WESTAMERICA BANCORPORATION (WABC)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6021 National Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=311094. Latest filing source: 0001171843-26-001195.
Informational only - descriptive public-record data, not investment advice.
Business
Read WABC's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read WABC's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 230,980,000 | USD | 2025 | 2026-02-27 |
| Net income | 116,173,000 | USD | 2025 | 2026-02-27 |
| Assets | 5,960,180,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000311094.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 | 135,919,000 | 138,312,000 | 151,723,000 | 158,682,000 | 165,856,000 | 173,443,000 | 221,756,000 | 284,013,000 | 268,014,000 | 230,980,000 |
| Net income | 58,853,000 | 50,025,000 | 71,564,000 | 80,389,000 | 80,413,000 | 86,509,000 | 122,034,000 | 161,768,000 | 138,636,000 | 116,173,000 |
| Diluted EPS | 2.29 | 1.89 | 2.67 | 2.98 | 2.98 | 3.22 | 4.54 | 6.06 | 5.20 | 4.52 |
| Operating cash flow | 77,637,000 | 80,754,000 | 96,629,000 | 80,702,000 | 107,744,000 | 88,735,000 | 113,702,000 | 158,208,000 | 141,572,000 | 121,897,000 |
| Capital expenditures | 1,818,000 | 2,720,000 | 3,123,000 | 3,994,000 | 2,200,000 | 1,324,000 | 811,000 | 1,161,000 | 1,744,000 | 2,246,000 |
| Dividends paid | 39,924,000 | 41,299,000 | 42,635,000 | 43,942,000 | 44,285,000 | 44,304,000 | 45,182,000 | 45,954,000 | 46,958,000 | 46,936,000 |
| Share buybacks | 5,424,000 | 314,000 | 524,000 | 488,000 | 16,496,000 | 232,000 | 218,000 | 13,747,000 | 210,000 | 103,785,000 |
| Assets | 5,366,083,000 | 5,513,046,000 | 5,568,526,000 | 5,619,555,000 | 6,747,931,000 | 7,461,026,000 | 6,950,317,000 | 6,364,592,000 | 6,076,274,000 | 5,960,180,000 |
| Liabilities | 4,804,716,000 | 4,922,807,000 | 4,952,935,000 | 4,888,138,000 | 5,903,122,000 | 6,633,924,000 | 6,348,207,000 | 5,591,698,000 | 5,186,317,000 | 5,026,671,000 |
| Stockholders' equity | 561,367,000 | 590,239,000 | 615,591,000 | 731,417,000 | 844,809,000 | 827,102,000 | 602,110,000 | 772,894,000 | 889,957,000 | 933,509,000 |
| Free cash flow | 75,819,000 | 78,034,000 | 93,506,000 | 76,708,000 | 105,544,000 | 87,411,000 | 112,891,000 | 157,047,000 | 139,828,000 | 119,651,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 43.30% | 36.17% | 47.17% | 50.66% | 48.48% | 49.88% | 55.03% | 56.96% | 51.73% | 50.30% |
| Return on equity | 10.48% | 8.48% | 11.63% | 10.99% | 9.52% | 10.46% | 20.27% | 20.93% | 15.58% | 12.44% |
| Return on assets | 1.10% | 0.91% | 1.29% | 1.43% | 1.19% | 1.16% | 1.76% | 2.54% | 2.28% | 1.95% |
| Liabilities / equity | 8.56 | 8.34 | 8.05 | 6.68 | 6.99 | 8.02 | 10.54 | 7.23 | 5.83 | 5.38 |
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 0001171843-26-001195; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001171843-26-001195; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001171843-26-001195; 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 0001171843-26-001195; filed 2026-02-27. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001171843-26-001195; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-08. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000311094.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.94 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 1.29 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.51 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 70,489,000 | 40,248,000 | 1.51 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 72,848,000 | 41,601,000 | 1.56 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 71,052,000 | 39,468,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 68,746,000 | 36,417,000 | 1.37 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 69,072,000 | 35,462,000 | 1.33 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 67,794,000 | 35,057,000 | 1.31 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 62,402,000 | 31,700,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 59,491,000 | 31,037,000 | 1.16 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 57,467,000 | 29,066,000 | 1.12 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 57,234,000 | 28,263,000 | 1.12 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 56,788,000 | 27,807,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 55,770,000 | 27,355,000 | 1.13 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001171843-26-003210; filed 2026-05-08. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001171843-26-003210; filed 2026-05-08. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001171843-26-003210; filed 2026-05-08. 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: 0001171843-26-003210.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
WESTAMERICA BANCORPORATION
FINANCIAL SUMMARY
| For the Three Months Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 31, | December 31, | |||||||||||
| 2026 | 2025 | 2025 | ||||||||||
| (In thousands, except per share data) | ||||||||||||
| Net Interest and Fee Income (FTE)(1) | $ | 52,690 | $ | 56,390 | $ | 53,549 | ||||||
| (Reversal of) Provision for Credit Losses | (300 | ) | (550 | ) | - | |||||||
| Noninterest Income | 9,607 | 10,321 | 10,003 | |||||||||
| Noninterest Expense | 25,911 | 25,127 | 25,466 | |||||||||
| Income Before Income Taxes (FTE)(1) | 36,686 | 42,134 | 38,086 | |||||||||
| Provision for Income Taxes (FTE)(1) | 9,331 | 11,097 | 10,279 | |||||||||
| Net Income | $ | 27,355 | $ | 31,037 | $ | 27,807 | ||||||
| Average Common Shares Outstanding | 24,306 | 26,642 | 24,849 | |||||||||
| Average Diluted Common Shares Outstanding | 24,306 | 26,642 | 24,849 | |||||||||
| Common Shares Outstanding at Period End | 23,631 | 26,360 | 24,623 | |||||||||
| Per Common Share: | ||||||||||||
| Basic Earnings | $ | 1.13 | $ | 1.16 | $ | 1.12 | ||||||
| Diluted Earnings | 1.13 | 1.16 | 1.12 | |||||||||
| Book Value Per Common Share | 37.35 | 35.02 | 37.91 | |||||||||
| Financial Ratios: | ||||||||||||
| Return On Assets | 1.84 | % | 2.03 | % | 1.82 | % | ||||||
| Return On Common Equity | 11.00 | % | 11.92 | % | 10.83 | % | ||||||
| Net Interest Margin (FTE)(1) | 3.74 | % | 3.90 | % | 3.76 | % | ||||||
| Net Loan (Chargeoffs) to Average Loans | (0.07 | )% | (0.16 | )% | (0.16 | )% | ||||||
| Efficiency Ratio(2) | 41.6 | % | 37.7 | % | 40.1 | % | ||||||
| Average Balances: | ||||||||||||
| Assets | $ | 6,034,899 | $ | 6,187,321 | $ | 6,055,696 | ||||||
| Loans | 708,613 | 789,935 | 727,540 | |||||||||
| Debt securities | 4,454,472 | 4,395,565 | 4,328,668 | |||||||||
| Deposits | 4,822,635 | 4,958,554 | 4,837,964 | |||||||||
| Shareholders' Equity | 1,008,613 | 1,055,925 | 1,019,086 | |||||||||
| Period End Balances: | ||||||||||||
| Assets | $ | 5,864,450 | $ | 5,966,624 | $ | 5,960,180 | ||||||
| Loans | 696,204 | 771,030 | 726,482 | |||||||||
| Debt securities | 4,396,414 | 4,075,398 | 4,288,309 | |||||||||
| Deposits | 4,783,752 | 4,874,095 | 4,840,019 | |||||||||
| Shareholders' Equity | 882,690 | 923,138 | 933,509 | |||||||||
| Capital Ratios at Period End: | ||||||||||||
| Total Risk Based Capital | 22.11 | % | 23.68 | % | 23.05 | % | ||||||
| Tangible Equity to Tangible Assets | 13.25 | % | 13.71 | % | 13.90 | % | ||||||
| Dividends Paid Per Common Share | $ | 0.46 | $ | 0.44 | $ | 0.46 | ||||||
| Common Dividend Payout Ratio | 41 | % | 38 | % | 41 | % |
The above financial summary has been derived from the Company's unaudited consolidated financial statements. This information should be read in conjunction with those statements, notes and the other information included elsewhere herein. Percentages under the heading "Financial Ratios" are annualized with the exception of the efficiency ratio.
(1) Yields on securities and certain loans have been adjusted upward to an FTE basis in order to reflect the effect of income which is exempt from federal income taxation at the current statutory tax rate.
(2) The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income on an FTE basis and noninterest income).
-29-
Financial Overview
Westamerica Bancorporation and subsidiaries (collectively, the “Company”) reported net income of $27.4 million or $1.13 diluted earnings per common share (“EPS”) in the three months ended March 31, 2026. The results in the three months ended March 31, 2026 included a $300 thousand reversal of provision for credit losses, which increased EPS $0.01. The results in the three months ended March 31, 2026 compare with net income of $31.0 million or $1.16 EPS in the three months ended March 31, 2025 and $27.8 million or $1.12 EPS in the three months ended December 31, 2025. The results in the three months ended March 31, 2025 included a $550 thousand reversal of provision for credit losses, which increased EPS $0.01. The results in the three months ended December 31, 2025 included a $628 thousand increase to the book tax provision to reconcile the 2024 income tax provision to the filed 2024 tax returns, which reduced EPS $0.02.
