FIRST FINANCIAL CORP /IN/ (THFF)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=714562. Latest filing source: 0000714562-26-000014.
Informational only - descriptive public-record data, not investment advice.
Business
Read THFF's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read THFF's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 305,588,000 | USD | 2025 | 2026-03-04 |
| Net income | 79,208,000 | USD | 2025 | 2026-03-04 |
| Assets | 5,756,126,000 | USD | 2025 | 2026-03-04 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-04. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000714562.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109,380,000 | 114,195,000 | 126,224,000 | 149,121,000 | 160,485,000 | 152,198,000 | 183,301,000 | 228,397,000 | 264,742,000 | 305,588,000 |
| Net income | 38,413,000 | 29,131,000 | 46,583,000 | 48,872,000 | 53,844,000 | 52,987,000 | 71,109,000 | 60,672,000 | 47,275,000 | 79,208,000 |
| Diluted EPS | 3.93 | 4.02 | 5.82 | 5.08 | 4.00 | 6.68 | ||||
| Operating cash flow | 50,135,000 | 57,448,000 | 49,901,000 | 77,425,000 | 55,067,000 | 78,787,000 | 86,090,000 | 60,366,000 | 90,405,000 | |
| Capital expenditures | 3,049,000 | 2,979,000 | 2,013,000 | 1,103,000 | 3,908,000 | 3,835,000 | 1,426,000 | 6,541,000 | 6,108,000 | 3,983,000 |
| Dividends paid | 12,359,000 | 30,556,000 | 12,496,000 | 12,648,000 | 14,273,000 | 14,181,000 | 14,459,000 | 15,383,000 | 21,248,000 | 24,164,000 |
| Share buybacks | 19,396,000 | 503,000 | 391,000 | 315,000 | 9,220,000 | 42,471,000 | 27,701,000 | 11,514,000 | 376,000 | 795,000 |
| Assets | 2,988,527,000 | 3,000,668,000 | 3,008,718,000 | 4,023,250,000 | 4,560,520,000 | 5,175,099,000 | 4,989,281,000 | 4,851,146,000 | 5,560,348,000 | 5,756,126,000 |
| Liabilities | 2,574,132,000 | 2,587,099,000 | 2,566,017,000 | 3,465,642,000 | 3,963,528,000 | 4,592,523,000 | 4,513,988,000 | 4,323,170,000 | 5,011,307,000 | 5,105,257,000 |
| Stockholders' equity | 414,395,000 | 413,569,000 | 442,701,000 | 547,125,000 | 596,992,000 | 582,576,000 | 475,293,000 | 527,976,000 | 549,041,000 | 650,869,000 |
| Free cash flow | 47,156,000 | 55,435,000 | 48,798,000 | 73,517,000 | 51,232,000 | 77,361,000 | 79,549,000 | 54,258,000 | 86,422,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 35.12% | 25.51% | 36.91% | 32.77% | 33.55% | 34.81% | 38.79% | 26.56% | 17.86% | 25.92% |
| Return on equity | 9.27% | 7.04% | 10.52% | 8.93% | 9.02% | 9.10% | 14.96% | 11.49% | 8.61% | 12.17% |
| Return on assets | 1.29% | 0.97% | 1.55% | 1.21% | 1.18% | 1.02% | 1.43% | 1.25% | 0.85% | 1.38% |
| Liabilities / equity | 6.21 | 6.26 | 5.80 | 6.33 | 6.64 | 7.88 | 9.50 | 8.19 | 9.13 | 7.84 |
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 0000714562-26-000014; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000714562-26-000014; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000714562-26-000014; 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 0000714562-26-000014; filed 2026-03-04. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000714562-26-000014; filed 2026-03-04. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000714562.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 1.27 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 1.50 | reported discrete quarter | ||
| 2022-Q4 | 2022-12-31 | 52,199,000 | 16,521,000 | derived Q4 = FY annual - nine-month YTD | |
| 2023-Q1 | 2023-03-31 | 54,700,000 | 15,980,000 | 1.33 | reported discrete quarter |
| 2023-Q2 | 2023-06-30 | 56,229,000 | 15,987,000 | 1.33 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 58,723,000 | 16,285,000 | 1.37 | reported discrete quarter |
| 2024-Q1 | 2024-03-31 | 59,403,000 | 10,924,000 | 0.93 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 60,771,000 | 11,369,000 | 0.96 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 71,695,000 | 8,741,000 | 0.74 | reported discrete quarter |
| 2025-Q1 | 2025-03-31 | 73,032,000 | 18,406,000 | 1.55 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 74,177,000 | 18,586,000 | 1.57 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 76,644,000 | 20,762,000 | 1.75 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 81,735,000 | 21,454,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 77,946,000 | 19,804,000 | 1.67 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000714562-26-000038; filed 2026-05-06. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000714562-26-000038; filed 2026-05-06. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000714562-26-000038; filed 2026-05-06. 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: 0000714562-26-000038.
ITEMS 2. and 3. Management’s Discussion and Analysis of Financial Condition and Results of Operations and Quantitative and Qualitative Disclosures About Market Risk
The purpose of this discussion is to point out key factors in the Corporation’s recent performance compared with earlier periods. The discussion should be read in conjunction with the financial statements beginning on page three of this report. All figures are for the consolidated entities. It is presumed the readers of these financial statements and of the following narrative have previously read the Corporation’s financial statements for 2025 in the 10-K filed for the fiscal year ended December 31, 2025.
This Quarterly Report on Form 10-Q contains forward-looking statements. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance, nor should they be relied upon as representing management’s views as of any subsequent date. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include, without limitation, the Corporation’s ability to effectively execute its business plans; changes in general economic and financial market conditions; changes in interest rates; changes in the competitive environment; continuing consolidation in the financial services industry; new litigation or changes in existing litigation; losses, customer bankruptcy, claims and assessments; changes in banking regulations or other regulatory or legislative requirements affecting the Corporation’s business; and changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies. Additional information concerning factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements is available in the Corporation’s Form 10-K for the year ended December 31, 2025, and subsequent filings with the United States Securities and Exchange Commission (SEC). Copies of these filings are available at no cost on the SEC’s Web site at www.sec.gov or on the Corporation’s Web site at www.first-online.com. Management may elect to update forward-looking statements at some future point; however, it specifically disclaims any obligation to do so.
Critical Accounting Policies
Certain of the Corporation’s accounting policies are important to the portrayal of the Corporation’s financial condition and results of operations, 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. Facts and circumstances which could affect these judgments include, without limitation, changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for credit losses and the valuation of goodwill and valuing investment securities. See further discussion of these critical accounting policies in the 2025 Form 10-K.
Allowance for credit losses. The allowance for credit losses (ACL) represents management’s estimate of expected losses inherent within the existing loan portfolio. The allowance for credit losses is increased by the provision for credit losses charged to expense and reduced by loans charged off, net of recoveries. The allowance for credit losses is determined based on management’s assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions, nonperforming loans, determination of acquired loans as purchase credit deteriorated, and reasonable and supportable forecasts. Loans are individually evaluated when they do not share risk characteristics with other loans in the respective pool. Loans evaluated individually are excluded from the collective evaluation. Management elected the collateral dependent practical expedient upon adoption of ASC 326. Expected credit losses on individually evaluated loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
Management utilizes a cohort methodology to determine the allowance for credit losses. This method identifies and captures the balance of a pool of loans with similar risk characteristics, as of a particular point in time to form a cohort, then tracks the respective losses generated by that cohort of loans over their remaining life. The cohorts track loan balances and historical loss experience since 2008, and management extends the look back period each quarter to capture all available data points in the historical loss rate calculation. The quantitative component of the ACL involves assumptions that require a significant level of estimation; these include historical losses as a predictor of future performance, appropriateness of selected delay periods, and the reasonableness of the portfolio segmentation.
A historical data set is expected to provide the best indication of future credit performance. Delay periods represent the amount of time it takes a cohort of loans to become seasoned, or incur sufficient attrition through pay downs, renewals, or charge-offs. Portfolio segmentation relates to the pooling of loans with similar risk characteristics, such as industry types, collateral, and consumer purpose.
36
Table of Contents
On an annual basis, in the first quarter, management performs a recalibration of the delay periods and portfolio segmentation to determine whether they are reasonable and appropriate based on the information available at that time.
Management considers qualitative adjustments to expected credit loss estimates for information not already captured in the loss estimation process. Where past performance may not be representative of future losses, loss rates are adjusted for qualitative and economic forecast factors. Management uses the peak three consecutive quarter net charge off rate to capture maximum potential volatility over the reasonable and supportable forecast period. Historical losses utilized in setting the qualitative factor ranges are anchored to 2008 and may be supplemented by peer information when needed. The qualitative factor ranges are recalibrated annually to capture recent behavior that is indicative of the credit profile of the current portfolio.
Qualitative factors include items, such as changes in lending policies or procedures, asset specific risks, and economic uncertainty in forward-looking forecasts. Economic indicators utilized in forecasting include unemployment rate, gross domestic product, housing starts, and interest rates. Management uses a two-year reasonable and supportable period across all loan segments to forecast economic conditions. Management believes the two-year time horizon aligns with available industry guidance and various forecasting sources. Economic forecast adjustments are overlaid onto historical loss rates. As such, reversion from forecast rates to historical loss rates is immediate.
The ACL and allowance for unfunded commitments were $52.3 million and $2.9 million, respectively at March 31, 2026, compared to $48.0 million and $2.9 million, respectively at December 31, 2025. The qualitative amount of the reserve increased $607 thousand to $14.7 million. The quantitative amount is $34.1 million at March 31, 2026, compared to $33.6 million at December 31, 2025. There was no change in the allowance for unfunded commitments. As a result of the acquisition of CedarStone Financial, Inc., the Corporation recorded an additional allowance for credit loss on loans of $3.3 million. See additional discussion of ACL in the Allowance for Credit Losses section below.
Based on management’s analysis of the current portfolio, management believes the allowance is adequate. Changes in the financial condition of individual borrowers, economic conditions, historical loss experience, or the condition of the various markets in which collateral may be sold may affect the required level of the allowance for credit losses and the associated provision for credit losses. As management monitors these changes, as well as those factors discussed above, adjustments may be recorded to the allowance for credit losses and the associated provision for credit losses in the future.
Summary of Operating Results
On March 1, 2026, First Financial Corporation completed the acquisition of CedarStone Financial, Inc. As a result of the acquisition, loans acquired were $292 million, and deposits acquired were $313 million. Additionally, we recorded a bargain purchase gain of $716 thousand. Net income will reflect one month of activity in the first quarter for activity from CedarStone. Included in the variances in the following discussion are the values provided in this paragraph.
Net income for the three months ended March 31, 2026 was $19.8 million, compared to $18.4 million for the same period in 2025. Basic earnings per share increased to $1.67 for the first quarter of 2026 compared to $1.55 for the same period in 2025. Return on average assets and return on average equity were 1.35% and 11.93% respectively, for the three months ended March 31, 2026 compared to 1.34% and 13.04% for the three months ended March 31, 2025.
In light of events in the banking sector, including bank failures, continuing interest rate activity and recessionary concerns, the Corporation has proactively positioned the balance sheet to mitigate the risks affecting the Corporation and the overall banking industry in order to serve its clients and communities.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Liquidity remains strong, with cash and available for sale securities representing approximately 20.7% of assets at March 31, 2026. The Corporation maintains the ability to access considerable sources of contingent liquidity at the Federal Home Loan Bank and several correspondent banks. Management considers the Corporation’s current liquidity position to be adequate to meet both short-term and long-term liquidity needs. Refer to the section Liquidity Risk for additional information. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Capital remains strong, with ratios of the Corporation, and its subsidiary bank, well above the standards to be considered well-capitalized under regulatory requirements. Refer to the section Capital Adequacy, included elsewhere in this report for additional details. |
37
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Asset quality remains solid, with a non-performing asset ratio of 0.64% of total assets as of March 31, 2026 and net charge-offs of 0.15% to average loans and leases, reflecting the Company's disciplined underwriting and conservative lending philosophy which has supported the Corporation’s strong credit performance during prior financial crises. Refer to the section Non-Performing Loan for additional information. |
The primary components of income and expense affecting net income are discussed in the following analysis.
Net Interest Income
The Corporation’s primary source of earnings is net interest income, which is the difference between the interest earned on loans and other investments and the interest paid for deposits and other sources of funds. Net interest income increased $4.9 million in the three months ended March 31, 2026 to $56.9 million from $52.0 million in the s
[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 OPERATION
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Management’s Discussion and Analysis of Financial Condition and Results of Operations, as well as disclosures found elsewhere in this report are based upon First Financial Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Corporation to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, securities valuation and goodwill. Actual results could differ from those estimates.
Allowance for credit losses. The allowance for credit losses (ACL) represents management's estimate of expected losses inherent within the existing loan portfolio. The allowance for credit losses is increased by the provision for credit losses charged to expense and reduced by loans charged off, net of recoveries. The allowance for credit losses is determined based on management's assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions, nonperforming loans, determination of acquired loans as purchase credit deteriorated, and reasonable and supportable forecasts. Loans are individually evaluated when they do not share risk characteristics with other loans in the respective pool. Loans evaluated individually are excluded from the collective evaluation. Management elected the collateral dependent practical expedient upon adoption of ASC 326. Expected credit losses on individually evaluated loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
Management utilizes a cohort methodology to determine the allowance for credit losses. This method identifies and captures the balance of a pool of loans with similar risk characteristics, as of a particular point in time to form a cohort, then tracks the respective losses generated by that cohort of loans over their remaining life. The cohorts track loan balances and historical loss experience since 2008, and management extends the look back period each quarter to capture all available data points in the historical loss rate calculation. The quantitative component of the ACL involves assumptions that require a significant level of estimation; these include historical losses as a predictor of future performance, appropriateness of selected delay periods, and the reasonableness of the portfolio segmentation.
A historical data set is expected to provide the best indication of future credit performance. Delay periods represent the amount of time it takes a cohort of loans to become seasoned, or incur sufficient attrition through pay downs, renewals, or charge-offs. Portfolio segmentation relates to the pooling of loans with similar risk characteristics, such as industry types, collateral, and consumer purpose. On an annual basis, in the first quarter, management performs a recalibration of the delay periods and portfolio segmentation to determine whether they are reasonable and appropriate based on the information available at that time.
Management considers qualitative adjustments to expected credit loss estimates for information not already captured in the loss estimation process. Where past performance may not be representative of future losses, loss rates are adjusted for qualitative and economic forecast factors. Management uses the peak three consecutive quarter net charge off rate to capture maximum potential volatility over the reasonable and supportable forecast period. Historical losses utilized in setting the qualitative factor ranges are anchored to 2008 and may be supplemented by peer information when needed. The qualitative factor ranges are recalibrated annually to capture recent behavior that is indicative of the credit profile of the current portfolio.
Qualitative factors include items, such as changes in lending policies or procedures, asset specific risks, and economic uncertainty in forward-looking forecasts. Economic indicators utilized in forecasting include unemployment rate, gross domestic product, housing starts, and interest rates. Management uses a two-year reasonable and supportable period across all loan segments to forecast economic conditions. Management believes the two-year time horizon aligns with available industry guidance and various forecasting sources. Economic forecast adjustments are overlaid onto historical loss rates. As such, reversion from forecast rates to historical loss rates is immediate.
The ACL and allowance for unfunded commitments were $48.0 million and $2.9 million, respectively at December 31, 2025, compared to $46.7 million and $2.1 million, respectively at December 31, 2024. The qualitative amount of the reserve increased $1.3 million to $14.1 million. The quantitative amount is $33.6 million at December 31, 2025, compared to $33.6 million at December 31, 2024. There was an $800 thousand increase in the allowance for unfunded commitments. See additional discussion of ACL in the Allowance for Credit Losses section below.
37
Table of Contents
Based on management’s analysis of the current portfolio, management believes the allowance is adequate. Changes in the financial condition of individual borrowers, economic conditions, historical loss experience, or the condition of the various markets in which collateral may be sold may affect the required level of the allowance for credit losses and the associated provision for credit losses. As management monitors these changes, as well as those factors discussed above, adjustments may be recorded to the allowance for credit losses and the associated provision for credit losses in the future.
Securities valuation and potential impairment. Securities available-for-sale are carried at fair value, with unrealized holding gains and losses reported separately in accumulated other comprehensive income (loss), net of tax. The Corporation obtains market values from a third party on a monthly basis in order to adjust the securities to fair value. Equity securities that do not have readily determinable fair values are carried at cost. Additionally, all securities are required to be evaluated for impairment related to credit losses. In evaluating for impairment, management considers the reason for the decline, the extent of the decline, and whether the Corporation intends to sell a security or is more likely than not to be required to sell a security before recovery of its amortized cost. If an entity intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, the security’s amortized cost is written down to fair value through income. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis, then the Corporation evaluates whether the decline in fair value has resulted from credit losses or other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2025.
Goodwill. The carrying value of goodwill requires management to use estimates and assumptions about the fair value of the reporting unit compared to its book value. An impairment analysis is prepared on an annual basis. Fair values of the reporting units are determined by an analysis which considers cash flows streams, profitability and estimated market values of the reporting unit. The majority of the Corporation’s goodwill is recorded at First Financial Bank, N. A.
Management believes the accounting estimates related to the allowance for credit losses, valuation of investment securities and the valuation of goodwill are “critical accounting estimates” because: (1) the estimates are highly susceptible to change from period to period because they require management to make assumptions concerning, among other factors, the changes in the types and volumes of the portfolios, valuation assumptions, and economic conditions, and (2) the impact of recognizing an impairment or credit loss could have a material effect on the Corporation’s assets reported on the balance sheet as well as net income.
RESULTS OF OPERATIONS - SUMMARY FOR 2025
COMPARISON OF 2025 TO 2024
Net income for 2025 was $79.2 million, or $6.68 per share versus $47.3 million, or $4.00 per share for 2024. The increase in 2025 net income is primarily due to organic growth. In 2024 reduced net income was primarily due to increased provision for credit losses associated with the acquisition of SimplyBank, as described in those respective sections in the following pages. Return on average assets at December 31, 2025 increased 54.35% to 1.42% compared to 0.92% at December 31, 2024.
The primary components of income and expense affecting net income are discussed in the following analysis.
NET INTEREST INCOME
The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding. Net interest income increased in 2025 to $219.9 million compared to $175.0 million in 2024. Total average interest earning assets increased to $5.25 billion in 2025 from $4.87 billion in 2024. The tax-equivalent yield on these assets increased to 5.92% in 2025 from 5.55% in 2024. Total average interest-bearing liabilities increased to $4.12 billion in 2025 from $3.93 billion in 2024. The average cost of these interest-bearing liabilities decreased to 2.08% in 2025 from 2.28% in 2024.
38
Table of Contents
The net interest margin increased from 3.71% in 2024 to 4.29% in 2025. Earning asset yields increased 37 basis points while the rate on interest-bearing liabilities decreased by 20 basis points.
39
Table of Contents
CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | |||||||||||||||||||||||
| | | 2025 | | 2024 | | 2023 | |||||||||||||||||||
| | | Average | | Yield/ | Average | | Yield/ | Average | | Yield/ | | ||||||||||||||
| (Dollar amounts in thousands) | | Balance | | Interest | | Rate | | Balance | | Interest | | Rate | | Balance | | Interest | | Rate | | ||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-earning assets: | | | | | | | | | | | | | | | | | |||||||||
| Loans (1) (2) | | $ | 3,905,450 | | 269,037 | 6.89 | % | $ | 3,468,534 | | 227,580 | 6.56 | % | $ | 3,111,784 | | 190,947 | 6.14 | % | ||||||
| Taxable investment securities | | 801,952 | | 23,822 | 2.97 | % | 851,935 | | 24,237 | 2.84 | % | 895,120 | | 24,643 | 2.75 | % | |||||||||
| Tax-exempt investments (2) | | 452,324 | | 17,560 | 3.88 | % | 458,328 | | 17,125 | 3.74 | % | 463,541 | | 16,591 | 3.58 | % | |||||||||
| Cash and due from banks | | 92,376 | | 793 | 0.86 | % | 83,690 | | 947 | 1.13 | % | 90,582 | | 1,546 | 1.71 | % | |||||||||
| Federal funds sold | | 929 | | 8 | 0.86 | % | 8,806 | | 452 | 5.13 | % | 3,108 | | 124 | 3.99 | % | |||||||||
| Total interest-earning assets | | 5,253,031 | | 311,220 | 5.92 | % | 4,871,293 | | 270,341 | 5.55 | % | 4,564,135 | | 233,851 | 5.12 | % | |||||||||
| Non-interest earning assets: | | | | | | | | | | | | | | | | | |||||||||
| Premises and equipment, net | | 80,164 | | | | | | 73,774 | | | | | | 67,468 | | | | | |||||||
| Other assets | | 285,398 | | | | | | 251,222 | | | | | | 210,277 | | | | | |||||||
| Less allowance for loan losses | | (46,930) | | | | | | (41,969) | | | | | | (39,432) | | | | | |||||||
| TOTALS | | $ | 5,571,663 | | | | | | | $ | 5,154,320 | | | | | | | $ | 4,802,448 | | | | | ||
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | | | | | | | | |||||||
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | |||||||
| Transaction accounts | | $ | 3,096,881 | | 49,885 | | 1.61 | % | $ | 3,092,818 | | 56,500 | | 1.83 | % | $ | 2,869,873 | | 42,594 | 1.48 | % | ||||
| Time deposits | | 716,836 | | 22,548 | | 3.15 | % | 674,441 | | 24,571 | | 3.64 | % | 434,943 | | 9,100 | 2.09 | % | |||||||
| Short-term borrowings | | 162,775 | | 6,502 | | 3.99 | % | 97,176 | | 4,284 | | 4.41 | % | 117,235 | | 5,370 | 4.58 | % | |||||||
| Other borrowings | | 141,371 | | 6,785 | | 4.80 | % | 69,201 | | 4,401 | | 6.36 | % | 82,316 | | 4,071 | 4.95 | % | |||||||
| Total interest-bearing liabilities: | | 4,117,863 | | 85,720 | | 2.08 | % | 3,933,636 | | 89,756 | | 2.28 | % | 3,504,367 | | 61,135 | 1.74 | % | |||||||
| Non interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | |||||||
| Demand deposits | | 819,966 | | | | | | | 638,420 | | | | | | | 801,316 | | | | | |||||
| Other | | 38,275 | | | | | | | 46,301 | | | | | | | 10,193 | | | | | |||||
| | | 4,976,104 | | | | | | | 4,618,357 | | | | | | | | 4,315,876 | | | | | | | ||
| Shareholders' equity | | 595,559 | | | | | | | 535,963 | | | | | | | 486,572 | | | | | |||||
| TOTALS | | $ | 5,571,663 | | | | | | | $ | 5,154,320 | | | | | | | $ | 4,802,448 | | | | | ||
| Net interest earnings | | | | | $ | 225,500 | | | | | | | $ | 180,585 | | | | | $ | 172,716 | | | |||
| Net yield on interest- earning assets | | | | | | 4.29 | % | | | | | 3.71 | % | | | | 3.78 | % |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
40
Table of Contents
The following table sets forth the components of net interest income due to changes in volume and rate. The table information compares 2025 to 2024 and 2024 to 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2025 Compared to 2024 Increase | | 2024 Compared to 2023 Increase | ||||||||||||||||||||
| | | (Decrease) Due to | | (Decrease) Due to | ||||||||||||||||||||
| | | | | | | Volume/ | | | | | | | | Volume/ | | | ||||||||
| (Dollar amounts in thousands) | | Volume | | Rate | | Rate | | Total | | Volume | | Rate | | Rate | | Total | ||||||||
| Interest earned on interest-earning assets: | | | | | | | | | | | | | | | | | ||||||||
| Loans (1) (2) | | $ | 28,667 | | $ | 11,359 | | $ | 1,431 | | $ | 41,457 | | $ | 21,891 | | $ | 13,226 | | $ | 1,516 | | $ | 36,633 |
| Taxable investment securities | | (1,422) | | 1,070 | | (63) | | (415) | | (1,189) | | 823 | | (40) | | (406) | ||||||||
| Tax-exempt investment securities (2) | | (224) | | 668 | | (9) | | 435 | | (187) | | 729 | | (8) | | 534 | ||||||||
| Cash and due from banks | | 98 | | (228) | | (24) | | (154) | | (118) | | (521) | | 40 | | (599) | ||||||||
| Federal funds sold | | (404) | | (376) | | 336 | | (444) | | 227 | | 36 | | 65 | | 328 | ||||||||
| Total interest income | | $ | 26,715 | | $ | 12,493 | | $ | 1,671 | | $ | 40,879 | | $ | 20,624 | | $ | 14,293 | | $ | 1,573 | | $ | 36,490 |
| Interest paid on interest-bearing liabilities: | | | | | | | | | | | | | | | | | ||||||||
| Transaction accounts | | 74 | | (6,680) | | (9) | | (6,615) | | 3,309 | | 9,833 | | 764 | | 13,906 | ||||||||
| Time deposits | | 1,545 | | (3,357) | | (211) | | (2,023) | | 5,011 | | 6,746 | | 3,714 | | 15,471 | ||||||||
| Short-term borrowings | | 2,892 | | (402) | | (272) | | 2,218 | | (919) | | (202) | | 35 | | (1,086) | ||||||||
| Other borrowings | | 4,590 | | (1,080) | | (1,126) | | 2,384 | | (649) | | 1,164 | | (185) | | 330 | ||||||||
| Total interest expense | | 9,101 | | (11,519) | | (1,618) | | (4,036) | | 6,752 | | 17,541 | | 4,328 | | 28,621 | ||||||||
| Net interest income | | $ | 17,614 | | $ | 24,012 | | $ | 3,289 | | $ | 44,915 | | $ | 13,872 | | $ | (3,248) | | $ | (2,755) | | $ | 7,869 |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
PROVISION FOR CREDIT LOSSES
The provision for credit losses charged to expense is based upon current expected loss and the results of a detailed analysis estimating an appropriate and adequate allowance for credit losses. The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which used an economic forecast that included the impact of the COVID-19 pandemic. For the year ended December 31, 2025, the provision for credit losses was $8.2 million, a decrease of $8.0 million, or 49%, compared to 2024, as required under the current CECL guidance. In the third quarter 2024 the Corporation recorded $5.5 million in Day 2 provision on non-PCD loans acquired from SimplyBank. Also in 2024, the provision as well as charge-offs were impacted by one previously identified credit, reflecting further deterioration in collateral values in the year. No further losses are expected on this credit. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate.
