the mortgage, and the loan is not paid off. All mortgage loans are shown to be maturing based on the date of the last payment required by the loan agreement, except as noted.
Loans having no stated maturity, those without a scheduled payment, demand loans and matured loans, are shown as due within six months.
| One Year or Less | After One Year to Five Years | After Five Years to Fifteen Years | After Fifteen Years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | |||||||||||||||||||
| Total residential 1-4 family (1) | $ | 24,529 | $ | 17,958 | $ | 27,727 | $ | 113,579 | $ | 183,793 | |||||||||
| Total commercial real estate | 57,435 | 47,680 | 208,402 | 605,322 | 918,839 | ||||||||||||||
| Home equity | 8,195 | 40,244 | 57,951 | 1,683 | 108,073 | ||||||||||||||
| Consumer | 2,285 | 17,742 | 4,079 | 318 | 24,424 | ||||||||||||||
| Total Commercial | 112,739 | 110,086 | 54,667 | 6,398 | 283,890 | ||||||||||||||
| Total loans (1) | $ | 205,183 | $ | 233,710 | $ | 352,826 | $ | 727,300 | $ | 1,519,019 |
(1) Excludes loans held-for-sale
The following table includes loans by fixed or adjustable rates at December 31, 2025:
| Fixed | Adjustable | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Due after December 31, 2026 | ||||||||||||
| Total residential 1-4 family (1) | $ | 31,924 | $ | 127,340 | $ | 159,264 | ||||||
| Total commercial real estate | 106,557 | 754,847 | 861,404 | |||||||||
| Home equity | 4,801 | 95,077 | 99,878 | |||||||||
| Consumer | 20,552 | 1,587 | 22,139 | |||||||||
| Total commercial | 96,836 | 74,315 | 171,151 | |||||||||
| Total due after December 31, 2026 | 260,670 | 1,053,166 | 1,313,836 | |||||||||
| Due in less than one year | 82,012 | 123,171 | 205,183 | |||||||||
| Total loans (1) | $ | 342,682 | $ | 1,176,337 | $ | 1,519,019 | ||||||
| Percent of total | 22.56 | % | 77.44 | % | 100.00 | % |
(1) Excludes loans held-for-sale
Delinquent Loans. The following table provides information regarding the Bank’s delinquent loans:
| December 31, 2025 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30-89 Days | 90 Days and Greater | |||||||||||||||||||||||
| Number | Amount | Percent of Total | Number | Amount | Percent of Total | |||||||||||||||||||
| (Dollars in Thousands) | (Dollars in Thousands) | |||||||||||||||||||||||
| Loan type: | ||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||
| Residential 1-4 family | 10 | $ | 1,591 | 35.28 | % | 1 | $ | 48 | 1.35 | % | ||||||||||||||
| Commercial real estate | 3 | 660 | 14.63 | - | - | 0.00 | ||||||||||||||||||
| Commercial construction and development | 3 | 213 | 4.72 | - | - | 0.00 | ||||||||||||||||||
| Farmland | 3 | 481 | 10.67 | 3 | 841 | 23.73 | ||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||
| Home equity | 10 | 637 | 14.12 | - | - | 0.00 | ||||||||||||||||||
| Consumer | 77 | 203 | 4.50 | - | - | 0.00 | ||||||||||||||||||
| Commercial | 8 | 557 | 12.35 | 2 | 10 | 0.28 | ||||||||||||||||||
| Agricultural | 2 | 168 | 3.73 | 7 | 2,645 | 74.64 | ||||||||||||||||||
| Total | 116 | $ | 4,510 | 100.00 | % | 13 | $ | 3,544 | 100.00 | % |
26
Table of Contents
Nonperforming Assets. The following table sets forth information regarding nonperforming assets:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | 2022 | 2021 | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Non-accrual loans | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | $ | 298 | $ | 469 | $ | 297 | $ | 483 | $ | 616 | ||||||||||
| Residential 1-4 family construction | - | 961 | 757 | - | 337 | |||||||||||||||
| Commercial real estate | 420 | 268 | 340 | 350 | 497 | |||||||||||||||
| Commercial construction and development | 1 | 2 | - | - | - | |||||||||||||||
| Farmland | 308 | 190 | 3,716 | 143 | 989 | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | 395 | 335 | 182 | 96 | 100 | |||||||||||||||
| Consumer | 210 | 121 | 60 | 25 | 62 | |||||||||||||||
| Commercial | 279 | 204 | 27 | 44 | 516 | |||||||||||||||
| Agricultural | 177 | 677 | 3,016 | 1,059 | 1,718 | |||||||||||||||
| Accruing loans delinquent 90 days or more | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | 48 | 623 | - | 330 | - | |||||||||||||||
| Farmland | 841 | - | 26 | - | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Commercial | 10 | - | - | 746 | - | |||||||||||||||
| Agricultural | 2,645 | - | - | - | - | |||||||||||||||
| Restructured loans | - | - | - | 4,502 | 2,224 | |||||||||||||||
| Total nonperforming loans | 5,632 | 3,850 | 8,421 | 7,778 | 7,059 | |||||||||||||||
| Real estate owned and other repossessed property, net | 98 | 45 | 5 | - | 4 | |||||||||||||||
| Total nonperforming assets | $ | 5,730 | $ | 3,895 | $ | 8,426 | $ | 7,778 | $ | 7,063 | ||||||||||
| Total nonperforming loans to total loans | 0.37 | % | 0.25 | % | 0.57 | % | 0.57 | % | 0.76 | % | ||||||||||
| Total nonperforming loans to total assets | 0.27 | % | 0.18 | % | 0.41 | % | 0.40 | % | 0.49 | % | ||||||||||
| Total nonaccrual loans to total loans | 0.14 | % | 0.21 | % | 0.57 | % | 0.24 | % | 0.59 | % | ||||||||||
| Total nonperforming assets to total assets | 0.27 | % | 0.19 | % | 0.41 | % | 0.40 | % | 0.49 | % |
Nonaccrual loans as of December 31, 2025 and 2024 include $460,000 and $591,000, respectively, of acquired loans that deteriorated subsequent to the acquisition date.
During the year ended December 31, 2025, the Bank sold four real estate owned and other repossessed assets resulting in a net loss of $10,000. There were no subsequent write-downs on real estate owned or other repossessed assets during the year ended December 31, 2025. During the year ended December 31, 2024, the Bank sold two real estate owned and other repossessed assets resulting in a net loss of $6,000. There were no subsequent write-downs on real estate owned or other repossessed assets during the year ended December 31, 2024.
Management, in compliance with regulatory guidelines, conducts an internal loan review program, whereby loans are placed or classified in categories depending upon the level of risk of nonpayment or loss. These categories are special mention, substandard, doubtful or loss. Management utilizes relevant available information to establish an allowance for credit losses on loans. The allowance is measured on a collective pool basis when similar risk characteristics exist. Loans considered to have different risk characteristics that do not fall within any pool will be analyzed individually on a quarterly basis for potential individual reserve requirements. Collateral-dependent loans and nonperforming loans will generally be evaluated individually.
Management’s evaluation of classification of assets and adequacy of the allowance for credit losses is reviewed by the Board on a regular basis and by regulatory agencies as part of their examination process. We also utilize a third-party review as part of our loan classification process. In addition, on an annual basis or more often if needed, the Company formally reviews the ratings of all commercial real estate, real estate construction, and commercial business loans that have a principal balance of $750,000 or more.
27
Table of Contents
The following table reflects our classified assets:
| December 31, 2025 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | 147,271 | $ | - | $ | 1,244 | $ | - | $ | 148,515 | |||||||||
| Residential 1-4 family construction | 34,929 | 349 | - | - | 35,278 | ||||||||||||||
| Commercial real estate | 627,403 | 4,661 | 3,906 | - | 635,970 | ||||||||||||||
| Commercial construction and development | 119,364 | - | 925 | - | 120,289 | ||||||||||||||
| Farmland | 158,256 | 2,178 | 2,146 | - | 162,580 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | 107,370 | 369 | 334 | - | 108,073 | ||||||||||||||
| Consumer | 24,113 | 6 | 305 | - | 24,424 | ||||||||||||||
| Commercial | 147,201 | 822 | 1,408 | - | 149,431 | ||||||||||||||
| Agricultural | 128,061 | 4,332 | 2,066 | - | 134,459 | ||||||||||||||
| Total loans | $ | 1,493,968 | $ | 12,717 | $ | 12,334 | $ | - | 1,519,019 | ||||||||||
| Real estate owned and other repossessed property, net | 98 | ||||||||||||||||||
| $ | 1,519,117 |
| December 31, 2024 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | 152,522 | $ | 623 | $ | 576 | $ | - | $ | 153,721 | |||||||||
| Residential 1-4 family construction | 44,740 | - | 961 | - | 45,701 | ||||||||||||||
| Commercial real estate | 641,858 | 260 | 3,844 | - | 645,962 | ||||||||||||||
| Commercial construction and development | 122,806 | - | 1,405 | - | 124,211 | ||||||||||||||
| Farmland | 144,720 | 1,580 | 310 | - | 146,610 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | 97,026 | 115 | 402 | - | 97,543 | ||||||||||||||
| Consumer | 28,381 | 8 | 124 | - | 28,513 | ||||||||||||||
| Commercial | 141,992 | 592 | 1,455 | - | 144,039 | ||||||||||||||
| Agricultural | 131,165 | 2,618 | 563 | - | 134,346 | ||||||||||||||
| Total loans | $ | 1,505,210 | $ | 5,796 | $ | 9,640 | $ | - | 1,520,646 | ||||||||||
| Real estate owned and other repossessed property, net | 45 | ||||||||||||||||||
| $ | 1,520,691 |
Allowance for Credit Losses. The Bank segregates its loan portfolio for credit losses into the following broad categories: residential 1-4 family, commercial real estate, home equity, consumer and commercial. The Bank provides for a general allowance for expected losses in the portfolio in the categories referenced above. General loss percentages which are calculated based on historical analyses and other factors such as volume and severity of delinquencies, local and national economy, underwriting standards and other factors. This portion of the allowance is calculated for expected losses which probably exist as of the evaluation date even though they might not have been identified by the more objective processes used. This is due to the risk of error and/or inherent imprecision in the process. This portion of the allowance is subjective in nature and requires judgments based on qualitative factors which do not lend themselves to exact mathematical calculations such as: trends in delinquencies and nonaccruals; trends in volume; terms and portfolio mix; new credit products; changes in lending policies and procedures; and changes in the outlook for the local and national economy.
At least quarterly, the management of the Bank evaluates the need to establish an allowance for credit losses on specific loans when a finding is made that a loss is estimable and probable. Such evaluation includes a review of all loans for which full collectability may not be reasonably assured and considers, among other matters: the estimated market value of the underlying collateral of problem loans; prior loss experience; economic conditions; and overall portfolio quality.
Provisions for, or adjustments to, estimated losses are included in earnings in the period they are established. At December 31, 2025, we had $17.37 million in allowance for credit losses. At December 31, 2024, we had $16.85 million in allowance for credit losses.
While we believe we have established our existing allowance for credit losses in accordance with generally accepted accounting principles, there can be no assurance that bank regulators, in reviewing our loan portfolio, will not request that we significantly increase our allowance for credit losses, or that general economic conditions, a deteriorating real estate market, or other factors will not cause us to significantly increase our allowance for credit losses, therefore negatively affecting our financial condition and earnings.
In originating loans, we recognize that credit losses will be experienced and that the risk of loss will vary with, among other things, the type of loan being made, the creditworthiness of the borrower over the term of the loan and, in the case of a secured loan, the quality of the security for the loan.
It is our policy to review our loan portfolio, in accordance with regulatory classification procedures, on at least a quarterly basis.
28
Table of Contents
The following table includes information for allowance for credit losses:
| Years Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Beginning balance | $ | 16,850 | $ | 16,440 | $ | 14,000 | ||||||
| Impact of adopting ASC 326 | - | - | 700 | |||||||||
| Provision for credit losses | 741 | 408 | 1,666 | |||||||||
| Charge-offs | ||||||||||||
| Residential 1-4 Family | - | (11 | ) | - | ||||||||
| Commercial real estate | (33 | ) | - | - | ||||||||
| Home equity | (27 | ) | - | - | ||||||||
| Consumer | (175 | ) | (65 | ) | (50 | ) | ||||||
| Commercial | (6 | ) | (10 | ) | (129 | ) | ||||||
| Recoveries | ||||||||||||
| Residential 1-4 Family | - | - | 195 | |||||||||
| Commercial real estate | 13 | 18 | 23 | |||||||||
| Home equity | - | - | 13 | |||||||||
| Consumer | 5 | 3 | 3 | |||||||||
| Commercial | 2 | 67 | 19 | |||||||||
| Net loan (charge-offs) recoveries | (221 | ) | 2 | 74 | ||||||||
| Ending balance | $ | 17,370 | $ | 16,850 | $ | 16,440 | ||||||
| Allowance for credit losses to total loans excluding loans held-for-sale | 1.14 | % | 1.11 | % | 1.11 | % | ||||||
| Allowance for credit losses to total nonperforming loans | 308.42 | % | 437.66 | % | 195.23 | % | ||||||
| Allowance for credit losses to nonaccrual loans with no allowance for credit losses | 922.46 | % | 526.56 | % | 249.96 | % | ||||||
| Net loan (charge-offs) recoveries to average loans outstanding during the period including loans held-for-sale | -0.01 | % | 0.00 | % | 0.01 | % |
Net loan charge-offs for each loan category to average loans outstanding during the period including loans held-for-sale are considered insignificant for the periods presented in the table above.
The following table presents allocation of the allowance for credit losses by loan category and the percentage of loans in each category to total loans:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| Amount | Percent of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percent of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percent of Allowance to Total Allowance | Loan Category to Total Loans | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||
| Residential 1-4 family | $ | 1,965 | 11.31 | % | 12.10 | % | $ | 1,911 | 11.34 | % | 13.12 | % | $ | 1,866 | 11.35 | % | 13.48 | % | ||||||||||||||||||
| Commercial real estate | 11,295 | 65.03 | 60.49 | 10,907 | 64.74 | 60.29 | 10,691 | 65.03 | 61.25 | |||||||||||||||||||||||||||
| Total real estate loans | 13,260 | 76.34 | 72.59 | 12,818 | 76.08 | 73.41 | 12,557 | 76.38 | 74.73 | |||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||
| Home equity | 547 | 3.15 | 7.11 | 553 | 3.28 | 6.41 | 540 | 3.28 | 5.86 | |||||||||||||||||||||||||||
| Consumer | 84 | 0.48 | 1.61 | 245 | 1.45 | 1.88 | 304 | 1.85 | 2.03 | |||||||||||||||||||||||||||
| Commercial | 3,479 | 20.03 | 18.69 | 3,234 | 19.19 | 18.30 | 3,039 | 18.49 | 17.38 | |||||||||||||||||||||||||||
| Total other loans | 4,110 | 23.66 | 27.41 | 4,032 | 23.92 | 26.59 | 3,883 | 23.62 | 25.27 | |||||||||||||||||||||||||||
| Total | $ | 17,370 | 100.00 | % | 100.00 | % | $ | 16,850 | 100.00 | % | 100.00 | % | $ | 16,440 | 100.00 | % | 100.00 | % |
Deposits and Other Sources of Funds
Deposits. Deposits are the Company’s primary source of funds. Core deposits are deposits that are more stable and somewhat less sensitive to rate changes. They also represent a lower cost source of funds than rate sensitive, more volatile accounts such as certificates of deposit. We believe that our core deposits are checking, savings, money market and IRA accounts. Based on our historical experience, we include IRA accounts funded by certificates of deposit as core deposits because they exhibit the principal features of core deposits in that they are stable and generally are not rate sensitive. Core deposits were $1.34 billion or 75.2% of the Bank’s total deposits at December 31, 2025. The high percentage of core deposits, particularly transaction accounts, continues to reflect our strategy to restructure our liabilities to more closely align with the lower‑cost funding profile of a commercial bank. Although a meaningful portion of our funding remains in certificates of deposit, balances in this category slightly decreased during 2025. This modest decline has eased some pressure on our overall cost of funds; however, certificates of deposit still represent a higher‑cost funding source and could continue to influence our cost structure going forward.
29
Table of Contents
The following table includes deposit accounts and associated weighted average interest rates for each category of deposits:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| Weighted | Weighted | Weighted | ||||||||||||||||||||||||||||||||||
| Percent | Average | Percent | Average | Percent | Average | |||||||||||||||||||||||||||||||
| Amount | of Total | Rate | Amount | of Total | Rate | Amount | of Total | Rate | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest checking | $ | 452,183 | 25.38 | % | 0.00 | % | $ | 419,211 | 24.94 | % | 0.00 | % | $ | 418,727 | 25.61 | % | 0.00 | % | ||||||||||||||||||
| Interest-bearing checking | 218,484 | 12.27 | 0.19 | 221,476 | 13.17 | 0.18 | 211,101 | 12.91 | 0.05 | |||||||||||||||||||||||||||
| Savings | 207,789 | 11.66 | 0.06 | 210,572 | 12.52 | 0.06 | 230,711 | 14.11 | 0.06 | |||||||||||||||||||||||||||
| Money market | 440,971 | 24.75 | 1.77 | 367,094 | 21.83 | 1.82 | 330,274 | 20.20 | 1.66 | |||||||||||||||||||||||||||
| Total | 1,319,427 | 74.06 | 0.50 | 1,218,353 | 72.46 | 0.47 | 1,190,813 | 72.83 | 0.40 | |||||||||||||||||||||||||||
| Certificates of deposit accounts: | ||||||||||||||||||||||||||||||||||||
| IRA certificates | 20,926 | 1.17 | 1.08 | 21,419 | 1.27 | 0.94 | 22,960 | 1.40 | 0.75 | |||||||||||||||||||||||||||
| Brokered certificates | - | - | 0.00 | - | - | 0.00 | 72,168 | 4.41 | 5.28 | |||||||||||||||||||||||||||
| Other certificates | 441,246 | 24.77 | 3.70 | 441,456 | 26.27 | 4.41 | 349,254 | 21.36 | 4.04 | |||||||||||||||||||||||||||
| Total certificates of deposit | 462,172 | 25.94 | 3.58 | 462,875 | 27.54 | 4.25 | 444,382 | 27.17 | 4.08 | |||||||||||||||||||||||||||
| Total deposits | $ | 1,781,599 | 100.00 | % | 1.37 | % | $ | 1,681,228 | 100.00 | % | 1.59 | % | $ | 1,635,195 | 100.00 | % | 1.45 | % |
Overall deposits increased year over year by $100.37 million. Money markets increased $73.88 million and noninterest checking increased $32.97 million The remaining deposit accounts experienced slight decreases: Interest bearing checking decreased $2.99 million, savings decreased $2.78 million and money time certificates of deposit decreased $703,000.
At December 31, 2025 and 2024, the Company held $734.62 million and $632.95 million, respectively, in deposit accounts that met or exceeded the Federal Deposit Insurance Corporation ("FDIC") requirements of $250,000 and greater. However, the estimated amount of uninsured deposits was approximately $354.59 million or 19.5% of total deposits at December 31, 2025 considering other factors such as joint accounts, deposits collateralized by Bank securities and deposit sharing programs like Intrafi Cash Service.
The following table shows the amount of certificates of deposit with balances of $250,000 and greater by time remaining until maturity as of December 31, 2025:
| Balance | |||
|---|---|---|---|
| $250,000 | |||
| and Greater | |||
| (In Thousands) | |||
| 3 months or less | $ | 45,245 | |
| Over 3 to 6 months | 56,930 | ||
| Over 6 to 12 months | 42,385 | ||
| Over 12 months | 4,580 | ||
| Total | $ | 149,140 |
Our depositors are primarily residents of the state of Montana.
Borrowings. Deposits are the primary source of funds for our lending and investment activities and for general business purposes. However, as the need arises, or in order to take advantage of funding opportunities, we also borrow funds in the form of advances from FHLB of Des Moines to supplement our supply of lendable funds and to meet deposit withdrawal requirements. The Bank has Federal funds lines of credit with PCBB, PNC, TIB and UBB. Eagle has a line of credit with Bell Bank.
Advances from FHLB and other borrowings, including federal funds purchased, decreased by $102.9 million to $38.03 million at December 31, 2025 from $140.93 million at December 31, 2024. The decrease was related to an increase in deposits. The weighted average rate for borrowings was 5.24% at December 31, 2025, compared to 4.72% at December 31, 2024. The outstanding balance under the Bell Bank line of credit was $15.00 million at December 31, 2025.
Other Long-Term Debt. The following table summarizes other long-term debt activity:
| December 31, | December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||
| Net | Percent | Net | Percent | |||||||||||||
| Amount | of Total | Amount | of Total | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Subordinated debentures fixed at 5.50% to floating effective July 1, 2025, due 2030 | $ | - | 0.00 | % | $ | 14,815 | 25.05 | % | ||||||||
| Subordinated debentures fixed at 3.50% to floating, due 2032 | 39,295 | 88.40 | 39,179 | 66.24 | ||||||||||||
| Subordinated debentures variable at 3-Month SOFR plus 1.68%, due 2035 | 5,155 | 11.60 | 5,155 | 8.71 | ||||||||||||
| Total other long-term debt, net | $ | 44,450 | 100.00 | % | $ | 59,149 | 100.00 | % |
Total other long-term debt was $44.45 million at December 31, 2025 compared to $59.15 million at December 31, 2024.
30
Table of Contents
On October 1, 2025, the Company redeemed all of the 5.50% fixed-to-floating rate subordinated notes due July 1, 2030, having an aggregate principal amount of $15.00 million. The Company utilized its line of credit with a correspondent bank to finance the redemption payment. The Company drew $15.00 million on the line of credit, which has a maturity of September 2, 2027, and has a variable interest rate equal to 0.50% below prime.
Shareholders’ Equity
Total shareholders’ equity increased by $17.04 million or 9.7%, to $191.81 million at December 31, 2025 from $174.77 million at December 31, 2024. This increase was primarily the result of net income of $14.84 million and other comprehensive income of $7.27 million. These increases were partially offset by dividends paid of $4.58 million.
Analysis of Net Interest Income
The Bank’s earnings have historically depended primarily upon net interest income, which is the difference between interest income earned on loans and investments and interest paid on deposits and any borrowed funds. It is the single largest component of Eagle’s operating income. Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.
The following table includes average balances for financial condition items, as well as interest and dividends and average yields related to the average balances. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances and are included in loans receivable as loans carrying a zero yield. The yields include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income or expense.
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | Year Ended December 31, 2023 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||||||||||||||
| Daily | and | Yield/ | Daily | and | Yield/ | Daily | and | Yield/ | ||||||||||||||||||||||||||||
| Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||||||||||||
| Investment securities | $ | 286,079 | $ | 9,466 | 3.31 | % | $ | 306,538 | $ | 10,428 | 3.39 | % | $ | 328,533 | $ | 11,376 | 3.46 | % | ||||||||||||||||||
| FHLB and FRB stock | 10,256 | 922 | 8.99 | 13,535 | 1,085 | 7.99 | 12,851 | 727 | 5.66 | |||||||||||||||||||||||||||
| Loans receivable(1) | 1,553,083 | 97,598 | 6.28 | 1,523,384 | 92,282 | 6.04 | 1,436,672 | 79,423 | 5.53 | |||||||||||||||||||||||||||
| Other earning assets | 10,811 | 425 | 3.93 | 6,663 | 416 | 6.23 | 2,671 | 89 | 3.33 | |||||||||||||||||||||||||||
| Total interest-earning assets | 1,860,229 | 108,411 | 5.83 | 1,850,120 | 104,211 | 5.62 | 1,780,727 | 91,615 | 5.14 | |||||||||||||||||||||||||||
| Noninterest-earning assets | 251,029 | 241,931 | 234,859 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,111,258 | $ | 2,092,051 | $ | 2,015,586 | ||||||||||||||||||||||||||||||
| Liabilities and equity: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Deposit accounts: | ||||||||||||||||||||||||||||||||||||
| Checking | $ | 213,050 | $ | 422 | 0.20 | % | $ | 218,175 | $ | 391 | 0.18 | % | $ | 237,006 | $ | 595 | 0.25 | % | ||||||||||||||||||
| Savings | 208,460 | 124 | 0.06 | 212,221 | 134 | 0.06 | 238,695 | 146 | 0.06 | |||||||||||||||||||||||||||
| Money market | 421,428 | 10,117 | 2.40 | 350,431 | 8,660 | 2.46 | 331,199 | 5,548 | 1.68 | |||||||||||||||||||||||||||
| Certificates of deposit | 458,738 | 17,113 | 3.73 | 443,313 | 18,653 | 4.20 | 357,573 | 11,568 | 3.24 | |||||||||||||||||||||||||||
| FHLB advances and other borrowings | 105,120 | 4,964 | 4.72 | 190,082 | 10,211 | 5.36 | 159,667 | 8,562 | 5.36 | |||||||||||||||||||||||||||
| Other long-term debt | 55,467 | 2,774 | 5.00 | 59,080 | 2,724 | 4.60 | 58,930 | 2,719 | 4.61 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,462,263 | 35,514 | 2.43 | 1,473,302 | 40,773 | 2.76 | 1,383,070 | 29,138 | 2.11 | |||||||||||||||||||||||||||
| Noninterest checking | 423,163 | 412,251 | 439,388 | |||||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 43,091 | 41,907 | 34,321 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,928,517 | 1,927,460 | 1,856,779 | |||||||||||||||||||||||||||||||||
| Total equity | 182,741 | 164,591 | 158,807 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 2,111,258 | $ | 2,092,051 | $ | 2,015,586 | ||||||||||||||||||||||||||||||
| Net interest income/interest rate spread(2) | $ | 72,897 | 3.40 | % | $ | 63,438 | 2.86 | % | $ | 62,477 | 3.04 | % | ||||||||||||||||||||||||
| Net interest margin(3) | 3.92 | % | 3.42 | % | 3.51 | % | ||||||||||||||||||||||||||||||
| Total interest earning assets to interest-bearing liabilities | 127.22 | % | 125.58 | % | 128.75 | % |
(1) Includes loans held-for-sale.
(2) Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities.
(3) Net interest margin represents income before the provision for credit losses divided by average interest-earning assets.
(4) For purposes of this table, tax exempt income is not calculated on a tax equivalent basis.
Net Interest Margin ("NIM"). Net interest margin for the year ended December 31, 2025 was 3.92%, an increase of 50 basis points compared to December 31, 2024. The change in NIM reflects the increase in yields on interest-earning assets and the decrease in the average rate on interest-bearing liabilities.
31
Table of Contents
Rate/Volume Analysis
The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (1) changes in volume multiplied by the old rate; (2) changes in rate, which are changes in rate multiplied by the old volume; and (3) changes not solely attributable to rate or volume, which have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due to | Due to | |||||||||||||||||||||||
| Volume | Rate | Net | Volume | Rate | Net | |||||||||||||||||||
| (In Thousands) | ||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||
| Investment securities | $ | (696 | ) | $ | (266 | ) | $ | (962 | ) | $ | (762 | ) | $ | (186 | ) | $ | (948 | ) | ||||||
| FHLB and FRB stock | (263 | ) | 100 | (163 | ) | 39 | 319 | 358 | ||||||||||||||||
| Loans receivable(1) | 1,799 | 3,517 | 5,316 | 4,794 | 8,065 | 12,859 | ||||||||||||||||||
| Other earning assets | 259 | (250 | ) | 9 | 133 | 194 | 327 | |||||||||||||||||
| Total interest earning assets | 1,099 | 3,101 | 4,200 | 4,204 | 8,392 | 12,596 | ||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Checking | (9) | 40 | 31 | (47) | (157) | (204) | ||||||||||||||||||
| Savings | (2) | (8) | (10) | (16) | 4 | (12) | ||||||||||||||||||
| Money market | 1,754 | (297) | 1,457 | 322 | 2,790 | 3,112 | ||||||||||||||||||
| Certificates of deposit | 649 | (2,189 | ) | (1,540 | ) | 2,774 | 4,311 | 7,085 | ||||||||||||||||
| FHLB advances and other borrowings | (4,564 | ) | (683 | ) | (5,247 | ) | 1,631 | 18 | 1,649 | |||||||||||||||
| Other long-term debt | (167 | ) | 217 | 50 | 7 | (2 | ) | 5 | ||||||||||||||||
| Total interest-bearing liabilities | (2,339 | ) | (2,920 | ) | (5,259 | ) | 4,671 | 6,964 | 11,635 | |||||||||||||||
| Change in net interest income | $ | 3,438 | $ | 6,021 | $ | 9,459 | $ | (467 | ) | $ | 1,428 | $ | 961 |
(1) Includes loans held-for-sale.
Results of Operations
Comparison of Operating Results for the Years Ended December 31, 2025 and 2024
The following compares the results of operations for the Years Ended December 31, 2025 and 2024.
| Years Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||
| 2025 | 2024 | Dollar Change | Percent Change | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Interest and dividend income | $ | 108,411 | $ | 104,211 | $ | 4,200 | 4.0 | % | ||||||||
| Interest expense | 35,514 | 40,773 | (5,259 | ) | -12.9 | |||||||||||
| Net interest income | 72,897 | 63,438 | 9,459 | 14.9 | ||||||||||||
| Provision for credit losses | 1,181 | 518 | 663 | 128.0 | ||||||||||||
| Net interest income after provision for credit losses | 71,716 | 62,920 | 8,796 | 14.0 | ||||||||||||
| Noninterest income | 18,672 | 17,776 | 896 | 5.0 | ||||||||||||
| Noninterest expense | 71,495 | 69,306 | 2,189 | 3.2 | ||||||||||||
| Provision for income taxes | 4,058 | 1,612 | 2,446 | 151.7 | ||||||||||||
| Net income | $ | 14,835 | $ | 9,778 | $ | 5,057 | 51.7 | % |
Net Income
Eagle’s net income for the year ended December 31, 2025 was $14.84 million, compared to $9.78 million for the year ended December 31, 2024. The increase of $5.06 million, or 51.7%, was driven by an increase in net interest income after provision for credit losses of $8.80 million, partially offset by an increase in noninterest expense of $2.19 million and an increase in provision for income taxes of $2.45 million. Basic and diluted earnings per common share were both $1.90 for the year ended December 31, 2025. Basic and diluted earnings per common share were $1.25 and $1.24, respectively, for the year ended December 31, 2024.
Net Interest Income
Net interest income increased to $72.90 million for the year ended December 31, 2025, from $63.44 million for the year ended December 31, 2024. This increase of $9.46 million, or 14.9%, was primarily the result of a decrease in interest expense of $5.26 million and an increase in interest and dividend income of $4.20 million.
32
Table of Contents
Interest and Dividend Income
Interest and dividend income was $108.41 million for the year ended December 31, 2025, compared to $104.21 million for the year ended December 31, 2024, an increase of $4.20 million, or 4.0%. Interest and fees on loans increased to $97.60 million for the year ended December 31, 2025, from $92.28 million for the same period ended December 31, 2024. This increase of $5.32 million, or 5.8%, was due in part to an increase in the average yield on loans, as well as an increase in the average balances for loans. The average interest rate earned on loans receivable increased by 24 basis points, from 6.04% for the year ended December 31, 2024, to 6.28% for the year ended December 31, 2025. Interest accretion on purchased loans was $1.15 million for the year ended December 31, 2025, which resulted in a six-basis point increase in net interest margin, compared to $751,000 for the year ended December 31, 2024, which resulted in a four-basis point increase in net interest margin. In addition, average balances for loans receivable, including loans-held-for-sale, for the year ended December 31, 2025 were $1.55 billion, compared to $1.52 billion for the year ended December 31, 2024. This represents an increase of $29.70 million, or 1.95%, and was due to organic growth. Interest on investment securities available-for-sale decreased by $962,000, or 9.2%, period over period, primarily due to the decrease in average balances for investments from $306.54 million for the year ended December 31, 2024, to $286.08 million for the year ended December 31, 2025. In addition, average interest rates earned on investments decreased from 3.39% for the year ended December 31, 2024, to 3.31% for the year ended December 31, 2025.
Interest Expense
Total interest expense was $35.51 million for the year ended December 31, 2025, decreasing from $40.77 million for the year ended December 31, 2024. The decrease of $5.26 million was primarily due to a decrease of $5.20 million in interest expense on total borrowings. The decrease in interest expense on total borrowings was driven by the average balance of FHLB advances and other borrowings decreasing from $190.08 million for the year ended December 31, 2024, to $105.12 million for the year ended December 31, 2025. The average rate paid on FHLB advances and other borrowings also decreased from 5.36% for the year ended December 31, 2024, to 4.72% for the year ended December 31, 2025. Interest expense on deposits decreased minimally by $62,000 from December 31, 2024. The overall average rate on total deposits was 1.61% for the year ended December 31, 2025, compared to 1.70% for the year ended December 31, 2024. However, the average balances for total deposits were $1.72 billion for the year ended December 31, 2025, compared to $1.64 billion for the year ended December 31, 2024.
Provision for Credit Losses
Provision for credit losses was $1.18 million for the year ended December 31, 2025, compared to $518,000 for the year ended December 31, 2024. The provision for credit losses for the year ended December 31, 2025, included an increase in the provision for credit losses on loans to $741,000 and an increase in the provision for unfunded commitments to $440,000.
Noninterest Income
Total noninterest income was $18.67 million for the year ended December 31, 2025, compared to $17.78 million for the year ended December 31, 2024. The increase of $896,000, or 5.0%, was primarily due to an increase in mortgage banking, net of $531,000 for the year ended December 31, 2025. Mortgage banking, net includes net gain on sale of mortgage loans which increased $982,000 to $7.72 million for the year ended December 31, 2025, compared to $6.74 million for the year ended December 31, 2024. During the year ended December 31, 2025, $230.90 million residential mortgage loans were sold compared to $211.78 million in the prior year. Gross margin on sale of mortgage loans increased to 3.34% for the year ended December 31, 2025, from 3.18% for the year ended December 31, 2024.
Noninterest Expense
Noninterest expense was $71.50 million for the year ended December 31, 2025, compared to $69.31 million for the year ended December 31, 2024, an increase of $2.19 million, or 3.2%. The primary driver of the increase was salaries and employee benefits, which increased $2.67 million, or 6.7%, to $42.39 million for the year ended December 31, 2025, compared to $39.72 million for the year ended December 31, 2024. Software subscriptions also increased $606,000 due to new system implementations. However, contract changes led to lower data processing expense which decreased $1.23 million.
Provision for Income Taxes
Provision for income taxes was $4.06 million for the year ended December 31, 2025, compared to $1.61 million for the year ended December 31, 2024. The effective tax rate was 21.5% for the year ended December 31, 2025, compared to 14.2% for the prior year. The effective tax rate increased as the Company's pretax earnings have increased at a faster pace than tax-exempt income.
Liquidity and Capital Resources
Liquidity
The Bank is required by regulation to maintain sufficient levels of liquidity for safety and soundness purposes. Appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined. In general, the “basic surplus” is a calculation of the ratio of unencumbered short-term assets reduced by estimated percentages of CD maturities and other deposits that may leave the Bank in the next 30 days divided by total assets. “Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Des Moines. The Bank exceeded those minimum ratios as of December 31, 2025 and 2024.
The Bank’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Des Moines and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable. However, other sources of funds, such as deposit flows and loan prepayments, can be greatly influenced by the general level of interest rates, economic conditions and competition. The Company uses liquidity resources principally to fund existing and future loan commitments. It also uses them to fund maturing certificates of deposit and demand deposit withdrawals, for investment purposes, to meet operating expenses and capital expenditures, for dividend payments, for stock repurchases and to maintain adequate liquidity levels.
Liquidity may be adversely affected by unexpected deposit outflows, higher interest rates paid by competitors, and similar matters. Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds.
33
Table of Contents
The Bank's available borrowing capacity was approximately $601.00 million as of December 31, 2025 and $404.00 million as of December 31, 2024.
| December 31, | December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||||||||||
| Borrowings | Remaining Borrowing | Borrowings | Remaining Borrowing | ||||||||||||
| Outstanding | Capacity | Outstanding | Capacity | ||||||||||||
| (In Thousands) | |||||||||||||||
| Federal Home Loan Bank advances | $ | 22,917 | $ | 492,553 | $ | 140,930 | $ | 276,664 | |||||||
| Federal Reserve Bank discount window | - | 23,506 | - | 27,349 | |||||||||||
| Correspondent bank lines of credit | 15,105 | 84,895 | - | 100,000 | |||||||||||
| Total | $ | 38,022 | $ | 600,954 | $ | 140,930 | $ | 404,013 |
During the first quarter of 2023, the FRB offered a new Bank Term Funding Program ("BTFP") for eligible depository institutions. The BTFP offered loans of up to one year in length to institutions pledging collateral eligible for purchase by FRB such as U.S. treasuries, agency securities, and mortgage-backed securities. These assets are valued at par. The Company did not utilize the program during 2023. In March of 2024, the Company accessed borrowings through the BTFP. In September of 2024, the Company paid off the borrowings.
Brokered deposits are another source of funding the Bank may utilize from time to time. As of December 31, 2025, the Bank had no brokered certificates and $3.21 million in brokered money market deposits. As of December 31, 2024, the Bank had no brokered certificates and $5.57 million in brokered money market deposits. Policy limits for brokered deposits are set at 10% of assets.
In addition to Bank level liquidity management, Eagle must manage liquidity at the parent company level for various operating needs, including the servicing of debt, the payment of dividends on our common stock, share repurchases, payment of general corporate expenses, and potential capital infusions into subsidiaries. The primary source of liquidity for Eagle consists of dividends from the Bank, which is governed by certain rules and regulations of the Montana Division of Banking and Financial Institutions and the Federal Reserve, and access to capital markets.
Eagle has a $15.00 million line of credit with a correspondent bank. The outstanding balance for this line of credit was $15.00 million at December 31, 2025 and $0 at December 31, 2024. The line of credit was used to finance the redemption payment for subordinated notes of $15.00 million. The line of credit has a two-year maturity and a variable interest rate equal to 0.50% below prime. The rate was 6.25% as of December 31, 2025.The draw is secured by the assets of the Company and includes certain financial covenants and negative covenants. Outstanding draws on the line impact remaining borrowing capacity for the Company’s correspondent bank lines of credit included above.
Eagle presently believes that the sources of liquidity discussed above, including existing liquid funds on hand, are sufficient to meet its anticipated funding needs in the short and long term. However, if economic conditions were to significantly deteriorate, regulatory capital requirements for Eagle or the Bank were to increase as the result of regulatory directives or otherwise, or Eagle were to believe it is prudent to enhance current liquidity levels, then Eagle may seek additional liquidity from external sources.
Comparison of Cash Flow for Years Ended December 31, 2025 and 2024
Net cash provided by the Company’s operating activities, which is primarily comprised of cash transactions affecting net income, was $33.13 million for the year ended December 31, 2025 compared to $28.54 million for the prior year. Net cash provided by operating activities was higher for the year ended December 31, 2025 primarily due to changes in loans held-for-sale activity.