The Federal Open Market Committee of the Federal Reserve Board (“FOMC”) maintained the target federal funds rate range of 3.50 to 3.75 percent in March 2026 after a 0.25 percent cut in December 2025. The FOMC press release in March 2026 stated, “Available indicators suggest that economic activity has been expanding at a solid pace. Job gains have remained low, and the unemployment rate has been little changed in recent months. Inflation remains somewhat elevated. The Committee seeks to achieve maximum employment and inflation at the rate of 2 percent over the long run. Uncertainty about the economic outlook remains elevated. The implications of developments in the Middle East for the U.S. economy are uncertain. The Committee is attentive to the risks to both sides of its dual mandate.” The interest rate paid on reserve balances at the Federal Reserve Bank remained at 3.65 percent after a 0.25 percent cut in December 2025. The Bank maintains reserve balances at the Federal Reserve Bank; the amount that earns interest is identified as “interest-bearing cash”.
Management continues to evaluate the impacts of inflation, the Federal Reserve’s monetary policy, the impacts of the war in the Middle East, tariffs, international trade tensions, and climate changes on the Company’s business. The banking industry could experience significant volatility as it did with several regional bank failures in 2023. Industrywide concerns could develop related to liquidity, deposit outflows and unrealized losses on investment debt securities. These events and concerns could adversely affect the Company’s ability to effectively fund its operations. Any one or a combination of such risk factors, or other factors, could materially adversely affect the Company's business, financial condition, results of operations and prospects. The extent of the impact on the Company’s results of operations, cash flow, liquidity, and financial performance, as well as the Company’s ability to execute near- and long-term business strategies and initiatives, will depend on numerous evolving factors and future developments, which are highly uncertain and cannot be reasonably predicted.
The Company presents its net interest margin and net interest income on a fully taxable equivalent (“FTE”) basis using the current statutory federal tax rate. Management believes the FTE basis is valuable to the reader because the Company’s loan and investment securities portfolios contain municipal loans and securities that are federally tax exempt. The Company’s tax exempt loans and securities composition may not be similar to that of other banks, therefore in order to reflect the impact of the federally tax exempt loans and securities on the net interest margin and net interest income for comparability with other banks, the Company presents its net interest margin and net interest income on an FTE basis.
The Company’s significant accounting policies (see Note 1 “Summary of Significant Accounting Policies” to the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 and Note 2 “Accounting Policies” to the unaudited consolidated financial statements in this Form 10-Q) are fundamental to understanding the Company’s results of operations and financial condition.
[The remainder of this page intentionally left blank]
-30-
Net Income
Following is a summary of the components of net income for the periods indicated:
| For the Three Months Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 31, | December 31, | |||||||||||
| 2026 | 2025 | 2025 | ||||||||||
| (In thousands, except per share data) | ||||||||||||
| Net interest and loan fee income | $ | 52,475 | $ | 56,095 | $ | 53,306 | ||||||
| FTE adjustment | 215 | 295 | 243 | |||||||||
| Net interest and loan fee income (FTE) | 52,690 | 56,390 | 53,549 | |||||||||
| (Reversal of) provision for credit losses | (300 | ) | (550 | ) | - | |||||||
| Noninterest income | 9,607 | 10,321 | 10,003 | |||||||||
| Noninterest expense | 25,911 | 25,127 | 25,466 | |||||||||
| Income before taxes (FTE) | 36,686 | 42,134 | 38,086 | |||||||||
| Income tax provision (FTE) | 9,331 | 11,097 | 10,279 | |||||||||
| Net income | $ | 27,355 | $ | 31,037 | $ | 27,807 | ||||||
| Average diluted common shares | 24,306 | 26,642 | 24,849 | |||||||||
| Diluted earnings per common share | $ | 1.13 | $ | 1.16 | $ | 1.12 | ||||||
| Average total assets | $ | 6,034,899 | $ | 6,187,321 | $ | 6,055,696 | ||||||
| Net income to average total assets (annualized) | 1.84 | % | 2.03 | % | 1.82 | % | ||||||
| Net income to average common shareholders' equity (annualized) | 11.00 | % | 11.92 | % | 10.83 | % |
Net income for the three months ended March 31, 2026 decreased $3.7 million compared with the three months ended March 31, 2025 primarily due to lower net interest and loan fee income (FTE), lower noninterest income and higher noninterest expense, partially offset by lower tax provision (FTE). Net interest and loan fee income (FTE) decreased $3.7 million in the three months ended March 31, 2026 compared with the three months ended March 31, 2025 due to lower average balances of loans and interest-bearing cash, lower yield on investment securities and interest-bearing cash, partially offset by higher average balances of investment securities. Based on the results of its current expected credit losses (“CECL”) model and Management’s estimate of credit losses over the remaining life of its loans, the Company recorded a $300 thousand reversal of provision for credit losses in the three months ended March 31, 2026 and a $550 thousand reversal of provision for credit losses in the three months ended March 31, 2025. Noninterest income for the three months ended March 31, 2026 decreased compared with the three months ended March 31, 2025 due to lower debit card fees and recognition of unrealized securities losses of $247 thousand in the three months ended March 31, 2026. Noninterest expense for the three months ended March 31, 2026 increased compared with the three months ended March 31, 2025 primarily due to increases in salaries and benefits expense, occupancy and equipment expense and estimated operating losses from limited partnership investments. The tax rate (FTE) was 25.4% for the three months ended March 31, 2026 and 26.3% for the three months ended March 31, 2025.
Net income for the three months ended March 31, 2026 decreased $452 thousand compared with the three months ended December 31, 2025 primarily due to lower net interest and loan fee income (FTE), lower noninterest income and higher noninterest expense, partially offset by lower tax provision (FTE). Net interest and loan fee income (FTE) decreased $859 thousand in the three months ended March 31, 2026 compared with the three months ended December 31, 2025 due to lower average balances of loans and interest-bearing cash and lower yield on interest-bearing cash, partially offset by higher average balances of investment securities. Based on the results of its CECL model and Management’s e
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following financial information for the three years ended December 31, 2025 has been derived from the Company’s audited consolidated financial statements. This information should be read in conjunction with those statements, notes and other information included elsewhere herein.
| WESTAMERICA BANCORPORATION |
|---|
| FINANCIAL SUMMARY |
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (In thousands, except per share data and ratios) | ||||||||||||
| Interest and loan fee income | $ | 230,980 | $ | 268,014 | $ | 284,013 | ||||||
| Interest expense | 13,712 | 17,419 | 3,890 | |||||||||
| Net interest and loan fee income | 217,268 | 250,595 | 280,123 | |||||||||
| (Reversal of) provision for credit losses | (550 | ) | 300 | (1,150 | ) | |||||||
| Noninterest income: | ||||||||||||
| Bank owned life insurance gains | 208 | 202 | 279 | |||||||||
| Losses on sale of securities | - | - | (125 | ) | ||||||||
| Other noninterest income | 40,582 | 42,953 | 43,368 | |||||||||
| Total noninterest income | 40,790 | 43,155 | 43,522 | |||||||||
| Noninterest expense | 101,922 | 104,391 | 103,216 | |||||||||
| Income before income taxes | 156,686 | 189,059 | 221,579 | |||||||||
| Income tax provision | 40,513 | 50,423 | 59,811 | |||||||||
| Net income | $ | 116,173 | $ | 138,636 | $ | 161,768 | ||||||
| Average common shares outstanding | 25,674 | 26,685 | 26,703 | |||||||||
| Average diluted common shares outstanding | 25,674 | 26,686 | 26,706 | |||||||||
| Common shares outstanding at December 31, | 24,623 | 26,708 | 26,671 | |||||||||
| Per common share: | ||||||||||||
| Basic earnings | $ | 4.52 | $ | 5.20 | $ | 6.06 | ||||||
| Diluted earnings | 4.52 | 5.20 | 6.06 | |||||||||
| Book value at December 31, | 37.91 | 33.32 | 28.98 | |||||||||
| Financial ratios: | ||||||||||||
| Return on assets | 1.91 | % | 2.15 | % | 2.35 | % | ||||||
| Return on common equity | 11.23 | % | 13.82 | % | 18.08 | % | ||||||
| Net interest margin (FTE)(1) | 3.82 | % | 4.14 | % | 4.37 | % | ||||||
| Net loan losses to average loans | (0.35 | )% | (0.29 | )% | (0.25 | )% | ||||||
| Efficiency ratio(2) | 39.3 | % | 35.4 | % | 31.7 | % | ||||||
| Equity to assets | 15.66 | % | 14.65 | % | 12.14 | % | ||||||
| Period end balances: | ||||||||||||
| Assets | $ | 5,960,180 | $ | 6,076,274 | $ | 6,364,592 | ||||||
| Loans | 726,482 | 820,300 | 866,602 | |||||||||
| Allowance for credit losses | 11,573 | 14,780 | 16,867 | |||||||||
| Debt securities | 4,288,309 | 4,240,445 | 4,878,198 | |||||||||
| Deposits | 4,840,019 | 5,011,850 | 5,474,267 | |||||||||
| Identifiable intangible assets and goodwill | 121,673 | 121,798 | 122,020 | |||||||||
| Short-term borrowed funds | 137,298 | 120,322 | 58,162 | |||||||||
| Shareholders' equity | 933,509 | 889,957 | 772,894 | |||||||||
| Capital ratios at period end: | ||||||||||||
| Total risk based capital | 23.05 | % | 22.82 | % | 19.15 | % | ||||||
| Tangible equity to tangible assets | 13.90 | % | 12.90 | % | 10.43 | % | ||||||
| Dividends paid per common share | $ | 1.82 | $ | 1.76 | $ | 1.72 | ||||||
| Common dividend payout ratio | 40 | % | 34 | % | 28 | % |
| (1) Yields on securities and certain loans have been adjusted upward to a "fully taxable equivalent" ("FTE") basis in order tor eflect the effect of income which is exempt from federal income taxation at the current statutory tax rate. |
|---|
| (2) The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income on an FTE basis and noninterest income). |
[The remainder of this page intentionally left blank]
-20-
The following discussion addresses information pertaining to the financial condition and results of operations of Westamerica Bancorporation and subsidiaries (the “Company”) that may not be otherwise apparent from a review of the consolidated financial statements and related footnotes. It should be read in conjunction with those statements and notes found on pages 50 through 88, as well as with the other information presented throughout this Report.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and follow general practices within the banking industry. Application of these principles requires the Company to make certain estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments. Certain accounting policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment writedown or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third-party sources, when available.