Net charge-offs for 2025 were $6.9 million as compared to $12.2 million for 2024 and $7.3 million for 2023 with the 2024 charge-offs driven from the previously identified credit discussed above. Non-accrual loans increased to $27.5 million at December 31, 2025 from $11.5 million at December 31, 2024. Loans past due 90 days and still on accrual decreased to $1.1 million compared to $1.8 million at December 31, 2024.
NON-INTEREST INCOME
Non-interest income decreased to $42.0 million in 2025 from $42.8 million earned in 2024.
41
Table of Contents
NON-INTEREST EXPENSES
Non-interest expenses increased to $154.9 million in 2025 from $144.4 million in 2024. The increase in non-interest expenses is primarily due to a full year of operating expenses from the 2024 acquisition.
INCOME TAXES
The Corporation’s federal income tax provision was $19.5 million in 2025 compared to $9.9 million in 2024. The overall effective tax rate in 2025 of 19.8% increased as compared to a 2024 effective rate of 17.3%. Pretax income for the year ended December 31, 2025, was significantly higher than pretax income for the same period in 2024. Since our permanent differences remained similar income was the driving factor for the increase in effective tax rate.
COMPARISON OF 2024 TO 2023
Net income for 2024 was $47.3 million, or $4.00 per share versus $60.7 million, or $5.08 per share for 2023. The decrease in 2024 net income is primarily due to increased provision for credit losses associated with the acquisition of SimplyBank, as well as non-interest expenses, which included increased operating expenses, as a result of the acquisition and expenses associated with the acquisition, as described in those respective sections in the following pages.
Net interest income increased $7.7 million in 2024 compared to 2023. The provision for credit losses increased $8.9 million from $7.3 million in 2023 to a provision of $16.2 million in 2024.
Non-interest income remained stable and non-interest expenses increased $14.2 million. The increase in non-interest expenses is primarily due to $1.7 million of expenses associated with the acquisition, as well as increases in operating expenses as a result of the 2024 acquisition.
The provision for income taxes decreased $1.9 million from 2023 to 2024 and the effective tax rate increased to 17.3% in 2024 from 16.3% in 2023.
COMPARISON AND DISCUSSION OF 2025 BALANCE SHEET TO 2024
The Corporation’s total assets increased 3.5% or $195.8 million at December 31, 2025, from a year earlier. Available-for-sale securities decreased $46.5 million at December 31, 2025, from the previous year. Loans, net increased by $216.9 million to $4.01 billion. Deposits decreased $167.8 million while borrowings increased by $265.5 million. Total shareholders’ equity increased $101.8 million to $650.9 million at December 31, 2025. Accumulated other comprehensive income increased $45.6 million primarily due to the market value of the securities portfolio, which reflected an increase in securities pricing. In 2025 dividends declared by the Corporation totaled $2.09 per share. There were also 30,114 shares from the treasury with a value of $1.66 million that were contributed to the ESOP plan in 2025 compared to 34,235 shares with a value of $1.67 million in 2024.
Following is an analysis of the components of the Corporation’s balance sheet.
42
Table of Contents
SECURITIES
The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2025 the portfolio’s balance decreased by 3.9%. Given the performance of the market, the Corporation shifted away from purchases to replace maturities in 2025. In 2025 the Corporation recorded $4.6 million of losses associated with an investment portfolio restructuring in which $80 million of securities were sold and reinvested at an approximately two percent higher yield. The average life of the portfolio decreased from 6.4 years in 2024 to 5.9 years in 2025. The portfolio structure will continue to provide cash flows to be reinvested during 2025.
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 1 year and less | | 1 to 5 years | | 5 to 10 years | | Over 10 Years | | 2025 | |||||||||||||
| (Dollar amounts in thousands) | | Balance | | Rate | | Balance | | Rate | | Balance | | Rate | | Balance | | Rate | | Total | |||||
| U.S. government sponsored entity mortgage-backed securities and agencies and U.S. Treasury (1) | | $ | 2,501 | 2.65 | % | $ | 16,129 | 3.23 | % | $ | 38,479 | 2.94 | % | $ | 555,006 | 2.87 | % | $ | 612,115 | ||||
| Collateralized mortgage obligations (1) | | 206 | 2.24 | % | 339 | 1.56 | % | 3,673 | 2.94 | % | 153,880 | 2.49 | % | 158,098 | |||||||||
| States and political subdivisions | | 6,617 | 3.37 | % | 29,758 | 2.97 | % | 110,494 | 3.01 | % | 229,594 | 2.77 | % | 376,463 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | 2,850 | — | % | — | — | % | 2,850 | |||||||||
| TOTAL | | $ | 9,324 | 3.15 | % | $ | 46,226 | 3.05 | % | $ | 155,496 | 2.93 | % | $ | 938,480 | 2.78 | % | $ | 1,149,526 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 1 year and less | | 1 to 5 years | | 5 to 10 years | | Over 10 Years | | 2024 | |||||||||||||
| (Dollar amounts in thousands) | | Balance | | Rate | | Balance | | Rate | | Balance | | Rate | | Balance | | Rate | | Total | |||||
| U.S. government sponsored entity mortgage-backed securities and agencies (1) | | $ | 3,555 | 2.40 | % | $ | 21,926 | 3.64 | % | $ | 30,151 | 3.43 | % | $ | 578,331 | 2.76 | % | $ | 633,963 | ||||
| Collateralized mortgage obligations (1) | | 3,778 | 2.15 | % | 1,190 | 1.86 | % | 6,378 | 2.98 | % | 151,680 | 2.44 | % | 163,026 | |||||||||
| States and political subdivisions | | 5,677 | 2.89 | % | 37,074 | 2.85 | % | 106,461 | 2.87 | % | 246,893 | 2.60 | % | 396,105 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | 2,896 | — | % | — | — | % | 2,896 | |||||||||
| TOTAL | | 13,010 | 2.54 | % | $ | 60,190 | 3.12 | % | $ | 145,886 | 2.93 | % | $ | 976,904 | 2.67 | % | 1,195,990 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
Net unrealized gain/loss on available for sale securities increased $57.6 million from a net unrealized loss of $165.8 million in 2024 to a net unrealized loss of $108.2 million in 2025. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
LOAN PORTFOLIO
Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2025 are set forth in the following analyses.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | | 2025 | | 2024 | | 2023 | | 2022 | | 2021 | |||||
| Loan Category | | | | | | | | | | | | | | | |
| Commercial | | $ | 2,375,344 | | $ | 2,196,351 | | $ | 1,817,526 | | $ | 1,798,260 | | $ | 1,674,066 |
| Residential | | 986,955 | | 967,386 | | 695,788 | | 673,464 | | 664,509 | |||||
| Consumer | | 688,135 | | 668,058 | | 646,758 | | 588,539 | | 474,026 | |||||
| TOTAL | | $ | 4,050,434 | | $ | 3,831,795 | | $ | 3,160,072 | | $ | 3,060,263 | | $ | 2,812,601 |
43
Table of Contents
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | After One | | | | | | | |
| | | Within | | But Within | | After Five | | | ||||
| (Dollar amounts in thousands) | | One Year | | Five Years | | Years | | Total | ||||
| MATURITY DISTRIBUTION | | | | | | | | | ||||
| Commercial, financial and agricultural | | $ | 1,016,347 | | $ | 1,104,064 | | $ | 254,933 | | $ | 2,375,344 |
| TOTAL | | | | | | | | | ||||
| Residential | | | | | | | | | 986,955 | |||
| Consumer | | | | | | | | | 688,135 | |||
| TOTAL | | | | | | | | | $ | 4,050,434 | ||
| Loans maturing after one year with: | | | | | | | | | ||||
| Fixed interest rates | | | | | $ | 489,126 | | $ | 238,275 | | | |
| Variable interest rates | | | | | 614,938 | | 16,658 | | | |||
| TOTAL | | | | | $ | 1,104,064 | | $ | 254,933 | | |
Commercial Real Estate represents $1.9 billion of total exposure as of December 31, 2025, and is within regulatory guidance. This exposure is well diversified by geography, real estate type, and industry designation. During the underwriting process, Commercial Real Estate is stressed using a combination of several risk variables, such as interest rate change, cap rate changes, revenue and expense variances, and term changes. Periodic review of this exposure is performed to identify and monitor any potential weaknesses within a specific credit.
ALLOWANCE FOR CREDIT LOSSES
The activity in the Corporation’s allowance for credit losses is shown in the following analysis:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | | 2025 | | 2024 | | 2023 | | 2022 | | 2021 | ||||||
| Amount of loans outstanding at December 31, | | $ | 4,050,434 | | $ | 3,831,795 | | $ | 3,160,072 | | $ | 3,060,263 | | $ | 2,812,601 | |
| Average amount of loans by year | | $ | 3,905,450 | | $ | 3,468,534 | | $ | 3,111,784 | | $ | 2,884,053 | | $ | 2,602,344 | |
| Allowance for credit losses at beginning of year | | $ | 46,732 | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | |
| Loans charged off: | | | | | | | | | | | | |||||
| Commercial | | 1,353 | | 7,890 | | 966 | | 3,917 | | 2,158 | | |||||
| Residential | | 241 | | 343 | | 216 | | 657 | | 812 | | |||||
| Consumer | | 11,216 | | 11,056 | | 14,314 | | 11,132 | | 5,246 | | |||||
| Total loans charged off | | 12,810 | | 19,289 | | 15,496 | | 15,706 | | 8,216 | | |||||
| Recoveries of loans previously charged off: | | | | | | | | | | | | |||||
| Commercial | | 901 | | 1,946 | | 1,083 | | 2,062 | | 1,069 | | |||||
| Residential | | 276 | | 451 | | 292 | | 759 | | 616 | | |||||
| Consumer | | 4,696 | | 4,685 | | 6,814 | | 6,384 | | 3,884 | | |||||
| Total recoveries | | 5,873 | | 7,082 | | 8,189 | | 9,205 | | 5,569 | | |||||
| Net loans charged off | | 6,937 | | 12,207 | | 7,307 | | 6,501 | | 2,647 | | |||||
| Provision charged to expense | | 8,200 | | 16,166 | | 7,295 | | (2,025) | | 2,466 | | |||||
| PCD ACL on acquired loans | | — | | 3,006 | | — | | — | | 4,410 | | |||||
| Balance at end of year | | $ | 47,995 | | $ | 46,732 | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 | |
| Ratio of net charge-offs during period to average loans outstanding | | 0.18 | % | 0.35 | % | 0.23 | % | 0.23 | % | 0.10 | % |
The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio. Monitoring loan quality and maintaining an adequate allowance is an ongoing process overseen by senior management and the loan review function. On at least a quarterly basis, a formal analysis of the adequacy of the allowance is prepared and reviewed by management and the Board of Directors. This analysis serves as a point in time assessment of the level of the allowance and serves as a basis for provisions for credit losses. The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern.
44
Table of Contents
The analysis of the allowance for credit losses includes the allocation of specific amounts of the allowance to individually evaluated loans, generally based on an analysis of the collateral securing those loans. Portions of the allowance are also allocated to loan portfolios, based upon a variety of factors including historical loss experience, trends in the type and volume of the loan portfolios, trends in delinquent and non-performing loans, and economic trends affecting our market, including current conditions and reasonable and supportable forecasts about the future. These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.18% at year-end 2025 compared to 1.22% at year-end 2024. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $28.6 million at December 31, 2025 increased from $13.3 million at December 31, 2024.
The table below presents the allocation of the allowance to the loan portfolios at year-end.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Years Ended December 31, | |||||||||||||
| (Dollar amounts in thousands) | | 2025 | | 2024 | | 2023 | | 2022 | | 2021 | |||||
| Commercial | | $ | 18,805 | | $ | 16,963 | | $ | 13,264 | | $ | 12,949 | | $ | 18,883 |
| Residential | | 16,620 | | 17,470 | | 14,327 | | 14,568 | | 18,316 | |||||
| Consumer | | 12,348 | | 12,046 | | 11,797 | | 12,104 | | 10,721 | |||||
| Unallocated | | 222 | | 253 | | 379 | | 158 | | 385 | |||||
| TOTAL ALLOWANCE FOR CREDIT LOSSES | | $ | 47,995 | | $ | 46,732 | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 |
NONPERFORMING LOANS
Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for credit losses. It is the Corporation’s policy to discontinue the accrual of interest on loans where, in management’s opinion, serious doubt exists as to collectability. The amounts shown below represent non-accrual loans and those loans which are past due more than 90 days where the Corporation continues to accrue interest.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | |
| | | 2025 | | 2024 | | 2023 | | 2022 | | 2021 | ||||||
| Non-accrual loans | | $ | 27,495 | | $ | 11,479 | | $ | 23,596 | | $ | 8,481 | | $ | 9,590 | |
| Accruing loans past due over 90 days | | 1,083 | | 1,821 | | 960 | | 1,119 | | 515 | | |||||
| | | $ | 28,578 | | $ | 13,300 | | $ | 24,556 | | $ | 9,600 | | $ | 10,105 | |
| | | | | | | | | | | | | | | | | |
| Ratio of the allowance for credit losses as a percentage of non-performing loans | | | 167.9 | % | | 351.4 | % | | 161.9 | % | | 414.4 | % | | 478.0 | % |
45
Table of Contents
The ratio of the allowance for loan losses as a percentage of nonperforming loans was 167.9% at December 31, 2025, compared to 351.4% in 2024. In the footnotes to the financial statements the amount reported for nonperforming loans is the recorded investment which includes accrued interest receivable. The following loan categories comprise significant components of the nonperforming loans at December 31, 2025 and 2024:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2025 | | 2024 | |||||||
| Non-accrual loans | | | | | | | | | |||
| Commercial loans | | $ | 22,836 | 83 | % | $ | 6,697 | 58 | % | ||
| Residential loans | | 1,997 | 7 | % | 2,050 | 18 | % | ||||
| Consumer loans | | 2,662 | 10 | % | 2,732 | 24 | % | ||||
| | | $ | 27,495 | 100 | % | $ | 11,479 | 100 | % | ||
| Past due 90 days or more and still accruing | | | | | | | | ||||
| Commercial loans | | $ | 50 | 5 | % | $ | 42 | 2 | % | ||
| Residential loans | | 1,032 | 95 | % | 1,778 | 98 | % | ||||
| Consumer loans | | 1 | 0 | % | 1 | 0 | % | ||||
| | | $ | 1,083 | 100 | % | $ | 1,821 | 100 | % |
Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment. However, future economic changes cannot be predicted. Deteriorating economic conditions could result in an increase in the risk characteristics of the loan portfolio and an increase in the potential for credit losses.
DEPOSITS
The information below presents the average amount of deposits and rates paid on those deposits for 2025, 2024 and 2023.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2025 | | 2024 | | 2023 | ||||||||||
| (Dollar amounts in thousands) | | Amount | | Rate | | Amount | | Rate | | Amount | | Rate | ||||
| Non-interest-bearing demand deposits | | $ | 819,966 | | | | $ | 638,420 | | | | $ | 801,316 | | | |
| Interest-bearing demand deposits | | 1,700,520 | | 2.31 | % | 1,681,079 | | 2.61 | % | 1,440,411 | | 2.15 | % | |||
| Savings deposits | | 1,396,361 | | 0.76 | % | 1,411,739 | | 0.90 | % | 1,429,462 | | 0.82 | % | |||
| Time deposits: $100,000 or more | | 340,101 | | 3.44 | % | 318,400 | | 4.15 | % | 176,453 | | 2.89 | % | |||
| Other time deposits | | 376,735 | | 2.88 | % | 356,041 | | 3.19 | % | 258,490 | | 1.54 | % | |||
| TOTAL | | $ | 4,633,683 | | | | $ | 4,405,679 | | $ | 4,106,132 | | |
Average deposits increased 5.18% to $4.6 billion at December 31, 2025 compared to December 31, 2024.
The Corporation estimates that uninsured deposits (1) totaled $864.6 million, or 19% of total deposits, at December 31, 2025, compared to $980.5 million, or 21%, at December 31, 2024. The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2025, are summarized as follows:
| | | | |
|---|---|---|---|
| (Dollar amounts in thousands) | | | |
| 3 months or less | | $ | 150,284 |
| Over 3 through 6 months | | 150,538 | |
| Over 6 through 12 months | | 50,896 | |
| Over 12 months | | 13,300 | |
| TOTAL | | $ | 365,018 |
(1) Uninsured deposits include the Call Report estimate of uninsured deposits less affiliate deposits, estimated insured portion of servicing deposits, additional structured FDIC coverage and collateral deposits.
46
Table of Contents
OTHER BORROWINGS
Advances from the Federal Home Loan Bank increased to $175.7 million in 2025 compared to $7.3 million in 2024. First Financial Corporation borrowed $25 million on a note payable in June 2024 for the acquisition of SimplyBank. On December 31, 2025, the balance on the note was $12.5 million. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
CAPITAL RESOURCES
Bank regulatory agencies have established capital adequacy standards which are used extensively in their monitoring and control of the industry. These standards relate capital to level of risk by assigning different weightings to assets and certain off-balance-sheet activity. As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2025.
First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders. To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation’s dividend payout ratio for 2025 and 2024 was 31.3% and 46.5%, respectively. The Corporation expects to continue its policy of paying regular cash dividends, subject to future earnings and regulatory restrictions and capital requirements.
INTEREST RATE SENSITIVITY AND LIQUIDITY
First Financial Corporation has established risk measures, limits and policy guidelines for managing interest rate risk and liquidity. Responsibility for management of these functions resides with the Asset/Liability Committee. The primary goal of the Asset/Liability Committee is to maximize net interest income within the interest rate risk limits approved by the Board of Directors.
Interest Rate Risk: Management considers interest rate risk to be the Corporation’s most significant market risk. Interest rate risk is the exposure to changes in net interest income as a result of changes in interest rates. Consistency in the Corporation’s net interest income is largely dependent on the effective management of this risk. The Asset/Liability position is measured using sophisticated risk management tools, including earnings simulation and market value of equity sensitivity analysis. These tools allow management to quantify and monitor both short-and long-term exposure to interest rate risk. Simulation modeling measures the effects of changes in interest rates, changes in the shape of the yield curve and the effects of embedded options on net interest income. This measure projects earnings in the various environments over the next three years. It is important to note that measures of interest rate risk have limitations and are dependent on various assumptions. These assumptions are inherently uncertain and, as a result, the model cannot precisely predict the impact of interest rate fluctuations on net interest income. Actual results will differ from simulated results due to timing, frequency and amount of interest rate changes as well as overall market conditions. The Committee has performed a thorough analysis of these assumptions and believes them to be valid and theoretically sound. These assumptions are continuously monitored for behavioral changes.
The Corporation from time to time utilizes derivatives to manage interest rate risk. Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy.
47
Table of Contents
The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2025. The change in interest rates assumes a parallel shift in interest rates of 100, 200, and 300 basis points. Given a 100 basis point increase in rates, net interest income would decrease 1.67% over the next 12 months and increase 1.52% over the following 12 months. Given a 100 basis point decrease in rates, net interest income would increase 3.72% over the next 12 months and increase 0.09% over the following 12 months. These estimates assume all rate changes occur overnight and management takes no action as a result of this change.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| Basis Point | | Percentage Change in Net Interest Income | |||||
| Interest Rate Change | | 12 months | | 24 months | | 36 months | |
| Down 300 | | 5.83 | % | (5.29) | % | (14.69) | % |
| Down 200 | | 5.67 | | (1.83) | | (8.45) | |
| Down 100 | | 3.72 | | 0.09 | | (3.26) | |
| Up 100 | | (1.67) | | 1.52 | | 4.77 | |
| Up 200 | | (6.02) | | 0.26 | | 6.71 | |
| Up 300 | | (8.87) | | 0.39 | | 10.07 | |
Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $9.3 million of investments that mature throughout the coming 12 months. The Corporation also anticipates $109.7 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $36.3 million in securities to be called within the next 12 months. The Corporation also has $341.5 million of unused borrowing capacity available with the Federal Home Loan Bank of Indianapolis, $837.2 million available with the Federal Reserve Bank, and $90 million of available fed funds lines with correspondent banks. With these sources of funds, the Corporation currently anticipates adequate liquidity to meet the expected obligations of its customers.
The Corporation also has additional sources of liquidity available through secured and unsecured borrowing capacity. These include upstream correspondents, the Federal Home Loan Bank, and the Federal Reserve Bank.
CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE SHEET ARRANGEMENTS
The Corporation has various financial obligations, including contractual obligations and commitments that may require future cash payments.
The Corporation has obligations on deposits as described in Note 10 to the consolidated financial statements.
The Corporation has obligations on borrowings as described in Notes 11 and 12 to the consolidated financial statements.
The Corporation has obligations under its pension, supplemental executive retirement plan and post-retirement medical benefits plan as described in Note 16 to the consolidated financial statements.