Net cash provided by the Company’s investing activities, which is primarily comprised of cash transactions related to activity in the loan portfolio and investment securities, was $21.96 million for the year ended December 31, 2025 compared to net cash used of $27.80 million for the year ended December 31, 2024. Net cash provided by investing activities for the year ended December 31, 2025, was impacted by available-for-sale securities maturities, principal payments and calls of $27.12 million for the year ended December 31, 2025 only partially offset by purchases of $7.04 million for the year ended December 31, 2025. In addition, loan pay-off and principal payments were higher than loan originations during the year. Loan origination and principal collection, net was $1.30 million for the year ended December 31, 2025. Net cash used in investing activities for the year ended December 31, 2024, was impacted by loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $36.20 million for the year ended December 31, 2024. Pay-off activity has slowed with current interest rate levels. Available-for-sale securities sales and maturities, principal payments and calls were $35.27 million for the year ended December 31, 2024. A portion of the proceeds were used to purchase additional available-for-sale securities totaling $10.98 million.
Net cash used in the Company’s financing activities was $23.69 million for the year ended December 31, 2025 compared to net cash provided of $6.27 million for the year ended December 31, 2024. Net cash used in financing activities for the year ended December 31, 2025 was driven by a net decrease in borrowings of $117.91 million largely offset by an increase in deposits of $100.37 million. Net cash provided by financing activities for the year ended December 31, 2024 was largely impacted by an increase in deposits of $46.03 million, largely offset by a decrease in borrowings of $34.81 million.
Capital Resources
At December 31, 2025, the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200-basis point rise in interest rates scenario, increased the economic value of equity (“EVE”) by 3.4% compared to an increase of 1.7% at December 31, 2024. The Bank is within the guidelines set forth by the Board of Directors for interest rate sensitivity.
The Bank’s Tier 1 leverage ratio, as measured under State of Montana and FRB rules, increased from 10.07% as of December 31, 2024 to 10.62% as of December 31, 2025. The Bank’s strong capital position helps to mitigate its interest rate risk exposure.
As of December 31, 2025, the Company’s regulatory capital was in excess of all applicable regulatory requirements and is deemed “well capitalized” pursuant to State of Montana and FRB rules. At December 31, 2025, the Bank’s total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios amounted to 14.28%, 13.15%, 13.15% and 10.62%, respectively, compared to regulatory requirements of 10.50%, 8.50%, 7.00% and 4.00%, respectively.
34
Table of Contents
Impact of Inflation and Changing Prices
Our consolidated financial statements and the accompanying notes, which are found in Item 8, have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of our operations. Interest rates have a greater impact on our performance than do the general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Interest Rate Risk
Interest rate risk is the potential for loss of future earnings resulting from adverse changes in the level of interest rates. Interest rate risk results from several factors and could have a significant impact on the Company’s net interest income, which is the Company's primary source of net income. Net interest income is affected by changes in interest rates, the relationship between rates on interest-earning assets and interest-bearing liabilities, the impact of interest fluctuations on asset prepayments and the mix of interest-bearing assets and liabilities.
Although interest rate risk is inherent in the banking industry, banks are expected to have sound risk management practices in place to measure, monitor and control interest rate exposures. The objective of interest rate risk management is to contain the risks associated with interest rate fluctuations. The process involves identification and management of the sensitivity of net interest income to changing interest rates.
The ongoing monitoring and management of this risk is an important component of the Company’s asset/liability committee, which is governed by policies established by the Company’s Board that are reviewed and approved annually. The Board delegates responsibility for carrying out the asset/liability management policies to the Bank’s asset/liability committee. In this capacity, the asset/liability committee develops guidelines and strategies impacting the Company’s asset/liability management related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Company’s goal of its asset and liability management practices is to maintain or increase the level of net interest income within an acceptable level of interest rate risk. Our asset and liability policy and strategies are expected to continue as described so long as competitive and regulatory conditions in the financial institution industry and market interest rates continue as they have in recent years.
The Bank has established acceptable levels of interest rate risk as follows for an instantaneous and permanent shock in rates: projected net interest income over the next twelve months (i.e. year-1) will not be reduced by more than 15.0% given an immediate increase or decrease in interest rates of up to 300 basis points, and the subsequent twelve months (i.e. year-2) will not be reduced by more than 20.0% given an immediate increase or decrease in interest rates of up to 300 basis points.
The following table includes the Bank's net interest income sensitivity analysis.
| Changes in Market | As of December 31, 2025 | Board Policy | Board Policy | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Rates | Rate Sensitivity | Limits | Limits | ||||||||||||||
| (Basis Points) | Year 1 | Year 2 | Year 1 | Year 2 | |||||||||||||
| +300 | -3.3 | % | 7.4 | % | -15.0 | % | -20.0 | % | |||||||||
| +200 | -2.1 | % | 6.5 | % | -15.0 | % | -15.0 | % | |||||||||
| +100 | -0.9 | % | 5.8 | % | -10.0 | % | -10.0 | % | |||||||||
| -100 | -0.2 | % | 1.4 | % | -10.0 | % | -10.0 | % | |||||||||
| -200 | 0.2 | % | -1.6 | % | -15.0 | % | -15.0 | % | |||||||||
| -300 | 2.0 | % | -3.0 | % | -15.0 | % | -20.0 | % |
The following table discloses how the Bank’s economic value of equity (“EVE”) would react to interest rate changes.
| Changes in Market | EVE as a % Change from 0 Shock | |||
|---|---|---|---|---|
| Interest Rates | As of December 31, 2025 | Board Policy | ||
| (Basis Points) | Projected EVE | Limits | ||
| Maximum % change: | ||||
| +300 | 4.3% | -35.0% | ||
| +200 | 3.4% | -30.0% | ||
| +100 | 2.2% | -20.0% | ||
| 0 | 0.0% | 0.0% | ||
| -100 | -4.0% | -20.0% |
35
Table of Contents
Off-Balance Sheet Arrangements
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make.
Loan Commitments
Loan commitments are summarized as follows:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (In Thousands) | |||||||
| Commitments to extend credit | $ | 311,589 | $ | 267,623 | |||
| Letters of credit | 7,613 | 7,409 |
Investment Commitments
The Company entered into an investment agreement with a local non-profit on October 1, 2025. The investment is for a homebuyer assistance program in the state of Montana. The total commitment is $5.00 million and is expected to be drawn over a three-year period. The outstanding commitment was $5.00 million as of December 31, 2025.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001437749-25-007739.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of the financial condition and results of operations of Eagle is intended to help investors understand our company and our operations. The financial review is provided as a supplement to, and should be read in conjunction with the Consolidated Financial Statements and the related Notes included elsewhere in this report.
Introduction
Eagle Bancorp Montana, Inc. is a bank holding company registered under the Bank Holding Company Act, is incorporated under the laws of Delaware and headquartered in Helena, Montana. Through its wholly-owned subsidiary, Opportunity Bank of Montana, a Montana state-chartered bank that is a member of the Federal Reserve System, the Company provides commercial and consumer banking services.
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") describes Eagle and its subsidiaries' results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023, and also analyzes our financial condition as of December 31, 2024 as compared to December 31, 2023. Like most banking institutions, our principal business consists of attracting deposits from the general public and the business community and making loans secured by various types of collateral, including real estate and other consumer assets. We are significantly affected by prevailing economic conditions, particularly interest rates, as well as government policies concerning, among other things, monetary and fiscal affairs, housing and financial institutions and regulations regarding lending and other operations, privacy and consumer disclosure. Attracting and maintaining deposits is influenced by a number of factors, including interest rates paid on competing investments offered by other financial and nonfinancial institutions, account maturities, fee structures and levels of personal income and savings. Lending activities are affected by the demand for funds and thus are influenced by interest rates, the number and quality of lenders and regional economic conditions. Sources of funds for lending activities include deposits, borrowings, repayments on loans, cash flows from maturities of investment securities and income provided from operations.
Our earnings depend primarily on our level of net interest income, which is the difference between interest earned on our interest-earning assets, consisting primarily of loans and investment securities, and the interest paid on interest-bearing liabilities, consisting primarily of deposits, borrowed funds, and trust-preferred securities. Net interest income is a function of our interest rate spread, which is the difference between the average yield earned on our interest-earning assets and the average rate paid on our interest-bearing liabilities, as well as a function of the average balance of interest-earning assets compared to interest-bearing liabilities. Also contributing to our earnings is noninterest income, which consists primarily of service charges and fees on loan and deposit products and services, net gains and losses on sale of assets, and mortgage loan service fees. Net interest income and noninterest income are offset by provisions for credit losses, general administrative and other expenses, including salaries and employee benefits and occupancy and equipment costs, as well as by state and federal income tax expense.
The Bank has a strong mortgage lending focus, with a large portion of its loan originations represented by single-family residential mortgages, which has enabled it to successfully market home equity loans, as well as a wide range of shorter-term consumer loans for various personal needs (automobiles, recreational vehicles, etc.). The Bank has also focused on adding commercial loans to our portfolio, both real estate and non-real estate. We have made significant progress in this initiative over the past decade. As of December 31, 2024, commercial real estate loans represented 60.3% of the total loan portfolio, including farmland loans representing 9.6% of the total loan portfolio. Commercial business loans represented 18.3% of the total loan portfolio, including agricultural loans representing 8.8% of the total loan portfolio. The purpose of this diversification is to mitigate our dependence on the residential mortgage market, as well as to improve our ability to manage our interest rate spread. Recent acquisitions have added to our agricultural loans, which generally have shorter maturities and nominally higher interest rates. This has provided additional interest income and improved interest rate sensitivity. The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it maintains a significant loan serviced portfolio, which provides a steady source of fee income. As of December 31, 2024, we had mortgage servicing rights, net of $15.38 million compared to $15.85 million as of December 31, 2023. Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be, and has recently been, adversely affected in periods of lower mortgage activity.
Fee income is also supplemented with fees generated from deposit accounts. The Bank has a high percentage of non-maturity deposits, such as checking accounts and savings accounts, which allows management flexibility in managing its spread. Non-maturity deposits and certificates of deposit do not automatically reprice as interest rates rise.
Management continues to focus on improving the Bank's earnings. Management believes the Bank needs to continue to concentrate on increasing net interest margin, other areas of fee income and control operating expenses to achieve earnings growth going forward. Management’s strategy of growing the loan portfolio and deposit base is expected to help achieve these goals as follows: loans typically earn higher rates of return than investments; a larger deposit base should yield higher fee income; increasing the asset base will reduce the relative impact of fixed operating costs. The biggest challenge to the strategy is funding the growth of the statement of financial condition in an efficient manner. Though deposit growth has been steady, it may become more difficult to maintain due to significant competition and possible reduced customer demand for deposits as customers may shift into other asset classes.
Other than short term residential construction loans, we do not offer “interest only” mortgage loans on residential 1-4 family properties (where the borrower pays interest but no principal for an initial period, after which the loan converts to a fully amortizing loan). We also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on their loan, resulting in an increased principal balance during the life of the loan. We do not offer “subprime loans” (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as loans having less than full documentation).
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee increased the federal funds target rate to 5.50% during the year ended December 31, 2023. The rate decreased to 4.50% during the year ended December 31, 2024.
22
Table of Contents
Critical Accounting Policies and Estimates
The accounting and financial reporting policies of Eagle are in accordance with generally accepted accounting principles ("GAAP") and conform to the accounting and reporting guidelines prescribed by bank regulatory authorities. Eagle has identified certain of its accounting policies as “critical accounting policies,” consisting of those related to the allowance for credit losses and goodwill. In determining which accounting policies are critical in nature, Eagle has identified the policies that require significant judgment or involve complex estimates. Eagle’s financial results could differ significantly if different judgments or estimates are used in the application of these policies. The critical accounting policies and related estimates are summarized below.
Allowance for Credit Losses
The allowance for credit losses ("ACL") on loans is a valuation account that is management’s estimate of the amount considered necessary to absorb expected losses in the loan portfolio at the balance sheet date. The allowance is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans and is established through the provision for credit losses. Increases in the allowance are charged against income, and decreases in the allowance are recorded through net income as a reversal of the provision for credit losses.
Quarterly, an assessment is performed of the risks expected in the loan portfolio. A detailed review is conducted for significant loans identified as having weaknesses that do not share common risk characteristics with other loans. The methodology for determining the adequacy of the allowance for credit losses is considered a critical accounting policy by management due to its complexity and the high degree of judgment involved. The primary factors and assumptions considered include loan volume, credit ratings, delinquency status, prepayment speeds, weighted average lives, and other relevant available information from internal and external sources related to past events and historical loss experience. Management uses qualitative judgment to adjust loss rates to reflect management’s assessment of current economic conditions, along with reasonable and supportable forecasts. The allowance is based on information known at the time of the review. Changes in factors underlying the assessment for subsequent evaluations of the loan portfolio could have a material impact on the amount of the allowance that is necessary and the amount of provision to be charged against earnings. See Note 3 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
Goodwill
The excess of consideration paid over fair value of net assets acquired for acquisitions is recorded as goodwill. Goodwill is not amortized but is tested at least annually for impairment or more frequently if events occur or circumstances change that indicate impairment may exist. A goodwill impairment test is performed by comparing the fair value of the reporting unit with its carrying value. An impairment charge is recorded for the amount by which the carrying amount exceeds the reporting unit's fair value. A weighted average of both the market and income approaches is used in valuing the reporting unit’s fair value. Weightings are assigned to the approaches regarding fair value and the sensitivity of other weighting scenarios is considered. The market approach incorporates comparable public company information, valuation multiples and consideration of a market control premium along with data related to comparable observed purchase transactions in the financial services industry. The income approach consists of discounting projected future cash flows, which are derived from internal forecasts and economic expectations for the reporting unit. The significant inputs and assumptions for the income approach include a discount rate and projected earnings of the Company in future years for which there is inherent uncertainty. The sensitivity of a range of reasonable discount rates based on the current economic environment is considered.
During the quarter ended September 30, 2024, management performed a quantitative goodwill impairment test with assistance from a third-party valuation specialist. The interim determination was primarily driven by a revision in the Company's earnings outlook in comparison to budget. The interim goodwill impairment assessment as of August 31, 2024 concluded that goodwill was not impaired. Our quantitative annual impairment tests as of October 31, 2024 and 2023 also did not result in impairment. However, changing economic conditions that may adversely affect the Company's performance, the fair value of its assets and liabilities, or its stock price could result in future impairment. Any resulting impairment loss could have a material adverse impact on the Company's financial condition and results of operations. Management will continue to monitor events that could influence this conclusion in the future. See Note 7 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
The Company's accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in "Item 8. Financial Statements and Supplementary Data".
Financial Condition
December 31, 2024 compared to December 31, 2023
Total assets were$2.10 billion at December 31, 2024, an increase of $27.42 million, or 1.3% from $2.08 billion at December 31, 2023. Loans receivable, net increased by $35.75 million or 2.4%, to $1.50 billion at December 31, 2024 from $1.47 billion at December 31, 2023. However, securities available-for-sale decreased by $25.69 million or 8.1% from December 31, 2023. Total borrowings decreased $34.66 million to $200.08 million at December 31, 2024, from $234.74 million at December 31, 2023. Total liabilities were $1.93 billion at December 31, 2024, an increase of $21.94 million, or 1.2%, from $1.91 billion at December 31, 2023. Total deposits increased by $46.03 million or 2.8% to $1.68 billion from $1.64 billion at December 31, 2023. Total shareholders’ equity increased by $5.50 million or 3.2% from December 31, 2023.
23
Table of Contents
Financial Condition Details
Investment Activities
We maintain a portfolio of investment securities, classified as either available-for-sale or held-to-maturity to enhance total return on investments. Our investment securities generally include U.S. government and agency obligations, U.S. treasury obligations, Small Business Administration pools, municipal securities, corporate obligations, mortgage-backed securities (“MBSs”), collateralized mortgage obligations (“CMOs”) and asset-backed securities (“ABSs”), all with varying characteristics as to rate, maturity and call provisions. There were no held-to-maturity investment securities included in the investment portfolio at December 31, 2024 or 2023. All investment securities included in the investment portfolio are available-for-sale. Eagle also has interest-bearing deposits in other banks and federal funds sold, as well as stock in FHLB and FRB. FHLB stock was $7.78 million and $9.19 million at December 31, 2024 and 2023, respectively. FRB stock was $4.13 million for both at December 31, 2024 and 2023.
The following table summarizes investment activities:
| December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||
| Fair Value | Percentage of Total | Fair Value | Percentage of Total | Fair Value | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||
| U.S. government and agency obligations | $ | 5,195 | 1.78 | % | $ | 6,543 | 2.06 | % | $ | 2,390 | 0.68 | % | ||||||||||||
| U.S. treasury obligations | 46,913 | 16.03 | % | 46,815 | 14.71 | 51,951 | 14.86 | |||||||||||||||||
| Municipal obligations | 117,877 | 40.29 | % | 137,950 | 43.33 | 172,849 | 49.47 | |||||||||||||||||
| Corporate obligations | 4,162 | 1.42 | % | 3,905 | 1.23 | 6,990 | 2.00 | |||||||||||||||||
| Mortgage-backed securities | 28,235 | 9.65 | % | 26,753 | 8.41 | 29,653 | 8.48 | |||||||||||||||||
| Collateralized mortgage obligations | 82,623 | 28.24 | % | 86,568 | 27.20 | 82,131 | 23.50 | |||||||||||||||||
| Asset-backed securities | 7,585 | 2.59 | % | 9,745 | 3.06 | 3,531 | 1.01 | |||||||||||||||||
| Total securities available-for-sale | $ | 292,590 | 100.00 | % | $ | 318,279 | 100.00 | % | $ | 349,495 | 100.00 | % |
Securities available-for-sale were $292.59 million at December 31, 2024, a decrease of $25.69 million, or 8.1%, from $318.28 million at December 31, 2023. The decrease was due to sales of $14.12 million and maturity, principal payments and call activity of $21.45 million. These decreases were partially offset by $10.98 million in investment purchases. In addition, unrealized losses on securities increased from prior year by $273,000.
The following table sets forth information regarding fair values, weighted average yields and maturities of investments. The yields have been computed on a tax equivalent basis. Maturities are based on the final contractual payment dates and do not reflect the impact of prepayments or early redemptions that may occur.
| December 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | One to Five Years | Five to Ten Years | After Ten Years | Total Investment Securities | ||||||||||||||||||||||||||||||||||||||||
| Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Approximate Market Value | Weighted Average Yield | ||||||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||||||||
| U.S. government and agency obligations | $ | - | $ | - | $ | 263 | $ | 6.28 | $ | 3,200 | $ | 4.76 | $ | 1,732 | $ | 6.98 | $ | 5,195 | $ | 5,195 | 5.57 | % | ||||||||||||||||||||||
| U.S. treasury obligations | 4,932 | 2.79 | 26,394 | 1.34 | 15,587 | $ | 1.66 | - | $ | - | 46,913 | 46,913 | 1.60 | |||||||||||||||||||||||||||||||
| Municipal obligations | 2,590 | 2.85 | 5,627 | 3.41 | 50,335 | $ | 2.72 | 59,325 | $ | 3.22 | 117,877 | 117,877 | 2.81 | |||||||||||||||||||||||||||||||
| Corporate obligations | 998 | 3.00 | - | - | 3,164 | $ | 4.98 | - | $ | - | 4,162 | 4,162 | 4.51 | |||||||||||||||||||||||||||||||
| Mortgage-backed securities | 34 | 3.40 | 2,166 | 3.33 | 2,499 | $ | 3.38 | 23,536 | $ | 4.39 | 28,235 | 28,235 | 4.21 | |||||||||||||||||||||||||||||||
| Collateralized mortgage obligations | 2,388 | 1.00 | 3,374 | 7.34 | 778 | $ | 3.12 | 76,083 | $ | 3.72 | 82,623 | 82,623 | 3.72 | |||||||||||||||||||||||||||||||
| Asset-backed securities | - | - | - | - | - | - | 7,585 | $ | 6.07 | 7,585 | 7,585 | 6.07 | ||||||||||||||||||||||||||||||||
| Total securities available-for-sale | $ | 10,942 | 2.43 | % | $ | 37,824 | 2.33 | % | $ | 75,563 | 2.71 | % | $ | 168,261 | 3.78 | % | $ | 292,590 | $ | 292,590 | 3.16 | % |
24
Table of Contents
Lending Activities
The following table includes the composition of the Bank’s loan portfolio by loan category:
| December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||
| Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | |||||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||||||
| Residential 1-4 family (1) | $ | 153,721 | 10.11 | % | $ | 156,578 | 10.55 | % | $ | 135,947 | 10.03 | % | $ | 101,180 | 10.82 | % | $ | 110,802 | 13.14 | % | ||||||||||||||||||||
| Residential 1-4 family construction | 45,701 | 3.01 | 43,434 | 2.93 | 59,756 | 4.41 | 45,635 | 4.88 | 46,290 | 5.49 | ||||||||||||||||||||||||||||||
| Total residential 1-4 family | 199,422 | 13.12 | 200,012 | 13.48 | 195,703 | 14.44 | 146,815 | 15.70 | 157,092 | 18.63 | ||||||||||||||||||||||||||||||
| Commercial real estate | 645,962 | 42.48 | 608,691 | 40.99 | 539,070 | 39.76 | 410,568 | 43.92 | 316,668 | 37.56 | ||||||||||||||||||||||||||||||
| Commercial construction and development | 124,211 | 8.17 | 158,132 | 10.65 | 151,145 | 11.15 | 92,403 | 9.88 | 65,281 | 7.74 | ||||||||||||||||||||||||||||||
| Farmland | 146,610 | 9.64 | 142,590 | 9.61 | 136,334 | 10.06 | 67,005 | 7.17 | 65,918 | 7.82 | ||||||||||||||||||||||||||||||
| Total commercial real estate | 916,783 | 60.29 | 909,413 | 61.25 | 826,549 | 60.97 | 569,976 | 60.97 | 447,867 | 53.12 | ||||||||||||||||||||||||||||||
| Total real estate loans | 1,116,205 | 73.41 | 1,109,425 | 74.73 | 1,022,252 | 75.41 | 716,791 | 76.67 | 604,959 | 71.75 | ||||||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||||||
| Home equity | 97,543 | 6.41 | 86,932 | 5.86 | 74,271 | 5.48 | 51,748 | 5.54 | 56,563 | 6.71 | ||||||||||||||||||||||||||||||
| Consumer | 28,513 | 1.88 | 30,125 | 2.03 | 27,609 | 2.04 | 18,455 | 1.97 | 20,168 | 2.39 | ||||||||||||||||||||||||||||||
| Commercial | 144,039 | 9.47 | 132,709 | 8.94 | 127,255 | 9.39 | 101,535 | 10.86 | 109,209 | 12.95 | ||||||||||||||||||||||||||||||
| Agricultural | 134,346 | 8.83 | 125,298 | 8.44 | 104,036 | 7.68 | 46,335 | 4.96 | 52,242 | 6.20 | ||||||||||||||||||||||||||||||
| Total commercial loans | 278,385 | 18.30 | 258,007 | 17.38 | 231,291 | 17.07 | 147,870 | 15.82 | 161,451 | 19.15 | ||||||||||||||||||||||||||||||
| Total other loans | 404,441 | 26.59 | 375,064 | 25.27 | 333,171 | 24.59 | 218,073 | 23.33 | 238,182 | 28.25 | ||||||||||||||||||||||||||||||
| Total loans | 1,520,646 | 100.00 | % | 1,484,489 | 100.00 | % | 1,355,423 | 100.00 | % | 934,864 | 100.00 | % | 843,141 | 100.00 | % | |||||||||||||||||||||||||
| Deferred loan fees(2) | - | - | (1,745 | ) | (1,725 | ) | (2,038 | ) | ||||||||||||||||||||||||||||||||
| Allowance for credit losses (3) | (16,850 | ) | (16,440 | ) | (14,000 | ) | (12,500 | ) | (11,600 | ) | ||||||||||||||||||||||||||||||
| Total loans, net | $ | 1,503,796 | $ | 1,468,049 | $ | 1,339,678 | $ | 920,639 | $ | 829,503 |
| (1) Excludes loans held-for-sale. |
|---|
| (2) Deferred loan fees, net included in individual loan buckets above for the years ended December 31, 2024 and 2023. |
| (3) Allowance for credit losses for the years ended December 31, 2024 and 2023; allowance for loan losses for the years ended December 31, 2022, 2021 and 2020. |
Loans receivable, net increased $35.75 million, or 2.4%, to $1.50 billion at December 31, 2024 from $1.47 billion at December 31, 2023. Total commercial loans increased $20.38 million, total home equity loans increased $10.61 million, and total commercial real estate loans increased $7.37 million. These increases were slightly offset by decreases in consumer loans of $1.62 million and residential loans of $590,000.
Total loan originations were $607.73 million for the year ended December 31, 2024. Total residential 1-4 family originations were $271.79 million, which includes $214.32 million of originations of loans held-for-sale. Total commercial originations were $155.11 million. Total commercial real estate originations were $135.55 million. Home equity loan originations totaled $31.63 million. Consumer loan originations totaled $13.65 million. Loans held-for-sale increased by $1.94 million, to $13.37 million at December 31, 2024 from $11.43 million at December 31, 2023.
25
Table of Contents
The following table includes the composition of the commercial real estate loan category:
| December 31, 2024 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | Non-Owner Occupied | Owner Occupied | Total | Percent of Total CRE | ||||||||||||
| Automotive related | $ | - | $ | 23,738 | $ | 23,738 | 3.67 | % | ||||||||
| Bars and restaurants | 5,030 | 15,912 | 20,942 | 3.24 | ||||||||||||
| Car washes | 884 | - | 884 | 0.14 | ||||||||||||
| Construction and related industries | 19,717 | 13,968 | 33,685 | 5.21 | ||||||||||||
| Healthcare and social assistance | 10,483 | 13,907 | 24,390 | 3.78 | ||||||||||||
| Hospitality industry related | - | 13,764 | 13,764 | 2.13 | ||||||||||||
| Hotels and other traveler accommodations | 66,702 | - | 66,702 | 10.33 | ||||||||||||
| Industrial/warehouse | 51,168 | - | 51,168 | 7.92 | ||||||||||||
| Lessors of mini warehouses and self-storage units | 16,682 | - | 16,682 | 2.58 | ||||||||||||
| Lessors of nonresidential buildings | 67,782 | - | 67,782 | 10.49 | ||||||||||||
| Lessors of other real estate property | 31,675 | - | 31,675 | 4.90 | ||||||||||||
| Multifamily | 113,789 | - | 113,789 | 17.63 | ||||||||||||
| Office space | 20,553 | 38,104 | 58,657 | 9.08 | ||||||||||||
| Other | 37,876 | 25,253 | 63,129 | 9.77 | ||||||||||||
| Other real estate rental and leasing | 6,836 | - | 6,836 | 1.06 | ||||||||||||
| Real estate leasing activities | - | 27,465 | 27,465 | 4.25 | ||||||||||||
| Wholesale and retail trade | 11,969 | 12,705 | 24,674 | 3.82 | ||||||||||||
| Total commercial real estate | $ | 461,146 | $ | 184,816 | $ | 645,962 | 100.00 | % |
| December 31, 2023 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | Non-Owner Occupied | Owner Occupied | Total | Percent of Total CRE | ||||||||||||
| Automotive related | $ | - | $ | 22,241 | $ | 22,241 | 3.65 | % | ||||||||
| Bars and restaurants | 5,565 | 14,954 | 20,519 | 3.37 | ||||||||||||
| Car washes | 10,792 | - | 10,792 | 1.77 | ||||||||||||
| Construction and related industries | 17,530 | 11,840 | 29,370 | 4.83 | ||||||||||||
| Healthcare and social assistance | 10,206 | 21,564 | 31,770 | 5.22 | ||||||||||||
| Hospitality industry related | - | 14,756 | 14,756 | 2.42 | ||||||||||||
| Hotels and other traveler accommodations | 58,157 | - | 58,157 | 9.55 | ||||||||||||
| Industrial/warehouse | 43,983 | - | 43,983 | 7.23 | ||||||||||||
| Lessors of mini warehouses and self-storage units | 13,959 | - | 13,959 | 2.29 | ||||||||||||
| Lessors of nonresidential buildings | 63,515 | - | 63,515 | 10.44 | ||||||||||||
| Lessors of other real estate property | 9,778 | - | 9,778 | 1.61 | ||||||||||||
| Multifamily | 86,980 | - | 86,980 | 14.29 | ||||||||||||
| Office space | 20,150 | 40,657 | 60,807 | 9.99 | ||||||||||||
| Other | 54,556 | 25,197 | 79,753 | 13.11 | ||||||||||||
| Other real estate rental and leasing | 4,877 | - | 4,877 | 0.80 | ||||||||||||
| Real estate leasing activities | - | 28,998 | 28,998 | 4.76 | ||||||||||||
| Wholesale and retail trade | 14,575 | 13,861 | 28,436 | 4.67 | ||||||||||||
| Total commercial real estate | $ | 414,623 | $ | 194,068 | $ | 608,691 | 100.00 | % |
Commercial real estate loans made up $645.96 million or 42.5% of the Bank's total loan portfolio at December 31, 2024, compared to $608.69 million or 41.0% at December 31, 2023. The Bank's commercial real estate loans are primarily permanent loans secured by improved property such as office buildings, retail stores, commercial warehouses, and apartment buildings. The terms and conditions of each loan are tailored to the needs of the borrower and based on the financial strength of the project and any guarantors. Generally, commercial real estate loans originated by the Bank will not exceed 80.0% of the appraised value or the selling price of the property, whichever is less. The Bank's commercial real estate portfolio's average loan-to-value ratio range was 26% to 51% as of December 31, 2024.
The Bank's asset quality with respect to commercial real estate loans has remained strong despite recent economic and market conditions. The Bank has limited exposure in the office space sector, none of which is located in central business districts. Management believes that the Bank has implemented appropriate risk management practices, including regular and ongoing loan reviews, stress tests, and sensitivity analysis. Loan reviews include monitoring past due rates, non-performing trends, concentrations, loan to values, and other qualitative factors. The Bank's loan policy is robust and is updated annually or as needed to meet the risk mitigation and strategic goals of the bank.
26
Table of Contents
Loan Maturities. The following table sets forth the estimated maturity of the loan portfolio of the Bank at December 31, 2024. Balances exclude deferred loan fees and allowance for credit losses. Scheduled principal repayments of loans do not necessarily reflect the actual life of such assets. The average life of a loan is typically substantially less than its contractual terms because of prepayments. In addition, due on sale clauses on loans generally give the Bank the right to declare loans immediately due and payable in the event, among other things, the borrower sells the real property, subject to the mortgage, and the loan is not paid off. All mortgage loans are shown to be maturing based on the date of the last payment required by the loan agreement, except as noted.
Loans having no stated maturity, those without a scheduled payment, demand loans and matured loans, are shown as due within six months.
| One Year or Less | After One Year to Five Years | After Five Years to Fifteen Years | After Fifteen Years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total residential 1-4 family (1) | $ | 43,100 | $ | 11,271 | $ | 26,302 | $ | 118,749 | $ | 199,422 | |||||||||
| Total commercial real estate | 66,335 | 40,342 | 197,651 | 612,455 | 916,783 | ||||||||||||||
| Home equity | 9,199 | 32,444 | 54,947 | 953 | 97,543 | ||||||||||||||
| Consumer | 1,802 | 20,065 | 6,296 | 350 | 28,513 | ||||||||||||||
| Total Commercial | 109,247 | 87,915 | 74,101 | 7,122 | 278,385 | ||||||||||||||
| Total loans (1) | $ | 229,683 | $ | 192,037 | $ | 359,297 | $ | 739,629 | $ | 1,520,646 |
(1) Excludes loans held-for-sale
The following table includes loans by fixed or adjustable rates at December 31, 2024:
| Fixed | Adjustable | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Due after December 31, 2024 | ||||||||||||
| Total residential 1-4 family (1) | $ | 36,292 | $ | 120,030 | $ | 156,322 | ||||||
| Total commercial real estate | 125,426 | 725,022 | 850,448.00 | |||||||||
| Home equity | 4,513 | 83,831 | 88,344.00 | |||||||||
| Consumer | 25,107 | 1,604 | 26,711.00 | |||||||||
| Total commercial | 99,405 | 69,733 | 169,138.00 | |||||||||
| Total due after December 31, 2024 | 290,743 | 1,000,220 | 1,290,963 | |||||||||
| Due in less than one year | 100,320 | 129,363 | 229,683 | |||||||||
| Total loans (1) | $ | 391,063 | $ | 1,129,583 | $ | 1,520,646 | ||||||
| Percent of total | 25.72 | % | 74.28 | % | 100.00 | % |
(1) Excludes loans held-for-sale
Delinquent Loans. The following table provides information regarding the Bank’s delinquent loans:
| December 31, 2024 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30-89 Days | 90 Days and Greater | |||||||||||||||||||||||
| Number | Amount | Percentage of Total | Number | Amount | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | (Dollars in Thousands) | |||||||||||||||||||||||
| Loan type: | ||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||
| Residential 1-4 family | 9 | $ | 1,326 | 12.90 | % | 1 | $ | 623 | 100.00 | % | ||||||||||||||
| Commercial real estate | 5 | 5,739 | 55.84 | - | - | 0.00 | ||||||||||||||||||
| Commercial construction and development | 2 | 951 | 9.25 | - | - | 0.00 | ||||||||||||||||||
| Farmland | 2 | 54 | 0.53 | - | - | 0.00 | ||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||
| Home equity | 5 | 382 | 3.72 | - | - | 0.00 | ||||||||||||||||||
| Consumer | 56 | 195 | 1.90 | - | - | 0.00 | ||||||||||||||||||
| Commercial | 4 | 1,064 | 10.35 | - | - | 0.00 | ||||||||||||||||||
| Agricultural | 4 | 566 | 5.51 | 0.00 | ||||||||||||||||||||
| Total | 87 | $ | 10,277 | 100.00 | % | 1 | $ | 623 | 100.00 | % |
27
Table of Contents
Nonperforming Assets. The following table sets forth information regarding nonperforming assets:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Non-accrual loans | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | $ | 469 | $ | 297 | $ | 483 | $ | 616 | $ | 684 | ||||||||||
| Residential 1-4 family construction | 961 | 757 | - | 337 | 337 | |||||||||||||||
| Commercial real estate | 268 | 340 | 350 | 497 | 631 | |||||||||||||||
| Commercial construction and development | 2 | - | - | - | 36 | |||||||||||||||
| Farmland | 190 | 3,716 | 143 | 989 | 2,245 | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | 335 | 182 | 96 | 100 | 94 | |||||||||||||||
| Consumer | 121 | 60 | 25 | 62 | 151 | |||||||||||||||
| Commercial | 204 | 27 | 44 | 516 | 537 | |||||||||||||||
| Agricultural | 677 | 3,016 | 1,059 | 1,718 | 1,542 | |||||||||||||||
| Accruing loans delinquent 90 days or more | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | 623 | - | 330 | - | 34 | |||||||||||||||
| Residential 1-4 family construction | - | - | - | - | 170 | |||||||||||||||
| Farmland | - | 26 | - | - | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | - | - | - | - | - | |||||||||||||||
| Commercial | - | - | 746 | - | 6 | |||||||||||||||
| Agricultural | - | - | - | - | 182 | |||||||||||||||
| Restructured loans | - | - | 4,502 | 2,224 | 1,824 | |||||||||||||||
| Total nonperforming loans | 3,850 | 8,421 | 7,778 | 7,059 | 8,473 | |||||||||||||||
| Real estate owned and other repossessed property, net | 45 | 5 | - | 4 | 25 | |||||||||||||||
| Total nonperforming assets | $ | 3,895 | $ | 8,426 | $ | 7,778 | $ | 7,063 | $ | 8,498 | ||||||||||
| Total nonperforming loans to total loans | 0.25 | % | 0.57 | % | 0.57 | % | 0.76 | % | 1.00 | % | ||||||||||
| Total nonperforming loans to total assets | 0.18 | % | 0.41 | % | 0.40 | % | 0.49 | % | 0.67 | % | ||||||||||
| Total nonaccrual loans to total loans | 0.21 | % | 0.57 | % | 0.24 | % | 0.59 | % | 0.74 | % | ||||||||||
| Total nonperforming assets to total assets | 0.19 | % | 0.41 | % | 0.40 | % | 0.49 | % | 0.68 | % |
Nonaccrual loans as of December 31, 2024 and 2023 include $591,000 and $1,681,000, respectively of acquired loans that deteriorated subsequent to the acquisition date.
During the year ended December 31, 2024, the Bank sold two real estate owned and other repossessed assets resulting in a net loss of $6,000. There were no subsequent write-downs on real estate owned or other repossessed assets during the year ended December 31, 2024. During the year ended December 31, 2023, the Bank sold one real estate owned and other repossessed asset. There were no subsequent write-up on real estate owned and other repossessed assets during the year ended December 31, 2023.
Management, in compliance with regulatory guidelines, conducts an internal loan review program, whereby loans are placed or classified in categories depending upon the level of risk of nonpayment or loss. These categories are special mention, substandard, doubtful or loss. Management utilizes relevant available information to establish an allowance for credit losses on loans. The allowance is measured on a collective pool basis when similar risk characteristics exist. Loans considered to have different risk characteristics that do not fall within any pool will be analyzed individually on a quarterly basis for potential individual reserve requirements. Collateral-dependent loans and nonperforming loans will generally be evaluated individually.
28
Table of Contents
Management’s evaluation of classification of assets and adequacy of the allowance for credit losses is reviewed by the Board on a regular basis and by regulatory agencies as part of their examination process. We also utilize a third-party review as part of our loan classification process. In addition, on an annual basis or more often if needed, the Company formally reviews the ratings of all commercial real estate, real estate construction, and commercial business loans that have a principal balance of $750,000 or more.