The most significant accounting policies followed by the Company are presented in Note 1 to the consolidated financial statements. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, Management has identified the allowance for credit losses on loans accounting to be a critical accounting estimate. The accounting for the allowance for credit losses on loans requires the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available. The methodology, significant inputs and assumptions for the allowance for credit losses on loans are discussed in the section “Allowance for Credit Losses on Loans” below. Additional discussion of the factors affecting accounting for the allowance for credit losses on loans is included in the “Loan Portfolio Credit Risk” discussion below. The Company’s allowance for credit losses on loans is established to provide for expected losses based on the available estimates at that point in time. Changes in economic conditions could significantly impact the estimated losses and could materially affect the Company’s operating results.
Financial Overview
The Company reported net income of $116.2 million or $4.52 diluted earnings per common share (“EPS”) in 2025 compared with net income of $138.6 million or $5.20 EPS in 2024 and net income of $161.8 million or $6.06 EPS in 2023. 2025 results included a $550 thousand reversal of provision for credit losses and a $208 thousand bank owned life insurance gain, which increased EPS $0.02. 2024 results included a $202 thousand bank owned life insurance gain and a $1.4 million gain on sale of other assets, equivalent to combined EPS of $0.04. 2023 results included a $1.2 million reversal of provision for credit losses, net of a $400 thousand provision for credit losses and a $279 thousand bank owned life insurance gain, equivalent to combined EPS of $0.04.
The Federal Open Market Committee of the Federal Reserve Board (“FOMC”) decided to maintain the target federal funds rate range of 3.50 to 3.75 percent in January 2026 after a 0.25 percent cut in December 2025. The FOMC press release in January stated, “Available indicators suggest that economic activity has been expanding at a solid pace. Job gains have remained low, and the unemployment rate has shown some signs of stabilization. Inflation remains somewhat elevated. The Committee seeks to achieve maximum employment and inflation at the rate of 2 percent over the long run. Uncertainty about the economic outlook remains elevated. The Committee is attentive to the risks to both sides of its dual mandate.” The interest rate paid on reserve balances at the Federal Reserve Bank remained at 3.65 percent after a 0.25 percent cut in December 2025. The Bank maintains reserve balances at the Federal Reserve Bank; the amount that earns interest is identified as “interest-bearing cash”.
Management continues to evaluate the impacts of inflation, the Federal Reserve’s monetary policy, the impacts of tariffs, international trade tensions, and climate changes on the Company’s business. The banking industry could experience significant volatility as it did with several regional bank failures in 2023. Industrywide concerns could develop related to liquidity, deposit outflows and unrealized losses on investment debt securities. These events and concerns could adversely affect the Company’s ability to effectively fund its operations. Any one or a combination of such risk factors, or other factors, could materially adversely affect the Company's business, financial condition, results of operations and prospects. The extent of the impact on the Company’s results of operations, cash flow, liquidity, and financial performance, as well as the Company’s ability to execute near- and long-term business strategies and initiatives, will depend on numerous evolving factors and future developments, which are highly uncertain and cannot be reasonably predicted.
-21-
The Company presents its net interest margin and net interest income on a fully taxable equivalent (“FTE”) basis using the current statutory federal tax rate. Management believes the FTE basis is valuable to the reader because the Company’s loan and investment securities portfolios contain municipal loans and securities that are federally tax exempt. The Company’s tax exempt loans and securities composition may not be similar to that of other banks, therefore in order to reflect the impact of the federally tax exempt loans and securities on the net interest margin and net interest income for comparability with other banks, the Company presents its net interest margin and net interest income on an FTE basis.
The Company’s significant accounting policies (see Note 1 “Summary of Significant Accounting Policies” to the Consolidated Financial Statements below) are fundamental to understanding the Company’s results of operations and financial condition. In the year ended December 31, 2025 and December 31, 2024, the Company adopted the following new accounting guidance:
FASB ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, was issued December 14, 2023. The ASU enhances the transparency and decision usefulness of income tax disclosures, primarily related to the rate reconciliation and income taxes paid information. The ASU primarily requires additional disclosures as part of the reconciliation of the effective tax rate to statutory tax rate, the amount of income taxes paid, net of refunds received, and income tax expense disaggregated between federal and state jurisdictions. The ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted, and is to be applied prospectively, with retrospective application permitted. The Company adopted the ASU prospectively with retrospective application. The required disclosures are included in Note 10 “Income Taxes.”
FASB ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, was issued March 2020. The ASU provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from LIBOR toward new interest rate benchmarks. For transactions that are modified because of reference rate reform and that meet certain scope guidance (i) modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the modification will be considered "minor" so that any existing unamortized origination fees/costs would carry forward and continue to be amortized and (ii) modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or remeasurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for derivative accounting. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.” The ASU 2022-06 deferred the sunset date of ASU 2020-04 to December 2024. As of March 31, 2024, all contracts and transactions within the scope of ASU 2020-04 have transitioned to alternative reference rates. The accounting effects of the transition to alternative reference rates were applied prospectively as an adjustment to the effective interest rate and did not have a material impact on the Company’s consolidated financial statements.
FASB ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions, was issued June 2022. The ASU clarifies the guidance in Topic 820 when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security. Additionally, the ASU requires specific disclosures related to equity securities that are subject to contractual sale restrictions. The required disclosures include (1) the fair value of such equity securities reflected in the balance sheet, (2) the nature and remaining duration of the corresponding restrictions, and (3) any circumstances that could cause a lapse in the restrictions. The ASU became effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years, with early adoption permitted. The Company adopted the ASU on January 1, 2024 on a prospective basis. The adoption did not have a material impact on the Company’s consolidated financial statements.
FASB ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, was issued November 27, 2023. The ASU requires disclosure of certain significant segment expenses and other items, the title and position of the chief operating decision maker and information about how the reported measures of segment profit or loss are used in assessing segment performance. The ASU became effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.
-22-
Net Income
Following is a summary of the components of net income for the periods indicated:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| ($ in thousands, except per share data) | ||||||||||||
| Net interest and loan fee income | $ | 217,268 | $ | 250,595 | $ | 280,123 | ||||||
| FTE adjustment | 1,079 | 1,311 | 1,550 | |||||||||
| Net interest and loan fee income (FTE) | 218,347 | 251,906 | 281,673 | |||||||||
| (Provision) reversal of provision for credit losses | 550 | (300 | ) | 1,150 | ||||||||
| Noninterest income | 40,790 | 43,155 | 43,522 | |||||||||
| Noninterest expense | (101,922 | ) | (104,391 | ) | (103,216 | ) | ||||||
| Income before income taxes (FTE) | 157,765 | 190,370 | 223,129 | |||||||||
| Income taxes (FTE) | (41,592 | ) | (51,734 | ) | (61,361 | ) | ||||||
| Net income | $ | 116,173 | $ | 138,636 | $ | 161,768 | ||||||
| Net income per average fully-diluted common share | $ | 4.52 | $ | 5.20 | $ | 6.06 | ||||||
| Net income as a percentage of average shareholders' equity | 11.23 | % | 13.82 | % | 18.08 | % | ||||||
| Net income as a percentage of average total assets | 1.91 | % | 2.15 | % | 2.35 | % |
Net income for 2025 decreased $22.5 million compared with 2024 primarily due to decreased net interest and loan fee income (FTE) and lower noninterest income, partially offset by a reversal of provision for credit losses, lower noninterest expense and lower tax provision (FTE). Net interest and loan fee income (FTE) decreased $33.6 million in 2025 compared with 2024 due to lower average balances of investment securities and loans, lower yield on investment securities and higher rates on interest-bearing deposits, partially offset by higher average balances of interest-bearing cash and lower average balances of Bank Term Funding Program borrowings. During 2025, the Company recorded a $550 thousand reversal of provision for credit losses, which was recorded in the first quarter of 2025. During 2024, the Company provided $300 thousand for credit losses, which was recorded in the first quarter 2024 based on the results of the CECL model and Management’s estimate of credit losses over the remaining life of its loans. Noninterest income for 2025 decreased compared with 2024 primarily due to a $1.4 million gain on sale of other assets in 2024, lower fee income from service charges on deposit accounts, debit card fees and ATM processing fees, partially offset by higher income from merchant processing services and trust fees. Noninterest expense in 2025 decreased $2.5 million compared with 2024 primarily due to decreases in salaries and benefits and operating losses from limited partnership investments, partially offset by higher expenses for outsourced data processing services, professional fees, courier services and occupancy and equipment. The tax rate (FTE) was 26.4% for 2025 and 27.2% for 2024.