The Corporation has lease obligations on certain branch properties and equipment as described in Note 8 to the consolidated financial statements.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2025. Further discussion of these commitments is included in Note 15 to the consolidated financial statements.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Total | | | | | | | |
| | | Amount | | One year | | Over One | |||
| (Dollar amounts in thousands) | | Committed | | or less | | Year | |||
| Commitments to extend credit: | | | | | | | |||
| Unused loan commitments | | $ | 924,046 | | $ | 331,556 | | $ | 592,490 |
| Commercial letters of credit | | 14,844 | | 14,844 | | — |
48
Table of Contents
Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
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: 0000714562-25-000010.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Management’s Discussion and Analysis of Financial Condition and Results of Operations, as well as disclosures found elsewhere in this report are based upon First Financial Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Corporation to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, securities valuation and goodwill. Actual results could differ from those estimates.
Allowance for credit losses. The allowance for credit losses (ACL) represents management's estimate of expected losses inherent within the existing loan portfolio. The allowance for credit losses is increased by the provision for credit losses charged to expense and reduced by loans charged off, net of recoveries. The allowance for credit losses is determined based on management's assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions, nonperforming loans, determination of acquired loans as purchase credit deteriorated, and reasonable and supportable forecasts. Loans are individually evaluated when they do not share risk characteristics with other loans in the respective pool. Loans evaluated individually are excluded from the collective evaluation. Management elected the collateral dependent practical expedient upon adoption of ASC 326. Expected credit losses on individually evaluated loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
Management utilizes a cohort methodology to determine the allowance for credit losses. This method identifies and captures the balance of a pool of loans with similar risk characteristics, as of a particular point in time to form a cohort, then tracks the respective losses generated by that cohort of loans over their remaining life. The cohorts track loan balances and historical loss experience since 2008, and management extends the look back period each quarter to capture all available data points in the historical loss rate calculation. The quantitative component of the ACL involves assumptions that require a significant level of estimation; these include historical losses as a predictor of future performance, appropriateness of selected delay periods, and the reasonableness of the portfolio segmentation.
A historical data set is expected to provide the best indication of future credit performance. Delay periods represent the amount of time it takes a cohort of loans to become seasoned, or incur sufficient attrition through pay downs, renewals, or charge-offs. Portfolio segmentation relates to the pooling of loans with similar risk characteristics, such as industry types, collateral, and consumer purpose. On an annual basis, in the first quarter, management performs a recalibration of the delay periods and portfolio segmentation to determine whether they are reasonable and appropriate based on the information available at that time.
Management considers qualitative adjustments to expected credit loss estimates for information not already captured in the loss estimation process. Where past performance may not be representative of future losses, loss rates are adjusted for qualitative and economic forecast factors. Management uses the peak three consecutive quarter net charge off rate to capture maximum potential volatility over the reasonable and supportable forecast period. Historical losses utilized in setting the qualitative factor ranges are anchored to 2008 and may be supplemented by peer information when needed. The qualitative factor ranges are recalibrated annually to capture recent behavior that is indicative of the credit profile of the current portfolio.
Qualitative factors include items, such as changes in lending policies or procedures, asset specific risks, and economic uncertainty in forward-looking forecasts. Economic indicators utilized in forecasting include unemployment rate, gross domestic product, housing starts, and interest rates. Management uses a two-year reasonable and supportable period across all loan segments to forecast economic conditions. Management believes the two-year time horizon aligns with available industry guidance and various forecasting sources. Economic forecast adjustments are overlaid onto historical loss rates. As such, reversion from forecast rates to historical loss rates is immediate.
The ACL and allowance for unfunded commitments were $46.7 million and $2.1 million, respectively at December 31, 2024, compared to $39.8 million and $2.0 million, respectively at December 31, 2023. The qualitative amount of the reserve increased $1.9 million to $12.8 million. The quantitative amount is $33.6 million at December 31, 2024, compared to $28.4 million at December 31, 2023. There was a $100 thousand increase in the allowance for unfunded commitments. The Corporation recorded $5.5 million in Day 2 provision on non-PCD loans acquired from SimplyBank. Additionally, the increase in allowance was related to one previously identified credit,
37
Table of Contents
reflecting further deterioration in collateral values in the year. See additional discussion of ACL in the Allowance for Credit Losses section below.
Based on management’s analysis of the current portfolio, management believes the allowance is adequate. Changes in the financial condition of individual borrowers, economic conditions, historical loss experience, or the condition of the various markets in which collateral may be sold may affect the required level of the allowance for credit losses and the associated provision for credit losses. As management monitors these changes, as well as those factors discussed above, adjustments may be recorded to the allowance for credit losses and the associated provision for credit losses in the future.
Securities valuation and potential impairment. Securities available-for-sale are carried at fair value, with unrealized holding gains and losses reported separately in accumulated other comprehensive income (loss), net of tax. The Corporation obtains market values from a third party on a monthly basis in order to adjust the securities to fair value. Equity securities that do not have readily determinable fair values are carried at cost. Additionally, all securities are required to be evaluated for impairment related to credit losses. In evaluating for impairment, management considers the reason for the decline, the extent of the decline, and whether the Corporation intends to sell a security or is more likely than not to be required to sell a security before recovery of its amortized cost. If an entity intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, the security’s amortized cost is written down to fair value through income. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis, then the Corporation evaluates whether the decline in fair value has resulted from credit losses or other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2024.
Goodwill. The carrying value of goodwill requires management to use estimates and assumptions about the fair value of the reporting unit compared to its book value. An impairment analysis is prepared on an annual basis. Fair values of the reporting units are determined by an analysis which considers cash flows streams, profitability and estimated market values of the reporting unit. The majority of the Corporation’s goodwill is recorded at First Financial Bank, N. A.
Management believes the accounting estimates related to the allowance for credit losses, valuation of investment securities and the valuation of goodwill are “critical accounting estimates” because: (1) the estimates are highly susceptible to change from period to period because they require management to make assumptions concerning, among other factors, the changes in the types and volumes of the portfolios, valuation assumptions, and economic conditions, and (2) the impact of recognizing an impairment or credit loss could have a material effect on the Corporation’s assets reported on the balance sheet as well as net income.
RESULTS OF OPERATIONS - SUMMARY FOR 2024
COMPARISON OF 2024 TO 2023
Net income for 2024 was $47.3 million, or $4.00 per share versus $60.7 million, or $5.08 per share for 2023. The decrease in 2024 net income is primarily due to increased provision for credit losses associated with the acquisition of SimplyBank, as well as non-interest expenses, which included increased operating expenses, as a result of the acquisition and expenses associated with the acquisition, as described in those respective sections in the following pages. Return on average assets at December 31, 2024 decreased 26.98% to 0.92% compared to 1.26% at December 31, 2023.
The primary components of income and expense affecting net income are discussed in the following analysis.
NET INTEREST INCOME
The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding. Net interest income increased in 2024 to $175.0 million compared to $167.3 million in 2023. Total average interest earning assets increased to $4.87 billion in 2024 from $4.56 billion in 2023. The tax-equivalent yield on these assets increased to 5.55% in 2024 from 5.12% in 2023. Total average interest-
38
Table of Contents
bearing liabilities increased to $3.93 billion in 2024 from $3.50 billion in 2023. The average cost of these interest-bearing liabilities increased to 2.28% in 2024 from 1.74% in 2023.
The net interest margin decreased from 3.78% in 2023 to 3.71% in 2024. Earning asset yields increased 43 basis points while the rate on interest-bearing liabilities increased by 54 basis points.
39
Table of Contents
CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, | ||||||||||||||||||||||||
| | | 2024 | | 2023 | | 2022 | |||||||||||||||||||
| | | Average | | Yield/ | Average | | Yield/ | Average | | Yield/ | | ||||||||||||||
| (Dollar amounts in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | | |||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-earning assets: | | | | | | | | ||||||||||||||||||
| Loans (1) (2) | | $ | 3,468,534 | | 227,580 | 6.56 | % | $ | 3,111,784 | | 190,947 | 6.14 | % | $ | 2,884,053 | | 147,398 | 5.11 | % | ||||||
| Taxable investment securities | | 851,935 | | 24,237 | 2.84 | % | 895,120 | | 24,643 | 2.75 | % | 981,453 | | 21,014 | 2.14 | % | |||||||||
| Tax-exempt investments (2) | | 458,328 | | 17,125 | 3.74 | % | 463,541 | | 16,591 | 3.58 | % | 451,228 | | 14,216 | 3.15 | % | |||||||||
| Cash and due from banks | | 83,690 | | 947 | 1.13 | % | 90,582 | | 1,546 | 1.71 | % | 479,854 | | 5,224 | 1.09 | % | |||||||||
| Federal funds sold | | 8,806 | | 452 | 5.13 | % | 3,108 | | 124 | 3.99 | % | 3,893 | | 106 | 2.72 | % | |||||||||
| Total interest-earning assets | | 4,871,293 | | 270,341 | 5.55 | % | 4,564,135 | | 233,851 | 5.12 | % | 4,800,481 | | 187,958 | 3.92 | % | |||||||||
| Non-interest earning assets: | | | | | | | | ||||||||||||||||||
| Premises and equipment, net | | 73,774 | | | | | | 67,468 | | | | | | 68,911 | | | | | |||||||
| Other assets | | 251,222 | | | | | | 210,277 | | | | | | 216,592 | | | | | |||||||
| Less allowance for loan losses | | (41,969) | | | | | | (39,432) | | | | | | (41,997) | | | | | |||||||
| TOTALS | | $ | 5,154,320 | | | | | | | $ | 4,802,448 | | | | | | | $ | 5,043,987 | | | | | ||
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | ||||||||||||||||
| Interest-bearing liabilities: | | | | | | | | | | ||||||||||||||||
| Transaction accounts | | $ | 3,092,818 | | 56,500 | | 1.83 | % | $ | 2,869,873 | | 42,594 | | 1.48 | % | $ | 3,034,430 | | 13,483 | 0.44 | % | ||||
| Time deposits | | 674,441 | | 24,571 | | 3.64 | % | 434,943 | | 9,100 | | 2.09 | % | 483,038 | | 3,260 | 0.67 | % | |||||||
| Short-term borrowings | | 97,176 | | 4,284 | | 4.41 | % | 117,235 | | 5,370 | | 4.58 | % | 83,959 | | 1,243 | 1.48 | % | |||||||
| Other borrowings | | 69,201 | | 4,401 | | 6.36 | % | 82,316 | | 4,071 | | 4.95 | % | 13,175 | | 273 | 2.07 | % | |||||||
| Total interest-bearing liabilities: | | 3,933,636 | | 89,756 | | 2.28 | % | 3,504,367 | | 61,135 | | 1.74 | % | 3,614,602 | | 18,259 | 0.51 | % | |||||||
| Non interest-bearing liabilities: | | | | | | | | | | ||||||||||||||||
| Demand deposits | | 638,420 | | | | | | | 801,316 | | | | | | | 891,042 | | | | | |||||
| Other | | 46,301 | | | | | | | 10,193 | | | | | | | 43,506 | | | | | |||||
| | | 4,618,357 | | | | | | | 4,315,876 | | | | | | | | 4,549,150 | | | | | | | ||
| Shareholders' equity | | 535,963 | | | | | | | 486,572 | | | | | | | 494,837 | | | | | |||||
| TOTALS | | $ | 5,154,320 | | | | | | | $ | 4,802,448 | | | | | | | $ | 5,043,987 | | | | | ||
| Net interest earnings | | | | | $ | 180,585 | | | | | | | $ | 172,716 | | | | | $ | 169,699 | | | |||
| Net yield on interest- earning assets | | | | | | 3.71 | % | | | | | 3.78 | % | | 3.54 | % |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
40
Table of Contents
The following table sets forth the components of net interest income due to changes in volume and rate. The table information compares 2024 to 2023 and 2023 to 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 2024 Compared to 2023 Increase | 2023 Compared to 2022 Increase | ||||||||||||||||||||||
| | | (Decrease) Due to | | (Decrease) Due to | ||||||||||||||||||||
| | | | | | | Volume/ | | | | | | | | Volume/ | | | ||||||||
| (Dollar amounts in thousands) | Volume | Rate | Rate | Total | Volume | Rate | Rate | Total | ||||||||||||||||
| Interest earned on interest-earning assets: | | | | | | | | | ||||||||||||||||
| Loans (1) (2) | | $ | 21,891 | | $ | 13,226 | | $ | 1,516 | | $ | 36,633 | | $ | 11,639 | | $ | 29,575 | | $ | 2,335 | | $ | 43,549 |
| Taxable investment securities | | (1,189) | | 823 | | (40) | | (406) | | (1,848) | | 6,006 | | (528) | | 3,630 | ||||||||
| Tax-exempt investment securities (2) | | (187) | | 729 | | (8) | | 534 | | 388 | | 1,934 | | 53 | | 2,375 | ||||||||
| Cash and due from banks | | (118) | | (521) | | 40 | | (599) | | (4,238) | | 2,966 | | (2,406) | | (3,678) | ||||||||
| Federal funds sold | | 227 | | 36 | | 65 | | 328 | | (21) | | 49 | | (10) | | 18 | ||||||||
| Total interest income | | $ | 20,624 | | $ | 14,293 | | $ | 1,573 | | $ | 36,490 | | $ | 5,920 | | $ | 40,530 | | $ | (556) | | $ | 45,894 |
| Interest paid on interest-bearing liabilities: | | | | | | | | | ||||||||||||||||
| Transaction accounts | | 3,309 | | 9,833 | | 764 | | 13,906 | | (731) | | 31,553 | | (1,711) | | 29,111 | ||||||||
| Time deposits | | 5,011 | | 6,746 | | 3,714 | | 15,471 | | (325) | | 6,846 | | (682) | | 5,839 | ||||||||
| Short-term borrowings | | (919) | | (202) | | 35 | | (1,086) | | 493 | | 2,603 | | 1,032 | | 4,128 | ||||||||
| Other borrowings | | (649) | | 1,164 | | (185) | | 330 | | 1,433 | | 379 | | 1,987 | | 3,799 | ||||||||
| Total interest expense | | 6,752 | | 17,541 | | 4,328 | | 28,621 | | 870 | | 41,381 | | 626 | | 42,877 | ||||||||
| Net interest income | | $ | 13,872 | | $ | (3,248) | | $ | (2,755) | | $ | 7,869 | | $ | 5,050 | | $ | (851) | | $ | (1,182) | | $ | 3,017 |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
PROVISION FOR CREDIT LOSSES
The provision for credit losses charged to expense is based upon current expected loss and the results of a detailed analysis estimating an appropriate and adequate allowance for credit losses. The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which used an economic forecast that included the impact of the COVID-19 pandemic. For the year ended December 31, 2024, the provision for credit losses was $16.2 million, an increase of $8.9 million, or 122%, compared to 2023. The Corporation recorded $5.5 million in Day 2 provision on non-PCD loans acquired from SimplyBank. Additionally, the increase in provision as well as charge-offs were related to one previously identified credit, reflecting further deterioration in collateral values in the year. No further losses are expected on this credit. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate.
Net charge-offs for 2024 were $12.2 million as compared to $7.3 million for 2023 and $6.5 million for 2022 with current year over year increases driven from the previously identified credit discussed above. Non-accrual loans, decreased to $11.5 million at December 31, 2024 from $23.6 million at December 31, 2023. Loans past due 90 days and still on accrual increased to $1.8 million compared to $960 thousand at December 31, 2023.
NON-INTEREST INCOME
Non-interest income of $42.8 million remained stable compared to the $42.7 million earned in 2023.
41
Table of Contents
NON-INTEREST EXPENSES
Non-interest expenses increased to $144.4 million in 2024 from $130.2 million in 2023. The increase in non-interest expenses is primarily due to $1.7 million of expenses associated with the acquisition, as well as increases in operating expenses as a result of the acquisition.
INCOME TAXES
The Corporation’s federal income tax provision was $9.9 million in 2024 compared to $11.8 million in 2023. The overall effective tax rate in 2024 of 17.3% increased as compared to a 2023 effective rate of 16.3%.
COMPARISON OF 2023 TO 2022
Net income for 2023 was $60.7 million, or $5.08 per share versus $71.1 million, or $5.82 per share for 2022. The decrease in 2023 net income is primarily due to increased provision for credit losses, as well as decreased non-interest income and increased non-interest expenses.
Net interest income increased $2.3 million in 2023 compared to 2022. The provision for credit losses increased $9.3 million from a negative provision of $2.0 million in 2022 to a provision of $7.3 million in 2023.
Non-interest income decreased $4.0 million and non-interest expenses increased $4.2 million. The change in non-interest income from 2022 to 2023 was primarily driven by a $4.0 million legal settlement received in February 2022, and a $2.5 million bank owned life insurance mortality payment. The Corporation does not expect these items to reoccur. The year-over-year changes in non-interest expenses are consistent with the rate of increases in prior years and considered normal with the growth of our business.
The provision for income taxes decreased $4.8 million from 2022 to 2023 and the effective tax rate decreased to 16.3% in 2023 from 19.0% in 2022. The decrease in income tax expense is due to a $1 million increase in tax credit investments, as well as increase in tax exempt interest income.
COMPARISON AND DISCUSSION OF 2024 BALANCE SHEET TO 2023
The Corporation’s total assets increased 14.6% or $709.2 million at December 31, 2024, from a year earlier. Available-for-sale securities decreased $63.1 million at December 31, 2024, from the previous year. Loans, net increased by $662.4 million to $3.79 billion. Deposits increased $628.8 million while borrowings increased by $39.4 million. Total shareholders’ equity increased $21.1 million to $549.0 million at December 31, 2024. Accumulated other comprehensive income decreased $5.2 million primarily due to the market value of the securities portfolio, which reflected a decrease in securities pricing. In 2024 dividends declared by the Corporation totaled $1.86 per share. There were also 34,235 shares from the treasury with a value of $1.67 million that were contributed to the ESOP plan in 2024 compared to 40,496 shares with a value of $1.52 million in 2023.
Following is an analysis of the components of the Corporation’s balance sheet.
42
Table of Contents
SECURITIES
The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2024 the portfolio’s balance decreased by 5.0%. Given the performance of the market, the Corporation shifted away from purchases to replace maturities in 2024. The average life of the portfolio decreased from 6.5 years in 2023 to 6.4 years in 2024. The portfolio structure will continue to provide cash flows to be reinvested during 2024.
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2024 | ||||||||||||||||||
| (Dollar amounts in thousands) | Balance | | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | |||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies and U.S. Treasury (1) | | $ | 3,555 | 2.40 | % | $ | 21,926 | 3.64 | % | $ | 30,151 | 3.43 | % | $ | 578,331 | 2.76 | % | $ | 633,963 | ||||
| Collateralized mortgage obligations (1) | | 3,778 | 2.15 | % | 1,190 | 1.86 | % | 6,378 | 2.98 | % | 151,680 | 2.44 | % | 163,026 | |||||||||
| States and political subdivisions | | 5,677 | 2.89 | % | 37,074 | 2.85 | % | 106,461 | 2.87 | % | 246,893 | 2.60 | % | 396,105 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | 2,896 | — | % | — | — | % | 2,896 | |||||||||
| TOTAL | | $ | 13,010 | 2.54 | % | $ | 60,190 | 3.12 | % | $ | 145,886 | 2.93 | % | $ | 976,904 | 2.67 | % | $ | 1,195,990 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2023 | ||||||||||||||||||
| (Dollar amounts in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | ||||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies (1) | | $ | 7,654 | 3.02 | % | $ | 27,010 | 3.34 | % | $ | 25,843 | 3.38 | % | $ | 609,701 | 2.50 | % | $ | 670,208 | ||||
| Collateralized mortgage obligations (1) | | — | — | % | 6,291 | 1.83 | % | 8,637 | 2.78 | % | 165,902 | 2.43 | % | 180,830 | |||||||||
| States and political subdivisions | | 4,766 | 3.28 | % | 30,812 | 2.84 | % | 95,840 | 2.75 | % | 273,679 | 2.62 | % | 405,097 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | 3,002 | — | % | — | — | % | 3,002 | |||||||||
| TOTAL | | 12,420 | 3.12 | % | $ | 64,113 | 2.95 | % | $ | 133,322 | 2.81 | % | $ | 1,049,282 | 2.52 | % | 1,259,137 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
Net unrealized gain/loss on available for sale securities decreased $12.4 million from a net unrealized loss of $153.4 million in 2023 to a net unrealized loss of $165.8 million in 2024. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
LOAN PORTFOLIO
Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2024 are set forth in the following analyses.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||
| Loan Category | | | | | | | | | | | |||||
| Commercial | | $ | 2,196,351 | | $ | 1,817,526 | | $ | 1,798,260 | | $ | 1,674,066 | | $ | 1,521,711 |
| Residential | | 967,386 | | 695,788 | | 673,464 | | 664,509 | | 604,652 | |||||
| Consumer | | 668,058 | | 646,758 | | 588,539 | | 474,026 | | 479,750 | |||||
| TOTAL | | $ | 3,831,795 | | $ | 3,160,072 | | $ | 3,060,263 | | $ | 2,812,601 | | $ | 2,606,113 |
43
Table of Contents
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | After One | | | | | | | ||
| | | Within | But Within | After Five | ||||||||
| (Dollar amounts in thousands) | | One Year | | Five Years | | Years | | Total | ||||
| MATURITY DISTRIBUTION | | | | | ||||||||
| Commercial, financial and agricultural | | $ | 850,958 | | $ | 1,041,890 | | $ | 303,503 | | $ | 2,196,351 |
| TOTAL | | | | | ||||||||
| Residential | | | | | | | 967,386 | |||||
| Consumer | | | | | | | 668,058 | |||||
| TOTAL | | | | | | | $ | 3,831,795 | ||||
| Loans maturing after one year with: | | | | | ||||||||
| Fixed interest rates | | | | | $ | 552,382 | | $ | 281,149 | | ||
| Variable interest rates | | | | | 489,508 | | 22,354 | | ||||
| TOTAL | | | | | $ | 1,041,890 | | $ | 303,503 | |
Commercial Real Estate represents $1.8 billion of total exposure as of December 31, 2024, and is within regulatory guidance. This exposure is well diversified by geography, real estate type, and industry designation. During the underwriting process, Commercial Real Estate is stressed using a combination of several risk variables, such as interest rate change, cap rate changes, revenue and expense variances, and term changes. Periodic review of this exposure is performed to identify and monitor any potential weaknesses within a specific credit.
ALLOWANCE FOR CREDIT LOSSES
The activity in the Corporation’s allowance for credit losses is shown in the following analysis:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||
| Amount of loans outstanding at December 31, | | $ | 3,831,795 | | $ | 3,160,072 | | $ | 3,060,263 | | $ | 2,812,601 | | $ | 2,606,113 | |
| Average amount of loans by year | | $ | 3,468,534 | | $ | 3,111,784 | | $ | 2,884,053 | | $ | 2,602,344 | | $ | 2,702,225 | |
| Allowance for credit losses at beginning of year | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | | $ | 19,943 | |
| Loans charged off: | | | | | | | ||||||||||
| Commercial | | 7,890 | | 966 | | 3,917 | | 2,158 | | 1,097 | | |||||
| Residential | | 343 | | 216 | | 657 | | 812 | | 944 | | |||||
| Consumer | | 11,056 | | 14,314 | | 11,132 | | 5,246 | | 6,355 | | |||||
| Total loans charged off | | 19,289 | | 15,496 | | 15,706 | | 8,216 | | 8,396 | | |||||
| Recoveries of loans previously charged off: | | | | | | | ||||||||||
| Commercial | | 1,946 | | 1,083 | | 2,062 | | 1,069 | | 856 | | |||||
| Residential | | 451 | | 292 | | 759 | | 616 | | 657 | | |||||
| Consumer | | 4,685 | | 6,814 | | 6,384 | | 3,884 | | 3,404 | | |||||
| Total recoveries | | 7,082 | | 8,189 | | 9,205 | | 5,569 | | 4,917 | | |||||
| Net loans charged off | | 12,207 | | 7,307 | | 6,501 | | 2,647 | | 3,479 | | |||||
| Provision charged to expense | | 16,166 | | 7,295 | | (2,025) | | 2,466 | | 10,528 | | |||||
| CECL adoption | | — | | — | | — | | — | | 17,084 | | |||||
| PCD ACL on acquired loans | | 3,006 | | — | | — | | 4,410 | | — | | |||||
| Balance at end of year | | $ | 46,732 | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | |
| Ratio of net charge-offs during period to average loans outstanding | | 0.35 | % | 0.23 | % | 0.23 | % | 0.10 | % | 0.13 | % |
The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio. Monitoring loan quality and maintaining an adequate allowance is an ongoing process overseen by senior management and the loan review function. On at least a quarterly basis, a formal analysis of the adequacy of the allowance is prepared and reviewed by management and the Board of Directors. This analysis serves as a point in time assessment of the level of the allowance and serves as a basis for provisions for credit losses. The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern.