The following table reflects our classified assets:
| December 31, 2024 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | 152,522 | $ | 623 | $ | 576 | $ | - | $ | 153,721 | |||||||||
| Residential 1-4 family construction | 44,740 | - | 961 | - | 45,701 | ||||||||||||||
| Commercial real estate | 641,858 | 260 | 3,844 | - | 645,962 | ||||||||||||||
| Commercial construction and development | 122,806 | - | 1,405 | - | 124,211 | ||||||||||||||
| Farmland | 144,720 | 1,580 | 310 | - | 146,610 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | 97,026 | 115 | 402 | - | 97,543 | ||||||||||||||
| Consumer | 28,381 | 8 | 124 | - | 28,513 | ||||||||||||||
| Commercial | 141,992 | 592 | 1,455 | - | 144,039 | ||||||||||||||
| Agricultural | 131,165 | 2,618 | 563 | - | 134,346 | ||||||||||||||
| Total loans | 1,505,099 | 5,907 | 9,640 | - | 1,520,646 | ||||||||||||||
| Real estate owned/repossessed property, net | 45 | ||||||||||||||||||
| $ | 1,520,691 |
| December 31, 2023 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | 155,235 | $ | 1,168 | $ | 175 | $ | - | $ | 156,578 | |||||||||
| Residential 1-4 family construction | 42,677 | - | 757 | - | 43,434 | ||||||||||||||
| Commercial real estate | 600,492 | 7,860 | 339 | - | 608,691 | ||||||||||||||
| Commercial construction and development | 156,056 | 2,076 | - | - | 158,132 | ||||||||||||||
| Farmland | 140,848 | - | 1,742 | - | 142,590 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | 86,735 | - | 197 | - | 86,932 | ||||||||||||||
| Consumer | 30,038 | 18 | 69 | - | 30,125 | ||||||||||||||
| Commercial | 129,644 | 3,006 | 59 | - | 132,709 | ||||||||||||||
| Agricultural | 123,542 | - | 1,756 | - | 125,298 | ||||||||||||||
| Total loans | 1,465,267 | 14,128 | 5,094 | - | 1,484,489 | ||||||||||||||
| Real estate owned/repossessed property, net | 5 | ||||||||||||||||||
| $ | 1,484,494 |
Allowance for Credit Losses. The Bank segregates its loan portfolio for credit losses into the following broad categories: residential 1-4 family, commercial real estate, home equity, consumer and commercial. The Bank provides for a general allowance for expected losses in the portfolio in the categories referenced above. General loss percentages which are calculated based on historical analyses and other factors such as volume and severity of delinquencies, local and national economy, underwriting standards and other factors. This portion of the allowance is calculated for expected losses which probably exist as of the evaluation date even though they might not have been identified by the more objective processes used. This is due to the risk of error and/or inherent imprecision in the process. This portion of the allowance is subjective in nature and requires judgments based on qualitative factors which do not lend themselves to exact mathematical calculations such as: trends in delinquencies and nonaccruals; trends in volume; terms and portfolio mix; new credit products; changes in lending policies and procedures; and changes in the outlook for the local and national economy.
At least quarterly, the management of the Bank evaluates the need to establish an allowance for credit losses on specific loans when a finding is made that a loss is estimable and probable. Such evaluation includes a review of all loans for which full collectability may not be reasonably assured and considers, among other matters: the estimated market value of the underlying collateral of problem loans; prior loss experience; economic conditions; and overall portfolio quality.
29
Table of Contents
Provisions for, or adjustments to, estimated losses are included in earnings in the period they are established. At December 31, 2024, we had $16.85 million in allowance for credit losses. At December 31, 2023, we had $16.44 million in allowance for loan losses.
While we believe we have established our existing allowance for credit losses in accordance with generally accepted accounting principles, there can be no assurance that bank regulators, in reviewing our loan portfolio, will not request that we significantly increase our allowance for credit losses, or that general economic conditions, a deteriorating real estate market, or other factors will not cause us to significantly increase our allowance for credit losses, therefore negatively affecting our financial condition and earnings.
In originating loans, we recognize that credit losses will be experienced and that the risk of loss will vary with, among other things, the type of loan being made, the creditworthiness of the borrower over the term of the loan and, in the case of a secured loan, the quality of the security for the loan.
It is our policy to review our loan portfolio, in accordance with regulatory classification procedures, on at least a quarterly basis.
The following table includes information for allowance for credit losses:
| Years Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||
| 2024 | 2023 | 2022 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Beginning balance | $ | 16,440 | $ | 14,000 | $ | 12,500 | ||||||
| Impact of adopting ASC 326 | - | 700 | - | |||||||||
| Provision for credit losses | 408 | 1,666 | 2,001 | |||||||||
| Charge-offs | ||||||||||||
| Residential 1-4 Family | (11 | ) | - | (199 | ) | |||||||
| Commercial real estate | - | - | - | |||||||||
| Home equity | - | - | (32 | ) | ||||||||
| Consumer | (65 | ) | (50 | ) | (31 | ) | ||||||
| Commercial | (10 | ) | (129 | ) | (299 | ) | ||||||
| Recoveries | ||||||||||||
| Residential 1-4 Family | - | 195 | 4 | |||||||||
| Commercial real estate | 18 | 23 | 30 | |||||||||
| Home equity | - | 13 | - | |||||||||
| Consumer | 3 | 3 | 4 | |||||||||
| Commercial | 67 | 19 | 22 | |||||||||
| Net loan charge-offs (recoveries) | 2 | 74 | (501 | ) | ||||||||
| Ending balance | $ | 16,850 | $ | 16,440 | $ | 14,000 | ||||||
| Allowance for credit losses to total loans excluding loans held-for-sale | 1.11 | % | 1.11 | % | 1.03 | % | ||||||
| Allowance for credit losses to total nonperforming loans | 437.66 | % | 195.23 | % | 179.99 | % | ||||||
| Allowance for credit losses to nonaccrual loans | 526.56 | % | 249.96 | % | 424.50 | % | ||||||
| Net charge-offs (recoveries) to average loans outstanding during the period | 0.00 | % | 0.01 | % | -0.04 | % |
Net charge-offs to average loans outstanding for each loan category are considered insignificant for the periods presented in the table above.
The following table presents allocation of the allowance for credit losses by loan category and the percentage of loans in each category to total loans:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
| Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||
| Residential 1-4 family | $ | 1,911 | 11.34 | % | 13.12 | % | $ | 1,866 | 11.35 | % | 13.48 | % | $ | 1,472 | 10.51 | % | 14.44 | % | ||||||||||||||||||
| Commercial real estate | 10,907 | 64.74 | 60.29 | 10,691 | 65.03 | 61.25 | 9,037 | 64.55 | 60.97 | |||||||||||||||||||||||||||
| Total real estate loans | 12,818 | 76.08 | 73.41 | 12,557 | 76.38 | 74.73 | 10,509 | 75.06 | 75.41 | |||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||
| Home equity | 553 | 3.28 | 6.41 | 540 | 3.28 | 5.86 | 509 | 3.64 | 5.48 | |||||||||||||||||||||||||||
| Consumer | 245 | 1.45 | 1.88 | 304 | 1.85 | 2.03 | 342 | 2.44 | 2.04 | |||||||||||||||||||||||||||
| Commercial | 3,234 | 19.19 | 18.30 | 3,039 | 18.49 | 17.38 | 2,640 | 18.86 | 17.07 | |||||||||||||||||||||||||||
| Total other loans | 4,032 | 23.92 | 26.59 | 3,883 | 23.62 | 25.27 | 3,491 | 24.94 | 24.59 | |||||||||||||||||||||||||||
| Total | $ | 16,850 | 100.00 | % | 100.00 | % | $ | 16,440 | 100.00 | % | 100.00 | % | $ | 14,000 | 100.00 | % | 100.00 | % |
30
Table of Contents
Deposits and Other Sources of Funds
Deposits. Deposits are the Company’s primary source of funds. Core deposits are deposits that are more stable and somewhat less sensitive to rate changes. They also represent a lower cost source of funds than rate sensitive, more volatile accounts such as certificates of deposit. We believe that our core deposits are checking, savings, money market and IRA accounts. Based on our historical experience, we include IRA accounts funded by certificates of deposit as core deposits because they exhibit the principal features of core deposits in that they are stable and generally are not rate sensitive. Core deposits were $1.24 billion or 73.7% of the Bank’s total deposits at December 31, 2024 ($1.22 billion or 72.5% excluding IRA certificates of deposit). The presence of a high percentage of core deposits and, in particular, transaction accounts reflects in part due to our strategy to restructure our liabilities to more closely resemble the lower cost of liabilities of a commercial bank. However, a significant portion of our deposits is in certificate of deposit form and there was growth in this area during 2024. This shift to certificate of deposits has added to our overall cost of funds and could continue to in the future.
The following table includes deposit accounts and associated weighted average interest rates for each category of deposits:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
| Weighted | Weighted | Weighted | ||||||||||||||||||||||||||||||||||
| Percent | Average | Percent | Average | Percent | Average | |||||||||||||||||||||||||||||||
| Amount | of Total | Rate | Amount | of Total | Rate | Amount | of Total | Rate | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest checking | $ | 419,211 | 24.94 | % | 0.00 | % | $ | 418,727 | 25.61 | % | 0.00 | % | $ | 468,955 | 28.68 | % | 0.00 | % | ||||||||||||||||||
| Interest-bearing checking | 221,476 | 13.17 | 0.18 | 211,101 | 12.91 | 0.05 | 252,922 | 15.47 | 0.11 | |||||||||||||||||||||||||||
| Savings | 210,572 | 12.52 | 0.06 | 230,711 | 14.11 | 0.06 | 273,790 | 16.74 | 0.06 | |||||||||||||||||||||||||||
| Money market | 367,094 | 21.83 | 1.82 | 330,274 | 20.20 | 1.66 | 387,947 | 23.72 | 1.12 | |||||||||||||||||||||||||||
| Total | 1,218,353 | 72.46 | 0.47 | 1,190,813 | 72.83 | 0.40 | 1,383,614 | 84.61 | 0.34 | |||||||||||||||||||||||||||
| Certificates of deposit accounts: | ||||||||||||||||||||||||||||||||||||
| IRA certificates | 21,419 | 1.27 | 0.94 | 22,960 | 1.40 | 0.75 | 24,907 | 1.52 | 0.48 | |||||||||||||||||||||||||||
| Brokered certificates | - | - | 0.00 | 72,168 | 4.41 | 5.28 | - | 0.00 | 0.00 | |||||||||||||||||||||||||||
| Other certificates | 441,456 | 26.27 | 4.41 | 349,254 | 21.36 | 4.04 | 226,751 | 13.87 | 1.51 | |||||||||||||||||||||||||||
| Total certificates of deposit | 462,875 | 27.54 | 4.25 | 444,382 | 27.17 | 4.08 | 251,658 | 15.39 | 1.41 | |||||||||||||||||||||||||||
| Total deposits | $ | 1,681,228 | 100.00 | % | 1.59 | % | $ | 1,635,195 | 100.00 | % | 1.45 | % | $ | 1,635,272 | 100.00 | % | 0.50 | % |
Overall deposits increased year over year by $46.03 million. Certificates of deposits increased $18.49 million while savings decreased by $20.14 million. All other categories of deposits increased as follows: money market increased by $36.82 million, interest-bearing checking increased $10.38 million, and noninterest checking increased by $484,000. There was migration during the year from lower yielding deposit accounts to certificates of deposit as consumers shifted funds to higher yielding deposits.
At December 31, 2024 and 2023, the Company held $632.95 million and $618.78 million, respectively, in deposit accounts that met or exceeded the Federal Deposit Insurance Corporation ("FDIC") requirements of $250,000 and greater. However, the estimated amount of uninsured deposits was approximately $323.12 million or 18.9% of total deposits at December 31, 2024 considering other factors such as joint accounts, deposits collateralized by Bank securities and deposit sharing programs like Intrafi Cash Service.
The following table shows the amount of certificates of deposit with balances of $250,000 and greater by time remaining until maturity as of December 31, 2024:
| Balance | |||
|---|---|---|---|
| $250,000 | |||
| and Greater | |||
| (In Thousands) | |||
| 3 months or less | $ | 74,271 | |
| Over 3 to 6 months | 31,044 | ||
| Over 6 to 12 months | 35,109 | ||
| Over 12 months | 5,229 | ||
| Total | $ | 145,653 |
Our depositors are primarily residents of the state of Montana.
Borrowings. Deposits are the primary source of funds for our lending and investment activities and for general business purposes. However, as the need arises, or in order to take advantage of funding opportunities, we also borrow funds in the form of advances from FHLB of Des Moines to supplement our supply of lendable funds and to meet deposit withdrawal requirements. The Bank has Federal funds lines of credit with PCBB, PNC, TIB and UBB. Eagle has a line of credit with Bell Bank.
Advances from FHLB and other borrowings decreased by $34.81 million to $140.93 million at December 31, 2024 from $175.74 million at December 31, 2023. The decrease was related to an increase in deposits. The weighted average rate for borrowings was 4.72% as of December 31, 2024, compared to 5.48% at December 31, 2023.
31
Table of Contents
Other Long-Term Debt. The following table summarizes other long-term debt activity:
| December 31, | December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||
| Net | Percent | Net | Percent | |||||||||||||
| Amount | of Total | Amount | of Total | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Subordinated debentures fixed at 5.50% to floating, due 2030 | $ | 14,815 | $ | 25.05 | $ | 14,781 | $ | 25.05 | ||||||||
| Subordinated debentures fixed at 3.50% to floating, due 2032 | 39,179 | 66.24 | 39,063 | 66.21 | ||||||||||||
| Subordinated debentures variable at 3-Month SOFR plus 1.68%, due 2035 | 5,155 | 8.71 | 5,155 | 8.74 | ||||||||||||
| Total other long-term debt, net | $ | 59,149 | 100.00 | % | $ | 58,999 | 100.00 | % |
Total other long-term debt was $59.15 million at December 31, 2024 compared to $59.00 million at December 31, 2023.
Shareholders’ Equity
Total shareholders’ equity increased by $5.50 million or 3.2%, to $174.77 million at December 31, 2024 from $169.27 million at December 31, 2023. This increase was primarily the result of net income of $9.78 million. This increase was partially offset by dividends paid of $4.54 million.
Analysis of Net Interest Income
The Bank’s earnings have historically depended primarily upon net interest income, which is the difference between interest income earned on loans and investments and interest paid on deposits and any borrowed funds. It is the single largest component of Eagle’s operating income. Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.
The following table includes average balances for financial condition items, as well as interest and dividends and average yields related to the average balances. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances but have been reflected in the table as loans carrying a zero yield. The yields include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income or expense.
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | Year Ended December 31, 2022 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||||||||||||||
| Daily | and | Yield/ | Daily | and | Yield/ | Daily | and | Yield/ | ||||||||||||||||||||||||||||
| Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||||||||||||
| Investment securities | $ | 306,538 | $ | 10,428 | 3.39 | % | $ | 328,533 | $ | 11,376 | 3.46 | % | $ | 336,779 | $ | 8,579 | 2.55 | % | ||||||||||||||||||
| FHLB and FRB stock | 13,535 | 1,085 | 7.99 | 12,851 | 727 | 5.66 | 6,369 | 302 | 4.74 | |||||||||||||||||||||||||||
| Loans receivable(1) | 1,523,384 | 92,282 | 6.04 | 1,436,672 | 79,423 | 5.53 | 1,194,788 | 60,353 | 5.05 | |||||||||||||||||||||||||||
| Other earning assets | 6,663 | 416 | 6.23 | 2,671 | 89 | 3.33 | 34,170 | 228 | 0.67 | |||||||||||||||||||||||||||
| Total interest-earning assets | 1,850,120 | 104,211 | 5.62 | 1,780,727 | 91,615 | 5.14 | 1,572,106 | 69,462 | 4.42 | |||||||||||||||||||||||||||
| Noninterest-earning assets | 241,931 | 234,859 | 196,813 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,092,051 | $ | 2,015,586 | $ | 1,768,919 | ||||||||||||||||||||||||||||||
| Liabilities and equity: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Deposit accounts: | ||||||||||||||||||||||||||||||||||||
| Checking | $ | 218,175 | $ | 391 | 0.18 | % | $ | 237,006 | $ | 595 | 0.25 | % | $ | 244,208 | $ | 173 | 0.07 | % | ||||||||||||||||||
| Savings | 212,221 | 134 | 0.06 | 238,695 | 146 | 0.06 | 269,033 | 128 | 0.05 | |||||||||||||||||||||||||||
| Money market | 350,431 | 8,660 | 2.46 | 331,199 | 5,548 | 1.68 | 358,122 | 1,711 | 0.48 | |||||||||||||||||||||||||||
| Certificates of deposit | 443,313 | 18,653 | 4.20 | 357,573 | 11,568 | 3.24 | 188,954 | 1,112 | 0.59 | |||||||||||||||||||||||||||
| FHLB advances and other borrowings | 190,082 | 10,211 | 5.36 | 159,667 | 8,562 | 5.36 | 14,627 | 514 | 3.51 | |||||||||||||||||||||||||||
| Other long-term debt | 59,080 | 2,724 | 4.60 | 58,930 | 2,719 | 4.61 | 59,807 | 2,512 | 4.2 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,473,302 | 40,773 | 2.76 | 1,383,070 | 29,138 | 2.11 | 1,134,751 | 6,150 | 0.54 | |||||||||||||||||||||||||||
| Noninterest checking | 412,251 | 439,388 | 453,841 | |||||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 41,907 | 34,321 | 24,672 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,927,460 | 1,856,779 | 1,613,264 | |||||||||||||||||||||||||||||||||
| Total equity | 164,591 | 158,807 | 155,655 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 2,092,051 | $ | 2,015,586 | $ | 1,768,919 | ||||||||||||||||||||||||||||||
| Net interest income/interest rate spread(2) | $ | 63,438 | 2.86 | % | $ | 62,477 | 3.04 | % | $ | 63,312 | 3.88 | % | ||||||||||||||||||||||||
| Net interest margin(3) | 3.42 | % | 3.51 | % | 4.03 | % | ||||||||||||||||||||||||||||||
| Total interest earning assets to interest-bearing liabilities | 125.58 | % | 128.75 | % | 138.54 | % |
(1) Includes loans held-for-sale.
(2) Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities.
(3) Net interest margin represents income before the provision for credit losses (for years ended December 31, 2024 and December 31, 2023) or provision for loan losses (for the year ended December 31, 2022) divided by average interest-earning assets.
(4) For purposes of this table, tax exempt income is not calculated on a tax equivalent basis.
32
Table of Contents
Rate/Volume Analysis
The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (1) changes in volume multiplied by the old rate; (2) changes in rate, which are changes in rate multiplied by the old volume; and (3) changes not solely attributable to rate or volume, which have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due to | Due to | |||||||||||||||||||||||
| Volume | Rate | Net | Volume | Rate | Net | |||||||||||||||||||
| (In Thousands) | ||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||
| Investment securities | $ | (762 | ) | $ | (186 | ) | $ | (948 | ) | $ | (210 | ) | $ | 3,007 | $ | 2,797 | ||||||||
| FHLB and FRB stock | 39 | 319 | 358 | 307 | 118 | 425 | ||||||||||||||||||
| Loans receivable(1) | 4,794 | 8,065 | 12,859 | 12,218 | 6,852 | 19,070 | ||||||||||||||||||
| Other earning assets | 133 | 194 | 327 | (210 | ) | 71 | (139 | ) | ||||||||||||||||
| Total interest earning assets | 4,204 | 8,392 | 12,596 | 12,105 | 10,048 | 22,153 | ||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Checking | (47) | (157) | (204) | (5) | 427 | 422 | ||||||||||||||||||
| Savings | (16) | 4 | (12) | (14) | 32 | 18 | ||||||||||||||||||
| Money market | 322 | 2,790 | 3,112 | (129) | 3,966 | 3,837 | ||||||||||||||||||
| Certificates of deposit | 2,774 | 4,311 | 7,085 | 992 | 9,464 | 10,456 | ||||||||||||||||||
| FHLB advances and other borrowings | 1,631 | 18 | 1,649 | 5,097 | 2,951 | 8,048 | ||||||||||||||||||
| Other long-term debt | 7 | (2 | ) | 5 | (37 | ) | 244 | 207 | ||||||||||||||||
| Total interest-bearing liabilities | 4,671 | 6,964 | 11,635 | 5,904 | 17,084 | 22,988 | ||||||||||||||||||
| Change in net interest income | $ | (467 | ) | $ | 1,428 | $ | 961 | $ | 6,201 | $ | (7,036 | ) | $ | (835 | ) |
(1) Includes loans held-for-sale.
Results of Operations
Comparison of Operating Results for the Years Ended December 31, 2024 and 2023
Net Income
Eagle’s net income for the year ended December 31, 2024 was $9.78 million compared to $10.06 million for the year ended December 31, 2023. The decrease of $278,000 or 2.8% was driven by a decrease in noninterest income of $4.94 million. This decrease was largely offset by decrease in noninterest expense of $2.78 million and an increase in net interest income after provision for credit losses of $1.90 million. Basic and diluted earnings per common share were $1.25 and $1.24, respectively, for the year ended December 31, 2024. Basic and diluted earnings per common share were both $1.29 for the year ended December 31, 2023.
Net Interest Income
Net interest income increased slightly to $63.44 million for the year ended December 31, 2024, from $62.48 million for the year ended December 31, 2023. This increase of $961,000, or 1.5%, was primarily the result of an increase in interest and dividend income of $12.59 million largely offset by an increase in interest expense of $11.63 million.
Interest and Dividend Income
Interest and dividend income was $104.21 million for the year ended December 31, 2024, compared to $91.62 million for the year ended December 31, 2023, an increase of $12.59 million, or 13.7%. Interest and fees on loans increased to $92.28 million for the year ended December 31, 2024 from $79.42 million for the same period ended December 31, 2023. This increase of $12.86 million, or 16.2%, was due in part to an increase in the average yield of loans. The average interest rate earned on loans receivable increased by 51 basis points, from 5.53% for the year ended December 31, 2023, to 6.04% for the year ended December 31, 2024. Interest accretion on purchased loans was $751,000 for the year ended December 31, 2024, which resulted in a 4 basis point increase in net interest margin, compared to $1.01 million for the year ended December 31, 2023, which resulted in a 6 basis point increase in net interest margin. In addition, average balances for loans receivable, including loans-held-for-sale, for the year ended December 31, 2024 were $1.52 billion, compared to $1.44 billion for the year ended December 31, 2023. This represents an increase of $86.71 million, or 6.00% and was due to organic growth. Interest on investment securities available-for-sale decreased by $948,000 or 8.3% period over period, primarily due to the decrease in average balances for investments from $328.53 million for the year ended December 31, 2023, to $306.54 million for the year ended December 31, 2024. In addition, average interest rates earned on investments decreased from 3.46% for the year ended December 31, 2023, to 3.39% for the year ended December 31, 2024.
33
Table of Contents
Interest Expense
Total interest expense was $40.77 million for the year ended December 31, 2024, increasing from $29.14 million for the year ended December 31, 2023. The increase of $11.63 million was due to an increase of $9.98 million in interest expense on deposits and a net increase of $1.65 million in interest expense on total borrowings. The overall average rate on total deposits was 1.70% for the year ended December 31, 2024, compared to 1.11% for the year ended December 31, 2023. In addition, the average balance for total deposits was $1.64 billion for the year ended December 31, 2024, compared to $1.60 billion for the year ended December 31, 2023. The average balance for total borrowings increased from $218.60 million for the year ended December 31, 2023 to $249.16 million for the year ended December 31, 2024. The increase was due to FHLB advances and other borrowings being deployed to fund loan growth. The average rate paid on total borrowings also increased from 5.16% for the year ended December 31, 2023, to 5.18% for the year ended December 31, 2024.
Provision for Credit Losses
Provision for credit losses was $518,000 for the year ended December 31, 2024, compared to $1.46 million in loan loss provisions for the year ended December 31, 2023. The provision for credit losses for the year ended December 31, 2024 includes a provision for credit losses on loans of $408,000 and a provision for unfunded commitments of $110,000.
Noninterest Income
Total noninterest income was $17.78 million for the year ended December 31, 2024, compared to $22.72 million for the year ended December 31, 2023. The decrease of $4.94 million, or 21.7% was primarily due to a decrease in mortgage banking, net of $4.96 million for the year ended December 31, 2024. Mortgage banking, net includes net gain on sale of mortgage loans which decreased $4.66 million to $6.74 million for the year ended December 31, 2024, compared to $11.40 million for the year ended December 31, 2023. During the year ended December 31, 2024, $211.78 million residential mortgage loans were sold compared to $344.31 million in the prior year. In addition, gross margin on sale of mortgage loans has compressed due to increased competition and less volume. For the year ended December 31, 2024, gross margin was 3.18% compared to 3.31% for the year ended December 31, 2023.
Noninterest Expense
Noninterest expense was $69.31 million for the year ended December 31, 2024, compared to $72.09 million for the year ended December 31, 2023, a decrease of $2.78 million, or 3.9%. The largest driver of the decrease was salaries and employee benefits, decreasing 7.6% or $3.25 million to $39.72 million for the year ended December 31, 2024 compared to $42.97 million for the year ended December 31, 2023. This decrease was due to fewer full-time employees in 2024, resulting in lower salaries and lower group health insurance costs. In addition, commissions paid decreased due to lower commissions paid on residential mortgage originations.
Provision for Income Taxes
Provision for income taxes was $1.61 million for the year ended December 31, 2024, compared to $1.60 million for the year ended December 31, 2023. The effective tax rate was 14.2% for the year ended December 31, 2024 compared to 13.7% for the prior year and is due to the increase in proportion of tax-exempt income compared to pretax earnings, as well as tax credits from investments in low-income housing tax projects.
Liquidity and Capital Resources
Liquidity
The Bank is required by regulation to maintain sufficient levels of liquidity for safety and soundness purposes. Appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined. In general, the “basic surplus” is a calculation of the ratio of unencumbered short-term assets reduced by estimated percentages of CD maturities and other deposits that may leave the Bank in the next 90 days divided by total assets. “Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Des Moines. The Bank exceeded those minimum ratios as of December 31, 2024 and 2023.
The Bank’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Des Moines and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable. However, other sources of funds, such as deposit flows and loan prepayments, can be greatly influenced by the general level of interest rates, economic conditions and competition. The Company uses liquidity resources principally to fund existing and future loan commitments. It also uses them to fund maturing certificates of deposit and demand deposit withdrawals, for investment purposes, to meet operating expenses and capital expenditures, for dividend payments, for stock repurchases and to maintain adequate liquidity levels.
Liquidity may be adversely affected by unexpected deposit outflows, higher interest rates paid by competitors, and similar matters. Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds.
34
Table of Contents
The Bank's available borrowing capacity was approximately $404.0 million as of December 31, 2024 and $398.50 million as of December 31, 2023.
| December 31, | December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||||||||||
| Borrowings | Remaining Borrowing | Borrowings | Remaining Borrowing | ||||||||||||
| Outstanding | Capacity | Outstanding | Capacity | ||||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Federal Home Loan Bank advances | $ | 140,930 | $ | 276,664 | $ | 175,737 | $ | 266,017 | |||||||
| Federal Reserve Bank discount window | - | 27,349 | - | 32,472 | |||||||||||
| Correspondent bank lines of credit | - | 100,000 | - | 100,000 | |||||||||||
| Total | $ | 140,930 | $ | 404,013 | $ | 175,737 | $ | 398,489 |
During the first quarter of 2023, the FRB offered a new Bank Term Funding Program ("BTFP") for eligible depository institutions. The BTFP offers loans of up to one year in length to institutions pledging collateral eligible for purchase by FRB such as U.S. treasuries, agency securities, and mortgage-backed securities. These assets are valued at par. The Company did not utilize the program during 2023. In March of 2024, the Company accessed borrowings through the BTFP. In September of 2024, the Company paid off the borrowings.
Brokered deposits are another source of funding the Bank may utilize from time to time. As of December 31, 2024, the Bank had no brokered certificates and $5.57 million in brokered money market deposits. As of December 31, 2023, the Bank had $72.17 million in brokered certificates and $5.28 million in brokered money market deposits. Policy limits for brokered deposits are set at 10% of assets.
In addition to Bank level liquidity management, Eagle must manage liquidity at the parent company level for various operating needs, including the servicing of debt, the payment of dividends on our common stock, share repurchases, payment of general corporate expense, and potential capital infusions into subsidiaries. The primary source of liquidity for Eagle consists of dividends from the Bank, which is governed by certain rules and regulations of the Montana Division of Banking and Financial Institutions and the Federal Reserve, and access to capital markets. Eagle also has a line of credit with a correspondent bank, which was increased from $10.00 million to $15.00 million as of October 30, 2023. There was no outstanding balance for this line of credit at December 31, 2024 or December 31, 2023. Eagle's ability to receive dividends from the Bank in future periods will depend on several factors, including, without limitation, the Bank's future profits, asset quality, liquidity, and overall condition. In addition, both the Montana Division of Banking and Financial Institutions and Federal Reserve may require approval to pay dividends, based on certain regulatory statutes and limitations.
Eagle presently believes that the sources of liquidity discussed above, including existing liquid funds on hand, are sufficient to meet its anticipated funding needs in the short and long term. However, if economic conditions were to significantly deteriorate, regulatory capital requirements for Eagle or the Bank were to increase as the result of regulatory directives or otherwise, or Eagle were to believe it is prudent to enhance current liquidity levels, then Eagle may seek additional liquidity from external sources.
Comparison of Cash Flow for Years Ended December 31, 2024 and 2023
Net cash provided by the Company’s operating activities, which is primarily comprised of cash transactions affecting net income, was $28.54 million for the year ended December 31, 2024 compared to $9.35 million for the prior year. Net cash provided by operating activities was higher for the year ended December 31, 2024 primarily due to changes in loans held-for-sale activity. Mortgage volumes have been impacted by the current interest rate environment.
Net cash used in the Company’s investing activities, which is primarily comprised of cash transactions related to activity in the loan portfolio and investment securities, was $27.80 million for the year ended December 31, 2024 compared to $108.21 million for the year ended December 31, 2023. Net cash used in investing activities for the year ended December 31, 2024, was impacted by loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $36.20 million for the year ended December 31, 2024. Pay-off activity has slowed with current interest rate levels. Available-for-sale securities sales and maturities, principal payments and calls were $35.27 million for the year ended December 31, 2024. A portion of the proceeds were used to purchase additional available-for-sale securities totaling $10.98 million. Net cash used in investing activities for the year ended December 31, 2023 was due in part to loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $130.74 million for the year ended December 31, 2023. In addition, available-for-sale securities purchases were $28.13 million during the year ended December 31, 2023, more than offset by available-for sale securities sales and maturities, principal payments and calls of $66.72 million.
Net cash provided by the Company’s financing activities was $6.27 million for the year ended December 31, 2024 compared to $101.59 million for the year ended December 31, 2023. Net cash provided by financing activities for the year ended December 31, 2024 was driven by an increase in deposits of $46.03 million, largely offset by a decrease in borrowings of $34.81 million. Net cash provided by financing activities for the year ended December 31, 2023 was largely impacted by borrowings of $106.34 million utilized to fund continued loan growth.
During the third quarter of 2024, net borrowing activity of $43.43 million was presented in the Form 10-Q statement of cash flows for the nine months ended September 30, 2024. The total amount for net borrowing activity was reported correctly; however, the specific borrowing line items in the cash flows from financing activities were incorrect. The borrowing activity was presented as follows: $14.26 million net short-term advances on FHLB and other borrowings, $29.17 million advances on long-term FHLB and other borrowings and no payments on long-term FHLB and other borrowings. The correct amounts are as follows: $40.74 million net short-term payments on FHLB and other borrowings, $105.00 million advances on long-term FHLB and other borrowings and $20.83 million payments on long-term FHLB and other borrowings. See ITEM 9A. Controls and Procedures for additional information regarding this matter.
35
Table of Contents
Capital Resources
At December 31, 2024, the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200-basis point rise in interest rates scenario, increased the economic value of equity (“EVE”) by 1.7% compared to a decrease of 1.3% at December 31, 2023. The Bank is within the guidelines set forth by the Board of Directors for interest rate sensitivity.
The Bank’s Tier 1 leverage ratio, as measured under State of Montana and FRB rules, increased from 9.75% as of December 31, 2023 to 10.07% as of December 31, 2024. The Bank’s strong capital position helps to mitigate its interest rate risk exposure.
As of December 31, 2024, the Company’s regulatory capital was in excess of all applicable regulatory requirements and is deemed “well capitalized” pursuant to State of Montana and FRB rules. At December 31, 2024, the Bank’s total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios amounted to 13.49%, 12.41%, 12.41% and 10.07%, respectively, compared to regulatory requirements of 10.50%, 8.50%, 7.00% and 4.00%, respectively.
Impact of Inflation and Changing Prices
Our consolidated financial statements and the accompanying notes, which are found in Item 8, have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of our operations. Interest rates have a greater impact on our performance than do the general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Interest Rate Risk
Interest rate risk is the potential for loss of future earnings resulting from adverse changes in the level of interest rates. Interest rate risk results from several factors and could have a significant impact on the Company’s net interest income, which is the Company's primary source of net income. Net interest income is affected by changes in interest rates, the relationship between rates on interest-earning assets and interest-bearing liabilities, the impact of interest fluctuations on asset prepayments and the mix of interest-bearing assets and liabilities.
Although interest rate risk is inherent in the banking industry, banks are expected to have sound risk management practices in place to measure, monitor and control interest rate exposures. The objective of interest rate risk management is to contain the risks associated with interest rate fluctuations. The process involves identification and management of the sensitivity of net interest income to changing interest rates.
The ongoing monitoring and management of this risk is an important component of the Company’s asset/liability committee, which is governed by policies established by the Company’s Board that are reviewed and approved annually. The Board delegates responsibility for carrying out the asset/liability management policies to the Bank’s asset/liability committee. In this capacity, the asset/liability committee develops guidelines and strategies impacting the Company’s asset/liability management related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Company’s goal of its asset and liability management practices is to maintain or increase the level of net interest income within an acceptable level of interest rate risk. Our asset and liability policy and strategies are expected to continue as described so long as competitive and regulatory conditions in the financial institution industry and market interest rates continue as they have in recent years.
The Bank has established acceptable levels of interest rate risk as follows for an instantaneous and permanent shock in rates: projected net interest income over the next twelve months (i.e. year-1) will not be reduced by more than 20.0% given an immediate increase or decrease in interest rates of up to 400 basis points, and the subsequent twelve months (i.e. year-2) will not be reduced by more than 25.0% given an immediate increase or decrease in interest rates of up to 400 basis points.
The following table includes the Bank's net interest income sensitivity analysis.
| Changes in Market | Rate Sensitivity | Policy | Policy | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Rates | As of December 31, 2024 | Limits | Limits | ||||||||||||||
| (Basis Points) | Year 1 | Year 2 | Year 1 | Year 2 | |||||||||||||
| +300 | -7.8 | % | 6.9 | % | -15.0 | % | -20.0 | % | |||||||||
| +200 | -5.2 | % | 7.0 | % | -15.0 | % | -15.0 | % | |||||||||
| +100 | -2.3 | % | 7.8 | % | -10.0 | % | -10.0 | % | |||||||||
| -100 | 1.3 | % | 5.3 | % | -10.0 | % | -10.0 | % | |||||||||
| -200 | 2.4 | % | 2.5 | % | -15.0 | % | -15.0 | % | |||||||||
| -300 | 3.9 | % | -0.2 | % | -15.0 | % | -20.0 | % |
36
Table of Contents
The following table discloses how the Bank’s economic value of equity (“EVE”) would react to interest rate changes.
| Changes in Market | EVE as a % Change from 0 Shock | |||
|---|---|---|---|---|
| Interest Rates | As of December 31, 2024 | Board Policy | ||
| (Basis Points) | Projected EVE | Limit | ||
| Maximum % change: | ||||
| +300 | 2.2% | -35.0% | ||
| +200 | 1.7% | -30.0% | ||
| +100 | 1.5% | -20.0% | ||
| 0 | 0.0% | 0.0% | ||
| -100 | -3.1% | -20.0% | ||
| -200 | -7.9% | -30.0% | ||
| -300 | -14.6% | -35.0% |
Off-Balance Sheet Arrangements
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make.
Commitments are summarized as follows:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| (In Thousands) | |||||||
| Commitments to extend credit | $ | 267,623 | $ | 271,552 | |||
| Letters of credit | 7,409 | 9,457 |
FY 2023 10-K MD&A
SEC filing source: 0001437749-24-006812.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of the financial condition and results of operations of Eagle is intended to help investors understand our company and our operations. The financial review is provided as a supplement to, and should be read in conjunction with the Consolidated Financial Statements and the related Notes included elsewhere in this report.
Introduction
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") describes Eagle and its subsidiaries' results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022, and also analyzes our financial condition as of December 31, 2023 as compared to December 31, 2022. Like most banking institutions, our principal business consists of attracting deposits from the general public and the business community and making loans secured by various types of collateral, including real estate and other consumer assets. We are significantly affected by prevailing economic conditions, particularly interest rates, as well as government policies concerning, among other things, monetary and fiscal affairs, housing and financial institutions and regulations regarding lending and other operations, privacy and consumer disclosure. Attracting and maintaining deposits is influenced by a number of factors, including interest rates paid on competing investments offered by other financial and nonfinancial institutions, account maturities, fee structures and levels of personal income and savings. Lending activities are affected by the demand for funds and thus are influenced by interest rates, the number and quality of lenders and regional economic conditions. Sources of funds for lending activities include deposits, borrowings, repayments on loans, cash flows from maturities of investment securities and income provided from operations.
Our earnings depend primarily on our level of net interest income, which is the difference between interest earned on our interest-earning assets, consisting primarily of loans and investment securities, and the interest paid on interest-bearing liabilities, consisting primarily of deposits, borrowed funds, and trust-preferred securities. Net interest income is a function of our interest rate spread, which is the difference between the average yield earned on our interest-earning assets and the average rate paid on our interest-bearing liabilities, as well as a function of the average balance of interest-earning assets compared to interest-bearing liabilities. Also contributing to our earnings is noninterest income, which consists primarily of service charges and fees on loan and deposit products and services, net gains and losses on sale of assets, and mortgage loan service fees. Net interest income and noninterest income are offset by provisions for credit losses, general administrative and other expenses, including salaries and employee benefits and occupancy and equipment costs, as well as by state and federal income tax expense.
The Bank has a strong mortgage lending focus, with a large portion of its loan originations represented by single-family residential mortgages, which has enabled it to successfully market home equity loans, as well as a wide range of shorter-term consumer loans for various personal needs (automobiles, recreational vehicles, etc.). The Bank has also focused on adding commercial loans to our portfolio, both real estate and non-real estate. We have made significant progress in this initiative over the past decade. As of December 31, 2023, commercial real estate and commercial business loans represented 61.25% and 17.39% of the total loan portfolio, respectively. The purpose of this diversification is to mitigate our dependence on the residential mortgage market, as well as to improve our ability to manage our interest rate spread. Recent acquisitions have added to our agricultural loans, which generally have shorter maturities and nominally higher interest rates. This has provided additional interest income and improved interest rate sensitivity. The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it maintains a significant loan serviced portfolio, which provides a steady source of fee income. As of December 31, 2023, we had mortgage servicing rights, net of $15.85 million compared to $15.41 million as of December 31, 2022. Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be, and has recently been, adversely affected in periods of lower mortgage activity.
25
Table of Contents
Fee income is also supplemented with fees generated from deposit accounts. The Bank has a high percentage of non-maturity deposits, such as checking accounts and savings accounts, which allows management flexibility in managing its spread. Non-maturity deposits and certificates of deposit do not automatically reprice as interest rates rise.