Net income for 2024 decreased $23.1 million compared with 2023 primarily due to decreased net interest and loan fee income (FTE) and a reduction in net income resulting from a change in allowance for credit losses, partially offset by lower tax provision (FTE). Net interest and loan fee income (FTE) decreased $29.8 million in 2024 compared with 2023 due to lower average balances of investment securities and loans, higher average balances of Bank Term Funding Program borrowings and higher rates on interest-bearing liabilities, partially offset by higher yield on loans and higher average balances of interest-bearing cash. During 2024, the Company provided $300 thousand for credit losses, which was recorded in the first quarter, based on the results of the CECL model and Management’s estimate of credit losses over the remaining life of its loans. The Company recorded a $1.2 million reversal of provision for credit losses, net of a $400 thousand provision in 2023 as a result of a $2.2 million recovery on a previously charged off loan in the first quarter 2023. Noninterest income for 2024 was relatively unchanged compared with 2023 primarily due to a $1.4 million gain on sale of other assets, offset by lower income from merchant processing services, ATM processing fees and debit card fees. Noninterest expense for 2024 increased compared with 2023 primarily due to higher salaries and benefits, partially offset by decreases in losses from unauthorized debit card use, legal fees, operating losses from limited partnership investments and FDIC insurance assessments. The tax rate (FTE) was 27.2% for 2024 and 27.5% for 2023.
Net Interest and Loan Fee Income (FTE)
The Company's primary source of revenue is net interest income, or the difference between interest income earned on loans and investment securities and interest expense paid on interest-bearing deposits and other borrowings.
-23-
The following summarizes the components of the Company's net interest margin (FTE) for the periods indicated.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| ($ in thousands) | ||||||||||||
| Interest and loan fee income | $ | 230,980 | $ | 268,014 | $ | 284,013 | ||||||
| FTE adjustment | 1,079 | 1,311 | 1,550 | |||||||||
| Interest and loan fee income (FTE) | 232,059 | 269,325 | 285,563 | |||||||||
| Interest expense | (13,712 | ) | (17,419 | ) | (3,890 | ) | ||||||
| Net interest and loan fee income (FTE) | $ | 218,347 | $ | 251,906 | $ | 281,673 | ||||||
| Net interest margin (FTE) | 3.82 | % | 4.14 | % | 4.37 | % |
Net interest and loan fee income (FTE) decreased $33.6 million in 2025 compared with 2024 due to lower average balances of investment securities (down $546 million) and loans (down $80 million), lower yield on investment securities (down 0.45%) and higher rates on interest-bearing deposits (up 0.10%), partially offset by higher average balances of interest-bearing cash (up $266 million) and lower average balances of Bank Term Funding Program borrowings (down $107 million).
Net interest and loan fee income (FTE) decreased $29.8 million in 2024 compared with 2023 due to lower average balances of investment securities (down $502 million) and loans (down $76 million), higher average balances of Bank Term Funding Program borrowings (up $107 million) and higher rates on interest-bearing liabilities (up 0.48%), partially offset by higher yield on loans (up 0.26%) and higher average balances of interest-bearing cash (up $170 million).
The net interest margin (FTE) was 3.82% in 2025, 4.14% in 2024, and 4.37% in 2023. The yield on earning assets (FTE) was 4.06% in 2025, 4.43% in 2024, and 4.43% in 2023.
The Company’s funding costs were 0.24% in 2025, compared with 0.29% in 2024, and 0.06% in 2023. Noninterest bearing deposits represented 46% of average deposits in 2025 and 47% in 2024, respectively. Average balances of time deposits in 2025 declined $16 million from 2024. Average balances of checking and saving deposits accounted for 98.5% of average total deposits in 2025 compared with 98.2% in 2024.
Net Interest Margin (FTE)
The following summarizes the components of the Company's net interest margin (FTE) for the periods indicated.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| Yield on earning assets (FTE) | 4.06 | % | 4.43 | % | 4.43 | % | ||||||
| Rate paid on interest-bearing liabilities | 0.50 | % | 0.60 | % | 0.12 | % | ||||||
| Net interest spread (FTE) | 3.56 | % | 3.83 | % | 4.31 | % | ||||||
| Benefit of noninterest-bearing demand deposits | 0.26 | % | 0.31 | % | 0.06 | % | ||||||
| Net interest margin (FTE) | 3.82 | % | 4.14 | % | 4.37 | % |
The Company’s net interest margin decreased in 2025 compared with 2024 affected primarily by lower yield on earning assets due to declining interest rates in the market. The Company’s yield on earning assets in 2025 decreased compared with 2024 primarily due to lower yields on the investment securities and interest-bearing cash. The volume of higher-yielding CLOs declined due to calls and principal paydowns. Newly purchased investment securities have lower yields compared with CLOs. The CLOs have interest coupons that change once every three months by the amount of change in the three-month SOFR base rate. The average balances and yields of CLOs for 2025 and 2024 were $712 million yielding 6.19%, and $1,252 million yielding 7.11%, respectively. The Company’s yield on earning assets in 2024 remained the same compared with 2023 primarily due to higher yields on the loan portfolio and interest-bearing cash, offset by lower yield on investment securities. The average balances and yields of CLOs for 2024 and 2023 were $1,252 million yielding 7.11% and $1,543 million yielding 6.99%, respectively. The interest-bearing cash yield changes by the amount of change in the overnight federal funds rate on the effective date declared by the FOMC. The average balances and yields of interest-bearing cash for 2025, 2024 and 2023 were $641 million yielding 4.34%, $375 million yielding 5.25%, and $205 million yielding 5.21%, respectively. The rates on interest-bearing liabilities decreased in 2025 compared with 2024 and increased in 2024 compared with 2023 primarily affected by Bank Term Funding Program borrowings in 2024. The average balances and rates of Bank Term Funding program borrowings were $107 million and 5.40% in 2024. The Company has other earning assets with variable yields such as commercial loans and lines of credit, consumer lines of credit and adjustable rate residential real estate loans, which are included in “other taxable loans” in the following “Summary of Average Balances, Yields/Rates and Interest Differential.”
[The remainder of this page intentionally left blank]
-24-
Summary of Average Balances, Yields/Rates and Interest Differential
The following tables present information regarding the consolidated average assets, liabilities and shareholders’ equity, the amounts of interest income earned from average interest earning assets and the resulting yields, and the amounts of interest expense incurred on average interest-bearing liabilities and the resulting rates. Average loan balances include nonperforming loans. Interest income includes reversal of previously accrued interest on loans placed on non-accrual status during the period and proceeds from loans on nonaccrual status only to the extent cash payments have been received and applied as interest income and accretion of purchased loan discounts. Yields on tax-exempt securities and loans have been adjusted upward to reflect the effect of income exempt from federal income taxation at the federal statutory tax rate of 21 percent.
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2025 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 4,186,133 | $ | 158,408 | 3.77 | % | ||||||
| Tax-exempt (1) | 101,034 | 3,896 | 3.86 | % | ||||||||
| Total investments (1) | 4,287,167 | 162,304 | 3.77 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 724,456 | 40,657 | 5.61 | % | ||||||||
| Tax-exempt (1) | 31,275 | 1,294 | 4.14 | % | ||||||||
| Total loans (1) | 755,731 | 41,951 | 5.55 | % | ||||||||
| Total interest-bearing cash | 640,564 | 27,804 | 4.34 | % | ||||||||
| Total interest-earning assets (1) | 5,683,462 | 232,059 | 4.06 | % | ||||||||
| Other assets | 392,034 | |||||||||||
| Total assets | $ | 6,075,496 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,243,836 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,541,900 | 12,814 | 0.50 | % | ||||||||
| Time less than $100,000 | 48,307 | 143 | 0.30 | % | ||||||||
| Time $100,000 or more | 26,699 | 55 | 0.21 | % | ||||||||
| Total interest-bearing deposits | 2,616,906 | 13,012 | 0.50 | % | ||||||||
| Securities sold under repurchase agreements | 112,958 | 700 | 0.62 | % | ||||||||
| Total interest-bearing liabilities | 2,729,864 | 13,712 | 0.50 | % | ||||||||
| Other liabilities | 67,215 | |||||||||||
| Shareholders' equity | 1,034,581 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,075,496 | ||||||||||
| Net interest spread (1) (2) | 3.56 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 218,347 | 3.82 | % |
| (1) Amounts calculated on an FTE basis using the current statutory federal tax rate. |
|---|
| (2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| (3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
-25-
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 4,705,641 | $ | 199,355 | 4.24 | % | ||||||
| Tax-exempt (1) | 127,383 | 4,676 | 3.67 | % | ||||||||
| Total investments (1) | 4,833,024 | 204,031 | 4.22 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 795,943 | 43,974 | 5.52 | % | ||||||||
| Tax-exempt (1) | 40,193 | 1,655 | 4.12 | % | ||||||||
| Total loans (1) | 836,136 | 45,629 | 5.46 | % | ||||||||
| Total interest-bearing cash | 374,806 | 19,665 | 5.25 | % | ||||||||
| Total interest-earning assets (1) | 6,043,966 | 269,325 | 4.43 | % | ||||||||
| Other assets | 400,721 | |||||||||||
| Total assets | $ | 6,444,687 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,445,945 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,638,139 | 10,658 | 0.40 | % | ||||||||
| Time less than $100,000 | 57,064 | 187 | 0.33 | % | ||||||||
| Time $100,000 or more | 33,794 | 96 | 0.28 | % | ||||||||
| Total interest-bearing deposits | 2,728,997 | 10,941 | 0.40 | % | ||||||||
| Bank term funding program borrowings | 107,364 | 5,813 | 5.40 | % | ||||||||
| Securities sold under repurchase agreements | 89,381 | 665 | 0.74 | % | ||||||||
| Total interest-bearing liabilities | 2,925,742 | 17,419 | 0.60 | % | ||||||||
| Other liabilities | 69,758 | |||||||||||
| Shareholders' equity | 1,003,242 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,444,687 | ||||||||||
| Net interest spread (1) (2) | 3.83 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 251,906 | 4.14 | % |
| (1) Amounts calculated on an FTE basis using the current statutory federal tax rate. |
|---|
| (2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| (3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
[The remainder of this page intentionally left blank]
-26-
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 5,176,278 | $ | 221,742 | 4.28 | % | ||||||
| Tax-exempt (1) | 158,433 | 5,668 | 3.58 | % | ||||||||
| Total investments (1) | 5,334,711 | 227,410 | 4.26 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 868,255 | 45,739 | 5.27 | % | ||||||||
| Tax-exempt (1) | 44,061 | 1,743 | 3.96 | % | ||||||||
| Total loans (1) | 912,316 | 47,482 | 5.20 | % | ||||||||
| Total interest-bearing cash | 204,794 | 10,671 | 5.21 | % | ||||||||
| Total Interest-earning assets (1) | 6,451,821 | 285,563 | 4.43 | % | ||||||||
| Other assets | 419,545 | |||||||||||
| Total assets | $ | 6,871,366 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,748,544 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,922,909 | 3,450 | 0.12 | % | ||||||||
| Time less than $100,000 | 67,832 | 204 | 0.30 | % | ||||||||
| Time $100,000 or more | 48,076 | 116 | 0.24 | % | ||||||||
| Total interest-bearing deposits | 3,038,817 | 3,770 | 0.12 | % | ||||||||
| Securities sold under repurchase agreements | 89,298 | 120 | 0.13 | % | ||||||||
| Total interest-bearing liabilities | 3,128,115 | 3,890 | 0.12 | % | ||||||||
| Other liabilities | 100,097 | |||||||||||
| Shareholders' equity | 894,610 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,871,366 | ||||||||||
| Net interest spread (1) (2) | 4.31 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 281,673 | 4.37 | % |
| (1) Amounts calculated on an FTE basis using the current statutory federal tax rate. |
|---|
| (2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| (3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
[The remainder of this page intentionally left blank]
-27-
Summary of Changes in Interest Income and Expense due to Changes in Average Asset & Liability Balances and Yields Earned & Rates Paid
The following tables set forth a summary of the changes in interest income and interest expense due to changes in average assets and liability balances (volume) and changes in average interest yields/rates for the periods indicated. Changes not solely attributable to volume or yields/rates have been allocated in proportion to the respective volume and yield/rate components.