44
Table of Contents
The analysis of the allowance for credit losses includes the allocation of specific amounts of the allowance to individually evaluated loans, generally based on an analysis of the collateral securing those loans. Portions of the allowance are also allocated to loan portfolios, based upon a variety of factors including historical loss experience, trends in the type and volume of the loan portfolios, trends in delinquent and non-performing loans, and economic trends affecting our market, including current conditions and reasonable and supportable forecasts about the future. These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.22% at year-end 2024 compared to 1.26% at year-end 2023. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $13.3 million at December 31, 2024 decreased from $24.6 million at December 31, 2023. The decrease in nonperforming loans is due to a commercial relationship that was downgraded in 2023. That relationship was subsequently charged off in 2024, thus reducing the balance of non-performing loans.
The table below presents the allocation of the allowance to the loan portfolios at year-end.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Years Ended December 31, | |||||||||||||
| (Dollar amounts in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||
| Commercial | | $ | 16,963 | | $ | 13,264 | | $ | 12,949 | | $ | 18,883 | | $ | 13,925 |
| Residential | | 17,470 | | 14,327 | | 14,568 | | 18,316 | | 19,142 | |||||
| Consumer | | 12,046 | | 11,797 | | 12,104 | | 10,721 | | 11,009 | |||||
| Unallocated | | 253 | | 379 | | 158 | | 385 | | — | |||||
| TOTAL ALLOWANCE FOR CREDIT LOSSES | | $ | 46,732 | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 |
NONPERFORMING LOANS
Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for loan losses. It is the Corporation’s policy to discontinue the accrual of interest on loans where, in management’s opinion, serious doubt exists as to collectability. The amounts shown below represent non-accrual loans and those loans which are past due more than 90 days where the Corporation continues to accrue interest.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | |
| | | 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||
| Non-accrual loans | | $ | 11,479 | | $ | 23,596 | | $ | 8,481 | | $ | 9,590 | | $ | 14,213 | |
| Accruing loans past due over 90 days | | 1,821 | | 960 | | 1,119 | | 515 | | 2,324 | | |||||
| | | $ | 13,300 | | $ | 24,556 | | $ | 9,600 | | $ | 10,105 | | $ | 16,537 | |
| | | | | | | | | | | | | | | | | |
| Ratio of the allowance for credit losses as a percentage of non-performing loans | | | 351.4 | % | | 161.9 | % | | 414.4 | % | | 478.0 | % | | 284.5 | |
45
Table of Contents
The ratio of the allowance for loan losses as a percentage of nonperforming loans was 351.4% at December 31, 2024, compared to 161.9% in 2023. In the footnotes to the financial statements the amount reported for nonperforming loans is the recorded investment which includes accrued interest receivable. The following loan categories comprise significant components of the nonperforming loans at December 31, 2024 and 2023:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2024 | 2023 | ||||||||
| Non-accrual loans | | | | | |||||||
| Commercial loans | | $ | 6,697 | 58 | % | $ | 18,380 | 78 | % | ||
| Residential loans | | 2,050 | 18 | % | 2,065 | 9 | % | ||||
| Consumer loans | | 2,732 | 24 | % | 3,151 | 13 | % | ||||
| | | $ | 11,479 | 100 | % | $ | 23,596 | 100 | % | ||
| Past due 90 days or more | | | | ||||||||
| Commercial loans | | $ | 42 | 2 | % | $ | 4 | 0 | % | ||
| Residential loans | | 1,778 | 98 | % | 911 | 95 | % | ||||
| Consumer loans | | 1 | 0 | % | 45 | 5 | % | ||||
| | | $ | 1,821 | 100 | % | $ | 960 | 100 | % |
Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment. However, future economic changes cannot be predicted. Deteriorating economic conditions could result in an increase in the risk characteristics of the loan portfolio and an increase in the potential for credit losses.
DEPOSITS
The information below presents the average amount of deposits and rates paid on those deposits for 2024, 2023 and 2022.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2024 | | 2023 | | 2022 | ||||||||||
| (Dollar amounts in thousands) | Amount | Rate | Amount | Rate | Amount | Rate | ||||||||||
| Non-interest-bearing demand deposits | | $ | 638,420 | | | | $ | 801,316 | | | | $ | 891,042 | | | |
| Interest-bearing demand deposits | | 1,681,079 | | 2.61 | % | 1,440,411 | | 2.15 | % | 1,511,232 | | 0.65 | % | |||
| Savings deposits | | 1,411,739 | | 0.90 | % | 1,429,462 | | 0.82 | % | 1,523,198 | | 0.24 | % | |||
| Time deposits: $100,000 or more | | 318,400 | | 4.15 | % | 176,453 | | 2.89 | % | 172,916 | | 1.15 | % | |||
| Other time deposits | | 356,041 | | 3.19 | % | 258,490 | | 1.54 | % | 310,122 | | 0.41 | % | |||
| TOTAL | | $ | 4,405,679 | | | | $ | 4,106,132 | $ | 4,408,510 | |
Deposits increased 7.30% to $4.4 billion at December 31, 2024 compared to December 31, 2023. The increase is due to the acquisition of SimplyBank.
The Corporation estimates that uninsured deposits (1) totaled $980.5 million, or 21% of total deposits, at December 31, 2024, compared to $938.9 million, or 23%, at December 31, 2023. The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2024, are summarized as follows:
| | | | |
|---|---|---|---|
| (Dollar amounts in thousands) | | | |
| 3 months or less | | $ | 135,907 |
| Over 3 through 6 months | | 143,187 | |
| Over 6 through 12 months | | 83,708 | |
| Over 12 months | | 28,638 | |
| TOTAL | | $ | 391,440 |
(1) Uninsured deposits include the Call Report estimate of uninsured deposits less affiliate deposits, estimated insured portion of servicing deposits, additional structured FDIC coverage and collateral deposits.
46
Table of Contents
OTHER BORROWINGS
Advances from the Federal Home Loan Bank decreased to $7.3 million in 2024 compared to $108.6 million in 2023. First Financial Corporation borrowed $25 million on a note payable in June 2024 for the acquisition of SimplyBank. On December 31, 2024, the balance on the note was $20.8 million. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
CAPITAL RESOURCES
Bank regulatory agencies have established capital adequacy standards which are used extensively in their monitoring and control of the industry. These standards relate capital to level of risk by assigning different weightings to assets and certain off-balance-sheet activity. As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2024.
First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders. To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation’s dividend payout ratio for 2024 and 2023 was 46.5% and 19.4%, respectively. The Corporation expects to continue its policy of paying regular cash dividends, subject to future earnings and regulatory restrictions and capital requirements.
INTEREST RATE SENSITIVITY AND LIQUIDITY
First Financial Corporation has established risk measures, limits and policy guidelines for managing interest rate risk and liquidity. Responsibility for management of these functions resides with the Asset/Liability Committee. The primary goal of the Asset/Liability Committee is to maximize net interest income within the interest rate risk limits approved by the Board of Directors.
Interest Rate Risk: Management considers interest rate risk to be the Corporation’s most significant market risk. Interest rate risk is the exposure to changes in net interest income as a result of changes in interest rates. Consistency in the Corporation’s net interest income is largely dependent on the effective management of this risk. The Asset/Liability position is measured using sophisticated risk management tools, including earnings simulation and market value of equity sensitivity analysis. These tools allow management to quantify and monitor both short-and long-term exposure to interest rate risk. Simulation modeling measures the effects of changes in interest rates, changes in the shape of the yield curve and the effects of embedded options on net interest income. This measure projects earnings in the various environments over the next three years. It is important to note that measures of interest rate risk have limitations and are dependent on various assumptions. These assumptions are inherently uncertain and, as a result, the model cannot precisely predict the impact of interest rate fluctuations on net interest income. Actual results will differ from simulated results due to timing, frequency and amount of interest rate changes as well as overall market conditions. The Committee has performed a thorough analysis of these assumptions and believes them to be valid and theoretically sound. These assumptions are continuously monitored for behavioral changes.
The Corporation from time to time utilizes derivatives to manage interest rate risk. Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy.
47
Table of Contents
The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2024. The change in interest rates assumes a parallel shift in interest rates of 100, 200, and 300 basis points. Given a 100 basis point increase in rates, net interest income would decrease 1.51% over the next 12 months and increase 0.94% over the following 12 months. Given a 100 basis point decrease in rates, net interest income would increase 4.07% over the next 12 months and increase 0.68% over the following 12 months. These estimates assume all rate changes occur overnight and management takes no action as a result of this change.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| Basis Point | Percentage Change in Net Interest Income | ||||||
| Interest Rate Change | 12 months | 24 months | 36 months | ||||
| Down 300 | | 2.65 | % | (8.59) | % | (18.36) | % |
| Down 200 | | 3.39 | | (3.84) | | (10.47) | |
| Down 100 | | 4.07 | | 0.68 | | (2.70) | |
| Up 100 | | (1.51) | | 0.94 | | 3.98 | |
| Up 200 | | (5.84) | | (0.97) | | 5.21 | |
| Up 300 | | (8.84) | | (1.52) | | 7.76 | |
Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $13.0 million of investments that mature throughout the coming 12 months. The Corporation also anticipates $112.8 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $31.1 million in securities to be called within the next 12 months. The Corporation also has $388.5 million of unused borrowing capacity available with the Federal Home Loan Bank of Indianapolis, $295.1 million available with the Federal Reserve Bank, and $90 million of available fed funds lines with correspondent banks. With these sources of funds, the Corporation currently anticipates adequate liquidity to meet the expected obligations of its customers.
The Corporation also has additional sources of liquidity available through secured and unsecured borrowing capacity. These include upstream correspondents, the Federal Home Loan Bank, and the Federal Reserve Bank.
CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE SHEET ARRANGEMENTS
The Corporation has various financial obligations, including contractual obligations and commitments that may require future cash payments.
The Corporation has obligations on deposits as described in Note 10 to the consolidated financial statements.
The Corporation has obligations on borrowings as described in Notes 11 and 12 to the consolidated financial statements.
The Corporation has obligations under its pension, supplemental executive retirement plan and post-retirement medical benefits plan as described in Note 16 to the consolidated financial statements.
The Corporation has lease obligations on certain branch properties and equipment as described in Note 8 to the consolidated financial statements.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2024. Further discussion of these commitments is included in Note 15 to the consolidated financial statements.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Total | | | | | | | |
| | | Amount | | One year | | Over One | |||
| (Dollar amounts in thousands) | Committed | or less | Year | ||||||
| Commitments to extend credit: | | | | ||||||
| Unused loan commitments | | $ | 852,791 | | $ | 344,393 | | $ | 508,398 |
| Commercial letters of credit | | 12,725 | | 12,725 | | — |
48
Table of Contents
Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
FY 2023 10-K MD&A
SEC filing source: 0000714562-24-000009.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Management’s Discussion and Analysis of Financial Condition and Results of Operations, as well as disclosures found elsewhere in this report are based upon First Financial Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Corporation to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, securities valuation and goodwill. Actual results could differ from those estimates.
Allowance for credit losses. The allowance for credit losses (ACL) represents management's estimate of expected losses inherent within the existing loan portfolio. The allowance for credit losses is increased by the provision for credit losses charged to expense and reduced by loans charged off, net of recoveries. The allowance for credit losses is determined based on management's assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions, nonperforming loans, determination of acquired loans as purchase credit deteriorated, and reasonable and supportable forecasts. Loans are individually evaluated when they do not share risk characteristics with other loans in the respective pool. Loans evaluated individually are excluded from the collective evaluation. Management elected the collateral dependent practical expedient upon adoption of ASC 326. Expected credit losses on individually evaluated loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
Management utilizes a cohort methodology to determine the allowance for credit losses. This method identifies and captures the balance of a pool of loans with similar risk characteristics, as of a particular point in time to form a cohort, then tracks the respective losses generated by that cohort of loans over their remaining life. The cohorts track loan balances and historical loss experience since 2008, and management extends the look back period each quarter to capture all available data points in the historical loss rate calculation. The quantitative component of the ACL involves assumptions that require a significant level of estimation; these include historical losses as a predictor of future performance, appropriateness of selected delay periods, and the reasonableness of the portfolio segmentation.
A historical data set is expected to provide the best indication of future credit performance. Delay periods represent the amount of time it takes a cohort of loans to become seasoned, or incur sufficient attrition through pay downs, renewals, or charge-offs. Portfolio segmentation relates to the pooling of loans with similar risk characteristics, such as industry types, collateral, and consumer purpose. On an annual basis, in the first quarter, management performs a recalibration of the delay periods and portfolio segmentation to determine whether they are reasonable and appropriate based on the information available at that time.
Management considers qualitative adjustments to expected credit loss estimates for information not already captured in the loss estimation process. Where past performance may not be representative of future losses, loss rates are adjusted for qualitative and economic forecast factors. Management uses the peak three consecutive quarter net charge off rate to capture maximum potential volatility over the reasonable and supportable forecast period. Historical losses utilized in setting the qualitative factor ranges are anchored to 2008 and may be supplemented by peer information when needed. The qualitative factor ranges are recalibrated annually to capture recent behavior that is indicative of the credit profile of the current portfolio.
Qualitative factors include items, such as changes in lending policies or procedures, asset specific risks, and economic uncertainty in forward-looking forecasts. Economic indicators utilized in forecasting include unemployment rate, gross domestic product, housing starts, and interest rates. Management uses a two-year reasonable and supportable period across all loan segments to forecast economic conditions. Management believes the two-year time horizon aligns with available industry guidance and various forecasting sources. Economic forecast adjustments are overlaid onto historical loss rates. As such, reversion from forecast rates to historical loss rates is immediate.
The ACL and allowance for unfunded commitments were $39.8 million and $2.0 million, respectively at December 31, 2023, compared to $39.8 million and $2.1 million, respectively at December 31, 2022. The qualitative amount of the reserve decreased $44 thousand to $11.0 million. The quantitative amount is $28.4 million at December 31, 2023, compared to $28.6 million at December 31, 2022. There was a $100 thousand decrease in the allowance for unfunded commitments. See additional discussion of ACL in the Allowance for Credit Losses section below.
35
Table of Contents
Based on management’s analysis of the current portfolio, management believes the allowance is adequate. Changes in the financial condition of individual borrowers, economic conditions, historical loss experience, or the condition of the various markets in which collateral may be sold may affect the required level of the allowance for credit losses and the associated provision for credit losses. As management monitors these changes, as well as those factors discussed above, adjustments may be recorded to the allowance for credit losses and the associated provision for credit losses in the future.
Securities valuation and potential impairment. Securities available-for-sale are carried at fair value, with unrealized holding gains and losses reported separately in accumulated other comprehensive income (loss), net of tax. The Corporation obtains market values from a third party on a monthly basis in order to adjust the securities to fair value. Equity securities that do not have readily determinable fair values are carried at cost. Additionally, all securities are required to be evaluated for impairment related to credit losses. In evaluating for impairment, management considers the reason for the decline, the extent of the decline, and whether the Corporation intends to sell a security or is more likely than not to be required to sell a security before recovery of its amortized cost. If an entity intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, the security’s amortized cost is written down to fair value through income. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis, then the Corporation evaluates whether the decline in fair value has resulted from credit losses or other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2023.
Goodwill. The carrying value of goodwill requires management to use estimates and assumptions about the fair value of the reporting unit compared to its book value. An impairment analysis is prepared on an annual basis. Fair values of the reporting units are determined by an analysis which considers cash flows streams, profitability and estimated market values of the reporting unit. The majority of the Corporation’s goodwill is recorded at First Financial Bank, N. A.
Management believes the accounting estimates related to the allowance for credit losses, valuation of investment securities and the valuation of goodwill are “critical accounting estimates” because: (1) the estimates are highly susceptible to change from period to period because they require management to make assumptions concerning, among other factors, the changes in the types and volumes of the portfolios, valuation assumptions, and economic conditions, and (2) the impact of recognizing an impairment or credit loss could have a material effect on the Corporation’s assets reported on the balance sheet as well as net income.
RESULTS OF OPERATIONS - SUMMARY FOR 2023
COMPARISON OF 2023 TO 2022
Net income for 2023 was $60.7 million, or $5.08 per share versus $71.1 million, or $5.82 per share for 2022. The decrease in 2023 net income is primarily due to increased provision for credit losses, as well as decreased non-interest income and increased non-interest expenses, as described in those respective sections in the following pages. Return on average assets at December 31, 2023 decreased 10.64% to 1.26% compared to 1.41% at December 31, 2022.
The primary components of income and expense affecting net income are discussed in the following analysis.
NET INTEREST INCOME
The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding. Net interest income increased in 2023 to $167.3 million compared to $165.0 million in 2022. Total average interest earning assets decreased to $4.56 billion in 2023 from $4.80 billion in 2022. The tax-equivalent yield on these assets increased to 5.12% in 2023 from 3.92% in 2022. Total average interest-bearing liabilities decreased to $3.50 billion in 2023 from $3.61 billion in 2022. The average cost of these interest-bearing liabilities increased to 1.74% in 2023 from 0.51% in 2022.
36
Table of Contents
The net interest margin increased from 3.54% in 2022 to 3.78% in 2023. Earning asset yields increased 120 basis points while the rate on interest-bearing liabilities increased by 123 basis points.
37
Table of Contents
CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, | ||||||||||||||||||||||||
| | | 2023 | | 2022 | | 2021 | |||||||||||||||||||
| | | Average | | Yield/ | Average | | Yield/ | Average | | Yield/ | | ||||||||||||||
| (Dollar amounts in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | | |||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-earning assets: | | | | | | | | ||||||||||||||||||
| Loans (1) (2) | | $ | 3,111,784 | | 190,947 | 6.14 | % | $ | 2,884,053 | | 147,398 | 5.11 | % | $ | 2,602,344 | | 128,978 | 4.96 | % | ||||||
| Taxable investment securities | | 895,120 | | 24,643 | 2.75 | % | 981,453 | | 21,014 | 2.14 | % | 890,563 | | 13,110 | 1.47 | % | |||||||||
| Tax-exempt investments (2) | | 463,541 | | 16,591 | 3.58 | % | 451,228 | | 14,216 | 3.15 | % | 387,935 | | 13,544 | 3.49 | % | |||||||||
| Cash and due from banks | | 90,582 | | 1,546 | 1.71 | % | 479,854 | | 5,224 | 1.09 | % | 726,412 | | 888 | 0.12 | % | |||||||||
| Federal funds sold | | 3,108 | | 124 | 3.99 | % | 3,893 | | 106 | 2.72 | % | 4,487 | | 42 | 0.94 | % | |||||||||
| Total interest-earning assets | | 4,564,135 | | 233,851 | 5.12 | % | 4,800,481 | | 187,958 | 3.92 | % | 4,611,741 | | 156,562 | 3.39 | % | |||||||||
| Non-interest earning assets: | | | | | | | | ||||||||||||||||||
| Premises and equipment, net | | 67,468 | | | | | | 68,911 | | | | | | 64,787 | | | | ||||||||
| Other assets | | 210,277 | | | | | | 216,592 | | | | | | 183,589 | | | | ||||||||
| Less allowance for loan losses | | (39,432) | | | | | | (41,997) | | | | | | (45,767) | | | | ||||||||
| TOTALS | | $ | 4,802,448 | | | | | | | $ | 5,043,987 | | | | | | | $ | 4,814,350 | | | | |||
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | ||||||||||||||||
| Interest-bearing liabilities: | | | | | | | | | | ||||||||||||||||
| Transaction accounts | | $ | 2,869,873 | | 42,594 | | 1.48 | % | $ | 3,034,430 | | 13,483 | | 0.44 | % | $ | 2,799,227 | | 2,751 | 0.10 | % | ||||
| Time deposits | | 434,943 | | 9,100 | | 2.09 | % | 483,038 | | 3,260 | | 0.67 | % | 520,885 | | 5,407 | 1.04 | % | |||||||
| Short-term borrowings | | 117,235 | | 5,370 | | 4.58 | % | 83,959 | | 1,243 | | 1.48 | % | 99,805 | | 387 | 0.39 | % | |||||||
| Other borrowings | | 82,316 | | 4,071 | | 4.95 | % | 13,175 | | 273 | | 2.07 | % | 7,562 | | 252 | 3.33 | % | |||||||
| Total interest-bearing liabilities: | | 3,504,367 | | 61,135 | | 1.74 | % | 3,614,602 | | 18,259 | | 0.51 | % | 3,427,479 | | 8,797 | 0.26 | % | |||||||
| Non interest-bearing liabilities: | | | | | | | | | | ||||||||||||||||
| Demand deposits | | 801,316 | | | | | | | 891,042 | | | | | | | 717,764 | | | | ||||||
| Other | | 10,193 | | | | | | | 43,506 | | | | | | | 71,738 | | | | ||||||
| | | 4,315,876 | | | | | | | 4,549,150 | | | | | | | | 4,216,981 | | | | | | | ||
| Shareholders' equity | | 486,572 | | | | | | | 494,837 | | | | | | | 597,369 | | | | ||||||
| TOTALS | | $ | 4,802,448 | | | | | | | $ | 5,043,987 | | | | | | | $ | 4,814,350 | | | | |||
| Net interest earnings | | | | | $ | 172,716 | | | | | | | $ | 169,699 | | | | | $ | 147,765 | | ||||
| Net yield on interest- earning assets | | | | | | 3.78 | % | | | | | 3.54 | % | | 3.20 | % |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
38
Table of Contents
The following table sets forth the components of net interest income due to changes in volume and rate. The table information compares 2023 to 2022 and 2022 to 2021.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 2023 Compared to 2022 Increase | 2022 Compared to 2021 Increase | ||||||||||||||||||||||
| | | (Decrease) Due to | | (Decrease) Due to | ||||||||||||||||||||
| | | | | | | Volume/ | | | | | | | | Volume/ | | | ||||||||
| (Dollar amounts in thousands) | Volume | Rate | Rate | Total | Volume | Rate | Rate | Total | ||||||||||||||||
| Interest earned on interest-earning assets: | | | | | | | | | ||||||||||||||||
| Loans (1) (2) | | $ | 11,639 | | $ | 29,575 | | $ | 2,335 | | $ | 43,549 | | $ | 13,962 | | $ | 4,023 | | $ | 436 | | $ | 18,421 |
| Taxable investment securities | | (1,848) | | 6,006 | | (528) | | 3,630 | | 1,338 | | 5,958 | | 608 | | 7,904 | ||||||||
| Tax-exempt investment securities (2) | | 388 | | 1,934 | | 53 | | 2,375 | | 2,210 | | (1,322) | | (216) | | 672 | ||||||||
| Cash and due from banks | | (4,238) | | 2,966 | | (2,406) | | (3,678) | | (301) | | 7,020 | | (2,383) | | 4,336 | ||||||||
| Federal funds sold | | (21) | | 49 | | (10) | | 18 | | (6) | | 80 | | (11) | | 63 | ||||||||
| Total interest income | | $ | 5,920 | | $ | 40,530 | | $ | (556) | | $ | 45,894 | | $ | 17,203 | | $ | 15,759 | | $ | (1,566) | | $ | 31,396 |
| Interest paid on interest-bearing liabilities: | | | | | | | | | ||||||||||||||||
| Transaction accounts | | (731) | | 31,553 | | (1,711) | | 29,111 | | 231 | | 9,687 | | 814 | | 10,732 | ||||||||
| Time deposits | | (325) | | 6,846 | | (682) | | 5,839 | | (393) | | (1,892) | | 137 | | (2,148) | ||||||||
| Short-term borrowings | | 493 | | 2,603 | | 1,032 | | 4,128 | | (61) | | 1,091 | | (173) | | 857 | ||||||||
| Other borrowings | | 1,433 | | 379 | | 1,987 | | 3,799 | | 187 | | (95) | | (71) | | 21 | ||||||||
| Total interest expense | | 870 | | 41,381 | | 626 | | 42,877 | | (36) | | 8,791 | | 707 | | 9,462 | ||||||||
| Net interest income | | $ | 5,050 | | $ | (851) | | $ | (1,182) | | $ | 3,017 | | $ | 17,239 | | $ | 6,968 | | $ | (2,273) | | $ | 21,934 |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
PROVISION FOR CREDIT LOSSES
The provision for credit losses charged to expense is based upon current expected loss and the results of a detailed analysis estimating an appropriate and adequate allowance for credit losses. The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which used an economic forecast that included the impact of the COVID-19 pandemic. For the year ended December 31, 2023, the provision for credit losses was $7.3 million, an increase of $9.3 million, or 460%, compared to 2022. The negative provision for the first quarter of 2022 was the result of several factors. The first was the annual model recalibration. Each year, in the first quarter, management reviews each model variable to determine if adjustments are necessary to improve the model’s predictability. In the first quarter 2022 the delay periods were shortened to pick up more recent losses. Also, the qualitative factor maximum scorecard ranges for certain cohorts were reduced, which reduced the reserve. Secondly, management removed two qualitative factors that were deemed no longer applicable. The first was related to acquisition uncertainty, which management believes to have seasoned adequately that it was no longer warranted. The second was related to the CECL model and the related uncertainty. The uncertainty surrounded the newness of the model and potential regulatory scrutiny. Following two exam cycles, management elected to remove the factor. Also, during the quarter, historical loss rates continued to decline, which lowers the required reserve. The historical loss rate declined in most segments. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate.