Management continues to focus on improving the Bank's earnings. Management believes the Bank needs to continue to concentrate on increasing net interest margin, other areas of fee income and control operating expenses to achieve earnings growth going forward. Management’s strategy of growing the loan portfolio and deposit base is expected to help achieve these goals as follows: loans typically earn higher rates of return than investments; a larger deposit base should yield higher fee income; increasing the asset base will reduce the relative impact of fixed operating costs. The biggest challenge to the strategy is funding the growth of the statement of financial condition in an efficient manner. Though deposit growth has been steady, it may become more difficult to maintain due to significant competition and possible reduced customer demand for deposits as customers may shift into other asset classes.
Other than short term residential construction loans, we do not offer “interest only” mortgage loans on residential 1-4 family properties (where the borrower pays interest but no principal for an initial period, after which the loan converts to a fully amortizing loan). We also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on their loan, resulting in an increased principal balance during the life of the loan. We do not offer “subprime loans” (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as loans having less than full documentation).
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee increased the federal funds target rate to 4.50% during the year ended December 31, 2022. The rate increased to 5.50% during the year ended December 31, 2023.
Acquisitions
The Bank has used growth through mergers or acquisition, in addition to its strategy of organic growth.
In April 2022, Eagle acquired First Community Bancorp, Inc. ("FCB"), a Montana corporation, and FCB's wholly-owned subsidiary, First Community Bank, a Montana chartered commercial bank. In the transaction, Eagle acquired nine retail bank branches and two loan production offices in Montana.
26
Table of Contents
Critical Accounting Policies and Estimates
The accounting and financial reporting policies of Eagle are in accordance with generally accepted accounting principles ("GAAP") and conform to the accounting and reporting guidelines prescribed by bank regulatory authorities. Eagle has identified certain of its accounting policies as “critical accounting policies,” consisting of those related to the allowance for credit losses and goodwill. In determining which accounting policies are critical in nature, Eagle has identified the policies that require significant judgment or involve complex estimates. Eagle’s financial results could differ significantly if different judgments or estimates are used in the application of these policies. The critical accounting policies and related estimates are summarized below.
Allowance for Credit Losses
The allowance for credit losses ("ACL") on loans is a valuation account that is management’s estimate of the amount considered necessary to absorb expected losses in the loan portfolio at the balance sheet date. The allowance is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans and is established through the provision for credit losses. Increases in the allowance are charged against income, and decreases in the allowance are recorded through net income as a reversal of the provision for credit losses.
Quarterly, an assessment is performed of the risks expected in the loan portfolio. A detailed review is conducted for significant loans identified as having weaknesses that do not share common risk characteristics with other loans. The methodology for determining the adequacy of the allowance for credit losses is considered a critical accounting policy by management due to its complexity and the high degree of judgment involved. The primary factors and assumptions considered include loan volume, credit ratings, delinquency status, prepayment speeds, weighted average lives, and other relevant available information from internal and external sources related to past events and historical loss experience. Management uses qualitative judgment to adjust loss rates to reflect management’s assessment of current economic conditions, along with reasonable and supportable forecasts. The allowance is based on information known at the time of the review. Changes in factors underlying the assessment for subsequent evaluations of the loan portfolio could have a material impact on the amount of the allowance that is necessary and the amount of provision to be charged against earnings. See Note 4 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
Goodwill
The excess of consideration paid over fair value of net assets acquired for acquisitions is recorded as goodwill. Goodwill is not amortized but is tested at least annually for impairment or more frequently if events occur or circumstances change that indicate impairment may exist. A goodwill impairment test is performed by comparing the fair value of the reporting unit with its carrying value. An impairment charge is recorded for the amount by which the carrying amount exceeds the reporting unit's fair value. A blend of both the market and income approaches is used in valuing the reporting unit’s fair value. Weightings are assigned to the approaches regarding fair value and the sensitivity of other weighting scenarios is considered. The market approach incorporates comparable public company information, valuation multiples and consideration of a market control premium along with data related to comparable observed purchase transactions in the financial services industry. The income approach consists of discounting projected future cash flows, which are derived from internal forecasts and economic expectations for the reporting unit. The significant inputs and assumptions for the income approach include projected earnings of the Company in future years for which there is inherent uncertainty and the discount rate. The sensitivity of a range of reasonable discount rates based on the current economic environment is considered.
During the quarter ended September 30, 2023, Management determined that a triggering event had occurred because of a decrease in the Company's stock price and a revision in the earnings outlook in comparison to budget. These conditions were primarily due to economic uncertainty and market volatility from the rising interest rate environment. As a result, the Company performed an interim goodwill impairment assessment as of August 31, 2023, and concluded that goodwill was not impaired. Our annual impairment tests as of October 31, 2023 and 2022 also did not result in impairment. However, changing economic conditions that may adversely affect the Company's performance, the fair value of its assets and liabilities, or its stock price could result in future impairment. Any resulting impairment loss could have a material adverse impact on the Company's financial condition and results of operations. Management will continue to monitor events that could influence this conclusion in the future. See Note 2 and 7 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
The Company's accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in "Item 8. Financial Statements and Supplementary Data".
27
Table of Contents
Financial Condition
December 31, 2023 compared to December 31, 2022
Total assets were $2.08 billion at December 31, 2023, an increase of $127.29 million, or 6.5% from $1.95 billion at December 31, 2022. Loans receivable, net increased by $128.37 million or 9.6%, to $1.47 billion at December 31, 2023 from $1.34 billion at December 31, 2022. However, securities available-for-sale decreased by $31.22 million or 8.9% from December 31, 2022. Total borrowings increased $106.50 million to $234.74 million at December 31, 2023, from $128.24 million at December 31, 2022. Total liabilities were $1.91 billion at December 31, 2023, an increase of $116.42 million, or 6.5%, from $1.79 billion at December 31, 2022. Total deposits decreased slightly by $77,000 from December 31, 2022. Total shareholders’ equity increased by $10.85 million or 6.8% from December 31, 2022.
Financial Condition Details
Investment Activities
We maintain a portfolio of investment securities, classified as either available-for-sale or held-to-maturity to enhance total return on investments. Our investment securities generally include U.S. government and agency obligations, U.S. treasury obligations, Small Business Administration pools, municipal securities, corporate obligations, mortgage-backed securities (“MBSs”), collateralized mortgage obligations (“CMOs”) and asset-backed securities (“ABSs”), all with varying characteristics as to rate, maturity and call provisions. There were no held-to-maturity investment securities included in the investment portfolio at December 31, 2023 or 2022. All investment securities included in the investment portfolio are available-for-sale. Eagle also has interest-bearing deposits in other banks and federal funds sold, as well as stock in FHLB and FRB. FHLB stock was $9.19 million and $5.09 million at December 31, 2023 and 2022, respectively. FRB stock was $4.13 million for both at December 31, 2023 and 2022.
The following table summarizes investment activities:
| December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||
| Fair Value | Percentage of Total | Fair Value | Percentage of Total | Fair Value | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||
| U.S. government and agency obligations | $ | 6,543 | 2.06 | % | $ | 2,390 | 0.68 | % | $ | 1,633 | 0.60 | % | ||||||||||||
| U.S. treasury obligations | 46,815 | 14.71 | % | 51,951 | 14.86 | 53,183 | 19.61 | |||||||||||||||||
| Municipal obligations | 137,950 | 43.33 | % | 172,849 | 49.47 | 123,667 | 45.58 | |||||||||||||||||
| Corporate obligations | 3,905 | 1.23 | % | 6,990 | 2.00 | 9,336 | 3.44 | |||||||||||||||||
| Mortgage-backed securities | 26,753 | 8.41 | % | 29,653 | 8.48 | 14,636 | 5.40 | |||||||||||||||||
| Collateralized mortgage obligations | 86,568 | 27.20 | % | 82,131 | 23.50 | 63,067 | 23.25 | |||||||||||||||||
| Asset-backed securities | 9,745 | 3.06 | % | 3,531 | 1.01 | 5,740 | 2.12 | |||||||||||||||||
| Total securities available-for-sale | $ | 318,279 | 100.00 | % | $ | 349,495 | 100.00 | % | $ | 271,262 | 100.00 | % |
Securities available-for-sale were $318.28 million at December 31, 2023, a decrease of $31.22 million, or 8.9%, from $349.50 million at December 31, 2022. The decrease was due to sales of $34.02 million and maturity, principal payments and call activity of $32.70 million. These decreases were partially offset by $28.13 million in investment purchases. In addition, unrealized losses on securities improved from prior year, decreasing by $8.70 million.
The following table sets forth information regarding fair values, weighted average yields and maturities of investments. The yields have been computed on a tax equivalent basis. Maturities are based on the final contractual payment dates and do not reflect the impact of prepayments or early redemptions that may occur.
| December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | One to Five Years | Five to Ten Years | After Ten Years | Total Investment Securities | ||||||||||||||||||||||||||||||||||||||||
| Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Approximate Market Value | Weighted Average Yield | ||||||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||||||||
| U.S. government and agency obligations | $ | - | 0.00 | % | $ | - | 0.00 | % | $ | 4,298 | 5.02 | % | $ | 2,245 | 7.49 | % | $ | 6,543 | $ | 6,543 | 5.86 | % | ||||||||||||||||||||||
| U.S. treasury obligations | - | 0.00 | 31,001 | 1.45 | 15,814 | 1.66 | - | 0.00 | 46,815 | 46,815 | 1.52 | |||||||||||||||||||||||||||||||||
| Municipal obligations | 2,546 | 3.19 | 7,710 | 2.77 | 38,809 | 2.72 | 88,885 | 3.13 | 137,950 | 137,950 | 2.93 | |||||||||||||||||||||||||||||||||
| Corporate obligations | - | 0.00 | 975 | 3.00 | 2,930 | 4.99 | - | 0.00 | 3,905 | 3,905 | 4.49 | |||||||||||||||||||||||||||||||||
| Mortgage-backed securities | 505 | 3.03 | 3,052 | 3.29 | 3,145 | 3.37 | 20,051 | 4.51 | 26,753 | 26,753 | 4.21 | |||||||||||||||||||||||||||||||||
| Collateralized mortgage obligations | 4,084 | 2.74 | 5,347 | 3.97 | 763 | 2.93 | 76,374 | 3.89 | 86,568 | 86,568 | 3.84 | |||||||||||||||||||||||||||||||||
| Asset-backed securities | - | 0.00 | - | 0.00 | - | 0.00 | 9,745 | 6.65 | 9,745 | 9,745 | 6.65 | |||||||||||||||||||||||||||||||||
| Total securities available-for-sale | $ | 7,135 | 2.92 | % | $ | 48,085 | 2.09 | % | $ | 65,759 | 2.43 | % | $ | 197,300 | 3.70 | % | $ | 318,279 | $ | 318,279 | 3.27 | % |
28
Table of Contents
Lending Activities
The following table includes the composition of the Bank’s loan portfolio by loan category:
| December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||
| Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | |||||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||||||
| Residential 1-4 family (1) | $ | 156,578 | 10.55 | % | $ | 135,947 | 10.03 | % | $ | 101,180 | 10.82 | % | $ | 110,802 | 13.14 | % | $ | 119,296 | 15.28 | % | ||||||||||||||||||||
| Residential 1-4 family construction | 43,434 | 2.93 | 59,756 | 4.41 | 45,635 | 4.88 | 46,290 | 5.49 | 38,602 | 4.95 | ||||||||||||||||||||||||||||||
| Total residential 1-4 family | 200,012 | 13.48 | 195,703 | 14.44 | 146,815 | 15.70 | 157,092 | 18.63 | 157,898 | 20.23 | ||||||||||||||||||||||||||||||
| Commercial real estate | 608,691 | 40.99 | 539,070 | 39.76 | 410,568 | 43.92 | 316,668 | 37.56 | 331,062 | 42.41 | ||||||||||||||||||||||||||||||
| Commercial construction and development | 158,132 | 10.65 | 151,145 | 11.15 | 92,403 | 9.88 | 65,281 | 7.74 | 52,670 | 6.75 | ||||||||||||||||||||||||||||||
| Farmland | 142,590 | 9.61 | 136,334 | 10.06 | 67,005 | 7.17 | 65,918 | 7.82 | 50,293 | 6.44 | ||||||||||||||||||||||||||||||
| Total commercial real estate | 909,413 | 61.25 | 826,549 | 60.97 | 569,976 | 60.97 | 447,867 | 53.12 | 434,025 | 55.60 | ||||||||||||||||||||||||||||||
| Total real estate loans | 1,109,425 | 74.73 | 1,022,252 | 75.41 | 716,791 | 76.67 | 604,959 | 71.75 | 591,923 | 75.83 | ||||||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||||||
| Home equity | 86,932 | 5.86 | 74,271 | 5.48 | 51,748 | 5.54 | 56,563 | 6.71 | 56,414 | 7.23 | ||||||||||||||||||||||||||||||
| Consumer | 30,125 | 2.03 | 27,609 | 2.04 | 18,455 | 1.97 | 20,168 | 2.39 | 18,882 | 2.42 | ||||||||||||||||||||||||||||||
| Commercial | 132,709 | 8.94 | 127,255 | 9.39 | 101,535 | 10.86 | 109,209 | 12.95 | 72,797 | 9.33 | ||||||||||||||||||||||||||||||
| Agricultural | 125,298 | 8.44 | 104,036 | 7.68 | 46,355 | 4.96 | 52,242 | 6.20 | 40,522 | 5.19 | ||||||||||||||||||||||||||||||
| Total commercial loans | 258,007 | 17.38 | 231,291 | 17.07 | 147,870 | 15.82 | 161,451 | 19.15 | 113,319 | 14.52 | ||||||||||||||||||||||||||||||
| Total other loans | 375,064 | 25.27 | 333,171 | 24.59 | 218,073 | 23.33 | 238,182 | 28.25 | 188,615 | 24.17 | ||||||||||||||||||||||||||||||
| Total loans | 1,484,489 | 100.00 | % | 1,355,423 | 100.00 | % | 934,864 | 100.00 | % | 843,141 | 100.00 | % | 780,538 | 100.00 | % | |||||||||||||||||||||||||
| Deferred loan fees(2) | - | (1,725 | ) | (1,725 | ) | (2,038 | ) | (1,303 | ) | |||||||||||||||||||||||||||||||
| Allowance for credit losses (3) | (16,440 | ) | (14,000 | ) | (12,500 | ) | (11,600 | ) | (8,600 | ) | ||||||||||||||||||||||||||||||
| Total loans, net | $ | 1,468,049 | $ | 1,339,678 | $ | 920,639 | $ | 829,503 | $ | 770,635 |
| (1) Excludes loans held-for-sale |
|---|
| (2) Deferred loan fees, net included in individual loan buckets above for the year ended December 31, 2023. |
| (3) Allowance for credit losses for the year ended December 31, 2023; allowance for loan losses for the year ended December 31, 2022. |
29
Table of Contents
Loans receivable, net increased $128.37 million, or 9.6%, to $1.47 billion at December 31, 2023 from $1.34 billion at December 31, 2022. Total commercial real estate loans increased $82.86 million, total commercial loans increased $26.72 million, home equity loans increased $12.66 million, total residential loans increased $4.31 million, and consumer loans increased $2.52 million.
Total loan originations were $750.68 million for the year ended December 31, 2023. Total residential 1-4 family originations were $400.51 million, which includes $347.71 million of originations of loans held-for-sale. Total commercial originations were $162.18 million. Total commercial real estate originations were $140.60 million. Home equity loan originations totaled $30.41 million. Consumer loan originations totaled $16.98 million. Loans held-for-sale increased by $3.18 million, to $11.43 million at December 31, 2023 from $8.25 million at December 31, 2022.
The following table includes the composition of the commercial real estate loan category:
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| (In Thousands) | ||||||||
| Non-owner occupied: | ||||||||
| Multifamily | $ | 86,980 | $ | 75,472 | ||||
| Industrial/warehouse | 43,983 | 28,279 | ||||||
| Office space | 20,150 | 20,891 | ||||||
| Lessors of nonresidential buildings | 63,515 | 62,727 | ||||||
| Hotels and other traveler accommodations | 58,157 | 47,846 | ||||||
| Construction and related industries | 17,530 | 9,754 | ||||||
| Wholesale and retail trade | 14,575 | 12,589 | ||||||
| Lessors of mini warehouses and self-storage units | 13,959 | 11,255 | ||||||
| Car washes | 10,792 | - | ||||||
| Healthcare and social assistance | 10,206 | 9,603 | ||||||
| Lessors of other real estate property | 9,778 | 10,782 | ||||||
| Bars and restaurants | 5,565 | 3,853 | ||||||
| Other real estate rental and leasing | 4,877 | 7,473 | ||||||
| Other | 54,556 | 45,956 | ||||||
| Total CRE non-owner occupied | 414,623 | 346,480 | ||||||
| Owner occupied: | ||||||||
| Office space | 40,657 | 36,457 | ||||||
| Real estate leasing activities | 28,998 | 28,140 | ||||||
| Automotive related | 22,241 | 23,974 | ||||||
| Healthcare and social assistance | 21,564 | 23,333 | ||||||
| Bars and restaurants | 14,954 | 12,500 | ||||||
| Hospitality industry related | 14,756 | 6,035 | ||||||
| Wholesale and retail trade | 13,861 | 4,138 | ||||||
| Construction and related | 11,840 | 9,123 | ||||||
| Other | 25,197 | 50,205 | ||||||
| Total CRE owner occupied | 194,068 | 193,905 | ||||||
| Deferred loan fees | - | (1,315 | ) | |||||
| Total commercial real estate | $ | 608,691 | $ | 539,070 |
(1) Deferred loan fees, net included in individual loan categories above for the year ended December 31, 2023.
Loan Maturities. The following table sets forth the estimated maturity of the loan portfolio of the Bank at December 31, 2023. Balances exclude deferred loan fees and allowance for credit losses. Scheduled principal repayments of loans do not necessarily reflect the actual life of such assets. The average life of a loan is typically substantially less than its contractual terms because of prepayments. In addition, due on sale clauses on loans generally give the Bank the right to declare loans immediately due and payable in the event, among other things, the borrower sells the real property, subject to the mortgage, and the loan is not paid off. All mortgage loans are shown to be maturing based on the date of the last payment required by the loan agreement, except as noted.
Loans having no stated maturity, those without a scheduled payment, demand loans and matured loans, are shown as due within six months.
| One Year or Less | After One Year to Five Years | After Five Years to Fifteen Years | After Fifteen Years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total residential 1-4 family (1) | $ | 36,220 | $ | 13,180 | $ | 24,665 | $ | 125,947 | $ | 200,012 | |||||||||
| Total commercial real estate | 72,612 | 34,672 | 186,346 | 615,783 | 909,413 | ||||||||||||||
| Home equity | 4,826 | 28,637 | 52,288 | 1,181 | 86,932 | ||||||||||||||
| Consumer | 2,071 | 19,881 | 7,799 | 374 | 30,125 | ||||||||||||||
| Total Commercial | 89,461 | 83,978 | 77,324 | 7,244 | 258,007 | ||||||||||||||
| Total loans (1) | $ | 205,190 | $ | 180,348 | $ | 348,422 | $ | 750,529 | $ | 1,484,489 |
(1) Excludes loans held-for-sale
30
Table of Contents
The following table includes loans by fixed or adjustable rates at December 31, 2023:
| Fixed | Adjustable | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Due after December 31, 2023 | ||||||||||||
| Total residential 1-4 family (1) | $ | 43,207 | $ | 120,585 | $ | 163,792 | ||||||
| Total commercial real estate | 145,412 | 691,389 | 836,801 | |||||||||
| Home equity | 5,694 | 76,412 | 82,106 | |||||||||
| Consumer | 26,656 | 1,398 | 28,054 | |||||||||
| Total commercial | 98,049 | 70,497 | 168,546 | |||||||||
| Total due after December 31, 2023 | 319,018 | 960,281 | 1,279,299 | |||||||||
| Due in less than one year | 109,140 | 96,050 | 205,190 | |||||||||
| Total loans (1) | $ | 428,158 | $ | 1,056,331 | $ | 1,484,489 | ||||||
| Percent of total | 28.84 | % | 71.16 | % | 100.00 | % |
(1) Excludes loans held-for-sale
Delinquent Loans. The following table provides information regarding the Bank’s delinquent loans:
| December 31, 2023 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30-89 Days | 90 Days and Greater | |||||||||||||||||||||||
| Number | Amount | Percentage of Total | Number | Amount | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | (Dollars in Thousands) | |||||||||||||||||||||||
| Loan type: | ||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||
| Residential 1-4 family | 3 | $ | 305 | 16.74 | % | - | $ | - | 0.00 | % | ||||||||||||||
| Commercial real estate | 1 | 697 | 38.28 | - | - | 0.00 | ||||||||||||||||||
| Commercial construction and development | 1 | 194 | 10.65 | - | - | 0.00 | ||||||||||||||||||
| Farmland | 1 | 404 | 22.19 | 1 | 26 | 100.00 | ||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||
| Home equity | 1 | 32 | 1.76 | - | - | 0.00 | ||||||||||||||||||
| Consumer | 57 | 115 | 6.32 | - | - | 0.00 | ||||||||||||||||||
| Agricultural | 2 | 74 | 4.06 | 0.00 | ||||||||||||||||||||
| Total | 66 | $ | 1,821 | 100.00 | % | 1 | $ | 26 | 100.00 | % |
31
Table of Contents
Nonperforming Assets. The following table sets forth information regarding nonperforming assets:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Non-accrual loans | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | $ | 297 | $ | 483 | $ | 616 | $ | 684 | $ | 618 | ||||||||||
| Residential 1-4 family construction | 757 | - | 337 | 337 | 337 | |||||||||||||||
| Commercial real estate | 340 | 350 | 497 | 631 | 583 | |||||||||||||||
| Commercial construction and development | - | - | - | 36 | 50 | |||||||||||||||
| Farmland | 3,716 | 143 | 989 | 2,245 | 323 | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | 182 | 96 | 100 | 94 | 78 | |||||||||||||||
| Consumer | 60 | 25 | 62 | 151 | 156 | |||||||||||||||
| Commercial | 27 | 44 | 516 | 537 | 750 | |||||||||||||||
| Agricultural | 3,016 | 1,059 | 1,718 | 1,542 | 499 | |||||||||||||||
| Accruing loans delinquent 90 days or more | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | - | 330 | - | 34 | 4 | |||||||||||||||
| Residential 1-4 family construction | - | - | - | 170 | - | |||||||||||||||
| Farmland | 26 | - | - | - | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Commercial | - | 746 | - | 6 | - | |||||||||||||||
| Agricultural | - | - | - | 182 | 1,805 | |||||||||||||||
| Restructured loans | - | 4,502 | 2,224 | 1,824 | 247 | |||||||||||||||
| Total nonperforming loans | 8,421 | 7,778 | 7,059 | 8,473 | 5,450 | |||||||||||||||
| Real estate owned and other repossessed property, net | 5 | - | 4 | 25 | 26 | |||||||||||||||
| Total nonperforming assets | $ | 8,426 | $ | 7,778 | $ | 7,063 | $ | 8,498 | $ | 5,476 | ||||||||||
| Total nonperforming loans to total loans | 0.57 | % | 0.57 | % | 0.76 | % | 1.00 | % | 0.70 | % | ||||||||||
| Total nonperforming loans to total assets | 0.41 | % | 0.40 | % | 0.49 | % | 0.67 | % | 0.52 | % | ||||||||||
| Total nonaccrual loans to total loans | 0.57 | % | 0.24 | % | 0.59 | % | 0.74 | % | 0.47 | % | ||||||||||
| Total nonperforming assets to total assets | 0.41 | % | 0.40 | % | 0.49 | % | 0.68 | % | 0.52 | % |
Nonaccrual loans as of December 31, 2023 and 2022 include $1,681,000 and $694,000, respectively of acquired loans that deteriorated subsequent to the acquisition date.
During the year ended December 31, 2023, the Bank had one real estate owned and other repossessed asset. There were no subsequent write-downs on real estate owned or other repossessed assets during the year ended December 31, 2023. During the year ended December 31, 2022, the Bank sold three real estate owned and other repossessed assets resulting in a net gain of $185,000. There was one subsequent write-up on real estate owned and other repossessed assets for a gain of $18,000 during the year ended December 31, 2022.
Management, in compliance with regulatory guidelines, conducts an internal loan review program, whereby loans are placed or classified in categories depending upon the level of risk of nonpayment or loss. These categories are special mention, substandard, doubtful or loss. Management utilizes relevant available information to establish an allowance for credit losses on loans. The allowance is measured on a collective pool basis when similar risk characteristics exist. Loans considered to have different risk characteristics that do not fall within any pool will be analyzed individually on a quarterly basis for potential individual reserve requirements. Collateral-dependent loans and nonperforming loans will generally be evaluated individually.
32
Table of Contents
Management’s evaluation of classification of assets and adequacy of the allowance for credit losses is reviewed by the Board on a regular basis and by regulatory agencies as part of their examination process. We also utilize a third-party review as part of our loan classification process. In addition, on an annual basis or more often if needed, the Company formally reviews the ratings of all commercial real estate, real estate construction, and commercial business loans that have a principal balance of $750,000 or more.
The following table reflects our classified assets:
| December 31, 2023 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | 155,235 | $ | 1,168 | $ | 175 | $ | - | $ | 156,578 | |||||||||
| Residential 1-4 family construction | 42,677 | - | 757 | - | 43,434 | ||||||||||||||
| Commercial real estate | 600,492 | 7,860 | 339 | - | 608,691 | ||||||||||||||
| Commercial construction and development | 156,056 | 2,076 | - | - | 158,132 | ||||||||||||||
| Farmland | 140,848 | - | 1,742 | - | 142,590 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | 86,735 | - | 197 | - | 86,932 | ||||||||||||||
| Consumer | 30,038 | 18 | 69 | - | 30,125 | ||||||||||||||
| Commercial | 129,644 | 3,006 | 59 | - | 132,709 | ||||||||||||||
| Agricultural | 123,542 | - | 1,756 | - | 125,298 | ||||||||||||||
| Total loans | 1,465,267 | 14,128 | 5,094 | - | 1,484,489 | ||||||||||||||
| Real estate owned/repossessed property, net | 5 | ||||||||||||||||||
| $ | 1,484,494 |
| December 31, 2022 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | 515 | $ | 353 | $ | - | $ | - | $ | 868 | |||||||||
| Residential 1-4 family construction | - | - | - | - | - | ||||||||||||||
| Commercial real estate | 16,833 | 1,732 | - | - | 18,565 | ||||||||||||||
| Commercial construction and development | 1,044 | - | - | - | 1,044 | ||||||||||||||
| Farmland | 2,232 | 2,456 | - | - | 4,688 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | - | 124 | - | - | 124 | ||||||||||||||
| Consumer | 10 | 39 | - | - | 49 | ||||||||||||||
| Commercial | 1,476 | 736 | 8 | - | 2,220 | ||||||||||||||
| Agricultural | 311 | 2,182 | 102 | - | 2,595 | ||||||||||||||
| Total loans | 22,421 | 7,622 | 110 | - | 30,153 | ||||||||||||||
| Real estate owned/repossessed property, net | - | ||||||||||||||||||
| $ | 30,153 |
33
Table of Contents
Allowance for Credit Losses. The Bank segregates its loan portfolio for credit losses into the following broad categories: residential 1-4 family, commercial real estate, home equity, consumer and commercial. The Bank provides for a general allowance for expected losses in the portfolio in the categories referenced above. General loss percentages which are calculated based on historical analyses and other factors such as volume and severity of delinquencies, local and national economy, underwriting standards and other factors. This portion of the allowance is calculated for expected losses which probably exist as of the evaluation date even though they might not have been identified by the more objective processes used. This is due to the risk of error and/or inherent imprecision in the process. This portion of the allowance is subjective in nature and requires judgments based on qualitative factors which do not lend themselves to exact mathematical calculations such as: trends in delinquencies and nonaccruals; trends in volume; terms and portfolio mix; new credit products; changes in lending policies and procedures; and changes in the outlook for the local and national economy.
At least quarterly, the management of the Bank evaluates the need to establish an allowance for credit losses on specific loans when a finding is made that a loss is estimable and probable. Such evaluation includes a review of all loans for which full collectability may not be reasonably assured and considers, among other matters: the estimated market value of the underlying collateral of problem loans; prior loss experience; economic conditions; and overall portfolio quality.
Provisions for, or adjustments to, estimated losses are included in earnings in the period they are established. At December 31, 2023, we had $16.44 million in allowance for credit losses. At December 31, 2022, we had $14.00 million in allowance for loan losses.
While we believe we have established our existing allowance for credit losses in accordance with generally accepted accounting principles, there can be no assurance that bank regulators, in reviewing our loan portfolio, will not request that we significantly increase our allowance for credit losses, or that general economic conditions, a deteriorating real estate market, or other factors will not cause us to significantly increase our allowance for credit losses, therefore negatively affecting our financial condition and earnings.
In originating loans, we recognize that credit losses will be experienced and that the risk of loss will vary with, among other things, the type of loan being made, the creditworthiness of the borrower over the term of the loan and, in the case of a secured loan, the quality of the security for the loan.
It is our policy to review our loan portfolio, in accordance with regulatory classification procedures, on at least a quarterly basis.
34
Table of Contents
The following table includes information for allowance for credit losses:
| Years Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||
| 2023 | 2022 | 2021 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Beginning balance | $ | 14,000 | $ | 12,500 | $ | 11,600 | ||||||
| Impact of adopting ASC 326 | 700 | - | - | |||||||||
| Provision for credit losses | 1,666 | 2,001 | 861 | |||||||||
| Charge-offs | ||||||||||||
| Residential 1-4 Family | - | (199 | ) | - | ||||||||
| Commercial real estate | - | - | (35 | ) | ||||||||
| Home equity | - | (32 | ) | - | ||||||||
| Consumer | (50 | ) | (31 | ) | (16 | ) | ||||||
| Commercial | (129 | ) | (299 | ) | (6 | ) | ||||||
| Recoveries | ||||||||||||
| Residential 1-4 Family | 195 | 4 | - | |||||||||
| Commercial real estate | 23 | 30 | 21 | |||||||||
| Home equity | 13 | - | - | |||||||||
| Consumer | 3 | 4 | 8 | |||||||||
| Commercial | 19 | 22 | 67 | |||||||||
| Net loan charge-offs (recoveries) | 74 | (501 | ) | 39 | ||||||||
| Ending balance | $ | 16,440 | $ | 14,000 | $ | 12,500 | ||||||
| Allowance for credit losses to total loans excluding loans held-for-sale | 1.11 | % | 1.03 | % | 1.34 | % | ||||||
| Allowance for credit losses to total nonperforming loans | 195.23 | % | 179.99 | % | 177.08 | % | ||||||
| Allowance for credit losses to nonaccrual loans | 249.96 | % | 424.50 | % | 199.23 | % | ||||||
| Net charge-offs (recoveries) to average loans outstanding during the period | 0.01 | % | -0.04 | % | 0.00 | % |
Net charge-offs to average loans outstanding for each loan category are considered insignificant for the periods presented in the table above.
The following table presents allocation of the allowance for credit losses by loan category and the percentage of loans in each category to total loans:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||
| Residential 1-4 family | $ | 1,866 | 11.35 | % | 13.48 | % | $ | 1,472 | 10.51 | % | 14.44 | % | $ | 1,596 | 12.77 | % | 15.70 | % | ||||||||||||||||||
| Commercial real estate | 10,691 | 65.03 | 61.25 | 9,037 | 64.55 | 60.97 | 7,470 | 59.76 | 60.97 | |||||||||||||||||||||||||||
| Total real estate loans | 12,557 | 76.38 | 74.73 | 10,509 | 75.06 | 75.41 | 9,066 | 72.53 | 76.67 | |||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||
| Home equity | 540 | 3.28 | 5.86 | 509 | 3.64 | 5.48 | 533 | 4.26 | 5.54 | |||||||||||||||||||||||||||
| Consumer | 304 | 1.85 | 2.03 | 342 | 2.44 | 2.04 | 365 | 2.92 | 1.97 | |||||||||||||||||||||||||||
| Commercial | 3,039 | 18.49 | 17.38 | 2,640 | 18.86 | 17.07 | 2,536 | 20.29 | 15.82 | |||||||||||||||||||||||||||
| Total other loans | 3,883 | 23.62 | 25.27 | 3,491 | 24.94 | 24.59 | 3,434 | 27.47 | 23.33 | |||||||||||||||||||||||||||
| Total | $ | 16,440 | 100.00 | % | 100.00 | % | $ | 14,000 | 100.00 | % | 100.00 | % | $ | 12,500 | 100.00 | % | 100.00 | % |
35
Table of Contents
Deposits and Other Sources of Funds
Deposits. Deposits are the Company’s primary source of funds. Core deposits are deposits that are more stable and somewhat less sensitive to rate changes. They also represent a lower cost source of funds than rate sensitive, more volatile accounts such as certificates of deposit. We believe that our core deposits are checking, savings, money market and IRA accounts. Based on our historical experience, we include IRA accounts funded by certificates of deposit as core deposits because they exhibit the principal features of core deposits in that they are stable and generally are not rate sensitive. Core deposits were $1.21 billion or 74.2% of the Bank’s total deposits at December 31, 2023 ($1.19 billion or 72.8% excluding IRA certificates of deposit). The presence of a high percentage of core deposits and, in particular, transaction accounts reflects in part due to our strategy to restructure our liabilities to more closely resemble the lower cost of liabilities of a commercial bank. However, a significant portion of our deposits is in certificate of deposit form and there was growth in this area during 2023. This shift to certificate of deposits has added to our overall cost of funds and could continue to in the future.
The following table includes deposit accounts and associated weighted average interest rates for each category of deposits:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| Weighted | Weighted | Weighted | ||||||||||||||||||||||||||||||||||
| Percent | Average | Percent | Average | Percent | Average | |||||||||||||||||||||||||||||||
| Amount | of Total | Rate | Amount | of Total | Rate | Amount | of Total | Rate | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest checking | $ | 418,727 | 25.61 | % | 0.00 | % | $ | 468,955 | 28.68 | % | 0.00 | % | $ | 368,846 | 30.16 | % | 0.00 | % | ||||||||||||||||||
| Interest-bearing checking | 211,101 | 12.91 | 0.05 | 252,922 | 15.47 | 0.11 | 203,410 | 16.64 | 0.02 | |||||||||||||||||||||||||||
| Savings | 230,711 | 14.11 | 0.06 | 273,790 | 16.74 | 0.06 | 223,069 | 18.25 | 0.06 | |||||||||||||||||||||||||||
| Money market | 330,274 | 20.20 | 1.66 | 387,947 | 23.7 | 1.12 | 277,469 | 22.7 | 0.25 | |||||||||||||||||||||||||||
| Total | 1,190,813 | 72.83 | 0.40 | 1,383,614 | 84.61 | 0.34 | 1,072,794 | 87.75 | 0.08 | |||||||||||||||||||||||||||
| Certificates of deposit accounts: | ||||||||||||||||||||||||||||||||||||
| IRA certificates | 22,960 | 1.40 | 0.75 | 24,907 | 1.52 | 0.48 | 25,333 | 2.07 | 0.44 | |||||||||||||||||||||||||||
| Brokered certificates | 72,168 | 4.41 | 5.28 | - | 0.00 | 0.00 | - | 0.00 | 0.00 | |||||||||||||||||||||||||||
| Other certificates | 349,254 | 21.36 | 4.04 | 226,751 | 13.87 | 1.51 | 134,422 | 10.18 | 0.38 | |||||||||||||||||||||||||||
| Total certificates of deposit | 444,382 | 27.17 | 4.08 | 251,658 | 15.39 | 1.41 | 149,755 | 12.25 | 0.39 | |||||||||||||||||||||||||||
| Total deposits | $ | 1,635,195 | 100.00 | % | 1.45 | % | $ | 1,635,272 | 100.00 | % | 0.50 | % | $ | 1,222,549 | 100.00 | % | 0.12 | % |
Overall deposits remained consistent year over year at $1.64 billion. Certificates of deposits increased $192.72 million and includes $72.17 million in brokered certificates. All other categories of deposits decreased as follows: money market decreased by $57.67 million, noninterest checking decreased by $50.23 million, savings decreased $43.08 million and interest-bearing checking decreased $41.82 million. There was migration during the year from lower yielding deposit accounts to certificates of deposit as consumers shifted funds to higher yielding deposits.
At December 31, 2023 and 2022, the Company held $618.78 million and $642.02 million, respectively, in deposit accounts that met or exceeded the Federal Deposit Insurance Corporation ("FDIC") requirements of $250,000 and greater. However, the estimated amount of uninsured deposits was approximately $275.00 million or 17% of total deposits at December 31, 2023 considering other factors such as joint accounts, deposits collateralized by Bank securities and deposit sharing programs like Intrafi Cash Service.
The following table shows the amount of certificates of deposit with balances of $250,000 and greater by time remaining until maturity as of December 31, 2023:
| Balance | |||
|---|---|---|---|
| $250,000 | |||
| and Greater | |||
| (In Thousands) | |||
| 3 months or less | $ | 104,172 | |
| Over 3 to 6 months | 39,107 | ||
| Over 6 to 12 months | 33,343 | ||
| Over 12 months | 3,988 | ||
| Total | $ | 180,610 |
Our depositors are primarily residents of the state of Montana.
36
Table of Contents
Borrowings. Deposits are the primary source of funds for our lending and investment activities and for general business purposes. However, as the need arises, or in order to take advantage of funding opportunities, we also borrow funds in the form of advances from FHLB of Des Moines to supplement our supply of lendable funds and to meet deposit withdrawal requirements. The Bank has Federal funds lines of credit with PCBB, PNC, TIB and UBB. Eagle has a line of credit with Bell Bank.
Advances from FHLB and other borrowings increased by $106.35 million to $175.74 million at December 31, 2023 from $69.39 million at December 31, 2022. The increase was related to funding loan growth. The weighted average rate for borrowings was 5.48% as of December 31, 2023, compared to 4.52% at December 31, 2022.
Other Long-Term Debt. The following table summarizes other long-term debt activity:
| December 31, | December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||
| Net | Percent | Net | Percent | |||||||||||||
| Amount | of Total | Amount | of Total | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Subordinated debentures fixed at 5.50% to floating, due 2030 | $ | 14,781 | $ | 25.05 | $ | 14,751 | $ | 25.07 | ||||||||
| Subordinated debentures fixed at 3.50% to floating, due 2032 | 39,063 | 66.21 | 38,938 | 66.17 | ||||||||||||
| Subordinated debentures variable at 3-Month Secured Overnight Financing Rate plus 1.68%, due 2035 | 5,155 | 8.74 | 5,155 | 8.76 | ||||||||||||
| Total other long-term debt, net | $ | 58,999 | 100.00 | % | $ | 58,844 | 100.00 | % |
Total other long-term debt was $59.00 million at December 31, 2023 compared to $58.84 million at December 31, 2022.