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2025 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2024 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| (Decrease) increase in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | (22,009 | ) | $ | (18,938 | ) | $ | (40,947 | ) | |||
| Tax-exempt (1) | (967 | ) | 187 | (780 | ) | |||||||
| Total investments (1) | (22,976 | ) | (18,751 | ) | (41,727 | ) | ||||||
| Loans: | ||||||||||||
| Taxable | (3,949 | ) | 632 | (3,317 | ) | |||||||
| Tax-exempt (1) | (367 | ) | 6 | (361 | ) | |||||||
| Total loans (1) | (4,316 | ) | 638 | (3,678 | ) | |||||||
| Total interest-bearing cash | 13,944 | (5,805 | ) | 8,139 | ||||||||
| Total decrease in interest and loan fee income (1) | (13,348 | ) | (23,918 | ) | (37,266 | ) | ||||||
| (Decrease) increase in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | (389 | ) | 2,545 | 2,156 | ||||||||
| Time less than $100,000 | (29 | ) | (15 | ) | (44 | ) | ||||||
| Time $100,000 or more | (20 | ) | (21 | ) | (41 | ) | ||||||
| Total interest-bearing deposits | (438 | ) | 2,509 | 2,071 | ||||||||
| Bank term funding program borrowings | (5,813 | ) | - | (5,813 | ) | |||||||
| Securities sold under repurchase agreements | 175 | (140 | ) | 35 | ||||||||
| Total (decrease) increase in interest expense | (6,076 | ) | 2,369 | (3,707 | ) | |||||||
| Decrease in net interest and loan fee income (1) | $ | (7,272 | ) | $ | (26,287 | ) | $ | (33,559 | ) |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
[The remainder of this page intentionally left blank]
-28-
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2023 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| (Decrease) increase in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | (20,161 | ) | $ | (2,226 | ) | $ | (22,387 | ) | |||
| Tax-exempt (1) | (1,111 | ) | 119 | (992 | ) | |||||||
| Total investments (1) | (21,272 | ) | (2,107 | ) | (23,379 | ) | ||||||
| Loans: | ||||||||||||
| Taxable | (3,809 | ) | 2,044 | (1,765 | ) | |||||||
| Tax-exempt (1) | (153 | ) | 65 | (88 | ) | |||||||
| Total loans (1) | (3,962 | ) | 2,109 | (1,853 | ) | |||||||
| Total interest-bearing cash | 8,859 | 135 | 8,994 | |||||||||
| Total (decrease) increase in interest and loan fee income (1) | (16,375 | ) | 137 | (16,238 | ) | |||||||
| (Decrease) increase in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | (336 | ) | 7,544 | 7,208 | ||||||||
| Time less than $100,000 | (32 | ) | 15 | (17 | ) | |||||||
| Time $100,000 or more | (34 | ) | 14 | (20 | ) | |||||||
| Total interest-bearing deposits | (402 | ) | 7,573 | 7,171 | ||||||||
| Bank term funding program borrowings | 5,813 | - | 5,813 | |||||||||
| Securities sold under repurchase agreements | - | 545 | 545 | |||||||||
| Total increase in interest expense | 5,411 | 8,118 | 13,529 | |||||||||
| Decrease in net interest and loan fee income (1) | $ | (21,786 | ) | $ | (7,981 | ) | $ | (29,767 | ) |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
Provision for Credit Losses
The Company manages credit risk by enforcing conservative underwriting and administration procedures and aggressively pursuing collection efforts with debtors experiencing financial difficulties. The provision for credit losses reflects Management's assessment of credit risk in the loan portfolio and debt securities held to maturity portfolio during each of the periods presented.
Based on Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity, the Company recorded a $550 thousand reversal of provision for credit losses in 2025, which was recorded in the first quarter of 2025. In 2024, the Company provided $300 thousand for credit losses, which was recorded in the first quarter of 2024. In 2023, the Company recorded a $1.2 million reversal of provision for credit losses which reflected a $2.2 million recovery in the first quarter 2023 on a previously charged off loan and a $400 thousand provision for credit losses in the third quarter of 2023. For further information regarding credit risk, net credit losses, and the allowance for credit losses, see the “Loan Portfolio Credit Risk” and “Allowance for Credit Losses” sections of this Report.
[The remainder of this page intentionally left blank]
-29-
Noninterest Income
Components of Noninterest Income
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (In thousands) | ||||||||||||
| Service charges on deposit accounts | $ | 13,336 | $ | 14,025 | $ | 14,169 | ||||||
| Merchant processing services | 10,970 | 10,449 | 11,280 | |||||||||
| Debit card fees | 6,346 | 6,853 | 7,185 | |||||||||
| Trust fees | 3,584 | 3,318 | 3,122 | |||||||||
| ATM processing fees | 1,912 | 2,170 | 2,618 | |||||||||
| Other service fees | 1,753 | 1,770 | 1,765 | |||||||||
| Bank owned Life insurance gains | 208 | 202 | 279 | |||||||||
| Losses on sale of securities | - | - | (125 | ) | ||||||||
| Unrealized losses on equity securities | (60 | ) | - | - | ||||||||
| Other noninterest income | 2,741 | 4,368 | 3,229 | |||||||||
| Total Noninterest Income | $ | 40,790 | $ | 43,155 | $ | 43,522 |
Noninterest income in 2025 decreased $2.4 million compared with 2024 primarily because 2024 results included a $1.4 million gain on sale of other assets. Service charges on deposit accounts decreased in 2025 compared with 2024 primarily due to a decrease in overdraft charges. Debit card fees and ATM processing fees decreased in 2025 compared with 2024 primarily due to lower transaction volumes. The decreases in 2025 compared with 2024 were partially offset by higher income from merchant processing services and trust fees.
Noninterest income in 2024 remained relatively unchanged when compared with 2023 primarily due to a $1.4 million gain on sale of other assets, offset by lower income from merchant processing services, ATM processing fees and debit card fees. Merchant processing services fee income decreased in 2024 from 2023 primarily due to an increase in lower margin transactions. ATM processing fees declined in 2024 compared with 2023 due to reduced processing volumes.
Noninterest Expense
Components of Noninterest Expense
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In thousands) | |||||||||||
| Salaries and related benefits | $ | 48,687 | $ | 50,292 | $ | 47,871 | |||||
| Occupancy and equipment | 20,871 | 20,673 | 20,520 | ||||||||
| Outsourced data processing services | 10,829 | 10,271 | 9,846 | ||||||||
| Limited partnership operating losses | 3,636 | 5,185 | 5,754 | ||||||||
| Courier service | 2,956 | 2,709 | 2,652 | ||||||||
| Professional fees | 1,964 | 1,470 | 1,751 | ||||||||
| Other noninterest expense | 12,979 | 13,791 | 14,822 | ||||||||
| Total Noninterest Expense | $ | 101,922 | $ | 104,391 | $ | 103,216 |
Noninterest expense in 2025 decreased $2.5 million compared with 2024 primarily due to decreases in salaries and benefits and operating losses from limited partnership investments. The decreases in 2025 from 2024 were partially offset by higher expenses for outsourced data processing services, professional fees, courier services and occupancy and equipment.