Net charge-offs for 2023 were $7.3 million as compared to $6.5 million for 2022 and $2.6 million for 2021. Non-accrual loans, increased to $23.6 million at December 31, 2023 from $8.5 million at December 31, 2022. The increase in non-accrual loans is due to a commercial relationship that was downgraded. Loans past due 90 days and still on accrual decreased to $960 thousand compared to $1.1 million at December 31, 2022. On July 12, 2022, the Corporation sold seven classified non-farm nonresidential commercial loans, which were acquired in the two acquisitions in 2019 and 2021, with a total principal balance of $14.9 million. The net recovery on the sale of $361 thousand includes the charge-off of the seven loans of $2,145 thousand, netted by the $2,072 thousand reserve on those loans, previously
39
Table of Contents
charged off in the period, and the $434 thousand unamortized discount remaining from the acquisitions. As the related charge offs were previously reserved for and related to acquired loans, the increase in net charge offs for 2022 does not have a significant impact on the future expected losses.
NON-INTEREST INCOME
Non-interest income of $42.7 million decreased $4.0 million from the $46.7 million earned in 2022. The change in non-interest income from 2022 to 2023 was primarily driven by a $4.0 million legal settlement received in February, 2022. The Corporation does not expect this item to reoccur.
NON-INTEREST EXPENSES
Non-interest expenses increased to $130.2 million in 2023 from $126.0 million in 2022. The increase in non-interest expenses is consistent with the rate of increases in prior years and considered normal with the growth of our business.
INCOME TAXES
The Corporation’s federal income tax provision was $11.8 million in 2023 compared to $16.7 million in 2022. The overall effective tax rate in 2023 of 16.3% decreased as compared to a 2022 effective rate of 19.0%. The decrease in effective tax rate is due to a $1 million increase in tax credit investments, as well as an increase in tax exempt interest income.
COMPARISON OF 2022 TO 2021
Net income for 2022 was $71.1 million, or $5.82 per share versus $53.0 million, or $4.02 per share for 2021. The increase in 2022 net income is primarily due to increased interest rates and growth in earning assets.
Net interest income increased $21.6 million in 2022 compared to 2021. The provision for credit losses decreased $4.5 million from $2.5 million in 2021 to a negative provision of $2.0 million in 2022.
Non-interest income increased $4.6 million and non-interest expenses increased $8.6 million. The change in non-interest income from 2021 to 2022 was primarily driven by a $4.0 million legal settlement received in February 2022, and a $2.5 million bank owned life insurance mortality payment. The Corporation does not expect these items to reoccur. The year-over-year changes in non-interest expenses are, in part, impacted by the acquisition of Hancock Bancorp in the fourth quarter of 2021.
The provision for income taxes increased $4.1 million from 2021 to 2022 and the effective tax rate decreased to 19.0% in 2022 from 19.2% in 2021. The increase in income tax expense is primarily due to the overall increase in net income before income taxes.
COMPARISON AND DISCUSSION OF 2023 BALANCE SHEET TO 2022
The Corporation’s total assets decreased 2.8% or $138.1 million at December 31, 2023, from a year earlier. Available-for-sale securities decreased $71.3 million at December 31, 2023, from the previous year. Loans, net increased by $100.4 million to $3.13 billion. Deposits decreased $278.8 million while borrowings increased by $95.3 million. Total shareholders’ equity increased $52.7 million to $528.0 million at December 31, 2023. Accumulated other comprehensive income increased $12.9 million primarily due to the market value of the securities portfolio, which reflected a slight increase in securities pricing. In 2023 dividends declared by the Corporation totaled $0.99 per share. There were also 40,496 shares from the treasury with a value of $1.52 million that were contributed to the ESOP plan in 2023 compared to 29,966 shares with a value of $1.45 million in 2022.
Following is an analysis of the components of the Corporation’s balance sheet.
SECURITIES
The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2023 the portfolio’s balance decreased by 5.4%. Given the performance of the
40
Table of Contents
market, the Corporation shifted away from purchases to replace maturities in 2023. The average life of the portfolio decreased from 6.9 years in 2022 to 6.5 years in 2023. The portfolio structure will continue to provide cash flows to be reinvested during 2024.
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2023 | ||||||||||||||||||
| (Dollar amounts in thousands) | Balance | | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | |||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies and U.S. Treasury (1) | | $ | 7,654 | 3.02 | % | $ | 27,010 | 3.34 | % | $ | 25,843 | 3.38 | % | $ | 609,701 | 2.50 | % | $ | 670,208 | ||||
| Collateralized mortgage obligations (1) | | — | — | % | 6,291 | 1.83 | % | 8,637 | 2.78 | % | 165,902 | 2.43 | % | 180,830 | |||||||||
| States and political subdivisions | | 4,766 | 3.28 | % | 30,812 | 2.84 | % | 95,840 | 2.75 | % | 273,679 | 2.62 | % | 405,097 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | 3,002 | — | % | — | — | % | 3,002 | |||||||||
| TOTAL | | $ | 12,420 | 3.12 | % | $ | 64,113 | 2.95 | % | $ | 133,322 | 2.81 | % | $ | 1,049,282 | 2.52 | % | $ | 1,259,137 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2022 | ||||||||||||||||||
| (Dollar amounts in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | ||||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies (1) | | $ | 5,066 | 1.91 | % | $ | 22,871 | 2.05 | % | $ | 37,360 | 3.91 | % | $ | 666,045 | 2.44 | % | $ | 731,342 | ||||
| Collateralized mortgage obligations (1) | | 11 | 1.66 | % | 6,473 | 2.18 | % | 7,727 | 2.70 | % | 189,274 | 2.47 | % | 203,485 | |||||||||
| States and political subdivisions | | 5,018 | 3.58 | % | 31,550 | 2.80 | % | 76,442 | 2.70 | % | 279,658 | 2.62 | % | 392,668 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | — | — | % | 2,986 | — | % | 2,986 | |||||||||
| TOTAL | | 10,095 | 2.74 | % | $ | 60,894 | 2.45 | % | $ | 121,529 | 3.07 | % | $ | 1,137,963 | 2.48 | % | 1,330,481 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
Net unrealized gain/loss on available for sale securities increased $14.8 million from a net unrealized loss of $168.2 million in 2022 to a net unrealized loss of $153.4 million in 2023. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
LOAN PORTFOLIO
Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2023 are set forth in the following analyses.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
| Loan Category | | | | | | | | | | | |||||
| Commercial | | $ | 1,817,526 | | $ | 1,798,260 | | $ | 1,674,066 | | $ | 1,521,711 | | $ | 1,584,447 |
| Residential | | 695,788 | | 673,464 | | 664,509 | | 604,652 | | 682,077 | |||||
| Consumer | | 646,758 | | 588,539 | | 474,026 | | 479,750 | | 386,006 | |||||
| TOTAL | | $ | 3,160,072 | | $ | 3,060,263 | | $ | 2,812,601 | | $ | 2,606,113 | | $ | 2,652,530 |
41
Table of Contents
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | After One | | | | | | | ||
| | | Within | But Within | After Five | ||||||||
| (Dollar amounts in thousands) | | One Year | | Five Years | | Years | | Total | ||||
| MATURITY DISTRIBUTION | | | | | ||||||||
| Commercial, financial and agricultural | | $ | 703,017 | | $ | 825,507 | | $ | 289,002 | | $ | 1,817,526 |
| TOTAL | | | | | ||||||||
| Residential | | | | | | | 695,788 | |||||
| Consumer | | | | | | | 646,758 | |||||
| TOTAL | | | | | | | $ | 3,160,072 | ||||
| Loans maturing after one year with: | | | | | ||||||||
| Fixed interest rates | | | | | $ | 389,958 | | $ | 256,312 | | ||
| Variable interest rates | | | | | 435,549 | | 32,690 | | ||||
| TOTAL | | | | | $ | 825,507 | | $ | 289,002 | |
Commercial Real Estate represents $1.3 million of total exposure as of December 31, 2023, and is within regulatory guidance. This exposure is well diversified by geography, real estate type, and industry designation. During the underwriting process, Commercial Real Estate is stressed using a combination of several risk variables, such as interest rate change, cap rate changes, revenue and expense variances, and term changes. Periodic review of this exposure is performed to identify and monitor any potential weaknesses within a specific credit.
ALLOWANCE FOR CREDIT LOSSES
The activity in the Corporation’s allowance for credit losses is shown in the following analysis:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||
| Amount of loans outstanding at December 31, | | $ | 3,160,072 | | $ | 3,060,263 | | $ | 2,812,601 | | $ | 2,606,113 | | $ | 2,652,530 | |
| Average amount of loans by year | | $ | 3,111,784 | | $ | 2,884,053 | | $ | 2,602,344 | | $ | 2,702,225 | | $ | 2,270,313 | |
| Allowance for credit losses at beginning of year | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | | $ | 19,943 | | $ | 20,436 | |
| Loans charged off: | | | | | | | ||||||||||
| Commercial | | 966 | | 3,917 | | 2,158 | | 1,097 | | 2,616 | | |||||
| Residential | | 216 | | 657 | | 812 | | 944 | | 1,050 | | |||||
| Consumer | | 14,314 | | 11,132 | | 5,246 | | 6,355 | | 7,007 | | |||||
| Total loans charged off | | 15,496 | | 15,706 | | 8,216 | | 8,396 | | 10,673 | | |||||
| Recoveries of loans previously charged off: | | | | | | | ||||||||||
| Commercial | | 1,083 | | 2,062 | | 1,069 | | 856 | | 1,092 | | |||||
| Residential | | 292 | | 759 | | 616 | | 657 | | 1,360 | | |||||
| Consumer | | 6,814 | | 6,384 | | 3,884 | | 3,404 | | 3,028 | | |||||
| Total recoveries | | 8,189 | | 9,205 | | 5,569 | | 4,917 | | 5,480 | | |||||
| Net loans charged off | | 7,307 | | 6,501 | | 2,647 | | 3,479 | | 5,193 | | |||||
| Provision charged to expense | | 7,295 | | (2,025) | | 2,466 | | 10,528 | | 4,700 | | |||||
| CECL adoption | | — | | — | | — | | 17,084 | | — | | |||||
| PCD ACL on acquired loans | | — | | — | | 4,410 | | — | | — | | |||||
| Balance at end of year | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | | $ | 19,943 | |
| Ratio of net charge-offs during period to average loans outstanding | | 0.23 | % | 0.23 | % | 0.10 | % | 0.13 | % | 0.23 | % |
The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio. Monitoring loan quality and maintaining an adequate allowance is an ongoing process overseen by senior management and the loan review function. On at least a quarterly basis, a formal analysis of the adequacy of the allowance is prepared and reviewed by management and the Board of Directors. This analysis serves as a point in time assessment of the level of the allowance and serves as a basis for provisions for credit losses. The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern.
42
Table of Contents
The analysis of the allowance for credit losses includes the allocation of specific amounts of the allowance to individually evaluated loans, generally based on an analysis of the collateral securing those loans. Portions of the allowance are also allocated to loan portfolios, based upon a variety of factors including historical loss experience, trends in the type and volume of the loan portfolios, trends in delinquent and non-performing loans, and economic trends affecting our market, including current conditions and reasonable and supportable forecasts about the future. These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.26% at year-end 2023 compared to 1.30% at year-end 2022. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $24.6 million at December 31, 2023 increased from $9.6 million at December 31, 2022. The increase in nonperforming loans is due to a commercial relationship that was downgraded.
The table below presents the allocation of the allowance to the loan portfolios at year-end.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Years Ended December 31, | |||||||||||||
| (Dollar amounts in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
| Commercial | | $ | 13,264 | | $ | 12,949 | | $ | 18,883 | | $ | 13,925 | | $ | 8,945 |
| Residential | | 14,327 | | 14,568 | | 18,316 | | 19,142 | | 1,302 | |||||
| Consumer | | 11,797 | | 12,104 | | 10,721 | | 11,009 | | 8,304 | |||||
| Unallocated | | 379 | | 158 | | 385 | | — | | 1,392 | |||||
| TOTAL ALLOWANCE FOR CREDIT LOSSES | | $ | 39,767 | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | | $ | 19,943 |
NONPERFORMING LOANS
Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for loan losses. It is the Corporation’s policy to discontinue the accrual of interest on loans where, in management’s opinion, serious doubt exists as to collectability. The amounts shown below represent non-accrual loans and those loans which are past due more than 90 days where the Corporation continues to accrue interest.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | |
| | | 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||
| Non-accrual loans | | $ | 23,596 | | $ | 8,481 | | $ | 9,590 | | $ | 14,213 | | $ | 9,535 | |
| Accruing loans past due over 90 days | | 960 | | 1,119 | | 515 | | 2,324 | | 1,610 | | |||||
| | | $ | 24,556 | | $ | 9,600 | | $ | 10,105 | | $ | 16,537 | | $ | 11,145 | |
| | | | | | | | | | | | | | | | | |
| Ratio of the allowance for credit losses as a percentage of non-performing loans | | | 161.9 | % | | 414.4 | % | | 478.0 | % | | 284.5 | % | | 178.9 | % |
43
Table of Contents
The ratio of the allowance for loan losses as a percentage of nonperforming loans was 161.9% at December 31, 2023, compared to 414.4% in 2022. In the footnotes to the financial statements the amount reported for nonperforming loans is the recorded investment which includes accrued interest receivable. The following loan categories comprise significant components of the nonperforming loans at December 31, 2023 and 2022:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2023 | 2022 | ||||||||
| Non-accrual loans | | | | | |||||||
| Commercial loans | | $ | 18,380 | 78 | % | $ | 3,481 | 41 | % | ||
| Residential loans | | 2,065 | 9 | % | 2,035 | 24 | % | ||||
| Consumer loans | | 3,151 | 13 | % | 2,965 | 35 | % | ||||
| | | $ | 23,596 | 100 | % | $ | 8,481 | 100 | % | ||
| Past due 90 days or more | | | | ||||||||
| Commercial loans | | $ | 4 | 0 | % | $ | 112 | 10 | % | ||
| Residential loans | | 911 | 95 | % | 1,007 | 90 | % | ||||
| Consumer loans | | 45 | 5 | % | — | — | % | ||||
| | | $ | 960 | 100 | % | $ | 1,119 | 100 | % |
Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment. However, future economic changes cannot be predicted. Deteriorating economic conditions could result in an increase in the risk characteristics of the loan portfolio and an increase in the potential for credit losses.
DEPOSITS
The information below presents the average amount of deposits and rates paid on those deposits for 2023, 2022 and 2021.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2023 | | 2022 | | 2021 | ||||||||||
| (Dollar amounts in thousands) | Amount | Rate | Amount | Rate | Amount | Rate | ||||||||||
| Non-interest-bearing demand deposits | | $ | 801,316 | | | | $ | 891,042 | | | | $ | 717,764 | | | |
| Interest-bearing demand deposits | | 1,440,411 | | 2.15 | % | 1,511,232 | | 0.65 | % | 1,309,682 | | 0.15 | % | |||
| Savings deposits | | 1,429,462 | | 0.82 | % | 1,523,198 | | 0.24 | % | 1,489,545 | | 0.05 | % | |||
| Time deposits: $100,000 or more | | 176,453 | | 2.89 | % | 172,916 | | 1.15 | % | 214,976 | | 1.36 | % | |||
| Other time deposits | | 258,490 | | 1.54 | % | 310,122 | | 0.41 | % | 305,909 | | 0.81 | % | |||
| TOTAL | | $ | 4,106,132 | | | | $ | 4,408,510 | $ | 4,037,876 | |
Deposits decreased 6.86% to $4.1 billion at September 30, 2023 compared to December 31, 2022. The decline was in part driven by a decline in interest bearing public funds checking, and a decline in institutional deposits as a result of a pricing decision. Brokered time deposits decreased to $747 thousand at December 31, 2023, from $8.5 million at December 31, 2022.
The Corporation estimates that uninsured deposits (1) totaled $938.9 million, or 23% of total deposits, at December 31, 2023, compared to $1.27 billion, or 29%, at December 31, 2022. The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2023, are summarized as follows:
| | | | |
|---|---|---|---|
| (Dollar amounts in thousands) | | | |
| 3 months or less | | $ | 49,370 |
| Over 3 through 6 months | | 78,788 | |
| Over 6 through 12 months | | 101,309 | |
| Over 12 months | | 15,678 | |
| TOTAL | | $ | 245,145 |
(1) Uninsured deposits include the Call Report estimate of uninsured deposits less affiliate deposits, estimated insured portion of servicing deposits, additional structured FDIC coverage and collateral deposits.
44
Table of Contents
OTHER BORROWINGS
Advances from the Federal Home Loan Bank increased to $108.6 million in 2023 compared to $9.6 million in 2022. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
CAPITAL RESOURCES
Bank regulatory agencies have established capital adequacy standards which are used extensively in their monitoring and control of the industry. These standards relate capital to level of risk by assigning different weightings to assets and certain off-balance-sheet activity. As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2023.
First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders. To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation’s dividend payout ratio for 2023 and 2022 was 19.4% and 21.7%, respectively. The Corporation expects to continue its policy of paying regular cash dividends, subject to future earnings and regulatory restrictions and capital requirements.
INTEREST RATE SENSITIVITY AND LIQUIDITY
First Financial Corporation has established risk measures, limits and policy guidelines for managing interest rate risk and liquidity. Responsibility for management of these functions resides with the Asset/Liability Committee. The primary goal of the Asset/Liability Committee is to maximize net interest income within the interest rate risk limits approved by the Board of Directors.
Interest Rate Risk: Management considers interest rate risk to be the Corporation’s most significant market risk. Interest rate risk is the exposure to changes in net interest income as a result of changes in interest rates. Consistency in the Corporation’s net interest income is largely dependent on the effective management of this risk. The Asset/Liability position is measured using sophisticated risk management tools, including earnings simulation and market value of equity sensitivity analysis. These tools allow management to quantify and monitor both short-and long-term exposure to interest rate risk. Simulation modeling measures the effects of changes in interest rates, changes in the shape of the yield curve and the effects of embedded options on net interest income. This measure projects earnings in the various environments over the next three years. It is important to note that measures of interest rate risk have limitations and are dependent on various assumptions. These assumptions are inherently uncertain and, as a result, the model cannot precisely predict the impact of interest rate fluctuations on net interest income. Actual results will differ from simulated results due to timing, frequency and amount of interest rate changes as well as overall market conditions. The Committee has performed a thorough analysis of these assumptions and believes them to be valid and theoretically sound. These assumptions are continuously monitored for behavioral changes.
The Corporation from time to time utilizes derivatives to manage interest rate risk. Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy.
45
Table of Contents
The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2023. The change in interest rates assumes a parallel shift in interest rates of 100, 200, and 300 basis points. Given a 100 basis point increase in rates, net interest income would decrease 1.28% over the next 12 months and increase 1.33% over the following 12 months. Given a 100 basis point decrease in rates, net interest income would increase 0.74% over the next 12 months and decrease 2.08% over the following 12 months. These estimates assume all rate changes occur overnight and management takes no action as a result of this change.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| Basis Point | Percentage Change in Net Interest Income | ||||||
| Interest Rate Change | 12 months | 24 months | 36 months | ||||
| Down 300 | | 2.45 | % | (6.68) | % | (16.82) | % |
| Down 200 | | 1.54 | | (4.30) | | (11.06) | |
| Down 100 | | 0.74 | | (2.08) | | (5.44) | |
| Up 100 | | (1.28) | | 1.33 | | 4.42 | |
| Up 200 | | (5.73) | | (0.64) | | 5.73 | |
| Up 300 | | (8.32) | | (0.66) | | 9.12 | |
Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $12.4 million of investments that mature throughout the coming 12 months. The Corporation also anticipates $109.9 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $13.0 million in securities to be called within the next 12 months. The Corporation also has $197.7 million of unused borrowing capacity available with the Federal Home Loan Bank of Indianapolis, $237.5 million available with the Federal Reserve Bank, and $125 million of available fed funds lines with correspondent banks. With these sources of funds, the Corporation currently anticipates adequate liquidity to meet the expected obligations of its customers.
The Corporation also has additional sources of liquidity available through secured and unsecured borrowing capacity. These include upstream correspondents, the Federal Home Loan Bank, and the Federal Reserve Bank.
CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE SHEET ARRANGEMENTS
The Corporation has various financial obligations, including contractual obligations and commitments that may require future cash payments.
The Corporation has obligations on deposits as described in Note 10 to the consolidated financial statements.
The Corporation has obligations on borrowings as described in Notes 11 and 12 to the consolidated financial statements.
The Corporation has obligations under its pension, supplemental executive retirement plan and post-retirement medical benefits plan as described in Note 16 to the consolidated financial statements.
The Corporation has lease obligations on certain branch properties and equipment as described in Note 8 to the consolidated financial statements.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2023. Further discussion of these commitments is included in Note 15 to the consolidated financial statements.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Total | | | | | | | |
| | | Amount | | One year | | Over One | |||
| (Dollar amounts in thousands) | Committed | or less | Year | ||||||
| Commitments to extend credit: | | | | ||||||
| Unused loan commitments | | $ | 729,495 | | $ | 286,858 | | $ | 442,927 |
| Commercial letters of credit | | 7,456 | | 7,456 | | — |
46
Table of Contents
Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
FY 2022 10-K MD&A
SEC filing source: 0000714562-23-000004.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Management’s Discussion and Analysis of Financial Condition and Results of Operations, as well as disclosures found elsewhere in this report are based upon First Financial Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Corporation to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, securities valuation and goodwill. Actual results could differ from those estimates.