Shareholders’ Equity
Total shareholders’ equity increased by $10.85 million or 6.8%, to $169.27 million at December 31, 2023 from $158.42 million at December 31, 2022. This increase was primarily the result of net income of $10.06 million and other comprehensive income of $6.41 million. These increases were partially offset by dividends paid of $4.44 million and a net of tax cumulative adjustment of $1.62 million related to the adoption of the CECL standard.
37
Table of Contents
Analysis of Net Interest Income
The Bank’s earnings have historically depended primarily upon net interest income, which is the difference between interest income earned on loans and investments and interest paid on deposits and any borrowed funds. It is the single largest component of Eagle’s operating income. Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.
The following table includes average balances for statement of financial position items, as well as, interest and dividends and average yields related to the average balances. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield. The yields include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income or expense.
| Year Ended December 31, 2023 | Year Ended December 31, 2022 | Year Ended December 31, 2021 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||||||||||||||
| Daily | and | Yield/ | Daily | and | Yield/ | Daily | and | Yield/ | ||||||||||||||||||||||||||||
| Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||||||||||||
| Investment securities | $ | 328,533 | $ | 11,376 | 3.46 | % | $ | 336,779 | $ | 8,579 | 2.55 | % | $ | 215,978 | $ | 4,238 | 1.96 | % | ||||||||||||||||||
| FHLB and FRB stock | 12,851 | 727 | 5.66 | 6,369 | 302 | 4.74 | 4,831 | 255 | 5.28 | |||||||||||||||||||||||||||
| Loans receivable(1) | 1,436,672 | 79,423 | 5.53 | 1,194,788 | 60,353 | 5.05 | 914,804 | 45,134 | 4.93 | |||||||||||||||||||||||||||
| Other earning assets | 2,671 | 89 | 3.33 | 34,170 | 228 | 0.67 | 74,102 | 120 | 0.16 | |||||||||||||||||||||||||||
| Total interest earning assets | 1,780,727 | 91,615 | 5.14 | 1,572,106 | 69,462 | 4.42 | 1,209,715 | 49,747 | 4.11 | |||||||||||||||||||||||||||
| Noninterest earning assets | 234,859 | 196,813 | 147,534 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,015,586 | $ | 1,768,919 | $ | 1,357,249 | ||||||||||||||||||||||||||||||
| Liabilities and equity: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Deposit accounts: | ||||||||||||||||||||||||||||||||||||
| Checking | $ | 237,006 | $ | 595 | 0.25 | % | $ | 244,208 | $ | 173 | 0.07 | % | $ | 190,645 | $ | 47 | 0.02 | % | ||||||||||||||||||
| Savings | 238,695 | 146 | 0.06 | 269,033 | 128 | 0.05 | 198,648 | 117 | 0.06 | |||||||||||||||||||||||||||
| Money market | 331,199 | 5,548 | 1.68 | 358,122 | 1,711 | 0.48 | 244,113 | 545 | 0.22 | |||||||||||||||||||||||||||
| Certificates of deposit | 357,573 | 11,568 | 3.24 | 188,954 | 1,112 | 0.59 | 158,959 | 765 | 0.48 | |||||||||||||||||||||||||||
| FHLB advances and other borrowings | 159,667 | 8,562 | 5.36 | 14,627 | 514 | 3.51 | 9,411 | 175 | 1.86 | |||||||||||||||||||||||||||
| Other long-term debt | 58,930 | 2,719 | 4.61 | 59,807 | 2,512 | 4.2 | 29,834 | 1,558 | 5.22 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,383,070 | 29,138 | 2.11 | 1,134,751 | 6,150 | 0.54 | 831,610 | 3,207 | 0.39 | |||||||||||||||||||||||||||
| Noninterest checking | 439,388 | 453,841 | 346,243 | |||||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 34,321 | 24,672 | 22,382 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,856,779 | 1,613,264 | 1,200,235 | |||||||||||||||||||||||||||||||||
| Total equity | 158,807 | 155,655 | 157,014 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 2,015,586 | $ | 1,768,919 | $ | 1,357,249 | ||||||||||||||||||||||||||||||
| Net interest income/interest rate spread(2) | $ | 62,477 | 3.04 | % | $ | 63,312 | 3.88 | % | $ | 46,540 | 3.72 | % | ||||||||||||||||||||||||
| Net interest margin(3) | 3.51 | % | 4.03 | % | 3.85 | % | ||||||||||||||||||||||||||||||
| Total interest earning assets to interest-bearing liabilities | 128.75 | % | 138.54 | % | 145.47 | % |
(1) Includes loans held-for-sale.
(2) Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities.
(3) Net interest margin represents income before the provision for credit losses (for year ended December 31, 2023) or provision for loan losses (for the year ended December 31, 2022) divided by average interest-earning assets.
(4) For purposes of this table, tax exempt income is not calculated on a tax equivalent basis.
38
Table of Contents
Rate/Volume Analysis
The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (1) changes in volume multiplied by the old rate; (2) changes in rate, which are changes in rate multiplied by the old volume; and (3) changes not solely attributable to rate or volume, which have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended December 31, 2023 | Year Ended December 31, 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due to | Due to | ||||||||||||||||||||||
| Volume | Rate | Net | Volume | Rate | Net | ||||||||||||||||||
| (In Thousands) | |||||||||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||
| Investment securities | $ | (210 | ) | $ | 3,007 | $ | 2,797 | $ | 2,370 | $ | 1,971 | $ | 4,341 | ||||||||||
| FHLB and FRB stock | 307 | 118 | 425 | 81 | (34 | ) | 47 | ||||||||||||||||
| Loans receivable(1) | 12,218 | 6,852 | 19,070 | 13,814 | 1,405 | 15,219 | |||||||||||||||||
| Other earning assets | (210 | ) | 71 | (139 | ) | (65 | ) | 173 | 108 | ||||||||||||||
| Total interest earning assets | 12,105 | 10,048 | 22,153 | 16,200 | 3,515 | 19,715 | |||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||
| Checking | (5) | 427 | 422 | 13 | 113 | 126 | |||||||||||||||||
| Savings | (14) | 32 | 18 | 41 | (30) | 11 | |||||||||||||||||
| Money market | (129) | 3,966 | 3,837 | 255 | 911 | 1,166 | |||||||||||||||||
| Certificates of deposit | 992 | 9,464 | 10,456 | 144 | 203 | 347 | |||||||||||||||||
| FHLB advances and other borrowings | 5,097 | 2,951 | 8,048 | 97 | 242 | 339 | |||||||||||||||||
| Other long-term debt | (37 | ) | 244 | 207 | 1,565 | (611 | ) | 954 | |||||||||||||||
| Total interest-bearing liabilities | 5,904 | 17,084 | 22,988 | 2,115 | 828 | 2,943 | |||||||||||||||||
| Change in net interest income | $ | 6,201 | $ | (7,036 | ) | $ | (835 | ) | $ | 14,085 | $ | 2,687 | $ | 16,772 |
(1) Includes loans held-for-sale.
Results of Operations
Comparison of Operating Results for the Years Ended December 31, 2023 and 2022
Net Income
Eagle’s net income for the year ended December 31, 2023 was $10.06 million compared to $10.70 million for the year ended December 31, 2022. The decrease of $645,000 of 6.0% was driven by a decrease in noninterest income of $3.50 million. This decrease was largely offset by a decrease in noninterest expense of $1.59 million and a decrease in provision for income taxes of $1.55 million. Basic and diluted earnings per common share were both $1.29 for the year ended December 31, 2023. Basic and diluted earnings per common share were both $1.45 for the prior period.
Net Interest Income
Net interest income decreased slightly to $62.48 million for the year ended December 31, 2023, from $63.31 million for the year ended December 31, 2022. This decrease of $835,000, or 1.3%, was primarily the result of an increase in interest expense of $22.99 million largely offset by an increase in interest and dividend income of $22.16 million.
Interest and Dividend Income
Interest and dividend income was $91.62 million for the year ended December 31, 2023, compared to $69.46 million for the year ended December 31, 2022, an increase of $22.16 million, or 31.9%. Interest and fees on loans increased to $79.42 million for the year ended December 31, 2023 from $60.35 million for the same period ended December 31, 2022. This increase of $19.07 million, or 31.6%, was due in part to an increase in the average balance of loans. Average balances for loans receivable, including loans held-for-sale, for the year ended December 31, 2023 were $1.44 billion, compared to $1.19 billion for the year ended December 31, 2022. This represents an increase of $241.88 million, or 20.2%. In addition, the average interest rate earned on loans receivable increased by 48 basis points, from 5.05% for the year ended December 31, 2022, to 5.53% for the year ended December 31, 2023. Interest accretion on purchased loans was $1.01 million for the year ended December 31, 2023, which resulted in a 6 basis point increase in net interest margin compared to $1.56 million for the year ended December 31, 2022, which resulted in a 10 basis point increase in net interest margin. Interest on investment securities available-for-sale increased by $2.80 million or 32.6% period over period. This was driven by an increase in average interest rates earned on investments from 2.55% for the year ended December 31, 2022, to 3.46% for the year ended December 31, 2023. Average balances for investments decreased modestly from $336.78 million for the year ended December 31, 2022, to $328.53 million for the year ended December 31, 2023.
39
Table of Contents
Interest Expense
Total interest expense was $29.14 million for the year ended December 31, 2023, increasing from $6.15 million for the year ended December 31, 2022. The increase of $22.99 million, was due to an increase of $14.74 million in interest expense on deposits and a net increase of $8.26 million in interest expense on total borrowings. The overall average rate on total deposits was 1.11% for the year ended December 31, 2023, compared to 0.21% for the year ended December 31, 2022. In addition, the average balance for total deposits was $1.60 billion for the year ended December 31, 2023, compared to $1.51 billion for the year ended December 31, 2022. The average balance for total borrowings increased from $74.43 million for the year ended December 31, 2022 to $218.60 million for the year ended December 31, 2023. The increase was due to FHLB advances and other borrowings being deployed to fund loan growth. The average rate paid on total borrowings also increased from 4.07% for the year ended December 31, 2022, to 5.16% for the year ended December 31, 2023 due to FHLB advances and other borrowings.
Provision for Credit Losses
Provision for credit losses was $1.46 million for the year ended December 31, 2023, compared to $2.00 million in loan loss provisions, prior to the adoption of the Current Expected Credit Losses standard, for the year ended December 31, 2022. The provision for credit losses for the year ended December 31, 2023 includes a provision for credit losses on loans of $1.67 million and a decrease in the provision for unfunded commitments of $210,000.
Noninterest Income
Total noninterest income was $22.72 million for the year ended December 31, 2023, compared to $26.22 million for the year ended December 31, 2022. The decrease of $3.50 million, or 13.3% was primarily due to a decrease in a mortgage banking, net of $4.52 million for the year ended December 31, 2023. Mortgage banking, net includes net gain on sale of mortgage loans which decreased $7.21 million to $11.40 million for the year ended December 31, 2023, compared to $18.61 million for the year ended December 31, 2022. During the year ended December 31, 2023, $344.31 million residential mortgage loans were sold compared to $551.02 million in the prior year. Gross margin on sale of mortgage loans remained relatively consistent year over year. Gross margin was 3.31% for the year ended December 31, 2023 compared to 3.38% for the year ended December 31, 2022. Mortgage banking, net also includes the impact of fair value changes of loans held-for sale and derivatives. The net change in fair value of loans held-for-sale and derivatives was a gain of $194,000 million for the year ended December 31, 2023 compared to a loss of $1.84 million for the year ended December 31, 2022.
Noninterest Expense
Noninterest expense was $72.09 million for the year ended December 31, 2023, compared to $73.68 million for the year ended December 31, 2022, a decrease of $1.59 million, or 2.2%. The largest driver of the decrease was acquisition costs of $2.30 million incurred during the year ended December 31, 2022 related to the completed merger with FCB. In addition, salaries and employee benefits decreased $1.55 million due to lower commissions paid on residential mortgage originations.
Provision for Income Taxes
Provision for income taxes was $1.60 million for the year ended December 31, 2023, compared to $3.15 million for the year ended December 31, 2022 due to the increase in proportion of tax-exempt income compared to pretax earnings. In addition, during the year ended December 31, 2023, the Company recorded tax credits and other tax benefits related to Low-Income Housing Tax Credit ("LIHTC") projects. The effective tax rate was 13.7% for the year ended December 31, 2023 compared to 22.7% for the prior year.
40
Table of Contents
Liquidity and Capital Resources
Liquidity
The Bank is required by regulation to maintain sufficient levels of liquidity for safety and soundness purposes. Appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined. In general, the “basic surplus” is a calculation of the ratio of unencumbered short-term assets reduced by estimated percentages of CD maturities and other deposits that may leave the Bank in the next 90 days divided by total assets. “Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Des Moines. The Bank exceeded those minimum ratios as of December 31, 2023 and 2022.
The Company’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Des Moines and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable. However, other sources of funds, such as deposit flows and loan prepayments, can be greatly influenced by the general level of interest rates, economic conditions and competition. The Company uses liquidity resources principally to fund existing and future loan commitments. It also uses them to fund maturing certificates of deposit and demand deposit withdrawals, for investment purposes, to meet operating expenses and capital expenditures, for dividend payments, for stock repurchases and to maintain adequate liquidity levels.
Liquidity may be adversely affected by unexpected deposit outflows, higher interest rates paid by competitors, and similar matters. Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds.
The Bank's available borrowing capacity was approximately $398.50 million as of December 31, 2023 and $419.20 million as of December 31, 2022.
| December 31, | December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||||||
| Borrowings | Remaining Borrowing | Borrowings | Remaining Borrowing | ||||||||||||
| Outstanding | Capacity | Outstanding | Capacity | ||||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Federal Home Loan Bank advances | $ | 175,737 | $ | 266,017 | $ | 69,394 | $ | 296,200 | |||||||
| Federal Reserve Bank discount window | - | 32,472 | - | 38,000 | |||||||||||
| Correspondent bank lines of credit | - | 100,000 | - | 85,000 | |||||||||||
| Total | $ | 175,737 | $ | 398,489 | $ | 69,394 | $ | 419,200 |
During the first quarter of 2023, the FRB offered a new Bank Term Funding Program ("BTFP") for eligible depository institutions. The BTFP offers loans of up to one year in length to institutions pledging collateral eligible for purchase by FRB such as U.S. treasuries, agency securities, and mortgage-backed securities. These assets are valued at par. The Company did not utilize the program during 2023; however, this is another available funding source.
Brokered deposits are another source of funding the Bank may utilize from time to time. As of December 31, 2023, the Bank had $72.17 million in brokered certificates and $5.3 million in brokered money market deposits. As of December 31, 2022, the Bank had no brokered certificates and $5.3 million in brokered money market deposits. Policy limits for brokered deposits are set at 10% of assets.
In addition to Bank level liquidity management, Eagle must manage liquidity at the parent company level for various operating needs, including the servicing of debt, the payment of dividends on our common stock, share repurchases, payment of general corporate expense, and potential capital infusions into subsidiaries. The primary source of liquidity for Eagle consists of dividends from the Bank, which is governed by certain rules and regulations of the Montana Division of Banking and Financial Institutions and the Federal Reserve, and access to capital markets. Eagle also has a line of credit with a correspondent bank, which was increased from $10.00 million to $15.00 million as of October 30, 2023. There was no outstanding balance for this line of credit at December 31, 2023 or December 31, 2022. Eagle's ability to receive dividends from the Bank in future periods will depend on several factors, including, without limitation, the Bank's future profits, asset quality, liquidity, and overall condition. In addition, both the Montana Division of Banking and Financial Institutions and Federal Reserve may require approval to pay dividends, based on certain regulatory statutes and limitations.
Eagle presently believes that the sources of liquidity discussed above, including existing liquid funds on hand, are sufficient to meet its anticipated funding needs in the short and long term. However, if economic conditions were to significantly deteriorate, regulatory capital requirements for Eagle or the Bank were to increase as the result of regulatory directives or otherwise, or Eagle were to believe it is prudent to enhance current liquidity levels, then Eagle may seek additional liquidity from external sources.
41
Table of Contents
Comparison of Cash Flow for Years Ended December 31, 2023 and 2022
Net cash provided by the Company’s operating activities, which is primarily comprised of cash transactions affecting net income, was $9.35 million for the year ended December 31, 2023 compared to $41.91 million for the prior year. Net cash provided by operating activities was lower for the year ended December 31, 2023 primarily due to changes in loans held-for-sale activity. Mortgage volumes have been impacted by the current interest rate environment.
Net cash used in the Company’s investing activities, which is primarily comprised of cash transactions related to activity in the loan portfolio and investment securities, was $108.21 million for the year ended December 31, 2023 compared to $235.04 million for the year ended December 31, 2022. Net cash used in investing activities for the year ended December 31, 2023, was impacted by loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $130.74 million for the year ended December 31, 2023. Pay-off activity has slowed with current interest rate levels. Available-for-sale securities sales and maturities, principal payments and calls were $66.72 million for the year ended December 31, 2023. A portion of the proceeds were used to purchase additional available-for-sale securities totaling $28.13 million. Net cash used in investing activities for the year ended December 31, 2022 was due in part to loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $234.26 million for the year ended December 31, 2022. In addition, available-for-sale securities purchases were $77.07 million during the year ended December 31, 2022, more than offset by available-for sale securities sales and maturities, principal payments and calls of $82.95 million. Investing activities was also impacted by net cash received from acquisitions of $13.40 million.
Net cash provided by the Company’s financing activities was $101.59 million for the year ended December 31, 2023 compared to $153.51 million for the year ended December 31, 2022. Net cash provided by financing activities for the year ended December 31, 2023 was driven by borrowings of $106.34 million utilized to fund continued loan growth. Net cash provided by financing activities for the year ended December 31, 2022 was largely impacted by a net increase in deposits of $91.62 million. In addition, net short-term advances from FHLB and other borrowings increased by $69.39 million and subordinated debentures of $40.00 million were issued. These increases were partially offset by a net decrease in repurchase agreements of $22.85 million and the repayment of $10.00 million of subordinated debentures.
Capital Resources
At December 31, 2023, the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200-basis point rise in interest rates scenario, decreased the economic value of equity (“EVE”) by 1.3% compared to an decrease of 12.6% at December 31, 2022. The Bank is within the guidelines set forth by the Board of Directors for interest rate sensitivity.
The Bank’s Tier 1 leverage ratio, as measured under State of Montana and FRB rules, decreased from 9.82% as of December 31, 2022 to 9.75% as of December 31, 2023. The Bank’s strong capital position helps to mitigate its interest rate risk exposure.
As of December 31, 2023, the Company’s regulatory capital was in excess of all applicable regulatory requirements and is deemed “well capitalized” pursuant to State of Montana and FRB rules. At December 31, 2023, the Bank’s total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios amounted to 13.01%, 11.96%, 11.96% and 9.75%, respectively, compared to regulatory requirements of 10.50%, 8.50%, 7.00% and 4.00%, respectively.
Impact of Inflation and Changing Prices
Our consolidated financial statements and the accompanying notes, which are found in Item 8, have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of our operations. Interest rates have a greater impact on our performance than do the general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Interest Rate Risk
Interest rate risk is the potential for loss of future earnings resulting from adverse changes in the level of interest rates. Interest rate risk results from several factors and could have a significant impact on the Company’s net interest income, which is the Company's primary source of net income. Net interest income is affected by changes in interest rates, the relationship between rates on interest-earning assets and interest-bearing liabilities, the impact of interest fluctuations on asset prepayments and the mix of interest-bearing assets and liabilities.
Although interest rate risk is inherent in the banking industry, banks are expected to have sound risk management practices in place to measure, monitor and control interest rate exposures. The objective of interest rate risk management is to contain the risks associated with interest rate fluctuations. The process involves identification and management of the sensitivity of net interest income to changing interest rates.
The ongoing monitoring and management of this risk is an important component of the Company’s asset/liability committee, which is governed by policies established by the Company’s Board that are reviewed and approved annually. The Board delegates responsibility for carrying out the asset/liability management policies to the Bank’s asset/liability committee. In this capacity, the asset/liability committee develops guidelines and strategies impacting the Company’s asset/liability management related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Company’s goal of its asset and liability management practices is to maintain or increase the level of net interest income within an acceptable level of interest rate risk. Our asset and liability policy and strategies are expected to continue as described so long as competitive and regulatory conditions in the financial institution industry and market interest rates continue as they have in recent years.
The Bank has established acceptable levels of interest rate risk as follows for an instantaneous and permanent shock in rates: Projected net interest income over the next twelve months (i.e. year-1) and the subsequent twelve months (i.e. year-2) will not be reduced by more than 15.0% given an immediate increase or decrease in interest rates of up to 200 basis points or by more than 10.0% given an immediate increase or decrease in interest rates of up to 100 basis points.
42
Table of Contents
The following table includes the Bank's net interest income sensitivity analysis.
| Changes in Market | Rate Sensitivity | |||||
|---|---|---|---|---|---|---|
| Interest Rates | As of December 31, 2023 | Policy | ||||
| (Basis Points) | Year 1 | Year 2 | Limits | |||
| +200 | -8.4% | 6.3% | -15.0% | |||
| +100 | -3.8% | 9.0% | -10.0% | |||
| -100 | 4.0% | 12.0% | -10.0% | |||
| -200 | 7.7% | 12.6% | -15.0% |
The following table discloses how the Bank’s economic value of equity (“EVE”) would react to interest rate changes.
| Changes in Market | EVE as a % Change from 0 Shock | |||
|---|---|---|---|---|
| Interest Rates | As of December 31, 2023 | Board Policy | ||
| (Basis Points) | Projected EVE | Limit | ||
| Maximum % change: | ||||
| +400 | -3.1% | -40.0% | ||
| +300 | -1.9% | -35.0% | ||
| +200 | -1.3% | -30.0% | ||
| +100 | 0.4% | -20.0% | ||
| 0 | 0.0% | 0.0% | ||
| -100 | -3.1% | -20.0% |
Off-Balance Sheet Arrangements
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make.
Commitments are summarized as follows:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| (In Thousands) | |||||||
| Commitments to extend credit | $ | 271,552 | $ | 367,494 | |||
| Letters of credit | 9,457 | 10,563 |
FY 2022 10-K MD&A
SEC filing source: 0001437749-23-005778.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of the financial condition and results of operations of Eagle is intended to help investors understand our company and our operations. The financial review is provided as a supplement to, and should be read in conjunction with the Consolidated Financial Statements and the related Notes included elsewhere in this report.
Introduction
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") describes Eagle and its subsidiaries' results of operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021, and also analyzes our financial condition as of December 31, 2022 as compared to December 31, 2021. Like most banking institutions, our principal business consists of attracting deposits from the general public and the business community and making loans secured by various types of collateral, including real estate and other consumer assets. We are significantly affected by prevailing economic conditions, particularly interest rates, as well as government policies concerning, among other things, monetary and fiscal affairs, housing and financial institutions and regulations regarding lending and other operations, privacy and consumer disclosure. Attracting and maintaining deposits is influenced by a number of factors, including interest rates paid on competing investments offered by other financial and nonfinancial institutions, account maturities, fee structures and levels of personal income and savings. Lending activities are affected by the demand for funds and thus are influenced by interest rates, the number and quality of lenders and regional economic conditions. Sources of funds for lending activities include deposits, borrowings, repayments on loans, cash flows from maturities of investment securities and income provided from operations.
Our earnings depend primarily on our level of net interest income, which is the difference between interest earned on our interest-earning assets, consisting primarily of loans and investment securities, and the interest paid on interest-bearing liabilities, consisting primarily of deposits, borrowed funds, and trust-preferred securities. Net interest income is a function of our interest rate spread, which is the difference between the average yield earned on our interest-earning assets and the average rate paid on our interest-bearing liabilities, as well as a function of the average balance of interest-earning assets compared to interest-bearing liabilities. Also contributing to our earnings is noninterest income, which consists primarily of service charges and fees on loan and deposit products and services, net gains and losses on sale of assets, and mortgage loan service fees. Net interest income and noninterest income are offset by provisions for loan losses, general administrative and other expenses, including salaries and employee benefits and occupancy and equipment costs, as well as by state and federal income tax expense.
The Bank has a strong mortgage lending focus, with a large portion of its loan originations represented by single-family residential mortgages, which has enabled it to successfully market home equity loans, as well as a wide range of shorter term consumer loans for various personal needs (automobiles, recreational vehicles, etc.). The Bank has also focused on adding commercial loans to our portfolio, both real estate and non-real estate. We have made significant progress in this initiative. As of December 31, 2022, commercial real estate and commercial business loans represented 60.97% and 17.07% of the total loan portfolio, respectively. The purpose of this diversification is to mitigate our dependence on the residential mortgage market, as well as to improve our ability to manage our interest rate spread. Recent acquisitions have added to our agricultural loans, which generally have shorter maturities and nominally higher interest rates. This has provided additional interest income and improved interest rate sensitivity. The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it maintains a significant loan serviced portfolio, which provides a steady source of fee income. As of December 31, 2022, we had mortgage servicing rights, net of $15.41 million compared to $13.69 million as of December 31, 2021. Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be adversely affected in periods of lower mortgage activity.
22
Table of Contents
Fee income is also supplemented with fees generated from deposit accounts. The Bank has a high percentage of non-maturity deposits, such as checking accounts and savings accounts, which allows management flexibility in managing its spread. Non-maturity deposits and certificates of deposit do not automatically reprice as interest rates rise.
Management continues to focus on improving the Bank's earnings. Management believes the Bank needs to continue to concentrate on increasing net interest margin, other areas of fee income and control operating expenses to achieve earnings growth going forward. Management’s strategy of growing the loan portfolio and deposit base is expected to help achieve these goals as follows: loans typically earn higher rates of return than investments; a larger deposit base should yield higher fee income; increasing the asset base will reduce the relative impact of fixed operating costs. The biggest challenge to the strategy is funding the growth of the statement of financial condition in an efficient manner. Though deposit growth has been steady, it may become more difficult to maintain due to significant competition and possible reduced customer demand for deposits as customers may shift into other asset classes.
Other than short term residential construction loans, we do not offer “interest only” mortgage loans on residential 1-4 family properties (where the borrower pays interest but no principal for an initial period, after which the loan converts to a fully amortizing loan). We also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on their loan, resulting in an increased principal balance during the life of the loan. We do not offer “subprime loans” (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as loans having less than full documentation).
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee held the federal funds target rate at 0.25% during the year ended December 31, 2021. The rate increased to 4.50% during the year ended December 31, 2022.
Acquisitions
The Bank has used growth through mergers or acquisition, in addition to its strategy of organic growth.
In April 2022, Eagle acquired First Community Bancorp, Inc. ("FCB"), a Montana corporation, and FCB's wholly-owned subsidiary, First Community Bank, a Montana chartered commercial bank. In the transaction, Eagle acquired nine retail bank branches and two loan production offices in Montana.
In January 2020, Eagle acquired Western Holding Company of Wolf Point (“WHC”), a Montana corporation, and WHC’s wholly-owned subsidiary, Western Bank of Wolf Point (“WB”), a Montana chartered commercial bank. In the transaction, Eagle acquired one retail bank branch in Wolf Point, Montana.
23
Table of Contents
Critical Accounting Policies and Estimates
Certain accounting policies are important to the understanding of our financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances, including, but without limitation, changes in interest rates, performance of the economy, financial condition of borrowers and laws and regulations. The following are the accounting policies we believe are critical.
Allowance for Loan Losses
The allowance for loan losses is the estimated amount considered necessary to absorb losses inherent in the loan portfolio at the balance sheet date. The allowance is established through the provision for loan losses, which is charged against income. The provision for loan losses reflects the amount required to maintain the allowance for loan losses at an appropriate level based upon management’s evaluation of the adequacy of loss reserves. The methodology for determining the allowance for loan losses is considered a critical accounting policy by management due to the high degree of judgment involved, the subjectivity of the assumptions utilized and the potential for changes in the economic environment that could result in changes to the amount of the recorded allowance for loan losses.
We recognize that losses will be experienced on loans and that the risk of loss will vary with, among other things, the type of loan, the creditworthiness of the borrower, general economic conditions and the quality of the collateral for the loan. The analysis of the allowance for loan losses has two components: specific and general allocations. Specific allocations are made for loans that are determined to be impaired, and have been individually evaluated. Impairment is measured by determining the present value of expected future cash flows or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses. The general allocation is determined by segregating the remaining loans by type of loan, risk weighting (if applicable), and payment history. Using a three-year lookback period, historical loss experience, delinquency trends and general economic conditions are analyzed. Separately evaluated but also taken into consideration are call report, geographic, and industry concentrations. This analysis establishes factors that are applied to the loan groups to determine the amount of the general allocations.
In addition, as an integral part of their examination process, banking regulators will periodically review our allowance for loan losses and may require us to make additional provisions for estimated losses based upon judgments different from those of management. Although management believes that it uses the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary and results of operations could be adversely affected if circumstances differ substantially from the assumptions used in making the determinations. Because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that increases will not be necessary should the quality of loans deteriorate as a result of the factors discussed previously. Any material increase in the allowance for loan losses may adversely affect our financial condition and results of operations. The allowance is based on information known at the time of the review. Changes in factors underlying the assessment could have a material impact on the amount of the allowance that is necessary and the amount of provision to be charged against earnings. Such changes could impact future results.
For the year ended December 31, 2022, we followed the incurred loss methodology for determining our allowance for loan losses. We will adopt the current expected credit losses ("CECL") standard for determining the amount of our allowance for credit losses beginning January 1, 2023.
Business Combinations
The Company accounts for business combinations under the acquisition method of accounting. The Company records assets acquired, including identifiable intangible assets and liabilities assumed at their fair values as of the acquisition date. Transaction costs related to the acquisition are expensed in the period incurred. Results of operations of the acquired entity are included in the consolidated statements of income from the date of acquisition. Any measurement-period adjustments are recorded in the period the adjustment is identified.
The excess of consideration paid over fair value of net assets acquired is recorded as goodwill. Determining the fair value of assets acquired, including identifiable intangible assets and liabilities assumed often requires significant use of estimates and assumptions. This may involve estimates based on third-party valuations, such as appraisals, or internal valuations based on discounted cash flow analyses or other valuation techniques such as estimates of attrition, inflation, asset growth rates, discount rates, multiples of earnings or other relevant factors. Goodwill is not amortized but is tested at least annually for impairment. Other intangible assets are assigned useful lives and amortized. The determination of useful lives is subjective. See Note 2 and 7 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
The Company's accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in "Item 8. Financial Statements and Supplementary Data".
24
Table of Contents
Financial Condition
December 31, 2022 compared to December 31, 2021
Total assets were $1.95 billion at December 31, 2022, an increase of $512.45 million, or 35.7% from $1.44 billion at December 31, 2021. The increase was largely due to the FCB acquisition in April 2022, primarily reflected in loans receivable. Loans receivable, net increased by $419.04 million or 45.5%, to $1.34 billion at December 31, 2022 from $920.64 million at December 31, 2021. In addition, securities available-for-sale increased by $78.24 million from $271.26 million at December 31, 2021. Total liabilities were $1.79 billion at December 31, 2022, an increase of $510.77 million, or 39.9%, from $1.28 billion at December 31, 2021. The increase in liabilities was mainly due to an increase in deposits. Total deposits increased by $412.72 million from December 31, 2021, $321.11 million of which were brought on from the FCB acquisition. FHLB advances and other borrowings also increased $64.39 million from December 31, 2021. Total shareholders’ equity increased by $1.69 million from December 31, 2021.
Financial Condition Details
Investment Activities
We maintain a portfolio of investment securities, classified as either available-for-sale or held-to-maturity to enhance total return on investments. Our investment securities generally include U.S. government and agency obligations, U.S. treasury obligations, Small Business Administration pools, municipal securities, corporate obligations, mortgage-backed securities (“MBSs”), collateralized mortgage obligations (“CMOs”) and asset-backed securities (“ABSs”), all with varying characteristics as to rate, maturity and call provisions. There were no held-to-maturity investment securities included in the investment portfolio at December 31, 2022 or 2021. All investment securities included in the investment portfolio are available-for-sale. Eagle also has interest-bearing deposits in other banks and federal funds sold, as well as stock in FHLB and FRB. FHLB stock was $5.09 million and $1.70 million at December 31, 2022 and 2021, respectively. FRB stock was $4.13 million and $2.97 million at December 31, 2022 and 2021, respectively.
25
Table of Contents
The following table summarizes investment activities:
| December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||
| Fair Value | Percentage of Total | Fair Value | Percentage of Total | Fair Value | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||
| U.S. government and agency obligations | $ | 2,390 | 0.68 | % | $ | 1,633 | 0.60 | % | $ | 2,245 | 1.38 | % | ||||||||||||
| U.S. treasury obligations | 51,951 | 14.86 | % | 53,183 | 19.61 | 5,657 | 3.47 | |||||||||||||||||
| Municipal obligations | 172,849 | 49.47 | % | 123,667 | 45.58 | 99,088 | 60.81 | |||||||||||||||||
| Corporate obligations | 6,990 | 2.00 | % | 9,336 | 3.44 | 10,663 | 6.54 | |||||||||||||||||
| Mortgage-backed securities | 29,653 | 8.48 | % | 14,636 | 5.40 | 7,669 | 4.71 | |||||||||||||||||
| Collateralized mortgage obligations | 82,131 | 23.50 | % | 63,067 | 23.25 | 31,189 | 19.14 | |||||||||||||||||
| Asset-backed securities | 3,531 | 1.01 | % | 5,740 | 2.12 | 6,435 | 3.95 | |||||||||||||||||
| Total securities available-for-sale | $ | 349,495 | 100.00 | % | $ | 271,262 | 100.00 | % | $ | 162,946 | 100.00 | % |
Securities available-for-sale were $349.50 million at December 31, 2022, an increaseof $78.24 million, or 28.8%, from $271.26 million at December 31, 2021. The FCB acquisition included acquired securities of $126.12 million. However, immediately following the acquisition, a restructure of FCB's portfolio was incurred to better align the acquired portfolio with Eagle's investment strategy. Excluding securities acquired, securities decreased by $47.89 million. The decrease was primarily due to unrealized losses at December 31, 2022 resulting from increased interest rates. In addition, the decrease was impacted by sales, maturity, principal payments and call activity, which were largely offset by purchases.
The following table sets forth information regarding fair values, weighted average yields and maturities of investments. The yields have been computed on a tax equivalent basis. Maturities are based on the final contractual payment dates and do not reflect the impact of prepayments or early redemptions that may occur.
| December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | One to Five Years | Five to Ten Years | After Ten Years | Total Investment Securities | ||||||||||||||||||||||||||||||||||||||||
| Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Approximate Market Value | Weighted Average Yield | ||||||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||||||||
| U.S. government and agency obligations | $ | - | 0.00 | % | $ | - | 0.00 | % | $ | 2,390 | 3.94 | % | $ | - | 0.00 | % | $ | 2,390 | $ | 2,390 | 2.94 | % | ||||||||||||||||||||||
| U.S. treasury obligations | 6,270 | 1.20 | 4,699 | 2.78 | 40,982 | 1.46 | - | 0.00 | 51,951 | 51,951 | 1.55 | |||||||||||||||||||||||||||||||||
| Municipal obligations | 4,932 | 2.97 | 12,890 | 2.99 | 34,905 | 2.86 | 120,122 | 3.58 | 172,849 | 172,849 | 3.37 | |||||||||||||||||||||||||||||||||
| Corporate obligations | 2,995 | 5.59 | 956 | 3.00 | 3,039 | 4.99 | - | 0.00 | 6,990 | 6,990 | 3.97 | |||||||||||||||||||||||||||||||||
| Mortgage-backed securities | 1,250 | 2.39 | 4,318 | 3.52 | 4,046 | 3.40 | 20,039 | 3.79 | 29,653 | 29,653 | 3.14 | |||||||||||||||||||||||||||||||||
| Collateralized mortgage obligations | - | 0.00 | 8,859 | 3.51 | 1,168 | 3.55 | 72,104 | 3.33 | 82,131 | 82,131 | 3.36 | |||||||||||||||||||||||||||||||||
| Asset-backed securities | - | 0.00 | - | 0.00 | - | 0.00 | 3,531 | 5.47 | 3,531 | 3,531 | 5.47 | |||||||||||||||||||||||||||||||||
| Total securities available-for-sale | $ | 15,447 | 2.71 | % | $ | 31,722 | 3.18 | % | $ | 86,530 | 2.34 | % | $ | 215,796 | 3.55 | % | $ | 349,495 | $ | 349,495 | 3.11 | % |
26
Table of Contents
Lending Activities
The following table includes the composition of the Bank’s loan portfolio by loan category:
| December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||||||||||||||||||||||
| Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | |||||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||||||
| Residential 1-4 family (1) | $ | 135,947 | 10.03 | % | $ | 101,180 | 10.82 | % | $ | 110,802 | 13.14 | % | $ | 119,296 | 15.28 | % | $ | 116,939 | 18.92 | % | ||||||||||||||||||||
| Residential 1-4 family construction | 59,756 | 4.41 | 45,635 | 4.88 | 46,290 | 5.49 | 38,602 | 4.95 | 27,168 | 4.40 | ||||||||||||||||||||||||||||||
| Total residential 1-4 family | 195,703 | 14.44 | 146,815 | 15.70 | 157,092 | 18.63 | 157,898 | 20.23 | 144,107 | 23.32 | ||||||||||||||||||||||||||||||
| Commercial real estate | 539,070 | 39.76 | 410,568 | 43.92 | 316,668 | 37.56 | 331,062 | 42.41 | 256,784 | 41.54 | ||||||||||||||||||||||||||||||
| Commercial construction and development | 151,145 | 11.15 | 92,403 | 9.88 | 65,281 | 7.74 | 52,670 | 6.75 | 41,739 | 6.75 | ||||||||||||||||||||||||||||||
| Farmland | 136,334 | 10.06 | 67,005 | 7.17 | 65,918 | 7.82 | 50,293 | 6.44 | 29,915 | 4.84 | ||||||||||||||||||||||||||||||
| Total commercial real estate | 826,549 | 60.97 | 569,976 | 60.97 | 447,867 | 53.12 | 434,025 | 55.60 | 328,438 | 53.13 | ||||||||||||||||||||||||||||||
| Total real estate loans | 1,022,252 | 75.41 | 716,791 | 76.67 | 604,959 | 71.75 | 591,923 | 75.83 | 472,545 | 76.45 | ||||||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||||||
| Home equity | 74,271 | 5.48 | 51,748 | 5.54 | 56,563 | 6.71 | 56,414 | 7.23 | 52,159 | 8.44 | ||||||||||||||||||||||||||||||
| Consumer | 27,609 | 2.04 | 18,455 | 1.97 | 20,168 | 2.39 | 18,882 | 2.42 | 16,565 | 2.68 | ||||||||||||||||||||||||||||||
| Commercial | 127,255 | 9.39 | 101,535 | 10.86 | 109,209 | 12.95 | 72,797 | 9.33 | 59,053 | 9.56 | ||||||||||||||||||||||||||||||
| Agricultural | 104,036 | 7.68 | 46,335 | 4.96 | 52,242 | 6.20 | 40,522 | 5.19 | 17,709 | 2.87 | ||||||||||||||||||||||||||||||
| Total commercial loans | 231,291 | 17.07 | 147,870 | 15.82 | 161,451 | 19.15 | 113,319 | 14.52 | 76,762 | 12.43 | ||||||||||||||||||||||||||||||
| Total other loans | 333,171 | 24.59 | 218,073 | 23.33 | 238,182 | 28.25 | 188,615 | 24.17 | 145,486 | 23.55 | ||||||||||||||||||||||||||||||
| Total loans | 1,355,423 | 100.00 | % | 934,864 | 100.00 | % | 843,141 | 100.00 | % | 780,538 | 100.00 | % | 618,031 | 100.00 | % | |||||||||||||||||||||||||
| Deferred loan fees | (1,745 | ) | (1,725 | ) | (2,038 | ) | (1,303 | ) | (1,098 | ) | ||||||||||||||||||||||||||||||
| Allowance for loan losses | (14,000 | ) | (12,500 | ) | (11,600 | ) | (8,600 | ) | (6,600 | ) | ||||||||||||||||||||||||||||||
| Total loans, net | $ | 1,339,678 | $ | 920,639 | $ | 829,503 | $ | 770,635 | $ | 610,333 |
(1) Excludes loans held-for-sale
27
Table of Contents
Loans receivable, net increased $419.04 million, or 45.5%, to $1.34 billion at December 31, 2022 from $920.64 million at December 31, 2021. The increase was impacted by the FCB acquisition, which included $190.89 million of acquired loans. Excluding acquired loans, loans receivable, net increased by $228.15 million. Including acquired loans, total commercial real estate loans increased $256.57 million, total commercial loans increased $83.42 million, total residential loans increased $48.88 million, home equity loans increased $22.52 million and consumer loans increased $9.15 million.