Noninterest expense in 2024 increased $1.2 million compared with 2023 primarily due to increases in salaries and benefits and outsourced data processing. The increases in 2024 from 2023 were partially offset by decreases in losses from unauthorized debit card use, legal fees, operating losses from limited partnership investments and FDIC insurance assessments.
[The remainder of this page intentionally left blank]
-30-
Provision for Income Tax
The Company’s income tax provision (FTE) was $41.6 million in 2025 compared with $51.7 million in 2024 and $61.4 million in 2023. The effective tax rates (FTE) were 26.4% in 2025 compared with 27.2% in 2024 and 27.5% in 2023. See Note 10 to the consolidated financial statements for additional information related to income taxes.
Investment Securities Portfolio
The Company maintains an investment securities portfolio consisting of securities issued by U.S. Treasury, U.S. Government sponsored entities, state and political subdivisions, corporations and banks. The Company had marketable equity securities held for trading at fair value of $466 thousand at December 31, 2025. The Company had no marketable equity securities not held for trading at December 31, 2025 and December 31, 2024.
Management manages the investment securities portfolio in response to anticipated changes in interest rates, and changes in deposit and loan volumes. The carrying value of the Company’s investment securities portfolio was $4.3 billion at December 31, 2025 and $4.2 billion at December 31, 2024. The following table lists debt securities in the Company’s portfolio by type as of the dates indicated. Debt securities held to maturity are listed at amortized cost before related reserve for expected credit losses of $1 thousand at December 31, 2025 and $1 thousand at December 31, 2024. Debt securities available for sale are listed at fair value.
| At December 31, 2025 | At December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying Value | As a percent of total investment securities | Carrying Value | As a percent of total investment securities | ||||||||||||
| ($ in thousands) | |||||||||||||||
| Securities of U.S. Government sponsored entities | $ | 302,412 | 7 | % | $ | 292,117 | 7 | % | |||||||
| Agency residential mortgage-backed securities ("MBS") | 228,080 | 5 | % | 268,987 | 6 | % | |||||||||
| Agency commercial MBS | 707,560 | 16 | % | 6,966 | - | % | |||||||||
| U.S. Treasury securities | - | - | % | 4,955 | - | % | |||||||||
| Obligations of states and political subdivisions | 79,319 | 2 | % | 113,447 | 3 | % | |||||||||
| Corporate securities | 2,546,324 | 60 | % | 2,571,384 | 61 | % | |||||||||
| Collateralized loan obligations | 424,614 | 10 | % | 982,589 | 23 | % | |||||||||
| Total | $ | 4,288,309 | 100 | % | $ | 4,240,445 | 100 | % | |||||||
| Debt securities available for sale | $ | 3,468,734 | $ | 3,395,810 | |||||||||||
| Debt securities held to maturity | 819,575 | 844,635 | |||||||||||||
| Total | $ | 4,288,309 | $ | 4,240,445 |
Management continually evaluates the Company’s investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, liquidity, and the level of interest rate risk to which the Company is exposed. These evaluations may cause Management to change the level of funds the Company deploys into investment securities and change the composition of the Company’s investment securities portfolio.
At December 31, 2025, substantially all of the Company’s investment securities were investment grade as rated by one or more major rating agencies. In addition to monitoring credit rating agency evaluations, Management performs its own evaluations regarding the credit worthiness of the issuer or the securitized assets underlying asset-backed securities. The Company’s procedures for evaluating investments in securities are in accordance with guidance issued by the Board of Governors of the Federal Reserve System, “Investing in Securities without Reliance on Nationally Recognized Statistical Rating Agencies” (SR 12-15) and other regulatory guidance.
[The remainder of this page intentionally left blank]
-31-
The following table shows the fair value carrying amount of the Company’s debt securities available for sale as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In thousands) | |||||||||||
| Debt securities available for sale: | |||||||||||
| Securities of U.S. Government sponsored entities | $ | 302,412 | $ | 292,117 | $ | 294,919 | |||||
| Agency residential MBS | 184,346 | 211,060 | 239,454 | ||||||||
| Agency commercial MBS | 707,560 | 6,966 | - | ||||||||
| U.S. Treasury securities | - | 4,955 | - | ||||||||
| Obligations of states and political subdivisions | 45,722 | 62,186 | 71,283 | ||||||||
| Corporate securities | 1,804,080 | 1,835,937 | 1,909,548 | ||||||||
| Collateralized loan obligations | 424,614 | 982,589 | 1,484,597 | ||||||||
| Total debt securities available for sale | $ | 3,468,734 | $ | 3,395,810 | $ | 3,999,801 |
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities available for sale (stated at fair value) at December 31, 2025. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Collateralized loan obligations and mortgage-backed securities are shown separately because they are typically paid in quarterly and monthly installments, respectively, over a number of years.
Debt Securities Available for Sale Maturity Distribution
| At December 31, 2025 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | CLO and Mortgage- backed | Total | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Securities of U.S. Government sponsored entities | $ | 7,036 | $ | 116,579 | $ | 178,797 | $ | - | $ | 302,412 | ||||||||||
| Interest rate | 4.07 | % | 3.39 | % | 3.49 | % | - | % | 3.54 | % | ||||||||||
| Obligations of states and political subdivisions | 3,220 | 20,885 | 21,617 | - | 45,722 | |||||||||||||||
| Interest rate | 2.60 | % | 2.89 | % | 3.20 | % | - | % | 3.01 | % | ||||||||||
| Corporate securities | 188,317 | 1,044,637 | 571,126 | - | 1,804,080 | |||||||||||||||
| Interest rate | 3.24 | % | 2.81 | % | 2.30 | % | - | % | 2.67 | % | ||||||||||
| Subtotal | 198,573 | 1,182,101 | 771,540 | - | 2,152,214 | |||||||||||||||
| Interest rate | 3.26 | % | 2.87 | % | 2.60 | % | - | % | 2.80 | % | ||||||||||
| Collateralized loan obligations (CLO) | - | - | - | 424,614 | 424,614 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 5.95 | % | 5.95 | % | ||||||||||
| MBS | - | - | - | 891,906 | 891,906 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 4.77 | % | 4.77 | % | ||||||||||
| Total | $ | 198,573 | $ | 1,182,101 | $ | 771,540 | $ | 1,316,520 | $ | 3,468,734 | ||||||||||
| Interest rate | 3.26 | % | 2.87 | % | 2.60 | % | 5.15 | % | 3.64 | % |
The following table shows the amortized cost carrying amount and fair value before related reserve for expected credit losses of $1 thousand at December 31, 2025, December 31, 2024 and December 31, 2023, of the Company’s debt securities held to maturity as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In thousands) | |||||||||||
| Agency residential MBS | $ | 43,734 | $ | 57,927 | $ | 78,565 | |||||
| Obligations of states and political subdivisions | 33,597 | 51,261 | 71,182 | ||||||||
| Corporate securities | 742,244 | 735,447 | 728,650 | ||||||||
| Total | $ | 819,575 | $ | 844,635 | $ | 878,397 | |||||
| Fair value | $ | 812,580 | $ | 807,838 | $ | 849,562 |
-32-
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities held to maturity at December 31, 2025. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Mortgage-backed securities are shown separately because they are typically paid in monthly installments over a number of years.