Allowance for credit losses. The allowance for credit losses (ACL) represents management's estimate of expected losses inherent within the existing loan portfolio. The allowance for credit losses is increased by the provision for credit losses charged to expense and reduced by loans charged off, net of recoveries. The allowance for credit losses is determined based on management's assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions, nonperforming loans, determination of acquired loans as purchase credit deteriorated, and reasonable and supportable forecasts. Loans are individually evaluated when they do not share risk characteristics with other loans in the respective pool. Loans evaluated individually are excluded from the collective evaluation. Management elected the collateral dependent practical expedient upon adoption of ASC 326. Expected credit losses on individually evaluated loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
Management utilizes a cohort methodology to determine the allowance for credit losses. This method identifies and captures the balance of a pool of loans with similar risk characteristics, as of a particular point in time to form a cohort, then tracks the respective losses generated by that cohort of loans over their remaining life. The cohorts track loan balances and historical loss experience since 2008, and management extends the look back period each quarter to capture all available data points in the historical loss rate calculation. The quantitative component of the ACL involves assumptions that require a significant level of estimation; these include historical losses as a predictor of future performance, appropriateness of selected delay periods, and the reasonableness of the portfolio segmentation.
A historical data set is expected to provide the best indication of future credit performance. Delay periods represent the amount of time it takes a cohort of loans to become seasoned, or incur sufficient attrition through pay downs, renewals, or charge-offs. Portfolio segmentation relates to the pooling of loans with similar risk characteristics, such as industry types, collateral, and consumer purpose. On an annual basis, in the first quarter, management performs a recalibration of the delay periods and portfolio segmentation to determine whether they are reasonable and appropriate based on the information available at that time.
Management considers qualitative adjustments to expected credit loss estimates for information not already captured in the loss estimation process. Where past performance may not be representative of future losses, loss rates are adjusted for qualitative and economic forecast factors. Management uses the peak three consecutive quarter net charge off rate to capture maximum potential volatility over the reasonable and supportable forecast period. Historical losses utilized in setting the qualitative factor ranges are anchored to 2008 and may be supplemented by peer information when needed. The qualitative factor ranges are recalibrated annually to capture recent behavior that is indicative of the credit profile of the current portfolio.
Qualitative factors include items, such as changes in lending policies or procedures, asset specific risks, and economic uncertainty in forward-looking forecasts. Economic indicators utilized in forecasting include unemployment rate, gross domestic product, housing starts, and interest rates. Management uses a two-year reasonable and supportable period across all loan segments to forecast economic conditions. Management believes the two-year time horizon aligns with available industry guidance and various forecasting sources. Economic forecast adjustments are overlaid onto historical loss rates. As such, reversion from forecast rates to historical loss rates is immediate.
The ACL and allowance for unfunded commitments were $39.8 million and $2.1 million, respectively at December 31, 2022, compared to $48.3 million and $3.0 million, respectively at December 31, 2021. The $8.5 million decrease in the ACL was the result of several factors. The first was the annual model recalibration. Each year, in the first quarter, management reviews each model variable to determine if adjustments are necessary to improve the model’s predictability. In the first quarter 2022 the delay periods were shortened to pick up more recent losses. Also, the qualitative factor maximum scorecard ranges for certain cohorts were reduced, which reduced
33
Table of Contents
the reserve. Additionally, the qualitative factors for uncertainty were lowered due to the seasoning of the acquired loans, and as well as lower qualitative factors, due to the sale of non farm non residential commercial loans in the third quarter. Finally, the reserve was impacted by improved portfolio performance. The qualitative amount of the reserve decreased $3.3 million to $11.0 million. The quantitative amount is $28.6 million at December 31, 2022, compared to $33.6 million at December 31, 2021. There was a $900 thousand decrease in the allowance for unfunded commitments. See additional discussion of ACL in the Allowance for Credit Losses section below.
Based on management’s analysis of the current portfolio, management believes the allowance is adequate. Changes in the financial condition of individual borrowers, economic conditions, historical loss experience, or the condition of the various markets in which collateral may be sold may affect the required level of the allowance for credit losses and the associated provision for credit losses. As management monitors these changes, as well as those factors discussed above, adjustments may be recorded to the allowance for credit losses and the associated provision for credit losses in the future.
Securities valuation and potential impairment. Securities available-for-sale are carried at fair value, with unrealized holding gains and losses reported separately in accumulated other comprehensive income (loss), net of tax. The Corporation obtains market values from a third party on a monthly basis in order to adjust the securities to fair value. Equity securities that do not have readily determinable fair values are carried at cost. Additionally, all securities are required to be evaluated for impairment related to credit losses. In evaluating for impairment, management considers the reason for the decline, the extent of the decline, and whether the Corporation intends to sell a security or is more likely than not to be required to sell a security before recovery of its amortized cost. If an entity intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, the security’s amortized cost is written down to fair value through income. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2022.
Goodwill. The carrying value of goodwill requires management to use estimates and assumptions about the fair value of the reporting unit compared to its book value. An impairment analysis is prepared on an annual basis. Fair values of the reporting units are determined by an analysis which considers cash flows streams, profitability and estimated market values of the reporting unit. The majority of the Corporation’s goodwill is recorded at First Financial Bank, N. A.
Management believes the accounting estimates related to the allowance for credit losses, valuation of investment securities and the valuation of goodwill are “critical accounting estimates” because: (1) the estimates are highly susceptible to change from period to period because they require management to make assumptions concerning, among other factors, the changes in the types and volumes of the portfolios, valuation assumptions, and economic conditions, and (2) the impact of recognizing an impairment or credit loss could have a material effect on the Corporation’s assets reported on the balance sheet as well as net income.
RESULTS OF OPERATIONS - SUMMARY FOR 2022
COMPARISON OF 2022 TO 2021
Net income for 2022 was $71.1 million, or $5.82 per share versus $53.0 million, or $4.02 per share for 2021. The increase in 2022 net income is primarily due to increased interest rates and growth in earning assets. Return on average assets at December 31, 2022 increased 28.18% to 1.41% compared to 1.10% at December 31, 2021.
The primary components of income and expense affecting net income are discussed in the following analysis.
NET INTEREST INCOME
The principal source of the Corporation’s earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding. Net interest income increased in 2022 to $165.0 million compared to $143.4 million in 2021. Total average interest earning assets increased to $4.80 billion in 2022 from $4.61 billion in 2021. The tax-equivalent yield on these assets increased to 3.92% in 2022 from 3.39% in 2021. Total average interest-
34
Table of Contents
bearing liabilities increased to $3.61 billion in 2022 from $3.43 billion in 2021. The average cost of these interest-bearing liabilities increased to 0.51% in 2022 from 0.26% in 2021.
The net interest margin increased from 3.20% in 2021 to 3.54% in 2022. Earning asset yields increased 53 basis points while the rate on interest-bearing liabilities increased by 25 basis points.
35
Table of Contents
CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, | ||||||||||||||||||||||||
| | | 2022 | | 2021 | | 2020 | |||||||||||||||||||
| | | Average | | Yield/ | Average | | Yield/ | Average | | Yield/ | | ||||||||||||||
| (Dollar amounts in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | | |||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-earning assets: | | | | | | | | ||||||||||||||||||
| Loans (1) (2) | | $ | 2,884,053 | | 147,398 | 5.11 | % | $ | 2,602,344 | | 128,978 | 4.96 | % | $ | 2,702,225 | | 138,302 | 5.12 | % | ||||||
| Taxable investment securities | | 981,453 | | 21,014 | 2.14 | % | 890,563 | | 13,110 | 1.47 | % | 689,203 | | 13,625 | 1.98 | % | |||||||||
| Tax-exempt investments (2) | | 451,228 | | 14,216 | 3.15 | % | 387,935 | | 13,544 | 3.49 | % | 322,121 | | 12,731 | 3.95 | % | |||||||||
| Cash and due from banks | | 479,854 | | 5,224 | 1.09 | % | 726,412 | | 888 | 0.12 | % | — | | — | — | % | |||||||||
| Federal funds sold | | 3,893 | | 106 | 2.72 | % | 4,487 | | 42 | 0.94 | % | 1,245 | | 71 | 5.70 | % | |||||||||
| Total interest-earning assets | | 4,800,481 | | 187,958 | 3.92 | % | 4,611,741 | | 156,562 | 3.39 | % | 3,714,794 | | 164,729 | 4.43 | % | |||||||||
| Non-interest earning assets: | | | | | | | | ||||||||||||||||||
| Cash and due from banks | | — | | | | | | — | | | | | 370,883 | | | ||||||||||
| Premises and equipment, net | | 68,911 | | | | | | 64,787 | | | | | 63,145 | | | ||||||||||
| Other assets | | 216,592 | | | | | | 183,589 | | | | | 187,415 | | | ||||||||||
| Less allowance for loan losses | | (41,997) | | | | | | (45,767) | | | | | (23,318) | | | ||||||||||
| TOTALS | | $ | 5,043,987 | | | | | | | $ | 4,814,350 | | | | $ | 4,312,919 | | | |||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | |||||||||||||||||
| Interest-bearing liabilities: | | | | | | | | | |||||||||||||||||
| Transaction accounts | | $ | 3,034,430 | | 13,483 | | 0.44 | % | $ | 2,799,227 | | 2,751 | 0.10 | % | $ | 2,282,750 | | 4,424 | 0.19 | % | |||||
| Time deposits | | 483,038 | | 3,260 | | 0.67 | % | 520,885 | | 5,407 | 1.04 | % | 589,975 | | 8,377 | 1.42 | % | ||||||||
| Short-term borrowings | | 83,959 | | 1,243 | | 1.48 | % | 99,805 | | 387 | 0.39 | % | 90,613 | | 568 | 0.63 | % | ||||||||
| Other borrowings | | 13,175 | | 273 | | 2.07 | % | 7,562 | | 252 | 3.33 | % | 18,335 | | 770 | 4.20 | % | ||||||||
| Total interest-bearing liabilities: | | 3,614,602 | | 18,259 | | 0.51 | % | 3,427,479 | | 8,797 | 0.26 | % | 2,981,673 | | 14,139 | 0.47 | % | ||||||||
| Non interest-bearing liabilities: | | | | | | | | | |||||||||||||||||
| Demand deposits | | 891,042 | | | | | | | 717,764 | | | | 660,011 | | | ||||||||||
| Other | | 43,506 | | | | | | | 71,738 | | | | 77,444 | | | ||||||||||
| | | 4,549,150 | | | | | | | 4,216,981 | | | | | | | | 3,719,128 | | | | | | | ||
| Shareholders' equity | | 494,837 | | | | | | | 597,369 | | | | 593,791 | | | ||||||||||
| TOTALS | | $ | 5,043,987 | | | | | | | $ | 4,814,350 | | | | $ | 4,312,919 | | | | ||||||
| Net interest earnings | | | | | $ | 169,699 | | | | | | $ | 147,765 | | | $ | 150,590 | | |||||||
| Net yield on interest- earning assets | | | | | | 3.54 | % | | 3.20 | % | | 4.05 | % |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
36
Table of Contents
The following table sets forth the components of net interest income due to changes in volume and rate. The table information compares 2022 to 2021 and 2021 to 2020.
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 2022 Compared to 2021 Increase | 2021 Compared to 2020 Increase | ||||||||||||||||||||||
| | | (Decrease) Due to | | (Decrease) Due to | ||||||||||||||||||||
| | | | | | | Volume/ | | | | | | | | Volume/ | | | ||||||||
| (Dollar amounts in thousands) | Volume | Rate | Rate | Total | Volume | Rate | Rate | Total | ||||||||||||||||
| Interest earned on interest-earning assets: | | | | | | | | | ||||||||||||||||
| Loans (1) (2) | | $ | 13,962 | | $ | 4,023 | | $ | 436 | | $ | 18,421 | | $ | (5,112) | | $ | (4,374) | | $ | 162 | | $ | (9,324) |
| Taxable investment securities | | 1,338 | | 5,958 | | 608 | | 7,904 | | 3,981 | | (3,479) | | (1,017) | | (515) | ||||||||
| Tax-exempt investment securities (2) | | 2,210 | | (1,322) | | (216) | | 672 | | 2,600 | | (1,484) | | (303) | | 813 | ||||||||
| Cash and due from banks | | (301) | | 7,020 | | (2,383) | | 4,336 | | — | | — | | 888 | | 888 | ||||||||
| Federal funds sold | | (6) | | 80 | | (11) | | 63 | | 185 | | (59) | | (155) | | (29) | ||||||||
| Total interest income | | $ | 17,203 | | $ | 15,759 | | $ | (1,566) | | $ | 31,396 | | $ | 1,654 | | $ | (9,396) | | $ | (425) | | $ | (8,167) |
| Interest paid on interest-bearing liabilities: | | | | | | | | | ||||||||||||||||
| Transaction accounts | | 231 | | 9,687 | | 814 | | 10,732 | | 1,001 | | (2,181) | | (493) | | (1,673) | ||||||||
| Time deposits | | (393) | | (1,892) | | 137 | | (2,148) | | (981) | | (2,253) | | 264 | | (2,970) | ||||||||
| Short-term borrowings | | (61) | | 1,091 | | (173) | | 857 | | 58 | | (217) | | (22) | | (181) | ||||||||
| Other borrowings | | 187 | | (95) | | (71) | | 21 | | (452) | | (159) | | 93 | | (518) | ||||||||
| Total interest expense | | (36) | | 8,791 | | 707 | | 9,462 | | (374) | | (4,810) | | (158) | | (5,342) | ||||||||
| Net interest income | | $ | 17,239 | | $ | 6,968 | | $ | (2,273) | | $ | 21,934 | | $ | 2,028 | | $ | (4,586) | | $ | (267) | | $ | (2,825) |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
PROVISION FOR CREDIT LOSSES
The provision for credit losses charged to expense is based upon current expected loss and the results of a detailed analysis estimating an appropriate and adequate allowance for credit losses. The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which uses an economic forecast that includes the impact of the COVID-19 pandemic. For the year ended December 31, 2022, the negative provision for credit losses was $2.0 million, a decrease of $4.5 million, or 182%, compared to 2021. The negative provision for the year was the result of several factors. The first was the annual model recalibration. Each year, in the first quarter, management reviews each model variable to determine if adjustments are necessary to improve the model’s predictability. In the first quarter 2022 the delay periods were shortened to pick up more recent losses. Also, the qualitative factor maximum scorecard ranges for certain cohorts were reduced, which reduced the reserve. Secondly, management removed two qualitative factors that were deemed no longer applicable. The first was related to acquisition uncertainty, which management believes to have seasoned adequately that it was no longer warranted. The second was related to the CECL model and the related uncertainty. The uncertainty surrounded the newness of the model and potential regulatory scrutiny. Following two exam cycles, management elected to remove the factor. Also, during the quarter, historical loss rates continued to decline, which lowers the required reserve. The historical loss rate declined in most segments. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate.
Net charge-offs for 2022 were $6.5 million as compared to $2.6 million for 2021 and $3.5 million for 2020. Non-accrual loans, excluding TDR’s, decreased to $8.5 million at December 31, 2022 from $9.6 million at December 31, 2021. Loans past due 90 days and still on accrual increased to $1.1 million compared to $515 thousand at December 31, 2021. On July 12, 2022, the Corporation sold seven classified non-farm nonresidential commercial loans, which were acquired in the two acquisitions in 2019 and 2021, with a total principal balance of $14.9 million. The net recovery on the sale of $361 thousand includes the charge-off of the seven loans of $2,145 thousand, netted by the $2,072 thousand reserve on those loans, previously charged off in the period, and the $434 thousand unamortized discount
37
Table of Contents
remaining from the acquisitions. As the related charge offs were previously reserved for and related to acquired loans, the increase in net charge offs for the year does not have a significant impact on the future expected losses.
NON-INTEREST INCOME
Non-interest income of $46.7 million increased $4.6 million from the $42.1 million earned in 2021. The change in non-interest income from 2021 to 2022 was primarily driven by a $4.0 million legal settlement received in February, 2022, and a $2.5 million bank owned life insurance mortality payment. The Corporation does not expect these items to reoccur.
NON-INTEREST EXPENSES
Non-interest expenses increased to $126.0 million in 2022 from $117.4 million in 2021. The year-over-year changes are, in part, impacted by the acquisition of Hancock Bancorp in the fourth quarter of 2021.
INCOME TAXES
The Corporation’s federal income tax provision was $16.7 million in 2022 compared to $12.6 million in 2021. The overall effective tax rate in 2022 of 19.0% decreased as compared to a 2021 effective rate of 19.2%.
COMPARISON OF 2021 TO 2020
Net income for 2021 was $53.0 million, or $4.02 per share versus $53.8 million, or $3.93 per share for 2020. The decrease in
2021 net income is due to increased expenses from the Hancock acquisition, as well as declining interest rates.
Net interest income decreased $2.9 million in 2021 compared to 2020. The provision for credit losses decreased $8.0 million from $10.5 million in 2020 to $2.5 million in 2021. Non-interest expenses increased $4.6 million and non-interest income decreased $392 thousand. The increase in non-interest expenses was largely due to the acquisition of HopFed, Inc.
The provision for income taxes increased $934 thousand from 2020 to 2021 and the effective tax rate increased to 19.2% in 2021 from 17.8% in 2020. The increase is primarily due to increase of general business tax credits benefits earned in 2020.
COMPARISON AND DISCUSSION OF 2022 BALANCE SHEET TO 2021
The Corporation’s total assets decreased 3.6% or $185.8 million at December 31, 2022, from a year earlier. Available-for-sale securities decreased $29.0 million at December 31, 2022, from the previous year. Loans, net increased by $260.1 million to $3.03 billion. Deposits decreased $40.7 million while borrowings decreased by $28.8 million. Total shareholders’ equity decreased $107.3 million to $475.3 million at December 31, 2022. Accumulated other comprehensive income decreased $137.6 million primarily due to the market value of the securities portfolio, which reflected the large decrease in securities pricing. In 2022 dividends paid by the Corporation totaled $1.17 per share. There were also 29,966 shares from the treasury with a value of $1.45 million that were contributed to the ESOP plan in 2022 compared to 31,355 shares with a value of $1.40 million in 2021.
Following is an analysis of the components of the Corporation’s balance sheet.
SECURITIES
The Corporation’s investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2022 the portfolio’s balance decreased by 2.1%. The average life of the portfolio
38
Table of Contents
increased from 5.0 years in 2021 to 6.9 years in 2022. The portfolio structure will continue to provide cash flows to be reinvested during 2023.
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2022 | ||||||||||||||||||
| (Dollar amounts in thousands) | Balance | | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | |||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies and U.S. Treasury (1) | | $ | 5,066 | 1.91 | % | $ | 22,871 | 2.05 | % | $ | 37,360 | 3.91 | % | $ | 666,045 | 2.44 | % | $ | 731,342 | ||||
| Collateralized mortgage obligations (1) | | 11 | 1.66 | % | 6,473 | 2.18 | % | 7,727 | 2.70 | % | 189,274 | 2.47 | % | 203,485 | |||||||||
| States and political subdivisions | | 5,018 | 3.58 | % | 31,550 | 2.80 | % | 76,442 | 2.70 | % | 279,658 | 2.62 | % | 392,668 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | — | — | % | 2,986 | — | % | 2,986 | |||||||||
| TOTAL | | $ | 10,095 | 2.74 | % | $ | 60,894 | 2.45 | % | $ | 121,529 | 3.07 | % | $ | 1,137,963 | 2.48 | % | $ | 1,330,481 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
| | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2021 | ||||||||||||||||||
| (Dollar amounts in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | ||||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies (1) | | $ | 12,784 | 2.37 | % | $ | 28,466 | 1.84 | % | $ | 42,881 | 3.96 | % | $ | 678,295 | 2.15 | % | $ | 762,426 | ||||
| Collateralized mortgage obligations (1) | | 3,449 | 2.17 | % | 688 | 3.79 | % | 7,516 | 2.15 | % | 163,352 | 2.32 | % | 175,005 | |||||||||
| States and political subdivisions | | 5,358 | 3.27 | % | 34,438 | 2.97 | % | 75,506 | 2.68 | % | 303,422 | 2.57 | % | 418,724 | |||||||||
| Collateralized debt obligations | | — | — | % | — | — | % | — | — | % | 3,359 | — | % | 3,359 | |||||||||
| TOTAL | | 21,591 | 2.56 | % | 63,592 | 2.47 | % | 125,903 | 3.08 | % | 1,148,428 | 2.28 | % | 1,359,514 |
| Column 1 | Column 2 |
|---|---|
| (1) | Distribution of maturities is based on the estimated life of the asset. |
Net unrealized gain/loss on available for sale securities decreased $188.1 million from a net unrealized gain of $19.9 million in 2021 to a net unrealized loss of $168.2 million in 2022. This decrease was primarily due to the significant decline in the markets in 2022. The decrease is not related to credit, but due to interest rates. The Corporation does not expect realized losses, as there is no intent to sell at a loss.
LOAN PORTFOLIO
Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2022 are set forth in the following analyses.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||
| Loan Category | | | | | | | | | | | |||||
| Commercial | | $ | 1,798,260 | | $ | 1,674,066 | | $ | 1,521,711 | | $ | 1,584,447 | | $ | 1,166,352 |
| Residential | | 673,464 | | 664,509 | | 604,652 | | 682,077 | | 443,670 | |||||
| Consumer | | 588,539 | | 474,026 | | 479,750 | | 386,006 | | 341,041 | |||||
| TOTAL | | $ | 3,060,263 | | $ | 2,812,601 | | $ | 2,606,113 | | $ | 2,652,530 | | $ | 1,951,063 |
39
Table of Contents
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | After One | | | | | | | ||
| | | Within | But Within | After Five | ||||||||
| (Dollar amounts in thousands) | | One Year | | Five Years | | Years | | Total | ||||
| MATURITY DISTRIBUTION | | | | | ||||||||
| Commercial, financial and agricultural | | $ | 642,069 | | $ | 769,205 | | $ | 386,986 | | $ | 1,798,260 |
| TOTAL | | | | | ||||||||
| Residential | | | | | | | 673,464 | |||||
| Consumer | | | | | | | 588,539 | |||||
| TOTAL | | | | | | | $ | 3,060,263 | ||||
| Loans maturing after one year with: | | | | | ||||||||
| Fixed interest rates | | | | | $ | 387,285 | | $ | 344,771 | | ||
| Variable interest rates | | | | | 381,920 | | 42,215 | | ||||
| TOTAL | | | | | $ | 769,205 | | $ | 386,986 | |
ALLOWANCE FOR CREDIT LOSSES
The activity in the Corporation’s allowance for credit losses is shown in the following analysis:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||
| Amount of loans outstanding at December 31, | | $ | 3,060,263 | | $ | 2,812,601 | | $ | 2,606,113 | | $ | 2,652,530 | | $ | 1,951,063 | |
| Average amount of loans by year | | $ | 2,884,053 | | $ | 2,602,344 | | $ | 2,702,225 | | $ | 2,270,313 | | $ | 1,855,092 | |
| Allowance for credit losses at beginning of year | | $ | 48,305 | | $ | 44,076 | | $ | 19,943 | | $ | 20,436 | | $ | 19,909 | |
| Loans charged off: | | | | | | | ||||||||||
| Commercial | | 3,917 | | 2,158 | | 1,097 | | 2,616 | | 1,122 | | |||||
| Residential | | 657 | | 812 | | 944 | | 1,050 | | 841 | | |||||
| Consumer | | 11,132 | | 5,246 | | 6,355 | | 7,007 | | 6,868 | | |||||
| Total loans charged off | | 15,706 | | 8,216 | | 8,396 | | 10,673 | | 8,831 | | |||||
| Recoveries of loans previously charged off: | | | | | | | ||||||||||
| Commercial | | 2,062 | | 1,069 | | 856 | | 1,092 | | 606 | | |||||
| Residential | | 759 | | 616 | | 657 | | 1,360 | | 639 | | |||||
| Consumer | | 6,384 | | 3,884 | | 3,404 | | 3,028 | | 2,345 | | |||||
| Total recoveries | | 9,205 | | 5,569 | | 4,917 | | 5,480 | | 3,590 | | |||||
| Net loans charged off | | 6,501 | | 2,647 | | 3,479 | | 5,193 | | 5,241 | | |||||
| Provision charged to expense | | (2,025) | | 2,466 | | 10,528 | | 4,700 | | 5,768 | | |||||
| CECL adoption | | — | | — | | 17,084 | | — | | — | | |||||
| PCD ACL on acquired loans | | — | | 4,410 | | — | | — | | — | | |||||
| Balance at end of year | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | | $ | 19,943 | | $ | 20,436 | |
| Ratio of net charge-offs during period to average loans outstanding | | 0.23 | % | 0.10 | % | 0.13 | % | 0.23 | % | 0.22 | % |
The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio. Monitoring loan quality and maintaining an adequate allowance is an ongoing process overseen by senior management and the loan review function. On at least a quarterly basis, a formal analysis of the adequacy of the allowance is prepared and reviewed by management and the Board of Directors. This analysis serves as a point in time assessment of the level of the allowance and serves as a basis for provisions for credit losses. The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern.