Total loan originations were $1.13 billion for the year ended December 31, 2022. Total residential 1-4 family originations were $635.03 million, which includes $532.56 million of originations of loans held-for-sale. Total commercial real estate originations were $315.35 million. Total commercial originations were $124.92 million. Home equity loan originations totaled $39.79 million. Consumer loan originations totaled $14.97 million. Loans held-for-sale decreased by $17.57 million, to $8.25 million at December 31, 2022 from $25.82 million at December 31, 2021.
Loan Maturities. The following table sets forth the estimated maturity of the loan portfolio of the Bank at December 31, 2022. Balances exclude deferred loan fees and allowance for loan losses. Scheduled principal repayments of loans do not necessarily reflect the actual life of such assets. The average life of a loan is typically substantially less than its contractual terms because of prepayments. In addition, due on sale clauses on loans generally give the Bank the right to declare loans immediately due and payable in the event, among other things, the borrower sells the real property, subject to the mortgage, and the loan is not paid off. All mortgage loans are shown to be maturing based on the date of the last payment required by the loan agreement, except as noted.
Loans having no stated maturity, those without a scheduled payment, demand loans and matured loans, are shown as due within six months.
| One Year or Less | After One Year to Five Years | After Five Years to Fifteen Years | After Fifteen Years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total residential 1-4 family (1) | $ | 53,066 | $ | 5,388 | $ | 24,663 | $ | 112,586 | $ | 195,703 | |||||||||
| Total commercial real estate | 70,429 | 38,793 | 172,134 | 545,193 | 826,549 | ||||||||||||||
| Home equity | 4,328 | 22,435 | 46,158 | 1,350 | 74,271 | ||||||||||||||
| Consumer | 1,745 | 18,339 | 7,206 | 319 | 27,609 | ||||||||||||||
| Total Commercial | 74,760 | 79,614 | 73,815 | 3,102 | 231,291 | ||||||||||||||
| Total loans (1) | $ | 204,328 | $ | 164,569 | $ | 323,976 | $ | 662,550 | $ | 1,355,423 |
(1) Excludes loans held-for-sale
The following table includes loans by fixed or adjustable rates at December 31, 2022:
| Fixed | Adjustable | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Due after December 31, 2022 | ||||||||||||
| Total residential 1-4 family (1) | $ | 44,719 | $ | 97,918 | $ | 142,637 | ||||||
| Total commercial real estate | 117,848 | 638,272 | 756,120 | |||||||||
| Home equity | 4,058 | 65,885 | 69,943 | |||||||||
| Consumer | 24,275 | 1,589 | 25,864 | |||||||||
| Total commercial | 100,778 | 55,753 | 156,531 | |||||||||
| Total due after December 31, 2022 | 291,677 | 859,417 | 1,151,095 | |||||||||
| Due in less than one year | 150,280 | 54,048 | 204,328 | |||||||||
| Total loans (1) | $ | 441,958 | $ | 913,465 | $ | 1,355,423 | ||||||
| Percent of total | 32.61 | % | 67.39 | % | 100.00 | % |
(1) Excludes loans held-for-sale
28
Table of Contents
Delinquent Loans. The following table provides information regarding the Bank’s delinquent loans:
| December 31, 2022 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30-89 Days | 90 Days and Greater | |||||||||||||||||||||||
| Number | Amount | Percentage of Total | Number | Amount | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | (Dollars in Thousands) | |||||||||||||||||||||||
| Loan type: | ||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||
| Residential 1-4 family | 7 | $ | 1,798 | 32.02 | % | 1 | $ | 330 | 30.67 | % | ||||||||||||||
| Residential 1-4 family construction | 2 | 500 | 8.91 | - | - | 0.00 | ||||||||||||||||||
| Commercial real estate | 2 | 780 | 13.89 | - | - | 0.00 | ||||||||||||||||||
| Farmland | 6 | 1,620 | 28.86 | - | - | 0.00 | ||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||
| Home equity | 4 | 226 | 4.03 | - | - | 0.00 | ||||||||||||||||||
| Consumer | 58 | 93 | 1.66 | - | - | 0.00 | ||||||||||||||||||
| Commercial | 8 | 597 | 10.63 | 2 | 746 | 69.33 | ||||||||||||||||||
| Total | 87 | $ | 5,614 | 100.00 | % | 3 | $ | 1,076 | 100.00 | % |
29
Table of Contents
Nonperforming Assets. The following table sets forth information regarding nonperforming assets:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Non-accrual loans | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | $ | 483 | $ | 616 | $ | 684 | $ | 618 | $ | 253 | ||||||||||
| Residential 1-4 family construction | - | 337 | 337 | 337 | 634 | |||||||||||||||
| Commercial real estate | 350 | 497 | 631 | 583 | 432 | |||||||||||||||
| Commercial construction and development | - | - | 36 | 50 | 13 | |||||||||||||||
| Farmland | 143 | 989 | 2,245 | 323 | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | 96 | 100 | 94 | 78 | 469 | |||||||||||||||
| Consumer | 25 | 62 | 151 | 156 | 127 | |||||||||||||||
| Commercial | 44 | 516 | 537 | 750 | 308 | |||||||||||||||
| Agricultural | 1,059 | 1,718 | 1,542 | 499 | 32 | |||||||||||||||
| Accruing loans delinquent 90 days or more | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | 330 | - | 34 | 4 | 130 | |||||||||||||||
| Residential 1-4 family construction | - | - | 170 | - | - | |||||||||||||||
| Commercial real estate | - | - | - | - | 1,347 | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Commercial | 746 | - | 6 | - | - | |||||||||||||||
| Agricultural | - | - | 182 | 1,805 | - | |||||||||||||||
| Restructured loans | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Commercial real estate | 3,264 | 1,527 | 1,633 | - | - | |||||||||||||||
| Commercial construction and development | - | - | 14 | - | - | |||||||||||||||
| Farmland | 611 | 641 | - | 153 | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | 11 | 15 | 17 | 20 | 22 | |||||||||||||||
| Commercial | 140 | - | - | 74 | - | |||||||||||||||
| Agricultural | 476 | 41 | 160 | - | - | |||||||||||||||
| Total nonperforming loans | 7,778 | 7,059 | 8,473 | 5,450 | 3,767 | |||||||||||||||
| Real estate owned and other repossessed property, net | - | 4 | 25 | 26 | 107 | |||||||||||||||
| Total nonperforming assets | $ | 7,778 | $ | 7,063 | $ | 8,498 | $ | 5,476 | $ | 3,874 | ||||||||||
| Total nonperforming loans to total loans | 0.57 | % | 0.76 | % | 1.00 | % | 0.70 | % | 0.61 | % | ||||||||||
| Total nonperforming loans to total assets | 0.40 | % | 0.49 | % | 0.67 | % | 0.52 | % | 0.44 | % | ||||||||||
| Total nonaccrual loans to total loans | 0.24 | % | 0.59 | % | 0.74 | % | 0.47 | % | 0.37 | % | ||||||||||
| Total nonperforming assets to total assets | 0.40 | % | 0.49 | % | 0.68 | % | 0.52 | % | 0.45 | % |
Nonaccrual loans as of December 31, 2022 and 2021 include $694,000 and $492,000, respectively of acquired loans that deteriorated subsequent to the acquisition date. During the year ended December 31, 2022 and 2021, an insignificant amount of interest was recorded on loans previously accounted for on a nonaccrual basis.
During the year ended December 31, 2022, the Bank sold three real estate owned and other repossessed assets resulting in a net gain of $185,000. There was one write-up on real estate owned and other repossessed assets for a gain of $18,000 during the year ended December 31, 2022. During the year ended December 31, 2021, the Bank sold three real estate owned and other repossessed assets resulting in a net gain of $12,000. There was one write-up on real estate owned and other repossessed assets for a gain of $10,000 during the year ended December 31, 2021.
Management, in compliance with regulatory guidelines, conducts an internal loan review program, whereby loans are placed or classified in categories depending upon the level of risk of nonpayment or loss. These categories are special mention, substandard, doubtful or loss. When a loan is classified as substandard or doubtful, management is required to evaluate the loan for impairment and establish an allowance for loan loss if deemed necessary. When management classifies a loan as a loss asset, an allowance equaling up to 100.0% of the loan balance is required to be established or the loan is required to be charged-off. The allowance for loan losses is composed of an allowance for both inherent risk associated with lending activities and specific problem assets.
30
Table of Contents
Management’s evaluation of classification of assets and adequacy of the allowance for loan losses is reviewed by the Board on a regular basis and by regulatory agencies as part of their examination process. We also utilize a third-party review as part of our loan classification process. In addition, on an annual basis or more often if needed, the Company formally reviews the ratings of all commercial real estate, real estate construction, and commercial business loans that have a principal balance of $750,000 or more.
The following table reflects our classified assets:
| December 31, 2022 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | 515 | $ | 353 | $ | - | $ | - | $ | 868 | |||||||||
| Residential 1-4 family construction | - | - | - | - | - | ||||||||||||||
| Commercial real estate | 16,833 | 1,732 | - | - | 18,565 | ||||||||||||||
| Commercial construction and development | 1,044 | - | - | - | 1,044 | ||||||||||||||
| Farmland | 2,232 | 2,456 | - | - | 4,688 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | - | 124 | - | - | 124 | ||||||||||||||
| Consumer | 10 | 39 | - | - | 49 | ||||||||||||||
| Commercial | 1,476 | 736 | 8 | - | 2,220 | ||||||||||||||
| Agricultural | 311 | 2,182 | 102 | - | 2,595 | ||||||||||||||
| Total loans | 22,421 | 7,622 | 110 | - | 30,153 | ||||||||||||||
| Real estate owned/repossessed property, net | - | ||||||||||||||||||
| $ | 30,153 |
| December 31, 2021 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | - | $ | 301 | $ | 199 | $ | - | $ | 500 | |||||||||
| Residential 1-4 family construction | - | 337 | - | - | 337 | ||||||||||||||
| Commercial real estate | 1,527 | 2,145 | - | - | 3,672 | ||||||||||||||
| Commercial construction and development | - | - | - | - | - | ||||||||||||||
| Farmland | 177 | 1,744 | 47 | - | 1,968 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | - | 134 | - | - | 134 | ||||||||||||||
| Consumer | - | 63 | - | - | 63 | ||||||||||||||
| Commercial | 130 | 524 | - | - | 654 | ||||||||||||||
| Agricultural | 332 | 1,444 | 9 | - | 1,785 | ||||||||||||||
| Total loans | 2,166 | 6,692 | 255 | - | 9,113 | ||||||||||||||
| Real estate owned/repossessed property, net | 4 | ||||||||||||||||||
| $ | 9,117 |
The increase in special mention for commercial real estate of $15.30 million from December 31, 2021 to December 31, 2022 was largely related to one customer relationship. The outstanding balance of $10.08 million at December 31, 2022 was paid off during the three months ended March 31, 2023.
31
Table of Contents
Allowance for Loan Losses. The Bank segregates its loan portfolio for loan losses into the following broad categories: residential 1-4 family, commercial real estate, home equity, consumer and commercial. The Bank provides for a general allowance for losses inherent in the portfolio in the categories referenced above. General loss percentages which are calculated based on historical analyses and other factors such as volume and severity of delinquencies, local and national economy, underwriting standards and other factors. This portion of the allowance is calculated for inherent losses which probably exist as of the evaluation date even though they might not have been identified by the more objective processes used. This is due to the risk of error and/or inherent imprecision in the process. This portion of the allowance is subjective in nature and requires judgments based on qualitative factors which do not lend themselves to exact mathematical calculations such as: trends in delinquencies and nonaccruals; trends in volume; terms and portfolio mix; new credit products; changes in lending policies and procedures; and changes in the outlook for the local and national economy.
At least quarterly, the management of the Bank evaluates the need to establish an allowance for losses on specific loans when a finding is made that a loss is estimable and probable. Such evaluation includes a review of all loans for which full collectability may not be reasonably assured and considers, among other matters: the estimated market value of the underlying collateral of problem loans; prior loss experience; economic conditions; and overall portfolio quality.
Provisions for, or adjustments to, estimated losses are included in earnings in the period they are established. At December 31, 2022, we had $14.00 million in allowances for loan losses.
While we believe we have established our existing allowance for loan losses in accordance with generally accepted accounting principles, there can be no assurance that bank regulators, in reviewing our loan portfolio, will not request that we significantly increase our allowance for loan losses, or that general economic conditions, a deteriorating real estate market, or other factors will not cause us to significantly increase our allowance for loan losses, therefore negatively affecting our financial condition and earnings.
In originating loans, we recognize that credit losses will be experienced and that the risk of loss will vary with, among other things, the type of loan being made, the creditworthiness of the borrower over the term of the loan and, in the case of a secured loan, the quality of the security for the loan.
It is our policy to review our loan portfolio, in accordance with regulatory classification procedures, on at least a quarterly basis.
32
Table of Contents
The following table includes information for allowance for loan losses:
| Years Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||
| 2022 | 2021 | 2020 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Beginning balance | $ | 12,500 | $ | 11,600 | $ | 8,600 | ||||||
| Provision for loan losses | 2,001 | 861 | 3,130 | |||||||||
| Charge-offs | ||||||||||||
| Residential 1-4 Family | (199 | ) | - | - | ||||||||
| Commercial real estate | - | (35 | ) | (18 | ) | |||||||
| Home equity | (32 | ) | - | - | ||||||||
| Consumer | (31 | ) | (16 | ) | (36 | ) | ||||||
| Commercial | (299 | ) | (6 | ) | (173 | ) | ||||||
| Recoveries | ||||||||||||
| Residential 1-4 Family | 4 | - | - | |||||||||
| Commercial real estate | 30 | 21 | 12 | |||||||||
| Home equity | - | - | - | |||||||||
| Consumer | 4 | 8 | 16 | |||||||||
| Commercial | 22 | 67 | 69 | |||||||||
| Net loan (recoveries) charge-offs | s | (501 | ) | 39 | (130 | ) | ||||||
| Ending balance | $ | 14,000 | $ | 12,500 | $ | 11,600 | ||||||
| Allowance for loan losses to total loans excluding loans held-for-sale | 1.03 | % | 1.34 | % | 1.38 | % | ||||||
| Allowance for loan losses to total nonperforming loans | 179.99 | % | 177.08 | % | 136.91 | % | ||||||
| Allowance for loan losses to nonaccrual loans | 424.50 | % | 227.65 | % | 184.89 | % | ||||||
| Net (recoveries) charge-offs to average loans outstanding during the period | -0.04 | % | 0.00 | % | -0.01 | % |
Net charge-offs to average loans outstanding for each loan category are considered insignificant for the periods presented in the table above.
The following table presents allocation of the allowance for loan losses by loan category and the percentage of loans in each category to total loans:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||
| Residential 1-4 family | $ | 1,472 | 10.51 | % | 14.44 | % | $ | 1,596 | 12.77 | % | 15.70 | % | $ | 1,506 | 12.98 | % | 18.63 | % | ||||||||||||||||||
| Commercial real estate | 9,037 | 64.55 | 60.97 | 7,470 | 59.76 | 60.97 | 6,951 | 59.92 | 53.12 | |||||||||||||||||||||||||||
| Total real estate loans | 10,509 | 75.06 | 75.41 | 9,066 | 72.53 | 76.67 | 8,457 | 72.90 | 71.75 | |||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||
| Home equity | 509 | 3.64 | 5.48 | 533 | 4.26 | 5.54 | 515 | 4.44 | 6.71 | |||||||||||||||||||||||||||
| Consumer | 342 | 2.44 | 2.04 | 365 | 2.92 | 1.97 | 364 | 3.14 | 2.39 | |||||||||||||||||||||||||||
| Commercial | 2,640 | 18.86 | 17.07 | 2,536 | 20.29 | 15.82 | 2,264 | 19.52 | 19.15 | |||||||||||||||||||||||||||
| Total other loans | 3,491 | 24.94 | 24.59 | 3,434 | 27.47 | 23.33 | 3,143 | 27.10 | 28.25 | |||||||||||||||||||||||||||
| Total | $ | 14,000 | 100.00 | % | 100.00 | % | $ | 12,500 | 100.00 | % | 100.00 | % | $ | 11,600 | 100.00 | % | 100.00 | % |
33
Table of Contents
Deposits and Other Sources of Funds
Deposits. Deposits are the Company’s primary source of funds. Core deposits are deposits that are more stable and somewhat less sensitive to rate changes. They also represent a lower cost source of funds than rate sensitive, more volatile accounts such as certificates of deposit. We believe that our core deposits are checking, savings, money market and IRA accounts. Based on our historical experience, we include IRA accounts funded by certificates of deposit as core deposits because they exhibit the principal features of core deposits in that they are stable and generally are not rate sensitive. Core deposits were $1.41 billion or 86.1% of the Bank’s total deposits at December 31, 2022 ($1.38 billion or 84.4% excluding IRA certificates of deposit). The presence of a high percentage of core deposits and, in particular, transaction accounts reflects in part of our strategy to restructure our liabilities to more closely resemble the lower cost of liabilities of a commercial bank. However, a significant portion of our deposits remains in certificate of deposit form. These certificates of deposit, if they mature and are renewed at higher rates, would result in an increase in our cost of funds.
The following table includes deposit accounts and associated weighted average interest rates for each category of deposits:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| Weighted | Weighted | Weighted | ||||||||||||||||||||||||||||||||||
| Percent | Average | Percent | Average | Percent | Average | |||||||||||||||||||||||||||||||
| Amount | of Total | Rate | Amount | of Total | Rate | Amount | of Total | Rate | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest checking | $ | 468,955 | 28.68 | % | 0.00 | % | $ | 368,846 | 30.16 | % | 0.00 | % | $ | 318,389 | 30.82 | % | 0.00 | % | ||||||||||||||||||
| Interest-bearing checking | 252,922 | 15.47 | 0.11 | 203,410 | 16.64 | 0.02 | 160,614 | 15.55 | 0.02 | |||||||||||||||||||||||||||
| Savings | 273,790 | 16.74 | 0.06 | 223,069 | 18.25 | 0.06 | 179,868 | 17.41 | 0.06 | |||||||||||||||||||||||||||
| Money market | 387,947 | 23.72 | 1.12 | 277,469 | 22.7 | 0.25 | 202,407 | 19.59 | 0.24 | |||||||||||||||||||||||||||
| Total | 1,383,614 | 84.61 | 0.34 | 1,072,794 | 87.75 | 0.08 | 861,278 | 83.37 | 0.07 | |||||||||||||||||||||||||||
| Certificates of deposit accounts: | ||||||||||||||||||||||||||||||||||||
| IRA certificates | 24,907 | 1.52 | 0.48 | 25,333 | 2.07 | 0.44 | 24,693 | 2.39 | 0.50 | |||||||||||||||||||||||||||
| Brokered certificates | - | - | 0.00 | - | 0.00 | 0.00 | 495 | 0.05 | 1.35 | |||||||||||||||||||||||||||
| Other certificates | 226,751 | 13.87 | 1.51 | 124,422 | 10.18 | 0.38 | 146,617 | 14.19 | 0.71 | |||||||||||||||||||||||||||
| Total certificates of deposit | 251,658 | 15.39 | 1.41 | 149,755 | 12.25 | 0.39 | 171,805 | 16.63 | 0.68 | |||||||||||||||||||||||||||
| Total deposits | $ | 1,635,272 | 100.00 | % | 0.50 | % | $ | 1,222,549 | 100.00 | % | 0.12 | % | $ | 1,033,083 | 100.00 | % | 0.18 | % |
Deposits increased by $412.72 million, or 33.8%, to $1.64 billion at December 31, 2022 from$1.22 billion at December 31, 2021. A large portion of the deposit increase was due to the FCB acquisition, which brought on $321.11 million in deposits. Excluding acquired deposits, total deposits increased by $91.61 million. Including acquired deposits, money market increased by $110.48 million, certificates of deposits increasedby $101.90 million, noninterest checking increased by $100.11 million, savings increased by $50.72 million, and interest-bearing checkingincreased by $49.51 million.
At December 31, 2022 and 2021, the Company held $642.02 million and $444.89 million, respectively, in deposit accounts that met or exceeded the Federal Deposit Insurance Corporation ("FDIC") requirements of $250,000 and greater.
The following table shows the amount of certificates of deposit with balances of $250,000 and greater by time remaining until maturity as of December 31, 2022:
| Balance | |||
|---|---|---|---|
| $250,000 | |||
| and Greater | |||
| (In Thousands) | |||
| 3 months or less | $ | 33,410 | |
| Over 3 to 6 months | 4,550 | ||
| Over 6 to 12 months | 11,557 | ||
| Over 12 months | 15,686 | ||
| Total | $ | 65,203 |
Our depositors are primarily residents of the state of Montana.
34
Table of Contents
Borrowings. Deposits are the primary source of funds for our lending and investment activities and for general business purposes. However, as the need arises, or in order to take advantage of funding opportunities, we also borrow funds in the form of advances from FHLB of Des Moines to supplement our supply of lendable funds and to meet deposit withdrawal requirements. The Bank has Federal funds lines of credit with PCBB, PNC, TIB and UBB. Eagle has a line of credit with Bell Bank.
Advances from FHLB and other borrowings increased by $64.39 million to $69.39 million at December 31, 2022 from $5.00 million at December 31, 2021. The increase was related to funding loan growth. The weighted average rate for borrowings was 4.52% as of December 31, 2022, compared to 1.81% at December 31, 2021.
Other Long-Term Debt. The following table summarizes other long-term debt activity:
| December 31, | December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||
| Net | Percent | Net | Percent | |||||||||||||
| Amount | of Total | Amount | of Total | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Senior notes fixed at 5.75%, due 2022 | $ | - | 0.00 | % | $ | 9,996 | 33.47 | % | ||||||||
| Subordinated debentures fixed at 5.50% to floating, due 2030 | 14,751 | 25.07 | 14,718 | 49.27 | ||||||||||||
| Subordinated debentures fixed at 3.50% to floating, due 2032 | 38,938 | 66.17 | - | 0.00 | ||||||||||||
| Subordinated debentures variable at 3-Month Libor plus 1.42%, due 2035 | 5,155 | 8.76 | 5,155 | 17.26 | ||||||||||||
| Total other long-term debt, net | $ | 58,844 | 100.00 | % | $ | 29,869 | 100.00 | % |
Total other long-term debt was $58.84 million at December 31, 2022 compared to $29.87 million at December 31, 2021. This increase of $28.97 million primarily resulted from the issuance of $40.00 million of subordinated notes, slightly offset by the redemption of $10.00 million of senior notes.
35
Table of Contents
Shareholders’ Equity
Total shareholders’ equity increased slightly by $1.69 million or 1.1%, to $158.42 million at December 31, 2022 from $156.73 million at December 31, 2021. This increase was primarily the result of stock issued in connection with the FCB acquisition of $28.35 million in addition to net income of $10.70 million. The increase was largely offset by an increase in other comprehensive loss of $29.85 million, net of tax, related to net unrealized losses in securities available-for-sale, reflecting increases in market interest rates, as well as treasury stock purchases of $4.43 million and dividends paid of $4.06 million.
Analysis of Net Interest Income
The Bank’s earnings have historically depended primarily upon net interest income, which is the difference between interest income earned on loans and investments and interest paid on deposits and any borrowed funds. It is the single largest component of Eagle’s operating income. Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.
The following table includes average balances for statement of financial position items, as well as, interest and dividends and average yields related to the average balances. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield. The yields include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income or expense.
| Year Ended December 31, 2022 | Year Ended December 31, 2021 | Year Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||||||||||||||
| Daily | and | Yield/ | Daily | and | Yield/ | Daily | and | Yield/ | ||||||||||||||||||||||||||||
| Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||||||||||||
| Investment securities | $ | 336,779 | $ | 8,579 | 2.55 | % | $ | 215,978 | $ | 4,238 | 1.96 | % | $ | 166,577 | $ | 3,742 | 2.24 | % | ||||||||||||||||||
| FHLB and FRB stock | 6,369 | 302 | 4.74 | 4,831 | 255 | 5.28 | 6,534 | 370 | 5.65 | |||||||||||||||||||||||||||
| Loans receivable(1) | 1,194,788 | 60,353 | 5.05 | 914,804 | 45,134 | 4.93 | 874,669 | 45,381 | 5.17 | |||||||||||||||||||||||||||
| Other earning assets | 34,170 | 228 | 0.67 | 74,102 | 120 | 0.16 | 44,771 | 161 | 0.36 | |||||||||||||||||||||||||||
| Total interest earning assets | 1,572,106 | 69,462 | 4.42 | 1,209,715 | 49,747 | 4.11 | 1,092,551 | 49,654 | 4.54 | |||||||||||||||||||||||||||
| Noninterest earning assets | 196,813 | 147,534 | 127,339 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 1,768,919 | $ | 1,357,249 | $ | 1,219,890 | ||||||||||||||||||||||||||||||
| Liabilities and equity: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Deposit accounts: | ||||||||||||||||||||||||||||||||||||
| Checking | $ | 244,208 | $ | 173 | 0.07 | % | $ | 190,645 | $ | 47 | 0.02 | % | $ | 151,745 | $ | 58 | 0.04 | % | ||||||||||||||||||
| Savings | 269,033 | 128 | 0.05 | 198,648 | 117 | 0.06 | 154,224 | 145 | 0.09 | |||||||||||||||||||||||||||
| Money market | 358,122 | 1,711 | 0.48 | 244,113 | 545 | 0.22 | 169,531 | 473 | 0.28 | |||||||||||||||||||||||||||
| Certificates of deposit | 188,954 | 1,112 | 0.59 | 158,959 | 765 | 0.48 | 213,696 | 2,938 | 1.37 | |||||||||||||||||||||||||||
| FHLB advances and other borrowings | 14,627 | 514 | 3.51 | 9,411 | 175 | 1.86 | 76,119 | 1,183 | 1.55 | |||||||||||||||||||||||||||
| Other long-term debt | 59,807 | 2,512 | 4.20 | 29,834 | 1,558 | 5.22 | 28,593 | 1,687 | 5.88 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,134,751 | 6,150 | 0.54 | 831,610 | 3,207 | 0.39 | 793,908 | 6,484 | 0.81 | |||||||||||||||||||||||||||
| Noninterest checking | 453,841 | 346,243 | 265,304 | |||||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 24,672 | 22,382 | 19,518 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,613,264 | 1,200,235 | 1,078,730 | |||||||||||||||||||||||||||||||||
| Total equity | 155,655 | 157,014 | 141,160 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 1,768,919 | $ | 1,357,249 | $ | 1,219,890 | ||||||||||||||||||||||||||||||
| Net interest income/interest rate spread(2) | $ | 63,312 | 3.88 | % | $ | 46,540 | 3.72 | % | $ | 43,170 | 3.73 | % | ||||||||||||||||||||||||
| Net interest margin(3) | 4.03 | % | 3.85 | % | 3.94 | % | ||||||||||||||||||||||||||||||
| Total interest earning assets to interest-bearing liabilities | 138.54 | % | 145.47 | % | 137.62 | % |
(1) Includes loans held-for-sale.
(2) Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities.
(3) Net interest margin represents income before the provision for loan losses divided by average interest-earning assets.
(4) For purposes of this table, tax exempt income is not calculated on a tax equivalent basis.
36
Table of Contents
Rate/Volume Analysis
The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (1) changes in volume multiplied by the old rate; (2) changes in rate, which are changes in rate multiplied by the old volume; and (3) changes not solely attributable to rate or volume, which have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended December 31, 2022 | Year Ended December 31, 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due to | Due to | |||||||||||||||||||||||
| Volume | Rate | Net | Volume | Rate | Net | |||||||||||||||||||
| (In Thousands) | ||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||
| Investment securities | $ | 2,370 | $ | 1,971 | $ | 4,341 | $ | 1,110 | $ | (614 | ) | $ | 496 | |||||||||||
| FHLB and FRB stock | 81 | (34 | ) | 47 | (96 | ) | (19 | ) | (115 | ) | ||||||||||||||
| Loans receivable(1) | 13,814 | 1,405 | 15,219 | 2,082 | (2,329 | ) | (247 | ) | ||||||||||||||||
| Other earning assets | (65 | ) | 173 | 108 | 105 | (146 | ) | (41 | ) | |||||||||||||||
| Total interest earning assets | 16,200 | 3,515 | 19,715 | 3,201 | (3,108 | ) | 93 | |||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Checking | 13 | 113 | 126 | 15 | (26) | (11) | ||||||||||||||||||
| Savings | 41 | (30) | 11 | 42 | (70) | (28) | ||||||||||||||||||
| Money market | 255 | 911 | 1,166 | 208 | (136) | 72 | ||||||||||||||||||
| Certificates of deposit | 144 | 203 | 347 | (753 | ) | (1,420 | ) | (2,173 | ) | |||||||||||||||
| FHLB advances and other borrowings | 97 | 242 | 339 | (1,037 | ) | 29 | (1,008 | ) | ||||||||||||||||
| Other long-term debt | 1,565 | (611 | ) | 954 | 73 | (202 | ) | (129 | ) | |||||||||||||||
| Total interest-bearing liabilities | 2,115 | 828 | 2,943 | (1,452 | ) | (1,825 | ) | (3,277 | ) | |||||||||||||||
| Change in net interest income | $ | 14,085 | $ | 2,687 | $ | 16,772 | $ | 4,653 | $ | (1,283 | ) | $ | 3,370 |
(1) Includes loans held-for-sale.
Results of Operations
Comparison of Operating Results for the Years Ended December 31, 2022 and 2021
Net Income
Eagle’s net income for the year ended December 31, 2022 was $10.70 million compared to $14.42 million for the year ended December 31, 2021. The decrease of $3.72 million was primarily due to a decrease in noninterest income of $19.96 million. This decrease was largely offset by an increase in net interest income after loan loss provision of $15.63 million. Basic and diluted earnings per common share were both $1.45 for the year ended December 31, 2022. Basic and diluted earnings per common share were both $2.17 for the prior period.
Net Interest Income
Net interest income increased to $63.31 million for the year ended December 31, 2022, from $46.54 million for the year ended December 31, 2021. This increase of $16.77 million, or 36.0%, was primarily the result of an increase in interest and dividend income of $19.71 million. This increase was offset by an increase in interest expense of $2.94 million.
Interest and Dividend Income
Interest and dividend income was $69.46 million for the year ended December 31, 2022, compared to $49.75 million for the year ended December 31, 2021, an increase of $19.71 million, or 39.6%. Interest and fees on loans increased to $60.35 million for the year ended December 31, 2022 from $45.13 million for the same period ended December 31, 2021. This increase of $15.22 million, or 33.7%, was largely due to an increase in the average balance of loans. Average balances for loans receivable, including loans held-for-sale, for the year ended December 31, 2022 were $1.19 billion, compared to $914.80 million for the year ended December 31, 2021. This increase of $279.99 million, or 30.6% was impacted by the FCB acquisition, as well as organic growth. In addition, the average interest rate earned on loans receivable increased by 12 basis points, from 4.93% for the year ended December 31, 2021, to 5.05% for the year ended December 31, 2022. Interest accretion on purchased loans was $1.56 million for the year ended December 31, 2022, which resulted in a 10 basis point increase in net interest margin compared to $579,000 for the year ended December 31, 2021, which resulted in a 5 basis point increase in net interest margin. Interest on investment securities available-for-sale increased by $4.34 million or 102.4% period over period. Average balances for investments increased to $336.78 million for the year ended December 31, 2022, from $215.98 million for the year ended December 31, 2021. The increase in average investment balances was largely driven by the FCB acquisition. Average interest rates earned on investments also increased to 2.55% for the year ended December 31, 2022 from 1.96% for the year ended December 31, 2021.
37
Table of Contents
Interest Expense
Total interest expense was $6.15 million for the year ended December 31, 2022, increasing from $3.21 million for the year ended December 31, 2021. The increase of $2.94 million, or 91.6%, was due to an increase of $1.65 million in interest expense on deposits and a net increase of $1.28 million in interest expense on total borrowings. The average balance for total deposits was $1.51 million for the year ended December 31, 2022, compared to $1.14 million for the year ended December 31, 2021. The increase in average deposit balances was due to the FCB acquisition but was also driven by organic growth. In addition, the overall average rate on total deposits was 0.21% for the year ended December 31, 2022, compared to 0.13% for the year ended December 31, 2021. The average balance for total borrowings increased from $39.25 million for the year ended December 31, 2021 to $74.43 million for the year ended December 31, 2022. The increase was impacted by the issuance of $40.00 million of subordinated notes in January 2022. A portion of the net proceeds were used to redeem $10.00 million of senior notes due in February 2022. However, the average rate paid on total borrowings decreased from 4.42% for the year ended December 31, 2021, to 4.07% for the year ended December 31, 2022. The decrease in the average rate paid was due to the change in the mix of the outstanding borrowings.
Loan Loss Provision
Loan loss provisions are charged to earnings to maintain the total allowance for loan losses at a level considered adequate by the Bank to provide for probable loan losses based on prior loss experience, volume and type of lending we conduct and past due loans in portfolio. The Bank’s policies require the review of assets on a quarterly basis. The Bank classifies loans if warranted. While management believes it uses the best information available to make a determination with respect to the allowance for loan losses, it recognizes that future adjustments may be necessary. Using this methodology, the Bank recorded $2.00 million in loan loss provisions for the year ended December 31, 2022, compared to $861,000 in loan loss provisions for the year ended December 31, 2021. The increase in the loan loss provision was largely due to loan growth. Management believes the level of total allowances is adequate to cover estimated losses inherent in the portfolio. However, if the economic outlook worsens relative to the assumptions we utilized, our allowance for loan losses will increase accordingly in future periods. Total nonperforming loans, including restructured loans, net, was $7.78 million at December 31, 2022 compared to $7.06 million at December 31, 2021. There was no other real estate owned and other repossessed assets at December 31, 2022 compared to $4,000 at December 31, 2021.
Noninterest Income
Total noninterest income was $26.22 million for the year ended December 31, 2022, compared to $46.18 million for the year ended December 31, 2021. The decrease of $19.96 million, or 43.2% was primarily due to a decrease in a mortgage banking, net of $21.55 million for the year ended December 31, 2022. Mortgage banking, net includes net gain on sale of mortgage loans which decreased $27.48 million to $18.61 million for the year ended December 31, 2022, compared to $46.09 million for the year ended December 31, 2021. This change reflects a mortgage market that has returned to more normal levels after record levels were reached in 2020 and 2021. During the year ended December 31, 2022, $551.02 million residential mortgage loans were sold compared to $1.06 billion in the prior year. In addition, gross margin on sale of mortgage loans for the year ended December 31, 2022 was 3.38% compared to 4.34% for the year ended December 31, 2021. There has been margin compression due to increased competition. Mortgage banking, net also includes the impact of fair value changes of loans held-for sale and derivatives. The net change in fair value of loans held-for-sale and derivatives was a loss of $1.84 million for the year ended December 31, 2022 compared to a loss of $5.44 million for the year ended December 31, 2021.
Noninterest Expense
Noninterest expense was $73.68 million for the year ended December 31, 2022, compared to $72.58 million for the year ended December 31, 2021, a slight increase of $1.10 million, or 1.5%. Acquisition costs were $2.30 million during the year ended December 31, 2022, compared to $761,000 during the prior year. Occupancy and equipment also increased by $1.15 million due to office expansion and the corresponding depreciation and amortization expense, as well as utilization and maintenance costs. These increases were largely offset by a decrease in salaries and employee benefits of $4.25 million due to lower commissions paid on residential mortgage originations.
Provision for Income Taxes
Provision for income taxes was $3.15 million for the year ended December 31, 2022, compared to $4.86 million for the year ended December 31, 2021 due to decreased income before provision for income taxes. The effective tax rate was 22.7% for the year ended December 31, 2022 compared to 25.2% for the prior year.
38
Table of Contents
Liquidity and Capital Resources
Liquidity
The Bank is required by regulation to maintain sufficient levels of liquidity for safety and soundness purposes. Appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined. In general, the “basic surplus” is a calculation of the ratio of unencumbered short-term assets reduced by estimated percentages of CD maturities and other deposits that may leave the Bank in the next 90 days divided by total assets. “Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Des Moines. The Bank exceeded those minimum ratios as of December 31, 2022 and 2021.
The Company’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Des Moines and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable. However, other sources of funds, such as deposit flows and loan prepayments, can be greatly influenced by the general level of interest rates, economic conditions and competition. The Company uses liquidity resources principally to fund existing and future loan commitments. It also uses them to fund maturing certificates of deposit and demand deposit withdrawals. In addition, the Bank uses liquidity resources for investment purposes, to meet operating expenses and capital expenditures, for dividend payments and stock repurchases and to maintain adequate liquidity levels.
Liquidity may be adversely affected by unexpected deposit outflows, higher interest rates paid by competitors, and similar matters. Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds.