Debt Securities Held to Maturity Maturity Distribution
| At December 31, 2025 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | Mortgage- backed | Total | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Obligations of states and political subdivisions | $ | 28,363 | $ | 5,234 | $ | - | $ | - | $ | 33,597 | ||||||||||
| Interest rate | 3.56 | % | 3.80 | % | - | % | - | % | 3.63 | % | ||||||||||
| Corporate securities | 4,963 | 420,153 | 317,128 | - | 742,244 | |||||||||||||||
| Interest rate | 4.15 | % | 4.24 | % | 4.17 | % | - | % | 4.21 | % | ||||||||||
| Subtotal | 33,326 | 425,387 | 317,128 | - | 775,841 | |||||||||||||||
| Interest rate | 3.56 | % | 4.23 | % | 4.17 | % | - | % | 4.18 | % | ||||||||||
| MBS | - | - | - | 43,734 | 43,734 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 2.37 | % | 2.37 | % | ||||||||||
| Total | $ | 33,326 | $ | 425,387 | $ | 317,128 | $ | 43,734 | $ | 819,575 | ||||||||||
| Interest rate | 3.56 | % | 4.23 | % | 4.17 | % | 2.37 | % | 4.08 | % |
The Company had corporate securities as shown below at the dates indicated:
| Corporate securities | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2025 | At December 31, 2024 | ||||||||||||||
| Amortized | Fair | Amortized | Fair | ||||||||||||
| Cost | Value | Cost | Value | ||||||||||||
| (In thousands) | |||||||||||||||
| Debt securities available for sale | $ | 1,913,553 | $ | 1,804,080 | $ | 2,031,144 | $ | 1,835,937 | |||||||
| Debt securities held to maturity | 742,244 | 737,480 | 735,447 | 703,210 | |||||||||||
| Total corporate securities | $ | 2,655,797 | $ | 2,541,560 | $ | 2,766,591 | $ | 2,539,147 |
The following table summarizes total corporate securities by credit rating:
| At December 31, 2025 | At December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| AA- | $ | 77,304 | 3 | % | $ | 72,569 | 3 | % | ||||||||
| A+ | 272,496 | 11 | % | 256,906 | 10 | % | ||||||||||
| A | 423,726 | 17 | % | 353,434 | 14 | % | ||||||||||
| A- | 801,466 | 31 | % | 807,698 | 32 | % | ||||||||||
| BBB+ | 624,557 | 25 | % | 634,118 | 25 | % | ||||||||||
| BBB | 342,011 | 13 | % | 414,422 | 16 | % | ||||||||||
| Total corporate securities | $ | 2,541,560 | 100 | % | $ | 2,539,147 | 100 | % |
[The remainder of this page intentionally left blank]
-33-
The following table summarizes total corporate securities by the industry sector in which the issuing companies operate:
| At December 31, 2025 | At December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 1,448,196 | 57 | % | $ | 1,450,675 | 57 | % | ||||||||
| Utilities | 288,995 | 11 | % | 275,551 | 11 | % | ||||||||||
| Industrial | 214,154 | 8 | % | 212,587 | 8 | % | ||||||||||
| Consumer, Non-cyclical | 174,853 | 7 | % | 169,311 | 7 | % | ||||||||||
| Communications | 130,355 | 5 | % | 154,358 | 6 | % | ||||||||||
| Basic Materials | 102,612 | 4 | % | 100,617 | 4 | % | ||||||||||
| Energy | 71,815 | 3 | % | 69,320 | 3 | % | ||||||||||
| Technology | 63,158 | 3 | % | 61,008 | 2 | % | ||||||||||
| Consumer, Cyclical | 47,422 | 2 | % | 45,720 | 2 | % | ||||||||||
| Total corporate securities | $ | 2,541,560 | 100 | % | $ | 2,539,147 | 100 | % |
The following table summarizes total corporate securities by the location of the issuers’ headquarters; all the corporate securities are denominated in United States dollars:
| At December 31, 2025 | At December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| United States of America | $ | 1,815,106 | 71 | % | $ | 1,767,669 | 70 | % | ||||||||
| Canada | 203,940 | 8 | % | 192,122 | 8 | % | ||||||||||
| Japan | 159,249 | 6 | % | 167,624 | 7 | % | ||||||||||
| United Kingdom | 112,636 | 4 | % | 139,648 | 5 | % | ||||||||||
| France | 80,668 | 3 | % | 92,970 | 4 | % | ||||||||||
| Switzerland | 76,127 | 3 | % | 73,424 | 3 | % | ||||||||||
| Netherlands | 37,660 | 2 | % | 35,425 | 1 | % | ||||||||||
| Australia | 25,305 | 1 | % | 24,700 | 1 | % | ||||||||||
| Belgium | 17,211 | 1 | % | 19,726 | 1 | % | ||||||||||
| Germany | 13,658 | 1 | % | 12,891 | - | % | ||||||||||
| Jersey | - | - | % | 12,948 | - | % | ||||||||||
| Total corporate securities | $ | 2,541,560 | 100 | % | $ | 2,539,147 | 100 | % |
The following table summarizes the above corporate securities with issuer’s headquarters located outside of the United States of America by the industry sector in which the issuing companies operate; all the corporate securities are denominated in United States dollars:
| At December 31, 2025 | At December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total foreign corporate securities | Fair value | As a percent of total foreign corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 626,661 | 86 | % | $ | 659,403 | 86 | % | ||||||||
| Energy | 33,540 | 5 | % | 32,041 | 4 | % | ||||||||||
| Basic Materials | 25,305 | 4 | % | 24,700 | 3 | % | ||||||||||
| Consumer, Non-cyclical | 17,211 | 2 | % | 19,726 | 3 | % | ||||||||||
| Consumer, Cyclical | 13,658 | 2 | % | 25,839 | 3 | % | ||||||||||
| Utilities | 10,079 | 1 | % | 9,769 | 1 | % | ||||||||||
| Total foreign corporate securities | $ | 726,454 | 100 | % | $ | 771,478 | 100 | % |
-34-
The Company’s $425 million (fair value) in collateralized loan obligations at December 31, 2025, consist of investments in 41 issues that are within the senior tranches of their respective fund securitization structures. The following table summarizes total collateralized loan obligations by credit rating:
| At December 31, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| AAA | $ | 156,335 | $ | 155,881 | |||
| AA+/AA | 269,130 | 268,733 | |||||
| Total | $ | 425,465 | $ | 424,614 |
The Company’s $983 million (fair value) in collateralized loan obligations at December 31, 2024, consist of investments in 96 issues that are within the senior tranches of their respective fund securitization structures. The following table summarizes total collateralized loan obligations by credit rating:
| At December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| AAA | $ | 312,710 | $ | 311,650 | |||
| AA | 674,445 | 670,939 | |||||
| Total | $ | 987,155 | $ | 982,589 |
See Note 2 to the consolidated financial statements for additional information related to the investment securities.
Loan Portfolio
The Company originates loans with the intent to hold such assets until principal is repaid. Management follows written loan underwriting policies and procedures which are approved by the Bank’s Board of Directors. Loans are underwritten following approved underwriting standards and lending authorities within a formalized organizational structure. The Board of Directors also approves independent real estate appraisers to be used in obtaining estimated values for real property serving as loan collateral. Prevailing economic trends and conditions are also taken into consideration in loan underwriting practices.
All loan applications must be for clearly defined legitimate purposes with a determinable primary source of repayment, and as appropriate, secondary sources of repayment. All loans are supported by appropriate documentation such as current financial statements, tax returns, credit reports, collateral information, guarantor asset verification, title reports, appraisals, and other relevant documentation.
Commercial loans represent term loans used to acquire durable business assets or revolving lines of credit used to finance working capital. Underwriting practices evaluate each borrower’s cash flow as the principal source of loan repayment. Commercial loans are generally secured by the borrower’s business assets as a secondary source of repayment. Commercial loans are evaluated for credit-worthiness based on prior loan performance and borrower financial information including cash flow, borrower net worth and aggregate debt.
Commercial real estate loans represent term loans used to acquire or refinance real estate to be operated by the borrower in a commercial capacity. Underwriting practices evaluate each borrower’s global cash flow as the principal source of loan repayment, independent appraisal of value of the property, and other relevant factors. Commercial real estate loans are generally secured by a first lien on the property as a secondary source of repayment.
Real estate construction loans represent the financing of real estate development. Loan principal disbursements are controlled through the use of project budgets, and disbursements are approved based on construction progress, which is validated by project site inspections. A first lien on the real estate serves as collateral to secure the loan.
Residential real estate loans generally represent first lien mortgages used by the borrower to purchase or refinance a principal residence. For interest-rate risk purposes, the Company offers only fully-amortizing, adjustable-rate mortgages. In underwriting first lien mortgages, the Company evaluates each borrower’s ability to repay the loan, an independent appraisal of the value of the property, and other relevant factors. The Company does not offer riskier mortgage products, such as non-amortizing “interest-only” mortgages and “negative amortization” mortgages.
-35-
For loans secured by real estate, the Bank requires title insurance to insure the status of its lien and each borrower is obligated to insure the real estate collateral, naming the Company as loss payee, in an amount sufficient to repay the principal amount outstanding in the event of a property casualty loss.
Consumer installment and other loans are predominantly comprised of indirect automobile loans with underwriting based on credit history and scores, personal income, debt service capacity, and collateral values.
Loan volumes have declined due to payoffs and problem loan workout activities, particularly with purchased loans, and reduced volumes of loan originations. The Company did not take an aggressive posture relative to loan portfolio growth during the post-recession period of historically low interest rates. Management increased investment securities as loan volumes declined.
The following table shows the composition of the loan portfolio of the Company by type of loan and type of borrower, on the dates indicated:
Loan Portfolio
| At December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (In thousands) | |||||||
| Commercial | $ | 117,009 | $ | 127,276 | |||
| Commercial real estate | 482,230 | 507,900 | |||||
| Construction | - | 5,064 | |||||
| Residential real estate | 7,186 | 8,274 | |||||
| Consumer installment and other | 120,057 | 171,786 | |||||
| Total loans | $ | 726,482 | $ | 820,300 |
The following table shows the maturity distribution of loans at December 31, 2025. There were no loans with a remaining maturity of over fifteen years as of December 31, 2025.
Loan Maturity Distribution
| At December 31, 2025 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to Fifteen Years | Total | ||||||||||||
| (In thousands) | |||||||||||||||
| Commercial | $ | 31,724 | $ | 40,925 | $ | 44,360 | $ | 117,009 | |||||||
| Commercial real estate | 11,473 | 207,238 | 263,519 | 482,230 | |||||||||||
| Residential real estate | - | 375 | 6,811 | 7,186 | |||||||||||
| Consumer and other installment | 17,594 | 86,450 | 16,013 | 120,057 | |||||||||||
| Total | $ | 60,791 | $ | 334,988 | $ | 330,703 | $ | 726,482 |
[The remainder of this page intentionally left blank]
-36-
The following table shows the distribution of variable-rate and fixed-rate loans due after one year as of December 31, 2025.
| At December 31, 2025 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed | Variable | Total | |||||||||
| (In thousands) | |||||||||||
| Commercial | $ | 71,293 | $ | 13,992 | $ | 85,285 | |||||
| Commercial real estate | 91,768 | 378,989 | 470,757 | ||||||||
| Residential real estate | 988 | 6,198 | 7,186 | ||||||||
| Consumer and other installment | 102,463 | - | 102,463 | ||||||||
| Total | $ | 266,512 | $ | 399,179 | $ | 665,691 |
Commitments and Letters of Credit
The Company issues formal commitments on lines of credit to well-established and financially responsible commercial enterprises. Such commitments can be either secured or unsecured and are typically in the form of revolving lines of credit for seasonal working capital needs. Occasionally, such commitments are in the form of letters of credit to facilitate the customers’ particular business transactions. Commitment fees are generally charged for commitments and letters of credit. Commitments on lines of credit and letters of credit typically mature within one year. For further information, see the accompanying notes to the consolidated financial statements.