The analysis of the allowance for credit losses includes the allocation of specific amounts of the allowance to individually evaluated loans, generally based on an analysis of the collateral securing those loans. Portions of the allowance are also allocated to loan portfolios, based upon a variety of factors including historical loss experience, trends in the type and volume of the loan portfolios, trends in delinquent and non-performing loans, and economic trends affecting our market, including current conditions and reasonable and supportable forecasts about the future. These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans decreased to 1.30% at year-end 2022 compared to 1.72%
40
Table of Contents
at year-end 2021. The decrease was the result of several factors. The first was the annual model recalibration. Each year, in the first quarter, management reviews each model variable to determine if adjustments are necessary to improve the model’s predictability. In the first quarter 2022 the delay periods were shortened to pick up more recent losses. Also, the qualitative factor maximum scorecard ranges for certain cohorts were reduced, which reduced the reserve. Secondly, management removed two qualitative factors that were deemed no longer applicable. The first was related to acquisition uncertainty, which management believes to have seasoned adequately that it was no longer warranted. The second was related to the CECL model and the related uncertainty. The uncertainty surrounded the newness of the model and potential regulatory scrutiny. Following two exam cycles, management elected to remove the factor. Also, during the quarter, historical loss rates continued to decline, which lowers the required reserve. The historical loss rate declined in most segments. The declines in historical loss rates were offset by increased qualitative factors due to the concerns of continuing inflation and overall economic conditions during the year, exclusive of the recalibration items noted above. Based on management’s analysis of the current portfolio, an evaluation that includes consideration of changes in CECL model assumptions of credit quality, economic conditions, and loan composition, management believes the allowance is adequate. Non-performing loans of $13.4 million at December 31, 2022 decreased from $14.9 million at December 31, 2021.
The table below presents the allocation of the allowance to the loan portfolios at year-end.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Years Ended December 31, | |||||||||||||
| (Dollar amounts in thousands) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||
| Commercial | | $ | 12,949 | | $ | 18,883 | | $ | 13,925 | | $ | 8,945 | | $ | 9,848 |
| Residential | | 14,568 | | 18,316 | | 19,142 | | 1,302 | | 1,313 | |||||
| Consumer | | 12,104 | | 10,721 | | 11,009 | | 8,304 | | 7,481 | |||||
| Unallocated | | 158 | | 385 | | — | | 1,392 | | 1,794 | |||||
| TOTAL ALLOWANCE FOR CREDIT LOSSES | | $ | 39,779 | | $ | 48,305 | | $ | 44,076 | | $ | 19,943 | | $ | 20,436 |
NONPERFORMING LOANS
Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for loan losses. It is the Corporation’s policy to discontinue the accrual of interest on loans where, in management’s opinion, serious doubt exists as to collectability. The amounts shown below represent non-accrual loans, loans which have been restructured to provide for a reduction or deferral of interest or principal because of deterioration in the financial condition of the borrower and those loans which are past due more than 90 days where the Corporation continues to accrue interest. Restructured loans decreased in 2022 and increased in 2021 due to the decreased number and balance of loans added combined with the continued receipt of payments in accordance with the restructuring terms. Additional information regarding restructured loans is available in the footnotes to the financial statements.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | |
| | | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||
| Non-accrual loans | | $ | 11,554 | | $ | 9,590 | | $ | 15,367 | | $ | 9,535 | | $ | 10,974 | |
| Accruing restructured loans | | 3,390 | | 3,897 | | 3,052 | | 3,318 | | 3,702 | | |||||
| Nonaccrual restructured loans | | 413 | | 902 | | 1,154 | | 876 | | 1,104 | | |||||
| Accruing loans past due over 90 days | | 1,119 | | 515 | | 2,324 | | 1,610 | | 798 | | |||||
| | | $ | 16,476 | | $ | 14,904 | | $ | 21,897 | | $ | 15,339 | | $ | 16,578 | |
| | | | | | | | | | | | | | | | | |
| Ratio of the allowance for credit losses as a percentage of non-performing loans | | | 296.8 | % | | 324.1 | % | | 226.8 | % | | 130.0 | % | | 123.0 | % |
The ratio of the allowance for loan losses as a percentage of nonperforming loans was 296.79% at December 31, 2022, compared to 324.11% in 2021. In the footnotes to the financial statements the amount reported for nonperforming loans is the recorded investment
41
Table of Contents
which includes accrued interest receivable. The following loan categories comprise significant components of the nonperforming loans at December 31, 2022 and 2021:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2022 | 2021 | ||||||||
| Non-accrual loans | | | | | |||||||
| Commercial loans | | $ | 4,874 | 42 | % | $ | 4,991 | 52 | % | ||
| Residential loans | | 3,715 | 32 | % | 3,049 | 32 | % | ||||
| Consumer loans | | 2,965 | 26 | % | 1,550 | 16 | % | ||||
| | | $ | 11,554 | 100 | % | $ | 9,590 | 100 | % | ||
| Past due 90 days or more | | | | ||||||||
| Commercial loans | | $ | 112 | 10 | % | $ | 14 | 3 | % | ||
| Residential loans | | 1,007 | 90 | % | 410 | 79 | % | ||||
| Consumer loans | | — | — | % | 91 | 18 | % | ||||
| | | $ | 1,119 | 100 | % | $ | 515 | 100 | % |
Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment. However, future economic changes cannot be predicted. Deteriorating economic conditions could result in an increase in the risk characteristics of the loan portfolio and an increase in the potential for credit losses.
DEPOSITS
The information below presents the average amount of deposits and rates paid on those deposits for 2022, 2021 and 2020.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | 2022 | | 2021 | | 2020 | ||||||||||
| (Dollar amounts in thousands) | Amount | Rate | Amount | Rate | Amount | Rate | ||||||||||
| Non-interest-bearing demand deposits | | $ | 891,042 | | | | $ | 717,764 | | | | $ | 660,011 | | ||
| Interest-bearing demand deposits | | 1,511,232 | | 0.65 | % | 1,309,682 | | 0.15 | % | 1,061,745 | 0.27 | % | ||||
| Savings deposits | | 1,523,198 | | 0.24 | % | 1,489,545 | | 0.05 | % | 1,221,005 | 0.12 | % | ||||
| Time deposits: $100,000 or more | | 172,916 | | 1.15 | % | 214,976 | | 1.36 | % | 260,314 | 1.88 | % | ||||
| Other time deposits | | 310,122 | | 0.41 | % | 305,909 | | 0.81 | % | 329,661 | 1.05 | % | ||||
| TOTAL | | $ | 4,408,510 | | | | $ | 4,037,876 | $ | 3,532,736 | |
The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2022, are summarized as follows:
| | | | |
|---|---|---|---|
| (Dollar amounts in thousands) | | | |
| 3 months or less | | $ | 28,290 |
| Over 3 through 6 months | | 30,310 | |
| Over 6 through 12 months | | 56,504 | |
| Over 12 months | | 48,446 | |
| TOTAL | | $ | 163,550 |
OTHER BORROWINGS
Advances from the Federal Home Loan Bank decreased to $9.6 million in 2022 compared to $15.9 million in 2021. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
CAPITAL RESOURCES
Bank regulatory agencies have established capital adequacy standards which are used extensively in their monitoring and control of the industry. These standards relate capital to level of risk by assigning different weightings to assets and certain off-balance-sheet activity. As shown in the footnote to the consolidated financial statements (“Regulatory Matters”), the Corporation’s subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2022.
42
Table of Contents
First Financial Corporation’s objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders. To warrant this confidence, the Corporation’s management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation’s dividend payout ratio for 2022 and 2021 was 21.7% and 28.2%, respectively. The Corporation expects to continue its policy of paying regular cash dividends, subject to future earnings and regulatory restrictions and capital requirements.
INTEREST RATE SENSITIVITY AND LIQUIDITY
First Financial Corporation has established risk measures, limits and policy guidelines for managing interest rate risk and liquidity. Responsibility for management of these functions resides with the Asset/Liability Committee. The primary goal of the Asset/Liability Committee is to maximize net interest income within the interest rate risk limits approved by the Board of Directors.
Interest Rate Risk: Management considers interest rate risk to be the Corporation’s most significant market risk. Interest rate risk is the exposure to changes in net interest income as a result of changes in interest rates. Consistency in the Corporation’s net interest income is largely dependent on the effective management of this risk. The Asset/Liability position is measured using sophisticated risk management tools, including earnings simulation and market value of equity sensitivity analysis. These tools allow management to quantify and monitor both short-and long-term exposure to interest rate risk. Simulation modeling measures the effects of changes in interest rates, changes in the shape of the yield curve and the effects of embedded options on net interest income. This measure projects earnings in the various environments over the next three years. It is important to note that measures of interest rate risk have limitations and are dependent on various assumptions. These assumptions are inherently uncertain and, as a result, the model cannot precisely predict the impact of interest rate fluctuations on net interest income. Actual results will differ from simulated results due to timing, frequency and amount of interest rate changes as well as overall market conditions. The Committee has performed a thorough analysis of these assumptions and believes them to be valid and theoretically sound. These assumptions are continuously monitored for behavioral changes.
The Corporation from time to time utilizes derivatives to manage interest rate risk. Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation’s risk management strategy.
The table below shows the Corporation’s estimated sensitivity profile as of December 31, 2022. The change in interest rates assumes a parallel shift in interest rates of 100 and 200 basis points. Given a 100 basis point increase in rates, net interest income would increase 1.94% over the next 12 months and increase 4.64% over the following 12 months. Given a 100 basis point decrease in rates, net interest income would decrease 3.30% over the next 12 months and decrease 6.74% over the following 12 months. These estimates assume all rate changes occur overnight and management takes no action as a result of this change.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| Basis Point | Percentage Change in Net Interest Income | ||||||
| Interest Rate Change | 12 months | 24 months | 36 months | ||||
| Down 200 | | (6.75) | % | (13.97) | % | (19.42) | % |
| Down 100 | | (3.30) | | (6.74) | | (9.45) | |
| Up 100 | | 1.94 | | 4.64 | | 7.30 | |
| Up 200 | | 1.15 | | 6.56 | | 11.91 | |
Typical rate shock analysis does not reflect management’s ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
Liquidity Risk Liquidity is measured by the bank’s ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $10.1 million of investments that mature throughout the coming 12 months. The Corporation also anticipates $114.0 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $11.2 million in securities to be called within the next 12 months.
The Corporation also has additional sources of liquidity available through secured and unsecured borrowing capacity. These include upstream correspondents, the Federal Home Loan Bank, and the Federal Reserve Bank.
43
Table of Contents
CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE SHEET ARRANGEMENTS
The Corporation has various financial obligations, including contractual obligations and commitments that may require future cash payments.
The Corporation has obligations on deposits as described in Note 10 to the consolidated financial statements.
The Corporation has obligations on borrowings as described in Notes 11 and 12 to the consolidated financial statements.
The Corporation has obligations under its pension, supplemental executive retirement plan and post-retirement medical benefits plan as described in Note 16 to the consolidated financial statements.
The Corporation has lease obligations on certain branch properties and equipment as described in Note 8 to the consolidated financial statements.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2022. Further discussion of these commitments is included in Note 15 to the consolidated financial statements.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Total | | | | | | | |
| | | Amount | | One year | | Over One | |||
| (Dollar amounts in thousands) | Committed | or less | Year | ||||||
| Commitments to extend credit: | | | | ||||||
| Unused loan commitments | | $ | 820,027 | | $ | 303,554 | | $ | 516,473 |
| Commercial letters of credit | | 7,834 | | 7,834 | | — |
Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.
FY 2021 10-K MD&A
SEC filing source: 0000714562-22-000029.
ITEM 7.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Management's Discussion and Analysis of Financial Condition and Results of Operations, as well as disclosures found elsewhere in this report are based upon First Financial Corporation's consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Corporation to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, securities valuation and goodwill. Actual results could differ from those estimates.
Allowance for credit losses. The allowance for credit losses represents management's estimate of expected losses inherent within the existing loan portfolio. The allowance for credit losses is increased by the provision for credit losses charged to
32
expense and reduced by loans charged off, net of recoveries. The allowance for credit losses is determined based on management's assessment of several factors: reviews and evaluations of specific loans, changes in the nature and volume of the loan portfolio, current economic conditions, nonperforming loans, determination of acquired loans as purchase credit deteriorated, and reasonable and supportable forecasts. Loans are individually evaluated when they do not share risk characteristics with other loans in the respective pool. Loans evaluated individually are excluded from the collective evaluation. Management elected the collateral dependent practical expedient upon adoption of ASC 326. Expected credit losses on individually evaluated loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
We utilize a cohort methodology to determine the allowance for credit losses. This method identifies and captures the balance of a pool of loans with similar risk characteristics, as of a particular point in time to form a cohort, then tracks the respective losses generated by that cohort of loans over their remaining life. Our cohorts track loan balances and historical loss experience since 2008. Where past performance may not be representative of future losses, loss rates are adjusted for qualitative and economic forecast factors. Qualitative factors include items such as changes in lending policies or procedures, asset specific risks, the impact of COVID-19 on customer's operations, and economic uncertainty in forward-looking forecasts. Economic indicators utilized in forecasting include unemployment rate, gross domestic product, housing starts, and interest rates.
Changes in the financial condition of individual borrowers, economic conditions, historical loss experience, or the condition of the various markets in which collateral may be sold may affect the required level of the allowance for credit losses and the associated provision for credit losses. Should cash flow assumptions or market conditions change, a different amount may be recorded for the allowance for credit losses and the associated provision for credit losses.
Securities valuation and potential impairment. Securities available-for-sale are carried at fair value, with unrealized holding gains and losses reported separately in accumulated other comprehensive income (loss), net of tax. The Corporation obtains market values from a third party on a monthly basis in order to adjust the securities to fair value. Equity securities that do not have readily determinable fair values are carried at cost. Additionally, all securities are required to be evaluated for impairment related to credit losses. In evaluating for impairment, management considers the reason for the decline, the extent of the decline, and whether the Corporation intends to sell a security or is more likely than not to be required to sell a security before recovery of its amortized cost. If an entity intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, the security's amortized cost is written down to fair value through income. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current-period loss, a credit loss exists and an allowance for credit losses is recorded, limited to the amount that the fair value of the security is less than its amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. No allowance for credit losses for available-for-sale securities was needed at December 31, 2021.
Goodwill. The carrying value of goodwill requires management to use estimates and assumptions about the fair value of the reporting unit compared to its book value. An impairment analysis is prepared on an annual basis. Fair values of the reporting units are determined by an analysis which considers cash flows streams, profitability and estimated market values of the reporting unit. With the decrease in market value as a result of the pandemic, the Corporation engaged a third party to conduct an in-depth analysis of the Corporation as of October 31, 2021. The final results determined that there was no impairment of goodwill. From the effective date of the analysis to December 31, 2021, the Corporation's market value increased. The majority of the Corporation's goodwill is recorded at First Financial Bank, N. A.
Management believes the accounting estimates related to the allowance for credit losses, valuation of investment securities and the valuation of goodwill are "critical accounting estimates" because: (1) the estimates are highly susceptible to change from period to period because they require management to make assumptions concerning, among other factors, the changes in the types and volumes of the portfolios, valuation assumptions, and economic conditions, and (2) the impact of recognizing an impairment or credit loss could have a material effect on the Corporation's assets reported on the balance sheet as well as net income.
RESULTS OF OPERATIONS - SUMMARY FOR 2021
COMPARISON OF 2021 TO 2020
Net income for 2021 was $53.0 million, or $4.02 per share versus $53.8 million, or $3.93 per share for 2020. The decrease in 2021 net income is due to increased expenses from the Hancock acquisition, as well as declining interest rates. Return on average assets at December 31, 2021 decreased 12.00% to 1.10% compared to 1.25% at December 31, 2020.
33
The primary components of income and expense affecting net income are discussed in the following analysis.
NET INTEREST INCOME
The principal source of the Corporation's earnings is net interest income, which represents the difference between interest earned on loans and investments and the interest cost associated with deposits and other sources of funding. Net interest income decreased in 2021 to $143.4 million compared to $146.3 million in 2020. Total average interest earning assets increased to $4.61 billion in 2021 from $3.71 billion in 2020. The tax-equivalent yield on these assets decreased to 3.39% in 2021 from 4.43% in 2020. Total average interest-bearing liabilities increased to $3.43 billion in 2021 from $2.98 billion in 2020. The average cost of these interest-bearing liabilities decreased to 0.26% in 2021 from 0.47% in 2020.
The net interest margin decreased from 4.05% in 2020 to 3.20% in 2021. Earning asset yields decreased 104 basis points while the rate on interest-bearing liabilities decreased by 21 basis points.
CONSOLIDATED BALANCE SHEET - AVERAGE BALANCES AND INTEREST RATES
| December 31, | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||
| (Dollar amounts in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||
| Loans (1) (2) | $ | 2,602,344 | 128,978 | 4.96 | % | $ | 2,702,225 | 138,302 | 5.12 | % | $ | 2,270,313 | 125,906 | 5.55 | % | |||||||||||||||
| Taxable investment securities | 890,563 | 13,110 | 1.47 | % | 689,203 | 13,625 | 1.98 | % | 621,756 | 15,191 | 2.44 | % | ||||||||||||||||||
| Tax-exempt investments (2) | 387,935 | 13,544 | 3.49 | % | 322,121 | 12,731 | 3.95 | % | 302,757 | 11,999 | 3.96 | % | ||||||||||||||||||
| Cash and due from banks | 726,412 | 888 | 0.12 | % | — | — | — | % | — | — | — | % | ||||||||||||||||||
| Federal funds sold | 4,487 | 42 | 0.94 | % | 1,245 | 71 | 5.70 | % | 3,029 | 143 | 4.72 | % | ||||||||||||||||||
| Total interest-earning assets | 4,611,741 | 156,562 | 3.39 | % | 3,714,794 | 164,729 | 4.43 | % | 3,197,855 | 153,239 | 4.79 | % | ||||||||||||||||||
| Non-interest earning assets: | ||||||||||||||||||||||||||||||
| Cash and due from banks | — | 370,883 | 86,592 | |||||||||||||||||||||||||||
| Premises and equipment, net | 64,787 | 63,145 | 54,336 | |||||||||||||||||||||||||||
| Other assets | 183,589 | 187,415 | 121,411 | |||||||||||||||||||||||||||
| Less allowance for loan losses | (45,767) | (23,318) | (20,401) | |||||||||||||||||||||||||||
| TOTALS | $ | 4,814,350 | $ | 4,312,919 | $ | 3,439,793 | ||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||
| Transaction accounts | $ | 2,799,227 | 2,751 | 0.10 | % | $ | 2,282,750 | 4,424 | 0.19 | % | $ | 2,057,713 | 9,847 | 0.48 | % | |||||||||||||||
| Time deposits | 520,885 | 5,407 | 1.04 | % | 589,975 | 8,377 | 1.42 | % | 447,172 | 5,864 | 1.31 | % | ||||||||||||||||||
| Short-term borrowings | 99,805 | 387 | 0.39 | % | 90,613 | 568 | 0.63 | % | 60,924 | 1,105 | 1.81 | % | ||||||||||||||||||
| Other borrowings | 7,562 | 252 | 3.33 | % | 18,335 | 770 | 4.20 | % | 24,780 | 653 | 2.64 | % | ||||||||||||||||||
| Total interest-bearing liabilities: | 3,427,479 | 8,797 | 0.26 | % | 2,981,673 | 14,139 | 0.47 | % | 2,590,589 | 17,469 | 0.67 | % | ||||||||||||||||||
| Non interest-bearing liabilities: | ||||||||||||||||||||||||||||||
| Demand deposits | 717,764 | 660,011 | 292,445 | |||||||||||||||||||||||||||
| Other | 71,738 | 77,444 | 59,430 | |||||||||||||||||||||||||||
| 4,216,981 | 3,719,128 | 2,942,464 | ||||||||||||||||||||||||||||
| Shareholders' equity | 597,369 | 593,791 | 497,329 | |||||||||||||||||||||||||||
| TOTALS | $ | 4,814,350 | $ | 4,312,919 | $ | 3,439,793 | ||||||||||||||||||||||||
| Net interest earnings | $ | 147,765 | $ | 150,590 | $ | 135,770 | ||||||||||||||||||||||||
| Net yield on interest- earning assets | 3.20 | % | 4.05 | % | 4.25 | % |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
34
The following table sets forth the components of net interest income due to changes in volume and rate. The table information compares 2021 to 2020 and 2020 to 2019.
| 2021 Compared to 2020 Increase (Decrease) Due to | 2020 Compared to 2019 Increase (Decrease) Due to | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | Volume | Rate | Volume/ Rate | Total | Volume | Rate | Volume/ Rate | Total | |||||||||||||||||||||||
| Interest earned on interest-earning assets: | |||||||||||||||||||||||||||||||
| Loans (1) (2) | $ | (5,112) | $ | (4,374) | $ | 162 | $ | (9,324) | $ | 23,953 | $ | (9,710) | $ | (1,847) | $ | 12,396 | |||||||||||||||
| Taxable investment securities | 3,981 | (3,479) | (1,017) | (515) | 1,648 | (2,899) | (315) | (1,566) | |||||||||||||||||||||||
| Tax-exempt investment securities (2) | 2,600 | (1,484) | (303) | 813 | 767 | (33) | (2) | 732 | |||||||||||||||||||||||
| Cash and due from banks | — | — | 888 | 888 | — | — | — | — | |||||||||||||||||||||||
| Federal funds sold | 185 | (59) | (155) | (29) | (84) | 30 | (18) | (72) | |||||||||||||||||||||||
| Total interest income | $ | 1,654 | $ | (9,396) | $ | (425) | $ | (8,167) | $ | 26,284 | $ | (12,612) | $ | (2,182) | $ | 11,490 | |||||||||||||||
| Interest paid on interest-bearing liabilities: | |||||||||||||||||||||||||||||||
| Transaction accounts | 1,001 | (2,181) | (493) | (1,673) | 1,077 | (5,859) | (641) | (5,423) | |||||||||||||||||||||||
| Time deposits | (981) | (2,253) | 264 | (2,970) | 1,873 | 485 | 155 | 2,513 | |||||||||||||||||||||||
| Short-term borrowings | 58 | (217) | (22) | (181) | 538 | (723) | (352) | (537) | |||||||||||||||||||||||
| Other borrowings | (452) | (159) | 93 | (518) | (170) | 388 | (101) | 117 | |||||||||||||||||||||||
| Total interest expense | (374) | (4,810) | (158) | (5,342) | 3,318 | (5,709) | (939) | (3,330) | |||||||||||||||||||||||
| Net interest income | $ | 2,028 | $ | (4,586) | $ | (267) | $ | (2,825) | $ | 22,966 | $ | (6,903) | $ | (1,243) | $ | 14,820 |
(1)For purposes of these computations, non-accruing loans are included in the daily average loan amounts outstanding.