Comparison of Cash Flow for Years Ended December 31, 2022 and 2021
Net cash provided by the Company’s operating activities, which is primarily comprised of cash transactions affecting net income, was $41.91 million for the year ended December 31, 2022 compared to $56.45 million for the prior year. Net cash provided by operating activities was lower for the year ended December 31, 2022 primarily due to changes in loans held-for-sale activity.
Net cash used in the Company’s investing activities, which is primarily comprised of cash transactions related to activity in the loan portfolio and investment securities, was $235.04 million for the year ended December 31, 2022 compared to $232.92 million for the year ended December 31, 2021. Net cash used in investing activities for the year ended December 31, 2022 was due in part to loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $234.26 million for the year ended December 31, 2022. In addition, available-for-sale securities purchases were $77.07 million during the year ended December 31, 2022, more than offset by available-for sale securities sales and maturities, principal payments and calls of $82.95 million. Investing activities was also impacted by net cash received from acquisitions of $13.40 million. Available-for-sale securities purchases were $132.18 million during the year ended December 31, 2021. Net cash used in investing activities for the year ended December 31, 2021, was also impacted by loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $98.67 million for the year ended December 31, 2021.
Net cash provided by the Company’s financing activities was $153.51 million for the year ended December 31, 2022 compared to $168.10 million for the year ended December 31, 2021. Net cash provided by financing activities for the year ended December 31, 2022 was largely impacted by a net increase in deposits of $91.62 million. In addition, net short-term advances from FHLB and other borrowings increased by $69.39 million and subordinated debentures of $40.00 million were issued. These increases were partially offset by a net decrease in repurchase agreements of $22.85 million and the repayment of $10.00 million of subordinated debentures. Net cash provided by financing activities for the year ended December 31, 2021 was impacted by a net increase in deposits of $189.47 million. This was slightly offset by net payment on FHLB and other borrowings of $12.07 million.
39
Table of Contents
Capital Resources
At December 31, 2022, the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200 basis point rise in interest rates scenario, decreased the economic value of equity (“EVE”) by 12.6% compared to an increase of 8.90% at December 31, 2021. The Bank is within the guidelines set forth by the Board of Directors for interest rate sensitivity.
The Bank’s Tier 1 leverage ratio, as measured under State of Montana and FRB rules, decreased from 10.96% as of December 31, 2021 to 9.82% as of December 31, 2022. The Bank’s strong capital position helps to mitigate its interest rate risk exposure.
As of December 31, 2022, the Company’s regulatory capital was in excess of all applicable regulatory requirements and is deemed “well capitalized” pursuant to State of Montana and FRB rules. At December 31, 2022, the Bank’s total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios amounted to 13.04%, 12.14%, 12.14% and 9.82%, respectively, compared to regulatory requirements of 10.50%, 8.50%, 7.00% and 4.00%, respectively.
Impact of Inflation and Changing Prices
Our consolidated financial statements and the accompanying notes, which are found in Item 8, have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of our operations. Interest rates have a greater impact on our performance than do the general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Interest Rate Risk
Interest rate risk is the potential for loss of future earnings resulting from adverse changes in the level of interest rates. Interest rate risk results from several factors and could have a significant impact on the Company’s net interest income, which is the Company's primary source of net income. Net interest income is affected by changes in interest rates, the relationship between rates on interest-earning assets and interest-bearing liabilities, the impact of interest fluctuations on asset prepayments and the mix of interest-bearing assets and liabilities.
Although interest rate risk is inherent in the banking industry, banks are expected to have sound risk management practices in place to measure, monitor and control interest rate exposures. The objective of interest rate risk management is to contain the risks associated with interest rate fluctuations. The process involves identification and management of the sensitivity of net interest income to changing interest rates.
The ongoing monitoring and management of this risk is an important component of the Company’s asset/liability committee, which is governed by policies established by the Company’s Board that are reviewed and approved annually. The Board delegates responsibility for carrying out the asset/liability management policies to the Bank’s asset/liability committee. In this capacity, the asset/liability committee develops guidelines and strategies impacting the Company’s asset/liability management related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Company’s goal of its asset and liability management practices is to maintain or increase the level of net interest income within an acceptable level of interest rate risk. Our asset and liability policy and strategies are expected to continue as described so long as competitive and regulatory conditions in the financial institution industry and market interest rates continue as they have in recent years.
The Bank has established acceptable levels of interest rate risk as follows for an instantaneous and permanent shock in rates: Projected net interest income over the next twelve months (i.e. year-1) and the subsequent twelve months (i.e. year-2) will not be reduced by more than 15.0% given an immediate increase or decrease in interest rates of up to 200 basis points or by more than 10.0% given an immediate increase or decrease in interest rates of up to 100 basis points.
40
Table of Contents
The following table includes the Banks’s net interest income sensitivity analysis.
| Changes in Market | Rate Sensitivity | |||||
|---|---|---|---|---|---|---|
| Interest Rates | As of December 31, 2022 | Policy | ||||
| (Basis Points) | Year 1 | Year 2 | Limits | |||
| +200 | -2.3% | 8.2% | -15.0% | |||
| +100 | -0.9% | 7.8% | -10.0% | |||
| -100 | -0.2% | 3.9% | -10.0% | |||
| -200 | -0.7% | 0.6% | -15.0% |
The following table discloses how the Bank’s economic value of equity (“EVE”) would react to interest rate changes.
| Changes in Market | EVE as a % Change from 0 Shock | |||
|---|---|---|---|---|
| Interest Rates | As of December 31, 2022 | Board Policy | ||
| (Basis Points) | Projected EVE | Limit | ||
| Maximum % change: | ||||
| +400 | 4.4% | -40.0% | ||
| +300 | 4.1% | -35.0% | ||
| +200 | 3.2% | -30.0% | ||
| +100 | 2.4% | -20.0% | ||
| 0 | 0.0% | 0.0% | ||
| -100 | -5.4% | -20.0% |
Off-Balance Sheet Arrangements
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make.
Commitments are summarized as follows:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| (In Thousands) | |||||||
| Commitments to extend credit | $ | 367,494 | $ | 252,485 | |||
| Letters of credit | 10,563 | 4,129 |
FY 2021 10-K MD&A
SEC filing source: 0001437749-22-005655.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of the financial condition and results of operations of Eagle is intended to help investors understand our company and our operations. The financial review is provided as a supplement to, and should be read in conjunction with the Consolidated Financial Statements and the related Notes included elsewhere in this report.
Introduction
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") describes Eagle and its subsidiaries' results of operations for the year ended December 31, 2021 as compared to the year ended December 31, 2020, and also analyzes our financial condition as of December 31, 2021 as compared to December 31, 2020. Like most banking institutions, our principal business consists of attracting deposits from the general public and the business community and making loans secured by various types of collateral, including real estate and other consumer assets. We are significantly affected by prevailing economic conditions, particularly interest rates, as well as government policies concerning, among other things, monetary and fiscal affairs, housing and financial institutions and regulations regarding lending and other operations, privacy and consumer disclosure. Attracting and maintaining deposits is influenced by a number of factors, including interest rates paid on competing investments offered by other financial and nonfinancial institutions, account maturities, fee structures and levels of personal income and savings. Lending activities are affected by the demand for funds and thus are influenced by interest rates, the number and quality of lenders and regional economic conditions. Sources of funds for lending activities include deposits, borrowings, repayments on loans, cash flows from maturities of investment securities and income provided from operations.
Our earnings depend primarily on our level of net interest income, which is the difference between interest earned on our interest-earning assets, consisting primarily of loans and investment securities, and the interest paid on interest-bearing liabilities, consisting primarily of deposits, borrowed funds, and trust-preferred securities. Net interest income is a function of our interest rate spread, which is the difference between the average yield earned on our interest-earning assets and the average rate paid on our interest-bearing liabilities, as well as a function of the average balance of interest-earning assets compared to interest-bearing liabilities. Also contributing to our earnings is noninterest income, which consists primarily of service charges and fees on loan and deposit products and services, net gains and losses on sale of assets, and mortgage loan service fees. Net interest income and noninterest income are offset by provisions for loan losses, general administrative and other expenses, including salaries and employee benefits and occupancy and equipment costs, as well as by state and federal income tax expense.
The Bank has a strong mortgage lending focus, with a large portion of its loan originations represented by single-family residential mortgages, which has enabled it to successfully market home equity loans, as well as a wide range of shorter term consumer loans for various personal needs (automobiles, recreational vehicles, etc.). The Bank has also focused on adding commercial loans to our portfolio, both real estate and non-real estate. We have made significant progress in this initiative. As of December 31, 2021, commercial real estate and commercial business loans represented 60.97% and 15.82% of the total loan portfolio, respectively. The purpose of this diversification is to mitigate our dependence on the residential mortgage market, as well as to improve our ability to manage our interest rate spread. Recent acquisitions have added to our agricultural loans, which generally have shorter maturities and nominally higher interest rates. This has provided additional interest income and improved interest rate sensitivity. The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it maintains a significant loan serviced portfolio, which provides a steady source of fee income. As of December 31, 2021, we had mortgage servicing rights, net of $13.69 million compared to $10.11 million as of December 31, 2020. Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be adversely affected in periods of lower mortgage activity.
22
Table of Contents
Fee income is also supplemented with fees generated from deposit accounts. The Bank has a high percentage of non-maturity deposits, such as checking accounts and savings accounts, which allows management flexibility in managing its spread. Non-maturity deposits and certificates of deposit do not automatically reprice as interest rates rise.
Management continues to focus on improving the Bank's earnings. Management believes the Bank needs to continue to concentrate on increasing net interest margin, other areas of fee income and control operating expenses to achieve earnings growth going forward. Management’s strategy of growing the loan portfolio and deposit base is expected to help achieve these goals as follows: loans typically earn higher rates of return than investments; a larger deposit base should yield higher fee income; increasing the asset base will reduce the relative impact of fixed operating costs. The biggest challenge to the strategy is funding the growth of the statement of financial condition in an efficient manner. Though deposit growth has been steady, it may become more difficult to maintain due to significant competition and possible reduced customer demand for deposits as customers may shift into other asset classes.
Other than short term residential construction loans, we do not offer “interest only” mortgage loans on residential 1-4 family properties (where the borrower pays interest but no principal for an initial period, after which the loan converts to a fully amortizing loan). We also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on their loan, resulting in an increased principal balance during the life of the loan. We do not offer “subprime loans” (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as loans having less than full documentation).
The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Open Market Committee decreased the federal funds target rate during the year ended December 31, 2020 from 1.75% to 0.25%. The rate remained at 0.25% during the year ended December 31, 2021. The rate reductions add continued pressure on loan yields.
COVID-19
The Company's performance for the year ended December 31, 2021 was solid due to higher loan production, record deposit generation and net interest income growth. However, the Company also continues to see the impact of the COVID-19 pandemic and its consequences on our Montana communities. The Bank remains focused on supporting our customers, communities and employees while prudently managing risk. The Bank is closely monitoring borrowers and businesses serviced and is providing debt service relief for those that have been impacted.
On March 27, 2020, Congress passed the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) providing economic relief for the country, including the $349 billion Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) to fund short-term loans for small businesses. In April 2020, additional funding was approved for the PPP. Eagle began taking loan applications from its small business clients immediately after the program was implemented, and as of the close of the program, had helped764 customers receive $45.71 million in SBA PPP loans. The Bank has processed applications for PPP loan forgiveness for customers, with759 loans representing over $45.31 million now paid in full. The remaining five SBA PPP loans represent $402,000.
On December 27, 2020, the Consolidated Appropriations Act (“CAA”) was signed into law, providing new COVID-19 stimulus relief, and it included $284 billion allocated for another round of PPP lending, extending the program to March 31, 2021. On March 31, 2021, the program was extended to May 31, 2021. The program offered new PPP loans for companies that did not receive a PPP loan in 2020, and also “second draw” loans targeted at hard-hit businesses that have already spent their initial PPP proceeds. As of the close of the program, Eagle supported 646 borrowers in receiving $19.51 million in new PPP funding. The Bank has processed applications for PPP loan forgiveness for customers, with514 loans representing$15.45 million now paid in full. The remaining 132 PPP loans represent$4.06 million.
While all industries have and will continue to experience adverse impacts as a result of the COVID-19 pandemic, we had exposures in the following impacted industries, as a percentage of loans as of December 31, 2021: hotels and lodging (6.8%), health and social assistance (3.5%), bars and restaurants (2.7%), casinos (0.8%) and nursing homes (0.4%). The Bank continues to reach out to specific borrowers to assess the risks and understand their needs.
The Bank has offered multiple accommodation options to its clients, including 90-day deferrals, forbearances and interest only payments. During 2020, the Montana Board of Investments ("MBOI") began offering 12-months of interest payment assistance to qualified borrowers. As of December 31, 2021, there way only one remaining loan modification for a nonresidential borrower representing a loan for $6,000, compared to40 nonresidential borrowers representing $29.00 million, or 3.5% of gross loans excluding loans held-for-sale, as of December 31, 2020. The Bank qualified32 borrowers for the MBOI program representing$27.25 million in loans, all of which had aged out of the program as of the third quarter of 2021. Only one loan in the hotel and lodging industry was approved in the MBOI loan program and was considered a troubled debt restructured (“TDR”) loan as of December 31, 2020, prior to aging out of the program. No other loans that had been modified related to COVID-19 were reported as TDR's due to the CARES Act exemption. As of December 31, 2021 there remain approximately 15 forbearances approved for residential mortgage loans, all of which are sold and serviced. Utilization of credit lines were78.6% at December 31, 2021 to 82.7% at December 31, 2020, which has declined slightly compared to historical usage rates.
Our fee income could still be reduced due to COVID-19. In keeping with guidance from regulators, we are actively working with COVID-19 affected customers to waive fees from a variety of sources, such as, but not limited to, insufficient funds and overdraft fees, early withdrawal fees, ATM fees, account maintenance fees, etc. These reductions in fees are thought, at this time, to be temporary in conjunction with the length of the expected COVID-19 related economic crisis. At this time, we are unable to project the materiality of such an impact, but recognize the breadth of the economic impact is likely to impact our fee income in future periods.
As of December 31, 2021, our capital ratios, and our subsidiary bank’s capital ratios, were in excess of all regulatory requirements. While we believe that we have sufficient capital to withstand an extended economic recession brought about by COVID-19, our reported and regulatory capital ratios could be adversely impacted by further credit losses. We rely on cash on hand as well as dividends from our subsidiary bank to service our debt. If our capital deteriorates such that our subsidiary bank is unable to pay dividends to us for an extended period of time, we may not be able to service our debt.
23
Table of Contents
While certain valuation assumptions and judgments will change to account for pandemic-related circumstances such as widening credit spreads, we do not anticipate significant changes in methodology used to determine the fair value of assets measured in accordance with GAAP.
As of December 31, 2021, our goodwill was not impaired. COVID-19 could cause a further and sustained decline in our stock price or the occurrence of what management would deem to be a triggering event that could, under certain circumstances, cause us to perform a goodwill impairment test and result in an impairment charge being recorded for that period. In the event that we conclude that all or a portion of our goodwill is impaired, a noncash charge for the amount of such impairment would be recorded to earnings. Such a charge would have no impact on tangible capital or regulatory capital. At December 31, 2021 we had goodwill of $20.8 million.
The State of Montana ended their phased approach to reopening and lifted the state-wide mask mandate on February 12, 2021. On March 22, 2021, all of our lobbies opened while still requiring everyone to practice necessary safeguards. As of May 7, 2021, masks were no longer required for the Bank's branches, customers or vendors. The Company remains committed to assisting our customers and communities as the vaccine rollout continues and COVID-19 restrictions lift in Montana. Management is encouraging its employees to receive the COVID-19 vaccine.
Acquisitions
The Bank has used growth through mergers or acquisition, in addition to its strategy of organic growth.
In January 2019, the Company acquired Big Muddy Bancorp, Inc. (“BMB”), a Montana corporation, and BMB’s wholly-owned subsidiary, The State Bank of Townsend, a Montana chartered commercial bank (“SBOT”). SBOT operated four branches in Townsend, Dutton, Denton and Choteau, Montana. The transaction provided an opportunity to expand market presence and lending activities throughout the state.
In January 2020, Eagle acquired Western Holding Company of Wolf Point (“WHC”), a Montana corporation, and WHC’s wholly-owned subsidiary, Western Bank of Wolf Point (“WB”), a Montana chartered commercial bank. In the transaction, Eagle acquired one retail bank branch in Wolf Point, Montana.
On October 1, 2021, Eagle announced that it had reached an agreement to acquire First Community Bancorp, Inc. ("FCB"), a Montana corporation and its wholly-owned subsidiary, First Community Bank, a Montana chartered commercial bank. The agreement provides that, upon the terms and subject to the conditions set forth in the agreement, FCB will merge with and into Eagle, with Eagle continuing as the surviving corporation. Upon completion of the transaction, Eagle will have an additional $377 million of assets, $306 million of deposits and $208 million in gross loans, based on September 30, 2021 information. Headquartered in Glasgow, Montana, FCB currently operates nine branches and two mortgage loan production offices. The transaction is subject to the approvals of bank regulatory agencies, the shareholders of Eagle and FCB and other customary closing conditions. As of March 9, 2022, the Company received approval of the pending merger from the Montana Department of Banking and Financial Institutions, and the shareholders of both Eagle and FCB have approved the transaction. The Company is awaiting the approval of the Federal Reserve Board. The acquisition is expected to close during the first quarter of 2022. Upon approval, a Form 8-K will be filed to disclose the anticipated closing date.
24
Table of Contents
Critical Accounting Policies
Certain accounting policies are important to the understanding of our financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances, including, but without limitation, changes in interest rates, performance of the economy, financial condition of borrowers and laws and regulations. The following are the accounting policies we believe are critical.
Allowance for Loan Losses
We recognize that losses will be experienced on loans and that the risk of loss will vary with, among other things, the type of loan, the creditworthiness of the borrower, general economic conditions and the quality of the collateral for the loan. We maintain an allowance for loan losses to absorb losses inherent in the loan portfolio. The allowance for loan losses represents management’s estimate of probable losses based on all available information. This allowance is based on management’s evaluation of the collectability of the loan portfolio, including past loan loss experience, known and inherent losses, information about specific borrower situations and estimated collateral values, and current economic conditions. The loan portfolio and other credit exposures are regularly reviewed by management in its determination of the allowance for loan losses. The methodology for assessing the appropriateness of the allowance includes a review of historical losses, internal data including delinquencies among others, industry data, and economic conditions.
In addition, as an integral part of their examination process, banking regulators will periodically review our allowance for loan losses and may require us to make additional provisions for estimated losses based upon judgments different from those of management. Although management believes that it uses the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary and results of operations could be adversely affected if circumstances differ substantially from the assumptions used in making the determinations. Because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that increases will not be necessary should the quality of loans deteriorate as a result of the factors discussed previously. Any material increase in the allowance for loan losses may adversely affect our financial condition and results of operations. The allowance is based on information known at the time of the review. Changes in factors underlying the assessment could have a material impact on the amount of the allowance that is necessary and the amount of provision to be charged against earnings. Such changes could impact future results.
Goodwill and Other Intangible Assets
The Company accounts for business combinations under the acquisition method of accounting. The Company records assets acquired, including identifiable intangible assets and liabilities assumed at their fair values as of the acquisition date. Transaction costs related to the acquisition are expensed in the period incurred. Results of operations of the acquired entity are included in the consolidated statements of income from the date of acquisition. Any measurement-period adjustments are recorded in the period the adjustment is identified.
The excess of consideration paid over fair value of net assets acquired is recorded as goodwill. Determining the fair value of assets acquired, including identifiable intangible assets and liabilities assumed often requires significant use of estimates and assumptions. This may involve estimates based on third-party valuations, such as appraisals, or internal valuations based on discounted cash flow analyses or other valuation techniques such as estimates of attrition, inflation, asset growth rates, discount rates, multiples of earnings or other relevant factors. Goodwill is not amortized, but is tested at least annually for impairment.
Other intangible assets are assigned useful lives and amortized. The determination of useful lives is subjective. See Note 7 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” for further information.
The Company's accounting policies and discussion of recent accounting pronouncements is included in Note 1 to the Consolidated Financial Statements in "Item 8. Financial Statements and Supplementary Data".
25
Table of Contents
Financial Condition
December 31, 2021 compared to December 31, 2020
Total assets were $1.44 billion at December 31, 2021, an increase of $178.30 million, or 14.2% from $1.26 billion at December 31, 2020.Securities available-for-sale increased by $108.31 million from $162.95 million at December 31, 2020. In addition, loans receivable, net increased by $91.14 million from December 31, 2020. Total liabilities were $1.28 billion at December 31, 2021, an increase of $174.50 million, or 15.8%, from $1.10 billion at December 31, 2020. The increase was largely due to an increase in deposits slightly offset by a reduction in FHLB advances and other borrowings. Total deposits increased by $189.47 million from December 31, 2020. However, FHLB advances and other borrowings decreased $12.07 million from December 31, 2020. Total shareholders’ equity increased by $3.79 million from December 31, 2020.
Financial Condition Details
Investment Activities
We maintain a portfolio of investment securities, classified as either available-for-sale or held-to-maturity to enhance total return on investments. Our investment securities generally include U.S. government and agency obligations, U.S. treasury obligations, Small Business Administration pools, municipal securities, corporate obligations, mortgage-backed securities (“MBSs”), collateralized mortgage obligations (“CMOs”) and asset-backed securities (“ABSs”), all with varying characteristics as to rate, maturity and call provisions. There were no held-to-maturity investment securities included in the investment portfolio at December 31, 2021 or 2020. All investment securities included in the investment portfolio are available-for-sale. Eagle also has interest-bearing deposits in other banks and federal funds sold, as well as, stock in FHLB and FRB. FHLB stock was $1.70 million and $2.06 million at December 31, 2021 and 2020, respectively. FRB stock was $2.97 million at both December 31, 2021 and 2020.
26
Table of Contents
The following table summarizes investment activities:
| December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||
| Fair Value | Percentage of Total | Fair Value | Percentage of Total | Fair Value | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||
| U.S. government obligations | $ | 1,633 | 0.60 | % | $ | 2,245 | 1.38 | % | $ | 695 | 0.55 | % | ||||||||||||
| U.S. treasury obligations | 53,183 | 19.61 | 5,657 | 3.47 | 12,902 | 10.17 | ||||||||||||||||||
| Municipal obligations | 123,667 | 45.58 | 99,088 | 60.81 | 52,222 | 41.17 | ||||||||||||||||||
| Corporate obligations | 9,336 | 3.44 | 10,663 | 6.54 | 8,388 | 6.61 | ||||||||||||||||||
| Mortgage-backed securities | 14,636 | 5.40 | 7,669 | 4.71 | 9,495 | 7.48 | ||||||||||||||||||
| Collateralized mortgage obligations | 63,067 | 23.25 | 31,189 | 19.14 | 33,334 | 26.27 | ||||||||||||||||||
| Asset-backed securities | 5,740 | 2.12 | 6,435 | 3.95 | 9,839 | 7.75 | ||||||||||||||||||
| Total securities available-for-sale | $ | 271,262 | 100.00 | % | $ | 162,946 | 100.00 | % | $ | 126,875 | 100.00 | % |
Securities available-for-sale were $271.26 million at December 31, 2021, an increase of $108.31 million, or 66.5%, from $162.95 million at December 31, 2020. The increase was largely driven by purchase activity due to excess liquidity levels.
The following table sets forth information regarding fair values, weighted average yields and maturities of investments. The yields have been computed on a tax equivalent basis. Maturities are based on the final contractual payment dates and do not reflect the impact of prepayments or early redemptions that may occur.
| December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year or Less | One to Five Years | Five to Ten Years | After Ten Years | Total Investment Securities | ||||||||||||||||||||||||||||||||||||||||
| Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Weighted Average Yield | Fair Value | Approximate Market Value | Weighted Average Yield | ||||||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | ||||||||||||||||||||||||||||||||||||||||||||
| U.S. government obligations | $ | - | 0.00 | % | $ | - | 0.00 | % | $ | 1,633 | 2.07 | % | $ | - | 0.00 | % | $ | 1,633 | $ | 1,633 | 2.07 | % | ||||||||||||||||||||||
| U.S. treasury obligations | - | 0.00 | 5,457 | 2.76 | 47,726 | 0.01 | - | 0.00 | 53,183 | 53,183 | 0.02 | |||||||||||||||||||||||||||||||||
| Municipal obligations | 223 | 2.65 | 4,843 | 2.60 | 27,321 | 0.03 | 91,280 | 0.03 | 123,667 | 123,667 | 0.03 | |||||||||||||||||||||||||||||||||
| Corporate obligations | 3,003 | 2.31 | 3,008 | 1.18 | 3,325 | 0.05 | - | 0.00 | 9,336 | 9,336 | 0.03 | |||||||||||||||||||||||||||||||||
| Mortgage-backed securities | - | 0.00 | - | 0.00 | 212 | 0.02 | 14,424 | 0.01 | 14,636 | 14,636 | 0.01 | |||||||||||||||||||||||||||||||||
| Collateralized mortgage obligations | - | 0.00 | 6,853 | 2.88 | - | 0.00 | 56,214 | 0.01 | 63,067 | 63,067 | 0.01 | |||||||||||||||||||||||||||||||||
| Asset-backed securities | - | 0.00 | - | 0.00 | - | 0.00 | 5,740 | 0.01 | 5,740 | 5,740 | 0.01 | |||||||||||||||||||||||||||||||||
| Total securities available-for-sale | $ | 3,226 | 2.33 | % | $ | 20,161 | 1.78 | % | $ | 80,217 | 1.13 | % | $ | 167,658 | 2.09 | % | $ | 271,262 | $ | 271,262 | 2.07 | % |
27
Table of Contents
Lending Activities
The following table includes the composition of the Bank’s loan portfolio by loan category:
| December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||||||||||||||||||||||
| Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | Amount | Percent of Total | |||||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||||||
| Residential 1-4 family (1) | $ | 101,180 | 10.82 | % | $ | 110,802 | 13.14 | % | $ | 119,296 | 15.28 | % | $ | 116,939 | 18.92 | % | $ | 109,911 | 21.37 | % | ||||||||||||||||||||
| Residential 1-4 family construction | 45,635 | 4.88 | 46,290 | 5.49 | 38,602 | 4.95 | 27,168 | 4.40 | 25,306 | 4.92 | ||||||||||||||||||||||||||||||
| Total residential 1-4 family | 146,815 | 15.70 | 157,092 | 18.63 | 157,898 | 20.23 | 144,107 | 23.32 | 135,217 | 26.29 | ||||||||||||||||||||||||||||||
| Commercial real estate | 410,568 | 43.92 | 316,668 | 37.56 | 331,062 | 42.41 | 256,784 | 41.54 | 194,805 | 37.88 | ||||||||||||||||||||||||||||||
| Commercial construction and development | 92,403 | 9.88 | 65,281 | 7.74 | 52,670 | 6.75 | 41,739 | 6.75 | 38,351 | 7.46 | ||||||||||||||||||||||||||||||
| Farmland | 67,005 | 7.17 | 65,918 | 7.82 | 50,293 | 6.44 | 29,915 | 4.84 | 11,627 | 2.26 | ||||||||||||||||||||||||||||||
| Total commercial real estate | 569,976 | 60.97 | 447,867 | 53.12 | 434,025 | 55.60 | 328,438 | 53.13 | 244,783 | 47.60 | ||||||||||||||||||||||||||||||
| Total real estate loans | 716,791 | 76.67 | 604,959 | 71.75 | 591,923 | 75.83 | 472,545 | 76.45 | 380,000 | 73.89 | ||||||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||||||
| Home equity | 51,748 | 5.54 | 56,563 | 6.71 | 56,414 | 7.23 | 52,159 | 8.44 | 52,672 | 10.24 | ||||||||||||||||||||||||||||||
| Consumer | 18,455 | 1.97 | 20,168 | 2.39 | 18,882 | 2.42 | 16,565 | 2.68 | 15,712 | 3.06 | ||||||||||||||||||||||||||||||
| Commercial | 101,535 | 10.86 | 109,209 | 12.95 | 72,797 | 9.33 | 59,053 | 9.56 | 63,300 | 12.31 | ||||||||||||||||||||||||||||||
| Agricultural | 46,335 | 4.96 | 52,242 | 6.20 | 40,522 | 5.19 | 17,709 | 2.87 | 2,563 | 0.50 | ||||||||||||||||||||||||||||||
| Total commercial loans | 147,870 | 15.82 | 161,451 | 19.15 | 113,319 | 14.52 | 76,762 | 12.43 | 65,863 | 12.81 | ||||||||||||||||||||||||||||||
| Total other loans | 218,073 | 23.33 | 238,182 | 28.25 | 188,615 | 24.17 | 145,486 | 23.55 | 134,247 | 26.11 | ||||||||||||||||||||||||||||||
| Total loans | 934,864 | 100.00 | % | 843,141 | 100.00 | % | 780,538 | 100.00 | % | 618,031 | 100.00 | % | 514,247 | 100.00 | % | |||||||||||||||||||||||||
| Deferred loan fees | (1,725 | ) | (2,038 | ) | (1,303 | ) | (1,098 | ) | (1,093 | ) | ||||||||||||||||||||||||||||||
| Allowance for loan losses | (12,500 | ) | (11,600 | ) | (8,600 | ) | (6,600 | ) | (5,750 | ) | ||||||||||||||||||||||||||||||
| Total loans, net | $ | 920,639 | $ | 829,503 | $ | 770,635 | $ | 610,333 | $ | 507,404 |
(1) Excludes loans held-for-sale
28
Table of Contents
Loans receivable, net increased $91.14 million to $920.64 million at December 31, 2021. The increase was largely driven by an increase in total commercial real estate loans of $122.11 million. Construction projects were slow to start in 2020 and early 2021 due to COVID-19 concerns and supply chain issues. This increase was offset by decreases in total commercial loans of $13.58 million, total residential 1- 4 family loans of $10.27 million, home equity loans of $4.81 million and consumer loans of $1.71 million.
Total loan originations were $1.56 billion for the year ended December 31, 2021. Total residential 1-4 family originations were $1.14 billion, which includes $1.04 billion of originations of loans held-for-sale. Total commercial real estate originations were $274.40 million. Total commercial originations were $110.58 million, which includes $19.51 million of SBA PPP loans. Home equity loan originations totaled $25.59 million. Consumer loan originations totaled $8.94 million. Loans held-for-sale decreased by $28.80 million, to $25.82 million at December 31, 2021 from $54.62 million at December 31, 2020 after a robust refinancing period in 2020.
Loan Maturities. The following table sets forth the estimated maturity of the loan portfolio of the Bank at December 31, 2021. Balances exclude deferred loan fees and allowance for loan losses. Scheduled principal repayments of loans do not necessarily reflect the actual life of such assets. The average life of a loan is typically substantially less than its contractual terms because of prepayments. In addition, due on sale clauses on loans generally give the Bank the right to declare loans immediately due and payable in the event, among other things, the borrower sells the real property, subject to the mortgage, and the loan is not paid off. All mortgage loans are shown to be maturing based on the date of the last payment required by the loan agreement, except as noted.
Loans having no stated maturity, those without a scheduled payment, demand loans and matured loans, are shown as due within six months.
| One Year or Less | After One Year to Five Years | After Five Years to Fifteen Years | After Fifteen Years | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total residential 1-4 family (1) | $ | 38,411 | $ | 13,739 | $ | 53,488 | $ | 41,177 | $ | 146,815 | |||||||||
| Total commercial real estate | 48,846 | 48,016 | 333,732 | 139,382 | 569,976 | ||||||||||||||
| Home equity | 3,403 | 15,867 | 32,062 | 416 | 51,748 | ||||||||||||||
| Consumer | 942 | 12,922 | 4,367 | 224 | 18,455 | ||||||||||||||
| Total Commercial | 45,024 | 52,147 | 49,483 | 1,216 | 147,870 | ||||||||||||||
| Total loans (1) | $ | 136,626 | $ | 142,691 | $ | 473,132 | $ | 182,415 | $ | 934,864 |
(1) Excludes loans held-for-sale
The following table includes loans by fixed or adjustable rates at December 31, 2021:
| Fixed | Adjustable | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||
| Due after December 31, 2022: | ||||||||||||
| Total residential 1-4 family (1) | $ | 52,669 | $ | 55,735 | $ | 108,404 | ||||||
| Total commercial real estate | 27,368 | 493,762 | 521,130 | |||||||||
| Home equity | 43,605 | 4,740 | 48,345 | |||||||||
| Consumer | 14,679 | 2,834 | 17,513 | |||||||||
| Total commercial | 1,176 | 101,670 | 102,846 | |||||||||
| Total due after December 31, 2022 (1) | 139,497 | 658,741 | 792,238 | |||||||||
| Due in less than one year | 18,262 | 118,364 | 136,626 | |||||||||
| Total loans (1) | $ | 157,759 | $ | 777,105 | $ | 934,864 | ||||||
| Percent of total | 16.88 | % | 83.12 | % | 100.00 | % |
(1) Excludes loans held-for-sale
29
Table of Contents
Nonperforming Assets. Generally, our collection procedures provide that when a loan is 15 or more days delinquent, the borrower is sent a past due notice. If the loan becomes 30 days delinquent, the borrower is sent a written delinquency notice requiring payment. If the delinquency continues, subsequent efforts are made to contact the delinquent borrower, including face to face meetings and counseling to resolve the delinquency. All collection actions are undertaken with the objective of compliance with the Fair Debt Collection Act.
For mortgage loans and home equity loans, if the borrower is unable to cure the delinquency or reach a payment agreement, we will institute foreclosure actions. If a foreclosure action is taken and the loan is not reinstated, paid in full or refinanced, the property is sold at judicial sale at which we may be the buyer if there are no adequate offers to satisfy the debt. Any property acquired as the result of foreclosure, or by deed in lieu of foreclosure, is classified as real estate owned until such time as it is sold or otherwise disposed of. When real estate owned is acquired, it is recorded at its fair market value less estimated selling costs. The initial recording of any loss is charged to the allowance for loan losses. Subsequent write-downs are recorded as a charge to operations. As of December 31, 2021 and 2020, the Bank had $4,000 and $25,000, respectively, of real estate owned and other repossessed property.
The State of Montana placed a freeze on foreclosures on March 28, 2020. Subsequently the State of Montana released the freeze effective May 24, 2020 with the exception of continued protections for those individuals deemed vulnerable to the coronavirus. The Federal foreclosure moratorium that began March 18, 2020 was later extended to July 31, 2021. On June 28, 2021, the Consumer Financial Protection Bureau finalized a rule requiring loan servicers to enhance their efforts to help homeowners affected by the COVID-19 pandemic. As a result, servicers could not initiate a foreclosure until the borrower was more than 120 days delinquent and were effectively prohibited from beginning the foreclosure process before January 1, 2022. However, the Bank has had minimal impact due to foreclosures affected by these freezes.
Loans are reviewed on a quarterly basis and are placed on nonaccrual status when they are 90 days or more delinquent. Loans may be placed on nonaccrual status at any time if, in the opinion of management, the collection of additional interest is doubtful. Interest accrued and unpaid at the time a loan is placed on nonaccrual status is charged against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. At December 31, 2021, the Bank had $5.49 million ($4.89 million net of specific reserves for loan losses) of loans that were nonperforming and held on nonaccrual status. At December 31, 2020, the Bank had $6.27 million ($5.92 million net of specific reserves for loan losses) of loans that were nonperforming and held on nonaccrual status.
The following table provides information regarding the Bank’s delinquent loans:
| December 31, 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30-89 Days | 90 Days and Greater | |||||||||||||||||||||||
| Number | Amount | Percentage of Total | Number | Amount | Percentage of Total | |||||||||||||||||||
| (Dollars in Thousands) | (Dollars in Thousands) | |||||||||||||||||||||||
| Loan type: | ||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||
| Residential 1-4 family | 2 | $ | 21 | 2.26 | % | - | $ | - | 0.00 | % | ||||||||||||||
| Commercial real estate | 2 | 788 | 84.64 | - | - | 0.00 | ||||||||||||||||||
| Farmland | 2 | 61 | 6.55 | - | - | 0.00 | ||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||
| Consumer | 24 | 55 | 5.91 | - | - | 0.00 | ||||||||||||||||||
| Commercial | 1 | 6 | 0.64 | - | - | 0.00 | ||||||||||||||||||
| Total | 31 | $ | 931 | 100.00 | % | - | $ | - | 0.00 | % |
30
Table of Contents
The following table sets forth information regarding nonperforming assets:
| December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Non-accrual loans | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | $ | 616 | $ | 684 | $ | 618 | $ | 253 | $ | 475 | ||||||||||
| Residential 1-4 family construction | 337 | 337 | 337 | 634 | - | |||||||||||||||
| Commercial real estate | 497 | 631 | 583 | 432 | - | |||||||||||||||
| Commercial construction and development | - | 36 | 50 | 13 | - | |||||||||||||||
| Farmland | 989 | 2,245 | 323 | - | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | 100 | 94 | 78 | 469 | 242 | |||||||||||||||
| Consumer | 62 | 151 | 156 | 127 | 153 | |||||||||||||||
| Commercial | 516 | 537 | 750 | 308 | 107 | |||||||||||||||
| Agricultural | 1,718 | 1,542 | 499 | 32 | - | |||||||||||||||
| Accruing loans delinquent 90 days or more | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Residential 1-4 family | - | 34 | 4 | 130 | - | |||||||||||||||
| Residential 1-4 family construction | - | 170 | - | - | - | |||||||||||||||
| Commercial real estate | - | - | - | 1,347 | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | - | - | - | - | - | |||||||||||||||
| Commercial | - | 6 | - | - | - | |||||||||||||||
| Agricultural | - | 182 | 1,805 | - | - | |||||||||||||||
| Restructured loans | ||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||
| Commercial real estate | 1,527 | 1,633 | - | - | - | |||||||||||||||
| Commercial construction and development | - | 14 | - | - | - | |||||||||||||||
| Farmland | 641 | - | 153 | - | - | |||||||||||||||
| Other loans: | ||||||||||||||||||||
| Home equity | 15 | 17 | 20 | 22 | - | |||||||||||||||
| Commercial | - | - | 74 | - | - | |||||||||||||||
| Agricultural | 41 | 160 | - | - | - | |||||||||||||||
| Total nonperforming loans | 7,059 | 8,473 | 5,450 | 3,767 | 977 | |||||||||||||||
| Real estate owned and other repossessed property, net | 4 | 25 | 26 | 107 | 525 | |||||||||||||||
| Total nonperforming assets | $ | 7,063 | $ | 8,498 | $ | 5,476 | $ | 3,874 | $ | 1,502 | ||||||||||
| Total nonperforming loans to total loans | 0.76 | % | 1.00 | % | 0.70 | % | 0.61 | % | 0.19 | % | ||||||||||
| Total nonperforming loans to total assets | 0.49 | % | 0.67 | % | 0.52 | % | 0.44 | % | 0.14 | % | ||||||||||
| Total nonaccrual loans to total loans | 0.59 | % | 0.74 | % | 0.47 | % | 0.37 | % | 0.19 | % | ||||||||||
| Total allowance for loan loss to nonperforming loans | 177.08 | % | 136.91 | % | 157.80 | % | 175.21 | % | 588.54 | % | ||||||||||
| Total nonperforming assets to total assets | 0.49 | % | 0.68 | % | 0.52 | % | 0.45 | % | 0.21 | % |
Nonaccrual loans as of December 31, 2021 and 2020 include $492,000 and $1.28 million, respectively of acquired loans that deteriorated subsequent to the acquisition date.