(2)Interest income includes the effect of tax equivalent adjustments using a federal tax rate of 21%.
PROVISION FOR CREDIT LOSSES
The provision for credit losses charged to expense is based upon current expected loss and the results of a detailed analysis estimating an appropriate and adequate allowance for credit losses. The analysis is governed by Accounting Standards Codification (ASC 326), implemented in 2020, which uses an economic forecast that includes the impact of the COVID-19 pandemic. For the year ended December 31, 2021, the provision for credit losses was $2.5 million, a decrease of $8.1 million, or 77%, compared to 2020. In 2020, along with the adoption of CECL, $4 million was added to allowance to accommodate anticipated losses from the pandemic. In 2021 when those losses became unrealized, the additional pandemic allowances were removed, as well as CECL performance requiring lower allowance for credit losses. Continued loan growth in future periods, an increase in charge-offs, or a decline in our current level of recoveries could result in an increase in provision expense. Additionally, with the adoption of ASC 326 in 2020, provision expense may become more volatile due to changes in CECL model assumptions of credit quality, economic conditions, and loan composition, which drive allowance for credit losses.
Net charge-offs for 2021 were $2.6 million as compared to $3.5 million for 2020 and $5.2 million for 2019. Non-accrual loans, excluding TDR's, decreased to $9.6 million at December 31, 2021 from $15.4 million at December 31, 2020. Loans past due 90 days and still on accrual decreased to $515 thousand compared to $2.3 million at December 31, 2020.
NON-INTEREST INCOME
Non-interest income of $42.1 million decreased $392 thousand from the $42.5 million earned in 2020. Non-interest income decreased due to a decrease in gains on sales of mortgage loans.
NON-INTEREST EXPENSES
Non-interest expenses increased to $117.4 million in 2021 from $112.8 million in 2020. The increase was mainly due to increased expenses from the acquisition of Hancock Bancorp, Inc.
INCOME TAXES
The Corporation's federal income tax provision was $12.6 million in 2021 compared to $11.7 million in 2020. The overall effective tax rate in 2021 of 19.2% increased as compared to a 2020 effective rate of 17.8%. The increase is primarily due to increase of general business tax credits benefits earned in 2020.
35
COMPARISON OF 2020 TO 2019
Net income for 2020 was $53.8 million or $3.93 per share compared to $48.9 million in 2019 or $3.80 per share. The increase in 2020 net income is primarily due to an increase in net interest income related to full year impact of acquisition. 2019 net income includes the results from the acquisition of HopFed, Inc.
Net interest income increased $14.6 million in 2020 compared to 2019. The provision for credit losses increased $5.8 million from $4.7 million in 2019 to $10.5 million in 2020. Non-interest expenses increased $8.4 million and non-interest income increased $4.0 million. The increase in non-interest expenses was largely due to the acquisition of HopFed, Inc.
The provision for income taxes decreased $492 thousand from 2019 to 2020 and the effective tax rate decreased to 17.8% in 2020 from 20.0% in 2019. The decrease is primarily due to increase of general business tax credits benefits earned in 2020.
COMPARISON AND DISCUSSION OF 2021 BALANCE SHEET TO 2020
The Corporation's total assets increased 13.5% or $614.6 million at December 31, 2021, from a year earlier. Available-for-sale securities increased $344.0 million at December 31, 2021, from the previous year. Loans, net increased by $204.3 million to $2.77 billion. Deposits increased $653.6 million while borrowings decreased by $12.6 million. Total shareholders' equity decreased $14.4 million to $582.6 million at December 31, 2021. In 2021 dividends paid by the Corporation totaled $1.06 per share. There were also 31,355 shares from the treasury with a value of $1.40 million that were contributed to the ESOP plan in 2021 compared to 39,029 shares with a value of $1.47 million in 2020.
Following is an analysis of the components of the Corporation's balance sheet.
SECURITIES
The Corporation's investment strategy seeks to maximize income from the investment portfolio while using it as a risk management tool and ensuring safety of principal and capital. During 2021 the portfolio's balance increased by 33.7%. The average life of the portfolio increased from 3.8 years in 2020 to 5.0 years in 2021. The portfolio structure will continue to provide cash flows to be reinvested during 2022.
| 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2021 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | ||||||||||||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies and U.S. Treasury (1) | $ | 12,784 | 2.37 | % | $ | 28,466 | 1.84 | % | $ | 42,881 | 3.96 | % | $ | 678,295 | 2.15 | % | $ | 762,426 | |||||||||||||
| Collateralized mortgage obligations (1) | 3,449 | 2.17 | % | 688 | 3.79 | % | 7,516 | 2.15 | % | 163,352 | 2.32 | % | 175,005 | ||||||||||||||||||
| States and political subdivisions | 5,358 | 3.27 | % | 34,438 | 2.97 | % | 75,506 | 2.68 | % | 303,422 | 2.57 | % | 418,724 | ||||||||||||||||||
| Other securities | 3,477 | 1.40 | % | 1,245 | 0.01 | % | 498 | 0.01 | % | — | — | % | 5,220 | ||||||||||||||||||
| Collateralized debt obligations | — | — | % | — | — | % | — | — | % | 3,359 | — | % | 3,359 | ||||||||||||||||||
| TOTAL | $ | 25,068 | 2.40 | % | $ | 64,837 | 2.42 | % | $ | 126,401 | 3.07 | % | $ | 1,148,428 | 2.28 | % | $ | 1,364,734 |
(1) Distribution of maturities is based on the estimated life of the asset.
| 1 year and less | 1 to 5 years | 5 to 10 years | Over 10 Years | 2020 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Total | ||||||||||||||||||||||
| U.S. government sponsored entity mortgage-backed securities and agencies (1) | $ | 8,892 | 2.21 | % | $ | 36,343 | 1.87 | % | $ | 40,007 | 5.02 | % | $ | 388,936 | 2.44 | % | $ | 474,178 | |||||||||||||
| Collateralized mortgage obligations (1) | — | — | % | 3,728 | 5.19 | % | 5,400 | 1.67 | % | 205,032 | 2.42 | % | 214,160 | ||||||||||||||||||
| States and political subdivisions | 4,414 | 3.17 | % | 35,651 | 3.15 | % | 57,755 | 3.06 | % | 231,450 | 2.87 | % | 329,270 | ||||||||||||||||||
| Collateralized debt obligations | — | — | % | — | — | % | — | — | % | 3,136 | — | % | 3,136 | ||||||||||||||||||
| TOTAL | 13,306 | 2.53 | % | 75,722 | 2.64 | % | 103,162 | 3.74 | % | 828,554 | 2.55 | % | 1,020,744 |
(1) Distribution of maturities is based on the estimated life of the asset.
36
LOAN PORTFOLIO
Loans outstanding by major category as of December 31 for each of the last five years and the maturities at year end 2021 are set forth in the following analyses.
| (Dollar amounts in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan Category | |||||||||||||||||||
| Commercial | $ | 1,674,066 | $ | 1,521,711 | $ | 1,584,447 | $ | 1,166,352 | $ | 1,139,490 | |||||||||
| Residential | 664,509 | 604,652 | 682,077 | 443,670 | 436,143 | ||||||||||||||
| Consumer | 474,026 | 479,750 | 386,006 | 341,041 | 327,976 | ||||||||||||||
| TOTAL | $ | 2,812,601 | $ | 2,606,113 | $ | 2,652,530 | $ | 1,951,063 | $ | 1,903,609 |
| Within | After One But Within | After Five | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | One Year | Five Years | Years | Total | |||||||||||
| MATURITY DISTRIBUTION | |||||||||||||||
| Commercial, financial and agricultural | $ | 535,632 | $ | 748,859 | $ | 389,575 | $ | 1,674,066 | |||||||
| TOTAL | |||||||||||||||
| Residential | 664,509 | ||||||||||||||
| Consumer | 474,026 | ||||||||||||||
| TOTAL | $ | 2,812,601 | |||||||||||||
| Loans maturing after one year with: | |||||||||||||||
| Fixed interest rates | $ | 437,115 | $ | 346,566 | |||||||||||
| Variable interest rates | 311,744 | 43,009 | |||||||||||||
| TOTAL | $ | 748,859 | $ | 389,575 |
37
ALLOWANCE FOR CREDIT LOSSES
The activity in the Corporation's allowance for credit losses is shown in the following analysis:
| (Dollar amounts in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount of loans outstanding at December 31, | $ | 2,812,601 | $ | 2,606,113 | $ | 2,652,530 | $ | 1,951,063 | $ | 1,903,609 | |||||||||
| Average amount of loans by year | $ | 2,602,344 | $ | 2,702,225 | $ | 2,270,313 | $ | 1,855,092 | $ | 1,792,609 | |||||||||
| Allowance for credit losses at beginning of year | $ | 44,076 | $ | 19,943 | $ | 20,436 | $ | 19,909 | $ | 18,773 | |||||||||
| Loans charged off: | |||||||||||||||||||
| Commercial | 2,158 | 1,097 | 2,616 | 1,122 | 1,572 | ||||||||||||||
| Residential | 812 | 944 | 1,050 | 841 | 761 | ||||||||||||||
| Consumer | 5,246 | 6,355 | 7,007 | 6,868 | 6,429 | ||||||||||||||
| Total loans charged off | 8,216 | 8,396 | 10,673 | 8,831 | 8,762 | ||||||||||||||
| Recoveries of loans previously charged off: | |||||||||||||||||||
| Commercial | 1,069 | 856 | 1,092 | 606 | 1,377 | ||||||||||||||
| Residential | 616 | 657 | 1,360 | 639 | 842 | ||||||||||||||
| Consumer | 3,884 | 3,404 | 3,028 | 2,345 | 2,384 | ||||||||||||||
| Total recoveries | 5,569 | 4,917 | 5,480 | 3,590 | 4,603 | ||||||||||||||
| Net loans charged off | 2,647 | 3,479 | 5,193 | 5,241 | 4,159 | ||||||||||||||
| Provision charged to expense * | 2,466 | 10,528 | 4,700 | 5,768 | 5,295 | ||||||||||||||
| CECL adoption | — | 17,084 | — | — | — | ||||||||||||||
| PCD ACL on acquired loans | 4,410 | — | — | — | — | ||||||||||||||
| Balance at end of year | $ | 48,305 | $ | 44,076 | $ | 19,943 | $ | 20,436 | $ | 19,909 | |||||||||
| Ratio of net charge-offs during period to average loans outstanding | 0.10 | % | 0.13 | % | 0.23 | % | 0.22 | % | 0.25 | % |
The allowance is maintained at an amount management believes sufficient to absorb expected losses in the loan portfolio. Monitoring loan quality and maintaining an adequate allowance is an ongoing process overseen by senior management and the loan review function. On at least a quarterly basis, a formal analysis of the adequacy of the allowance is prepared and reviewed by management and the Board of Directors. This analysis serves as a point in time assessment of the level of the allowance and serves as a basis for provisions for credit losses. The loan quality monitoring process includes assigning loan grades and the use of a watch list to identify loans of concern.
The analysis of the allowance for credit losses includes the allocation of specific amounts of the allowance to individually evaluated loans, generally based on an analysis of the collateral securing those loans. Portions of the allowance are also allocated to loan portfolios, based upon a variety of factors including historical loss experience, trends in the type and volume of the loan portfolios, trends in delinquent and non-performing loans, and economic trends affecting our market, including current conditions and reasonable and supportable forecasts about the future. These components are added together and compared to the balance of our allowance at the evaluation date. The allowance for credit losses as a percentage of total loans increased to 1.72% at year end 2021 compared to 1.69% at year end 2020. The increase is primarily due to the adoption of CECL. A portion of the increase was due to the requirement to include an allowance for credit losses on purchased loans that previously only required an allocation if there was a deterioration since acquisition date. The calculation of historical losses used in the allowance computation averages the net charge off activity and qualitative factors that supplement historical losses and consider internal and external factors, including reasonable and supportable forecasts, that influence management's expectations of loss in the portfolio. Non-performing loans of $14.9 million at December 31, 2021 decreased from $21.9 million at December 31, 2020. Management believes the allowance for credit losses balance at year end 2021 is reasonable based on their analysis of specific loans and the credit trends reflected within the loan portfolio.
38
The table below presents the allocation of the allowance to the loan portfolios at year-end.
| Years Ended December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
| Commercial | $ | 18,883 | $ | 13,925 | $ | 8,945 | $ | 9,848 | $ | 10,281 | |||||||||
| Residential | 18,316 | 19,142 | 1,302 | 1,313 | 1,455 | ||||||||||||||
| Consumer | 10,721 | 11,009 | 8,304 | 7,481 | 6,709 | ||||||||||||||
| Unallocated | 385 | — | 1,392 | 1,794 | 1,464 | ||||||||||||||
| TOTAL ALLOWANCE FOR CREDIT LOSSES | $ | 48,305 | $ | 44,076 | $ | 19,943 | $ | 20,436 | $ | 19,909 |
NONPERFORMING LOANS
Management monitors the components and status of nonperforming loans as a part of the evaluation procedures used in determining the adequacy of the allowance for loan losses. It is the Corporation's policy to discontinue the accrual of interest on loans where, in management's opinion, serious doubt exists as to collectability. The amounts shown below represent non-accrual loans, loans which have been restructured to provide for a reduction or deferral of interest or principal because of deterioration in the financial condition of the borrower and those loans which are past due more than 90 days where the Corporation continues to accrue interest. Restructured loans increased in 2021 and in 2020 due to the increased number and balance of loans added combined with the continued receipt of payments in accordance with the restructuring terms. Additional information regarding restructured loans is available in the footnotes to the financial statements.
| (Dollar amounts in thousands) | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-accrual loans | $ | 9,590 | $ | 15,367 | $ | 9,535 | $ | 10,974 | $ | 13,245 | |||||||||
| Accruing restructured loans | 3,897 | 3,052 | 3,318 | 3,702 | 3,280 | ||||||||||||||
| Non-accrual restructured loans | 902 | 1,154 | 876 | 1,104 | 3,754 | ||||||||||||||
| Accruing loans past due over 90 days | 515 | 2,324 | 1,610 | 798 | 1,403 | ||||||||||||||
| $ | 14,904 | $ | 21,897 | $ | 15,339 | $ | 16,578 | $ | 21,682 |
The ratio of the allowance for loan losses as a percentage of nonperforming loans was 324.11% at December 31, 2021, compared to 226.83% in 2020. In the footnotes to the financial statements the amount reported for nonperforming loans is the recorded investment which includes accrued interest receivable. The following loan categories comprise significant components of the nonperforming loans at December 31, 2021 and 2020:
| (Dollar amounts in thousands) | 2021 | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-accrual loans: | ||||||||||||||
| Commercial loans | $ | 4,991 | 52 | % | $ | 9,704 | 63 | % | ||||||
| Residential loans | 3,049 | 32 | % | 4,355 | 28 | % | ||||||||
| Consumer loans | 1,550 | 16 | % | 1,308 | 9 | % | ||||||||
| $ | 9,590 | 100 | % | $ | 15,367 | 100 | % | |||||||
| Past due 90 days or more: | ||||||||||||||
| Commercial loans | $ | 14 | 3 | % | $ | — | — | % | ||||||
| Residential loans | 410 | 79 | % | 1,962 | 84 | % | ||||||||
| Consumer loans | 91 | 18 | % | 362 | 16 | % | ||||||||
| $ | 515 | 100 | % | $ | 2,324 | 100 | % |
Management considers the present allowance to be appropriate and adequate to cover expected losses inherent in the loan portfolio based on the current economic environment. However, future economic changes cannot be predicted. Deteriorating economic conditions could result in an increase in the risk characteristics of the loan portfolio and an increase in the potential for credit losses.
39
DEPOSITS
The information below presents the average amount of deposits and rates paid on those deposits for 2021, 2020 and 2019.
| 2021 | 2020 | 2019 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | Amount | Rate | Amount | Rate | Amount | Rate | ||||||||||||
| Non-interest-bearing demand deposits | $ | 717,764 | $ | 660,011 | $ | 292,445 | ||||||||||||
| Interest-bearing demand deposits | 1,309,682 | 0.15 | % | 1,061,745 | 0.27 | % | 979,195 | 0.60 | % | |||||||||
| Savings deposits | 1,489,545 | 0.05 | % | 1,221,005 | 0.12 | % | 1,078,518 | 0.37 | % | |||||||||
| Time deposits: $100,000 or more | 214,976 | 1.36 | % | 260,314 | 1.88 | % | 139,416 | 1.82 | % | |||||||||
| Other time deposits | 305,909 | 0.81 | % | 329,661 | 1.05 | % | 307,756 | 1.08 | % | |||||||||
| TOTAL | $ | 4,037,876 | $ | 3,532,736 | $ | 2,797,330 |
The maturities of certificates of deposit of more than $100 thousand outstanding at December 31, 2021, are summarized as follows:
| (Dollar amounts in thousands) | ||
|---|---|---|
| 3 months or less | $ | 40,254 |
| Over 3 through 6 months | 28,258 | |
| Over 6 through 12 months | 67,474 | |
| Over 12 months | 109,835 | |
| TOTAL | $ | 245,821 |
OTHER BORROWINGS
Advances from the Federal Home Loan Bank decreased to $15.9 million in 2021 compared to $5.9 million in 2020. The Asset/Liability Committee reviews these funding sources and considers the related strategies on a monthly basis. See Interest Rate Sensitivity and Liquidity below for more information.
CAPITAL RESOURCES
Bank regulatory agencies have established capital adequacy standards which are used extensively in their monitoring and control of the industry. These standards relate capital to level of risk by assigning different weightings to assets and certain off-balance-sheet activity. As shown in the footnote to the consolidated financial statements ("Regulatory Matters"), the Corporation's subsidiary banking institutions capital exceeds the requirements to be considered well capitalized at December 31, 2021.
First Financial Corporation's objective continues to be to maintain adequate capital to merit the confidence of its customers and shareholders. To warrant this confidence, the Corporation's management maintains a capital position which they believe is sufficient to absorb unforeseen financial shocks without unnecessarily restricting dividends to its shareholders. The Corporation's dividend payout ratio for 2021 and 2020 was 28.2% and 26.6%, respectively. The Corporation expects to continue its policy of paying regular cash dividends, subject to future earnings and regulatory restrictions and capital requirements.
INTEREST RATE SENSITIVITY AND LIQUIDITY
First Financial Corporation has established risk measures, limits and policy guidelines for managing interest rate risk and liquidity. Responsibility for management of these functions resides with the Asset/Liability Committee. The primary goal of the Asset/Liability Committee is to maximize net interest income within the interest rate risk limits approved by the Board of Directors.
Interest Rate Risk: Management considers interest rate risk to be the Corporation's most significant market risk. Interest rate risk is the exposure to changes in net interest income as a result of changes in interest rates. Consistency in the Corporation's net interest income is largely dependent on the effective management of this risk. The Asset/Liability position is measured using sophisticated risk management tools, including earnings simulation and market value of equity sensitivity analysis. These tools
40
allow management to quantify and monitor both short-and long-term exposure to interest rate risk. Simulation modeling measures the effects of changes in interest rates, changes in the shape of the yield curve and the effects of embedded options on net interest income. This measure projects earnings in the various environments over the next three years. It is important to note that measures of interest rate risk have limitations and are dependent on various assumptions. These assumptions are inherently uncertain and, as a result, the model cannot precisely predict the impact of interest rate fluctuations on net interest income. Actual results will differ from simulated results due to timing, frequency and amount of interest rate changes as well as overall market conditions. The Committee has performed a thorough analysis of these assumptions and believes them to be valid and theoretically sound. These assumptions are continuously monitored for behavioral changes.
The Corporation from time to time utilizes derivatives to manage interest rate risk. Management continuously evaluates the merits of such interest rate risk products but does not anticipate the use of such products to become a major part of the Corporation's risk management strategy.
The table below shows the Corporation's estimated sensitivity profile as of December 31, 2021. The change in interest rates assumes a parallel shift in interest rates of 100 and 200 basis points. Given a 100 basis point increase in rates, net interest income would increase 5.09% over the next 12 months and increase 8.96% over the following 12 months. Given a 100 basis point decrease in rates, net interest income would decrease 6.49% over the next 12 months and decrease 10.91% over the following 12 months. These estimates assume all rate changes occur overnight and management takes no action as a result of this change.
| Basis Point | Percentage Change in Net Interest Income | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Interest Rate Change | 12 months | 24 months | 36 months | ||||||
| Down 100 | -6.49 | % | -10.91 | % | -13.51 | % | |||
| Up 100 | 5.09 | % | 8.96 | % | 11.92 | % | |||
| Up 200 | 6.61 | % | 13.62 | % | 19.54 | % |
Typical rate shock analysis does not reflect management's ability to react and thereby reduce the effects of rate changes, and represents a worst-case scenario.
Liquidity Risk Liquidity is measured by the bank's ability to raise funds to meet the obligations of its customers, including deposit withdrawals and credit needs. This is accomplished primarily by maintaining sufficient liquid assets in the form of investment securities and core deposits. The Corporation has $25.1 million of investments that mature throughout the coming 12 months. The Corporation also anticipates $164.5 million of principal payments from mortgage-backed securities. Given the current rate environment, the Corporation anticipates $30.0 million in securities to be called within the next 12 months.
The Corporation also has additional sources of liquidity available through secured and unsecured borrowing capacity. These include upstream correspondents, the Federal Home Loan Bank and the Federal Reserve Bank.
CONTRACTUAL OBLIGATIONS, COMMITMENTS, CONTINGENT LIABILITIES AND OFF-BALANCE SHEET ARRANGEMENTS
The Corporation has various financial obligations, including contractual obligations and commitments that may require future cash payments.
Contractual Obligations: The following table presents, as of December 31, 2021, significant fixed and determinable contractual obligations to third parties by payment date. Further discussion of the nature of each obligation is included in the referenced note to the consolidated financial statements.
| Payments Due in | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | One year | One year to | Three to | Over Five | |||||||||||||||||
| (Dollar amounts in thousands) | Reference | or less | Three Years | Five Years | Years | Total | |||||||||||||||
| Deposits without a stated maturity | $ | 3,859,753 | $ | — | $ | — | $ | — | $ | 3,859,753 | |||||||||||
| Consumer certificates of deposit | 326,173 | 191,871 | 31,681 | 91 | 549,816 | ||||||||||||||||
| Short-term borrowings | 11 | 93,374 | — | — | — | 93,374 | |||||||||||||||
| Other borrowings | 12 | — | 15,937 | — | — | 15,937 |
The Corporation has obligations under its pension, supplemental executive retirement plan and post-retirement medical benefits plan as described in Note 16 to the consolidated financial statements.
41
The Corporation has lease obligations on certain branch properties and equipment as described in Note 8 to the consolidated financial statements.
Commitments: The following table details the amount and expected maturities of significant commitments as of December 31, 2021. Further discussion of these commitments is included in Note 15 to the consolidated financial statements.
| Total Amount | One year | Over One | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | Committed | or less | Year | ||||||||
| Commitments to extend credit: | |||||||||||
| Unused loan commitments | $ | 823,422 | $ | 698,588 | $ | 124,834 | |||||
| Commercial letters of credit | 7,042 | 7,042 | — |
Commitments to extend credit, including loan commitments, standby and commercial letters of credit do not necessarily represent future cash requirements, in that these commitments often expire without being drawn upon.