During the year ended December 31, 2021, the Bank sold three real estate owned and other repossessed assets resulting in a net loss of $12,000. There was one write-down on real estate owned and other repossessed assets for a loss of $10,000 during the year ended December 31, 2021. During the year ended December 31, 2020, the Bank sold five real estate owned and other repossessed assets resulting in a net loss of $9,000. There were no write-down on real estate owned and other repossessed assets during the year ended December 31, 2020. During the year ended December 31, 2021 and 2020, an insignificant amount of interest was recorded on loans previously accounted for on a nonaccrual basis.
Management, in compliance with regulatory guidelines, conducts an internal loan review program, whereby loans are placed or classified in categories depending upon the level of risk of nonpayment or loss. These categories are special mention, substandard, doubtful or loss. When a loan is classified as substandard or doubtful, management is required to evaluate the loan for impairment and establish an allowance for loan loss if deemed necessary. When management classifies a loan as a loss asset, an allowance equaling up to 100.0% of the loan balance is required to be established or the loan is required to be charged-off. The allowance for loan losses is composed of an allowance for both inherent risk associated with lending activities and specific problem assets.
31
Table of Contents
Management’s evaluation of classification of assets and adequacy of the allowance for loan losses is reviewed by the Board on a regular basis and by regulatory agencies as part of their examination process. We also utilize a third party review as part of our loan classification process. In addition, on an annual basis or more often if needed, the Company formally reviews the ratings of all commercial real estate, real estate construction, and commercial business loans that have a principal balance of $750,000 or more.
The following table reflects our classified assets:
| December 31, 2021 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | - | $ | 301 | $ | 199 | $ | - | $ | 500 | |||||||||
| Residential 1-4 family construction | - | 337 | - | - | 337 | ||||||||||||||
| Commercial real estate | 1,527 | 2,145 | - | - | 3,672 | ||||||||||||||
| Commercial construction and development | - | - | - | - | - | ||||||||||||||
| Farmland | 177 | 1,744 | 47 | - | 1,968 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | - | 134 | - | - | 134 | ||||||||||||||
| Consumer | - | 63 | - | - | 63 | ||||||||||||||
| Commercial | 130 | 524 | - | - | 654 | ||||||||||||||
| Agricultural | 332 | 1,444 | 9 | - | 1,785 | ||||||||||||||
| Total loans | 2,166 | 6,692 | 255 | - | 9,113 | ||||||||||||||
| Real estate owned/repossessed property, net | 4 | ||||||||||||||||||
| $ | 9,117 |
| December 31, 2020 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Special | |||||||||||||||||||
| Mention | Substandard | Doubtful | Loss | Total | |||||||||||||||
| (In Thousands) | |||||||||||||||||||
| Real estate loans: | |||||||||||||||||||
| Residential 1-4 family | $ | - | $ | 857 | $ | 199 | $ | - | $ | 1,056 | |||||||||
| Residential 1-4 family construction | - | 337 | - | - | 337 | ||||||||||||||
| Commercial real estate | 2,568 | 2,344 | - | - | 4,912 | ||||||||||||||
| Commercial construction and development | 14 | 36 | - | - | 50 | ||||||||||||||
| Farmland | 136 | 2,164 | 53 | - | 2,353 | ||||||||||||||
| Other loans: | |||||||||||||||||||
| Home equity | 274 | 112 | - | - | 386 | ||||||||||||||
| Consumer | - | 151 | - | - | 151 | ||||||||||||||
| Commercial | 829 | 570 | - | - | 1,399 | ||||||||||||||
| Agricultural | 355 | 1,395 | 121 | - | 1,871 | ||||||||||||||
| Total loans | 4,176 | 7,966 | 373 | - | 12,515 | ||||||||||||||
| Real estate owned/repossessed property, net | 25 | ||||||||||||||||||
| $ | 12,540 |
32
Table of Contents
Allowance for Loan Losses. The Bank segregates its loan portfolio for loan losses into the following broad categories: residential 1-4 family, commercial real estate, home equity, consumer and commercial. The Bank provides for a general allowance for losses inherent in the portfolio in the categories referenced above. General loss percentages which are calculated based on historical analyses and other factors such as volume and severity of delinquencies, local and national economy, underwriting standards and other factors. This portion of the allowance is calculated for inherent losses which probably exist as of the evaluation date even though they might not have been identified by the more objective processes used. This is due to the risk of error and/or inherent imprecision in the process. This portion of the allowance is subjective in nature and requires judgments based on qualitative factors which do not lend themselves to exact mathematical calculations such as: trends in delinquencies and nonaccruals; trends in volume; terms and portfolio mix; new credit products; changes in lending policies and procedures; and changes in the outlook for the local and national economy.
At least quarterly, the management of the Bank evaluates the need to establish an allowance for losses on specific loans when a finding is made that a loss is estimable and probable. Such evaluation includes a review of all loans for which full collectability may not be reasonably assured and considers, among other matters: the estimated market value of the underlying collateral of problem loans; prior loss experience; economic conditions; and overall portfolio quality.
Provisions for, or adjustments to, estimated losses are included in earnings in the period they are established. At December 31, 2021, we had $12.50 million in allowances for loan losses.
While we believe we have established our existing allowance for loan losses in accordance with generally accepted accounting principles, there can be no assurance that bank regulators, in reviewing our loan portfolio, will not request that we significantly increase our allowance for loan losses, or that general economic conditions, a deteriorating real estate market, or other factors will not cause us to significantly increase our allowance for loan losses, therefore negatively affecting our financial condition and earnings.
In originating loans, we recognize that credit losses will be experienced and that the risk of loss will vary with, among other things, the type of loan being made, the creditworthiness of the borrower over the term of the loan and, in the case of a secured loan, the quality of the security for the loan.
It is our policy to review our loan portfolio, in accordance with regulatory classification procedures, on at least a quarterly basis.
33
Table of Contents
The following table includes information for allowance for loan losses:
| Years Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||
| 2021 | 2020 | 2019 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Beginning balance | $ | 11,600 | $ | 8,600 | $ | 6,600 | ||||||
| Provision for loan losses | 861 | 3,130 | 2,627 | |||||||||
| Loans charged-off | ||||||||||||
| Commercial real estate | (35 | ) | (18 | ) | (195 | ) | ||||||
| Home equity | - | - | (75 | ) | ||||||||
| Consumer | (16 | ) | (36 | ) | (78 | ) | ||||||
| Commercial | (6 | ) | (173 | ) | (380 | ) | ||||||
| Recoveries | ||||||||||||
| Commercial real estate | 21 | 12 | 17 | |||||||||
| Home equity | - | - | - | |||||||||
| Consumer | 8 | 16 | 26 | |||||||||
| Commercial | 67 | 69 | 58 | |||||||||
| Net loans charged-off | 39 | (130 | ) | (627 | ) | |||||||
| Ending balance | $ | 12,500 | $ | 11,600 | $ | 8,600 | ||||||
| Allowance for loan losses to total loans excluding loans held-for-sale | 1.34 | % | 1.38 | % | 1.10 | % | ||||||
| Allowance for loan losses to total nonperforming loans | 177.08 | % | 136.91 | % | 157.80 | % | ||||||
| Allowance for loan losses to nonaccrual loans | 227.65 | % | 184.89 | % | 236.20 | % | ||||||
| Net charge-offs to average loans outstanding during the period | 0.00 | % | 0.01 | % | 0.08 | % |
Net charge-offs to average loans outstanding for each loan category are considered insignificant for the periods presented in the table above.
The following table presents allocation of the allowance for loan losses by loan category and the percentage of loans in each category to total loans:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
| Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | Amount | Percentage of Allowance to Total Allowance | Loan Category to Total Loans | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Real estate loans: | ||||||||||||||||||||||||||||||||||||
| Residential 1-4 family | $ | 1,596 | 12.77 | % | 15.70 | % | $ | 1,506 | 12.98 | % | 18.63 | % | $ | 1,301 | 15.13 | % | 20.23 | % | ||||||||||||||||||
| Commercial real estate | 7,470 | 59.76 | 60.97 | 6,951 | 59.92 | 53.12 | 4,826 | 56.12 | 55.6 | |||||||||||||||||||||||||||
| Total real estate loans | 9,066 | 72.53 | 76.67 | 8,457 | 72.90 | 71.75 | 6,127 | 71.25 | 75.83 | |||||||||||||||||||||||||||
| Other loans: | ||||||||||||||||||||||||||||||||||||
| Home equity | 533 | 4.26 | 5.54 | 515 | 4.44 | 6.71 | 477 | 5.55 | 7.23 | |||||||||||||||||||||||||||
| Consumer | 365 | 2.92 | 1.97 | 364 | 3.14 | 2.39 | 284 | 3.30 | 2.42 | |||||||||||||||||||||||||||
| Commercial | 2,536 | 20.29 | 15.82 | 2,264 | 19.52 | 19.15 | 1,712 | 19.9 | 14.52 | |||||||||||||||||||||||||||
| Total other loans | 3,434 | 27.47 | 23.33 | 3,143 | 27.10 | 28.25 | 2,473 | 28.75 | 24.17 | |||||||||||||||||||||||||||
| Total | $ | 12,500 | 100.00 | % | 100.00 | % | $ | 11,600 | 100.00 | % | 100.00 | % | $ | 8,600 | 100.00 | % | 100.00 | % |
34
Table of Contents
Deposits and Other Sources of Funds
Deposits. Deposits are the Company’s primary source of funds. Core deposits are deposits that are more stable and somewhat less sensitive to rate changes. They also represent a lower cost source of funds than rate sensitive, more volatile accounts such as certificates of deposit. We believe that our core deposits are checking, savings, money market and IRA accounts. Based on our historical experience, we include IRA accounts funded by certificates of deposit as core deposits because they exhibit the principal features of core deposits in that they are stable and generally are not rate sensitive. Core deposits were $1.10 billion or 89.8% of the Bank’s total deposits at December 31, 2021 ($1.07 billion or 87.9% excluding IRA certificates of deposit). The presence of a high percentage of core deposits and, in particular, transaction accounts reflects in part our strategy to restructure our liabilities to more closely resemble the lower cost liabilities of a commercial bank. However, a significant portion of our deposits remains in certificate of deposit form. These certificates of deposit, if they mature and are renewed at higher rates, would result in an increase in our cost of funds.
The following table includes deposit accounts and associated weighted average interest rates for each category of deposits:
| December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
| Weighted | Weighted | Weighted | ||||||||||||||||||||||||||||||||||
| Percent | Average | Percent | Average | Percent | Average | |||||||||||||||||||||||||||||||
| Amount | of Total | Rate | Amount | of Total | Rate | Amount | of Total | Rate | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest checking | $ | 368,846 | 30.16 | % | 0.00 | % | $ | 318,389 | 30.82 | % | 0.00 | % | $ | 200,035 | 24.72 | % | 0.00 | % | ||||||||||||||||||
| Interest-bearing checking | 203,410 | 16.64 | 0.02 | 160,614 | 15.55 | 0.02 | 116,397 | 14.39 | 0.03 | |||||||||||||||||||||||||||
| Savings | 223,069 | 18.25 | 0.06 | 179,868 | 17.41 | 0.06 | 126,991 | 15.7 | 0.08 | |||||||||||||||||||||||||||
| Money market | 277,469 | 22.7 | 0.25 | 202,407 | 19.59 | 0.24 | 132,506 | 16.38 | 0.42 | |||||||||||||||||||||||||||
| Total | 1,072,794 | 87.75 | 0.08 | 861,278 | 83.37 | 0.07 | 575,929 | 71.19 | 0.12 | |||||||||||||||||||||||||||
| Certificates of deposit accounts: | ||||||||||||||||||||||||||||||||||||
| IRA certificates | 25,333 | 2.07 | 0.44 | 24,693 | 2.39 | 0.50 | 25,240 | 3.12 | 0.71 | |||||||||||||||||||||||||||
| Brokered certificates | - | 0.00 | 0.00 | 495 | 0.05 | 1.35 | 10,180 | 1.26 | 2.13 | |||||||||||||||||||||||||||
| Other certificates | 124,422 | 10.18 | 0.38 | 146,617 | 14.19 | 0.71 | 197,644 | 24.43 | 1.81 | |||||||||||||||||||||||||||
| Total certificates of deposit | 149,755 | 12.25 | 0.39 | 171,805 | 16.63 | 0.68 | 233,064 | 28.81 | 1.70 | |||||||||||||||||||||||||||
| Total deposits | $ | 1,222,549 | 100.00 | % | 0.12 | % | $ | 1,033,083 | 100.00 | % | 0.18 | % | $ | 808,993 | 100.00 | % | 0.55 | % |
Deposits increased by $189.47 million, or 18.3%, to $1.22 billion at December 31, 2021 from $1.03 billion at December 31, 2020. Money market increased by $75.06 million, noninterest checking increased by $50.46 million, savings increased by $43.20 million, and interest-bearing checking increased by $42.80 million. However, certificates of deposit decreased by $22.05 million. The decrease was driven by a decrease in other certificates of $22.20 million. Due to the continued low interest rate environment, some depositors have been compelled to move funds from other certificates to non-maturity deposits upon maturity.
At December 31, 2021 and 2020, the Company held $444.89 million and $326.53 million, respectively, in deposit accounts that met or exceeded the Federal Deposit Insurance Corporation ("FDIC") requirements of $250,000 and greater.
The following table shows the amount of certificates of deposit with balances of $250,000 and greater by time remaining until maturity as of December 31, 2021:
| Balance | |||
|---|---|---|---|
| $250,000 | |||
| and Greater | |||
| (In Thousands) | |||
| 3 months or less | $ | 3,853 | |
| Over 3 to 6 months | 4,482 | ||
| Over 6 to 12 months | 8,391 | ||
| Over 12 months | 7,746 | ||
| Total | $ | 24,472 |
Our depositors are primarily residents of the state of Montana.
Borrowings. Deposits are the primary source of funds for our lending and investment activities and for general business purposes. However, as the need arises, or in order to take advantage of funding opportunities, we also borrow funds in the form of advances from FHLB of Des Moines to supplement our supply of lendable funds and to meet deposit withdrawal requirements. In addition, during the year ended December 31, 2020, the Bank utilized the FRB's Payroll Protection Program Loan Funding ("PPPLF") facility as a partial source of funding for its SBA PPP loans. The Bank has Federal funds lines of credit with PCBB, PNC, TIB and UBB. Eagle has a line of credit with Bell Bank.
35
Table of Contents
The following table includes information related to FHLB of Des Moines and other borrowings:
| Years Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||
| 2021 | 2020 | 2019 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| FHLB advances: | ||||||||||||
| Average balance | $ | 9,410 | $ | 61,252 | $ | 97,000 | ||||||
| Maximum balance at any month-end | 16,917 | 94,585 | 123,512 | |||||||||
| Balance at period end | 5,000 | 17,070 | 88,350 | |||||||||
| Weighted average interest rate during the period | 1.86 | % | 1.84 | % | 2.41 | % | ||||||
| Weighted average interest rate at period end | 1.81 | % | 1.89 | % | 2.18 | % | ||||||
| FRB's PPPLF facility: | ||||||||||||
| Average balance | $ | - | $ | 14,675 | $ | - | ||||||
| Maximum balance at any month-end | - | 24,065 | - | |||||||||
| Balance at period end | - | - | - | |||||||||
| Weighted average interest rate during the period | 0.00 | % | 0.35 | % | 0.00 | % | ||||||
| Weighted average interest rate at period end | 0.00 | % | 0.00 | % | 0.00 | % | ||||||
| Other: | ||||||||||||
| Average balance | $ | 548 | $ | 192 | $ | 2,307 | ||||||
| Maximum balance at any month-end | - | - | 6,311 | |||||||||
| Balance at period end | - | - | - | |||||||||
| Weighted average interest rate during the period | 0.43 | % | 1.15 | % | 2.11 | % | ||||||
| Weighted average interest rate at period end | 0.00 | % | 0.00 | % | 0.00 | % | ||||||
| Total borrowings: | ||||||||||||
| Average balance | $ | 9,958 | $ | 76,119 | $ | 99,307 | ||||||
| Maximum balance at any month-end | 16,917 | 105,820 | 124,377 | |||||||||
| Balance at period end | 5,000 | 17,070 | 88,350 | |||||||||
| Weighted average interest rate during the period | 1.86 | % | 1.55 | % | 2.40 | % | ||||||
| Weighted average interest rate at period end | 1.81 | % | 1.89 | % | 2.18 | % |
Advances from FHLB and other borrowings decreased by $12.07 million to $5.00 million at December 31, 2021 compared to $17.07 million at December 31, 2020. This decrease is due to maturities.
Other Long-Term Debt. The following table summarizes other long-term debt activity:
| December 31, | December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||
| Net | Percent | Net | Percent | |||||||||||||
| Amount | of Total | Amount | of Total | |||||||||||||
| (Dollars in Thousands) | ||||||||||||||||
| Senior notes fixed at 5.75%, due 2022 | $ | 9,996 | 33.47 | % | $ | 9,952 | 33.41 | % | ||||||||
| Subordinated debentures fixed at 5.5% to floating, due 2030 | 14,718 | 49.27 | 14,684 | 49.29 | ||||||||||||
| Subordinated debentures variable, due 2035 | 5,155 | 17.26 | 5,155 | 17.30 | ||||||||||||
| Total other long-term debt, net | $ | 29,869 | 100.00 | % | $ | 29,791 | 100.00 | % |
Total other long-term debt was $29.87 million at December 31, 2021 compared to $29.79 million at December 31, 2020.
36
Table of Contents
Shareholders’ Equity
Total shareholders’ equity increased slightly by $3.79 million or 2.5%, to $156.73 million at December 31, 2021 from $152.94 million at December 31, 2020. The increase was impacted by net income of $14.42 million. This increase was largely offset due to treasury stock purchased through the Tender Offer of $6.28 million, dividends paid of $3.02 million and other comprehensive loss of $2.36 million.
Analysis of Net Interest Income
The Bank’s earnings have historically depended primarily upon net interest income, which is the difference between interest income earned on loans and investments and interest paid on deposits and any borrowed funds. It is the single largest component of Eagle’s operating income. Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.
The following table includes average balances for statement of financial position items, as well as, interest and dividends and average yields related to the average balances. All average balances are daily average balances. Nonaccrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield. The yields include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income or expense.
| Year Ended December 31, 2021 | Year Ended December 31, 2020 | Year Ended December 31, 2019 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||||||||||||||
| Daily | and | Yield/ | Daily | and | Yield/ | Daily | and | Yield/ | ||||||||||||||||||||||||||||
| Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | Balance | Dividends | Cost(4) | ||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||||||||||||
| Investment securities | $ | 215,978 | $ | 4,238 | 1.96 | % | $ | 166,577 | $ | 3,742 | 2.24 | % | $ | 135,904 | $ | 3,672 | 2.70 | % | ||||||||||||||||||
| FHLB and FRB stock | 4,831 | 255 | 5.28 | 6,534 | 370 | 5.65 | 7,363 | 408 | 5.54 | |||||||||||||||||||||||||||
| Loans receivable(1) | 914,804 | 45,134 | 4.93 | 874,669 | 45,381 | 5.17 | 764,075 | 42,344 | 5.54 | |||||||||||||||||||||||||||
| Other earning assets | 74,102 | 120 | 0.16 | 44,771 | 161 | 0.36 | 5,030 | 87 | 1.73 | |||||||||||||||||||||||||||
| Total interest earning assets | 1,209,715 | 49,747 | 4.11 | 1,092,551 | 49,654 | 4.54 | 912,372 | 46,511 | 5.10 | |||||||||||||||||||||||||||
| Noninterest earning assets | 147,534 | 127,339 | 97,645 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 1,357,249 | $ | 1,219,890 | $ | 1,010,017 | ||||||||||||||||||||||||||||||
| Liabilities and equity: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Deposit accounts: | ||||||||||||||||||||||||||||||||||||
| Checking | $ | 190,645 | $ | 47 | 0.02 | % | $ | 151,745 | $ | 58 | 0.04 | % | $ | 116,424 | $ | 44 | 0.04 | % | ||||||||||||||||||
| Savings | 198,648 | 117 | 0.06 | 154,224 | 145 | 0.09 | 119,674 | 85 | 0.07 | |||||||||||||||||||||||||||
| Money market | 244,113 | 545 | 0.22 | 169,531 | 473 | 0.28 | 124,785 | 449 | 0.36 | |||||||||||||||||||||||||||
| Certificates of deposit | 158,959 | 765 | 0.48 | 213,696 | 2,938 | 1.37 | 212,370 | 3,315 | 1.56 | |||||||||||||||||||||||||||
| Advances from FHLB and other borrowings including long-term debt | 39,245 | 1,733 | 4.42 | 104,712 | 2,870 | 2.73 | 123,497 | 3,833 | 3.10 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 831,610 | 3,207 | 0.39 | 793,908 | 6,484 | 0.81 | 696,750 | 7,726 | 1.11 | |||||||||||||||||||||||||||
| Noninterest checking | 346,243 | 265,304 | 184,654 | |||||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 22,382 | 19,518 | 12,819 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,200,235 | 1,078,730 | 894,223 | |||||||||||||||||||||||||||||||||
| Total equity | 157,014 | 141,160 | 115,794 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 1,357,249 | $ | 1,219,890 | $ | 1,010,017 | ||||||||||||||||||||||||||||||
| Net interest income/interest rate spread(2) | $ | 46,540 | 3.72 | % | $ | 43,170 | 3.73 | % | $ | 38,785 | 3.99 | % | ||||||||||||||||||||||||
| Net interest margin(3) | 3.85 | % | 3.94 | % | 4.25 | % | ||||||||||||||||||||||||||||||
| Total interest earning assets to interest-bearing liabilities | 145.47 | % | 137.62 | % | 130.95 | % |
(1) Includes loans held-for-sale.
(2) Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities.
(3) Net interest margin represents income before the provision for loan losses divided by average interest-earning assets.
(4) For purposes of this table, tax exempt income is not calculated on a tax equivalent basis.
37
Table of Contents
Rate/Volume Analysis
The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (1) changes in volume multiplied by the old rate; (2) changes in rate, which are changes in rate multiplied by the old volume; and (3) changes not solely attributable to rate or volume, which have been allocated proportionately to the change due to volume and the change due to rate.
| Year Ended December 31, 2021 | Year Ended December 31, 2020 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due to | Due to | |||||||||||||||||||||||
| Volume | Rate | Net | Volume | Rate | Net | |||||||||||||||||||
| (In Thousands) | ||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||
| Investment securities | $ | 1,110 | $ | (614 | ) | $ | 496 | $ | 829 | $ | (759 | ) | $ | 70 | ||||||||||
| FHLB and FRB stock | (96 | ) | (19 | ) | (115 | ) | (46 | ) | 8 | (38 | ) | |||||||||||||
| Loans receivable(1) | 2,082 | (2,329 | ) | (247 | ) | 6,129 | (3,092 | ) | 3,037 | |||||||||||||||
| Other earning assets | 105 | (146 | ) | (41 | ) | 687 | (613 | ) | 74 | |||||||||||||||
| Total interest earning assets | 3,201 | (3,108 | ) | 93 | 7,599 | (4,456 | ) | 3,143 | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| Checking | 15 | (26 | ) | (11 | ) | 13 | 1 | 14 | ||||||||||||||||
| Savings | 42 | (70 | ) | (28 | ) | 25 | 35 | 60 | ||||||||||||||||
| Money Market | 208 | (136 | ) | 72 | 161 | (137 | ) | 24 | ||||||||||||||||
| Certificates of deposit | (753 | ) | (1,420 | ) | (2,173 | ) | 21 | (398 | ) | (377 | ) | |||||||||||||
| Advances from FHLB and other borrowings including long-term debt | (1,794 | ) | 657 | (1,137 | ) | (583 | ) | (380 | ) | (963 | ) | |||||||||||||
| Total interest-bearing liabilities | (2,282 | ) | (995 | ) | (3,277 | ) | (363 | ) | (879 | ) | (1,242 | ) | ||||||||||||
| Change in net interest income | $ | 5,483 | $ | (2,113 | ) | $ | 3,370 | $ | 7,962 | $ | (3,577 | ) | $ | 4,385 |
(1) Includes loans held-for-sale.
Results of Operations
Comparison of Operating Results for the Years Ended December 31, 2021 and 2020
Net Income
Eagle’s net income for the year ended December 31, 2021 was $14.42 million compared to $21.21 million for the year ended December 31, 2020. The decrease of $6.79 million was largely due to an increase in noninterest expense of $13.50 million and a decrease in noninterest income of $1.30 million. These changes were partially offset by an increase in net interest income after loan loss provision of $5.64 million and a decrease in provision for income taxes of $2.37 million. Basic and diluted earnings per share were both $2.17 for the year ended December 31, 2021. Basic and diluted earnings per share were $3.12 and $3.11, respectively, for the prior period.
Net Interest Income
Net interest income increased to $46.54 million for the year ended December 31, 2021, from $43.17 million for the year ended December 31, 2020. This increase of $3.37 million, or 7.8%, was primarily the result of a decrease in interest expense of $3.27 million.
Interest and Dividend Income
Interest and dividend income was $49.75 million for the year ended December 31, 2021, compared to $49.65 million for the year ended December 31, 2020, an increase of $93,000, or 0.2%. Interest and fees on loans decreased to $45.13 million for the year ended December 31, 2021 from $45.38 million for the same period ended December 31, 2020. This slight decrease of $247,000, or 0.5%, was due to a decrease in the average yield of loans, largely offset by an increase in the average balance of loans. The average interest rate earned on loans receivable decreased by 24 basis points, from 5.17% to 4.93%. Interest accretion on purchased loans was $579,000 for the year ended December 31, 2021,which resulted in a 5 basis point increase in net interest margin compared to $1.55 million for the year ended December 31, 2020,which resulted in a 14 basis point increase in net interest margin. Average balances for loans receivable, including loans held-for-sale, for the year ended December 31, 2021 were $914.80 million, compared to $874.67 million of the prior year period. This represents an increase of $40.13 million or 4.6% and was impacted by organic growth and PPP funding. Interest and dividends on investment securities available-for-sale increased by $496,000 or 13.3% period over period. Average balances for investments increased to $215.98 million for the year ended December 31, 2021, from $166.58 million for the year ended December 31, 2020. Investments have increased in the current period due to excess liquidity. However, average interest rates earned on investments decreased to 1.96% for the year ended December 31, 2021 from 2.24% for the year ended December 31, 2020.
38
Table of Contents
Interest Expense
Total interest expense was $3.21 million for the year ended December 31, 2021, decreasing from $6.48 million for the year ended December 31, 2020. The decrease of $3.27 million, or 50.5%, was due to a decrease of $2.14 million in interest expense on deposits and a net decrease of $1.13 million in interest expense on total borrowings. The overall average rate on total deposits was 0.13% for the year ended December 31, 2021 compared to 0.38% for the year ended December 31, 2020. However, the average balance for total deposits was $1.14 billion for the year ended December 31, 2021 compared to $954.50 million for the year ended December 31, 2020. This increase was impacted by PPP funding and economic stimulus. Due to the continued low interest rate environment though, some depositors have moved funds from certificates of deposit to other non-maturity deposit accounts that earn lower yields. The average balance for total borrowings decreased from $104.71 million for the year ended December 31, 2020 to $39.25 million for the year ended December 31, 2021. However, the average rate paid on total borrowings increased from 2.73% for the year ended December 31, 2020 to 4.42% for the year ended December 31, 2021. The increase in the average rate paid is due to the change in the mix of the outstanding borrowings.
Loan Loss Provision
Loan loss provisions are charged to earnings to maintain the total allowance for loan losses at a level considered adequate by the Bank to provide for probable loan losses based on prior loss experience, volume and type of lending we conduct and past due loans in portfolio. The Bank’s policies require the review of assets on a quarterly basis. The Bank classifies loans if warranted. While management believes it uses the best information available to make a determination with respect to the allowance for loan losses, it recognizes that future adjustments may be necessary. Using this methodology, the Bank recorded $861,000 in loan loss provisions for the year ended December 31, 2021. Management made the decision that due to the strength of the local economy, in conjunction with loan credit quality, no additional loan loss provision was necessary in the year ended December 31, 2021 when considering the COVID-19 pandemic. Loan loss provisions were $3.13 million for the year ended December 31, 2020, which included $1.40 million related to the potential impact of COVID-19. Management believes the level of total allowances is adequate to cover estimated losses inherent in the portfolio. However, if the economic outlook worsens relative to the assumptions we utilized, our allowance for loan losses will increase accordingly in future periods. Total nonperforming loans, including restructured loans, net, was $7.06 million at December 31, 2021 compared to $8.47 million at December 31, 2020. The Bank had $4,000 in other real estate owned and other repossessed assets at December 31, 2021 compared to $25,000 at December 31, 2020.
Noninterest Income
Total noninterest income was $47.77 million for the year ended December 31, 2021, compared to $49.07 million for the year ended December 31, 2020. The decrease of $1.30 million, or 2.6% was largely due to a decrease in a mortgage banking, net of $1.01 million for the year ended December 31, 2021. Mortgage banking, net includes the impact of fair value changes of loans held-for sale and derivatives. The net change in fair value of loans held-for-sale and derivatives was a loss of $5.44 million for the year ended December 31, 2021 compared to a gain of $5.97 million for the year ended December 31, 2020. Mortgage banking, net also includes net gain on sale of mortgage loans which increased $9.70 million to $46.09 million for the year ended December 31, 2021 compared to $36.39 million for the year ended December 31, 2020. During the year ended December 31, 2021, $1.06 billion residential mortgage loans were sold compared to $874.72 million in the same period in the prior year. In addition, gross margin on sale of mortgage loans for the year ended December 31, 2021 was 4.34% compared to 4.16% for the year ended December 31, 2020.
Noninterest Expense
Noninterest expense was $74.17 million for the year ended December 31, 2021 compared to $60.67 million for the year ended December 31, 2020. The increase of $13.50 million, or 22.3%, was largely driven by increased salaries and employee benefits expense of $9.93 million. The increase in salaries expense is due in part to higher commission-based compensation related to mortgage loan growth, as well as overall increased staff levels. In addition, occupancy and equipment expense increased $1.43 million due to office expansion and the corresponding depreciation and amortization expense, as well as utilization and maintenance costs. Other noninterest expense includes a recovery of $736,000 of mortgage servicing rights incurred during the year ended December 31, 2021. However, impairment expense on mortgage servicing rights of $792,000 was recorded for the year ended December 31, 2020.
Provision for Income Taxes
Provision for income taxes was $4.86 million for the year ended December 31, 2021, compared to $7.23 million for the year ended December 31, 2020 due to decreased income before provision for income taxes. The effective tax rate was 25.2% for the year ended December 31, 2021 compared to 25.4% for the prior year.
39
Table of Contents
Liquidity and Capital Resources
Liquidity
The Bank is required by regulation to maintain sufficient levels of liquidity for safety and soundness purposes. Appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined. In general, the “basic surplus” is a calculation of the ratio of unencumbered short-term assets reduced by estimated percentages of CD maturities and other deposits that may leave the Bank in the next 90 days divided by total assets. “Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Des Moines.The Bank exceeded those minimum ratios as of December 31, 2021 and 2020.
The Company’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Des Moines and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable. However, other sources of funds, such as deposit flows and loan prepayments, can be greatly influenced by the general level of interest rates, economic conditions and competition. The Company uses liquidity resources principally to fund existing and future loan commitments. It also uses them to fund maturing certificates of deposit and demand deposit withdrawals. In addition, the Bank uses liquidity resources for investment purposes, to meet operating expenses and capital expenditures, for dividend payments and stock repurchases and to maintain adequate liquidity levels.
Liquidity may be adversely affected by unexpected deposit outflows, higher interest rates paid by competitors, and similar matters. Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds.
Through the year ended December 31, 2021, liquidity levels remained strong, as a result of PPP loan payoffs and deposit growth. A portion of the excess funds was deployed into investment securities. Eagle utilized the FRB's PPPLF facility as a partial source for its SBA PPP loans during the year ended December 31, 2020. However, as of December 31, 2020, Eagle had repaid all PPPLF borrowings. The Company completed a $40.00 million subordinated debt offering in January 2022. A portion of the net proceeds were used to redeem $10.00 million of senior notes due in February 2022. The Company closed a $15.00 million subordinated debt offering in June of 2020, adding to borrowings. In July of 2020, $10.00 million in callable subordinated debt was paid off, reducing overall borrowings.
Comparison of Cash Flow for Years Ended December 31, 2021 and 2020
Net cash provided by the Company’s operating activities, which is primarily comprised of cash transactions affecting net income, was $56.45 million for the year ended December 31, 2021 compared to $2.12 million for the prior year. Net cash provided by operating activities was higher for the year ended December 31, 2021 primarily due to changes in loans held-for-sale activity.
Net cash used in the Company’s investing activities, which is primarily comprised of cash transactions related to investment securities and activity in the loan portfolio, was $232.92 million for the year ended December 31, 2021 compared to $22.04 million for the year ended December 31, 2020. Available-for-sale securities purchases were $132.18 million during the year ended December 31, 2021. Net cash used in investing activities for the year ended December 31, 2021 was also impacted by loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $98.67 million for the year ended December 31, 2021. Net cash used in investing activities for the year ended December 31, 2020 was due in part to loan originations being higher than loan pay-off and principal payments during the year. Loan origination and principal collection, net was $24.29 million for the year ended December 31, 2020. In addition, purchases of premises and equipment, net was $20.64 million. Available-for-sale securities purchases were $47.72 million during the year ended December 31, 2020. These uses of cash during the year ended December 31, 2020 were more than offset by available-for-sale securities sales and maturities, principal payments and calls of $64.44 million.
Net cash provided by the Company’s financing activities was $168.10 million for the year ended December 31, 2021 compared to $64.80 million for the year ended December 31, 2020. Net cash provided by financing activities for the year ended December 31, 2021 was largely impacted by a net increase in deposits of $189.47 million. This was slightly offset by net payments on FHLB and other borrowings of $12.07 million. Net cash provided by financing activities for the year ended December 31, 2020 was impacted by a net increase in deposits of $137.52 million. This was partially offset by net payment on FHLB and other borrowings of $73.78 million.
40
Table of Contents
Capital Resources
At December 31, 2021, the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200 basis point rise in interest rates scenario, increased the economic value of equity (“EVE”) by 8.90% compared to an increase of 15.0% at December 31, 2020. The Bank is within the guidelines set forth by the Board of Directors for interest rate sensitivity.
The Bank’s Tier 1 leverage ratio, as measured under State of Montana and FRB rules, decreased from 11.72% as of December 31, 2020 to 10.96% as of December 31, 2021. The Bank’s strong capital position helps to mitigate its interest rate risk exposure.
As of December 31, 2021, the Company’s regulatory capital was in excess of all applicable regulatory requirements and both are deemed “well capitalized” pursuant to State of Montana and FRB rules. At December 31, 2021, the Bank’s total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios amounted to 15.32%, 14.17%, 14.17% and 10.96%, respectively, compared to regulatory requirements of 10.50%, 8.50%, 7.00% and 4.00%, respectively. At December 31, 2021, Eagle's consolidated total capital, Tier 1 capital, common equity Tier 1 capital and Tier 1 leverage ratios were 15.18%, 12.64%, 12.18% and 9,75%, respectively.
Impact of Inflation and Changing Prices
Our consolidated financial statements and the accompanying notes, which are found in Item 8, have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of our operations. Interest rates have a greater impact on our performance than do the general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Interest Rate Risk
Interest rate risk is the potential for loss of future earnings resulting from adverse changes in the level of interest rates. Interest rate risk results from several factors and could have a significant impact on the Company’s net interest income, which is the Company's primary source of net income. Net interest income is affected by changes in interest rates, the relationship between rates on interest-bearing assets and liabilities, the impact of interest fluctuations on asset prepayments and the mix of interest-bearing assets and liabilities.
Although interest rate risk is inherent in the banking industry, banks are expected to have sound risk management practices in place to measure, monitor and control interest rate exposures. The objective of interest rate risk management is to contain the risks associated with interest rate fluctuations. The process involves identification and management of the sensitivity of net interest income to changing interest rates.
The ongoing monitoring and management of this risk is an important component of the Company’s asset/liability committee, which is governed by policies established by the Company’s Board that are reviewed and approved annually. The Board delegates responsibility for carrying out the asset/liability management policies to the Bank’s asset/liability committee. In this capacity, the asset/liability committee develops guidelines and strategies impacting the Company’s asset/liability management related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Company’s goal of its asset and liability management practices is to maintain or increase the level of net interest income within an acceptable level of interest rate risk. Our asset and liability policy and strategies are expected to continue as described so long as competitive and regulatory conditions in the financial institution industry and market interest rates continue as they have in recent years.
The Bank has established acceptable levels of interest rate risk as follows for an instantaneous and permanent shock in rates: Projected net interest income over the next twelve months (i.e. year-1) and the subsequent twelve months (i.e. year-2) will not be reduced by more than 15.0% given an immediate increase in interest rates of up to 200 basis points or by more than 10.0% given an immediate decrease in interest rates of up to 100 basis points.
41
Table of Contents
The following table includes the Banks’s net interest income sensitivity analysis.
| Changes in Market | Rate Sensitivity | |||||
|---|---|---|---|---|---|---|
| Interest Rates | As of December 31, 2021 | Policy | ||||
| (Basis Points) | Year 1 | Year 2 | Limits | |||
| +200 | 4.2% | 8.7% | -15.0% | |||
| -100 | -2.6% | -7.8% | -10.0% |
The following table discloses how the Bank’s economic value of equity (“EVE”) would react to interest rate changes.
| Changes in Market | EVE as a % Change from 0 Shock | |||
|---|---|---|---|---|
| Interest Rates | As of December 31, 2021 | Board Policy | ||
| (Basis Points) | Projected EVE | Limit | ||
| Maximum % change: | ||||
| +400 | 13.7% | -40.0% | ||
| +300 | 11.7% | -35.0% | ||
| +200 | 8.9% | -30.0% | ||
| +100 | 5.4% | -20.0% | ||
| 0 | 0.0% | 0.0% | ||
| -100 | -10.5% | -20.0% |
Off-Balance Sheet Arrangements
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make.
Commitments are summarized as follows:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| (In Thousands) | |||||||
| Commitments to extend credit | $ | 252,485 | $ | 173,866 | |||
| Letters of credit | 4,129 | 2,647 |