Loan Portfolio Credit Risk
The Company extends loans to commercial and consumer customers which expose the Company to the risk that the borrowers will default, causing loss. The Company’s lending activities are exposed to various qualitative risks. All loan segments are exposed to risks inherent in the economy and market conditions. Significant risk characteristics related to the commercial loan segment include the borrowers’ business performance and financial condition, and the value of collateral for secured loans. Significant risk characteristics related to the commercial real estate segment include the borrowers’ business performance and the value of properties collateralizing the loans. Significant risk characteristics related to the construction loan segment include the borrowers’ performance in successfully developing the real estate into the intended purpose and the value of the property collateralizing the loans. Significant risk characteristics related to the residential real estate segment include the borrowers’ financial wherewithal to service the mortgages and the value of the property collateralizing the loans. Significant risk characteristics related to the consumer loan segment include the financial condition of the borrowers and the value of collateral securing the loans.
The Company closely monitors the markets in which it conducts its lending operations and follows a strategy to control exposure to loans with high credit risk. The Bank’s organizational structure separates the functions of business development and loan underwriting; Management believes this segregation of duties avoids inherent conflicts of combining business development and loan approval functions. In measuring and managing credit risk, the Company adheres to the following practices:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Bank maintains a Loan Review Department which reports directly to the audit committee of the Board of Directors. The Loan Review Department performs independent evaluations of loans to challenge the credit risk grades assigned by Management, using grading standards employed by bank regulatory agencies. Those loans judged to carry higher risk attributes are referred to as “classified loans.” Classified loans receive elevated Management attention in order to maximize collection. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Bank maintains two loan administration offices whose sole responsibility is to manage and collect classified loans. |
Classified loans with higher levels of credit risk are further designated as “nonaccrual loans.” Management places classified loans on nonaccrual status when full collection of contractual interest and principal payments is in doubt. Uncollected interest previously accrued on loans placed on nonaccrual status is reversed as a charge against interest income. The Company does not accrue interest income on loans following placement on nonaccrual status. Interest payments received on nonaccrual loans are applied to reduce the carrying amount of the loan unless the carrying amount is well secured by loan collateral. “Nonperforming assets” include nonaccrual loans, loans 90 or more days past due and still accruing, and repossessed loan collateral (commonly referred to as “Other Real Estate Owned”).
[The remainder of this page intentionally left blank]
-37-
Nonperforming Loans
| At December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (In thousands) | |||||||
| Nonperforming nonaccrual loans | $ | 768 | $ | 201 | |||
| Performing nonaccrual loans | 706 | - | |||||
| Total nonaccrual loans | 1,474 | 201 | |||||
| Accruing loans 90 or more days past due | 340 | 534 | |||||
| Total nonperforming loans | $ | 1,814 | $ | 735 |
Management believes the overall credit quality of the loan portfolio is reasonably stable; however, classified and nonperforming assets could fluctuate from period to period. The performance of any individual loan can be affected by external factors such as the interest rate environment, economic conditions, pandemics, and collateral values or factors particular to the borrower. No assurance can be given that additional increases in nonaccrual and delinquent loans will not occur in the future.
Allowance for Credit Losses
The following table summarizes allowance for credit losses at the dates indicated:
| At December 31, | At December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (In thousands) | |||||||
| Allowance for credit losses on loans | $ | 11,573 | $ | 14,780 | |||
| Allowance for credit losses on held to maturity debt securities | 1 | 1 | |||||
| Total allowance for credit losses | $ | 11,574 | $ | 14,781 | |||
| Allowance for unfunded credit commitments | $ | 201 | $ | 201 |
Allowance for Credit Losses on Debt Securities Held to Maturity
Management segmented debt securities held to maturity, selected methods to estimate losses for each segment, and measured a loss estimate. Agency mortgage-backed securities were assigned no credit loss allowance due to the perceived backing of government sponsored entities. Corporate securities held to maturity were individually evaluated for expected credit loss by evaluating the issuer’s financial condition, profitability, cash flows, and credit ratings. The Company has evaluated each issuer’s historical financial performance and ability to service debt payments throughout and following the 2008-2009 recession. The Company has an expectation that nonpayment of the amortized cost basis continues to be zero. At December 31, 2025, no credit loss allowance was assigned to corporate securities held to maturity based on evaluation of each individual issuer’s historical financial performance throughout full business cycles. Municipal securities were evaluated for risk of default based on credit rating and remaining term to maturity using Moody’s risk of default factors; Moody’s loss upon default factors were applied to the assumed defaulted principal amounts to estimate the amount for credit loss allowance. Allowance for credit losses related to debt securities held to maturity was $1 thousand related to municipal securities at December 31, 2025 and December 31, 2024, reflecting the expected credit losses on debt securities held to maturity.
Allowance for Credit Losses on Loans
The Company’s allowance for credit losses on loans represents Management’s estimate of forecasted credit losses in the loan portfolio based on the current expected credit loss model. In evaluating credit risk for loans, Management measures the loss potential of the carrying value of loans. As described above, payments received on nonaccrual loans may be applied against the principal balance of the loans until such time as full collection of the remaining recorded balance is expected.
The preparation of the financial statements requires Management to estimate the amount of expected losses over the expected contractual life of the Bank’s existing loan portfolio and establish an allowance for credit losses. Loan agreements generally include a maturity date, and the Company considers the contractual life of a loan agreement to extend from the date of origination to the contractual maturity date. In estimating credit losses, Management must exercise significant judgment in evaluating information deemed relevant. The amount of ultimate losses on the loan portfolio can vary from the estimated amounts. Management follows a systematic methodology to estimate loss potential in an effort to reduce the differences between estimated and actual losses.
-38-
The allowance for credit losses is established through provisions for credit losses charged to income. Losses on loans are charged to the allowance for credit losses when all or a portion of the recorded amount of a loan is deemed to be uncollectible. Recoveries of loans previously charged off are credited to the allowance when realized. The Company’s allowance for credit losses is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall credit loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing economic conditions, or credit protection agreements and other factors.
Loans that share common risk characteristics are segregated into pools based on common characteristics, which is primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. For consumer installment loans, primarily secured by automobiles, historical loss rates are determined using a vintage methodology, which tracks losses based on period of origination. For commercial, construction, and commercial real estate, historical loss rates are determined using an open pool methodology where losses are tracked over time for all loans included in the pool at the historical measurement date. Historical loss rates are adjusted for factors that are not reflected in the historical loss rates that are attributable to national or local economic or industry trends which have occurred but have not yet been recognized in past loan charge-off history, estimated losses based on management’s reasonable and supportable expectation of economic trends over a forecast horizon of up to two years, and other factors that impact credit loss expectations that are not reflected in the historical loss rates. Other factors include, but are not limited to, the effectiveness of the Company’s loan review system, adequacy of lending Management and staff, loan policies and procedures, problem loan trends, and concentrations of credit. At the end of the two-year forecast period loss rates revert immediately to the historical loss rates. The results of this analysis are applied to the amortized cost of the loans included within each pool.
Loans that do not share risk characteristics with other loans in the pools are evaluated individually. A loan is considered ‘collateral-dependent’ when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. A credit loss reserve for collateral-dependent loans is established at the difference between the amortized cost basis in the loan and the fair value of the underlying collateral adjusted for costs to sell. For other individually evaluated loans that are not collateral dependent, a credit loss reserve is established at the difference between the amortized cost basis in the loan and the present value of expected future cash flows discounted at the loan’s effective interest rate. The impact of an expected modification to be made to loans to borrowers experiencing financial difficulty is included in the allowance for credit losses when management determines such modification is likely.
Accrued interest is recorded in other assets and is excluded from the estimation of expected credit loss. Accrued interest is reversed through interest income when amounts are determined to be uncollectible, which generally occurs when the underlying receivable is placed on nonaccrual status or charged off.
[The remainder of this page intentionally left blank]
-39-
The following table summarizes the allowance for credit losses, chargeoffs and recoveries for the periods indicated.
| At and For the Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| ($ in thousands) | ||||||||||||
| Analysis of the Allowance for Credit Losses | ||||||||||||
| Balance, beginning of period | $ | 14,780 | $ | 16,867 | $ | 20,284 | ||||||
| Provision for (reversal of) credit losses on loans | (550 | ) | 300 | (1,150 | ) | |||||||
| Loans charged off: | ||||||||||||
| Commercial | (1,597 | ) | (283 | ) | (410 | ) | ||||||
| Commercial real estate | (191 | ) | - | (45 | ) | |||||||
| Consumer and other installment | (4,100 | ) | (6,391 | ) | (7,499 | ) | ||||||
| Total chargeoffs | (5,888 | ) | (6,674 | ) | (7,954 | ) | ||||||
| Recoveries of loans previously charged off: | ||||||||||||
| Commercial | 462 | 124 | 2,359 | |||||||||
| Commercial real estate | 54 | 204 | 71 | |||||||||
| Consumer and other installment | 2,715 | 3,959 | 3,257 | |||||||||
| Total recoveries | 3,231 | 4,287 | 5,687 | |||||||||
| Net loan losses | (2,657 | ) | (2,387 | ) | (2,267 | ) | ||||||
| Balance, end of period | $ | 11,573 | $ | 14,780 | $ | 16,867 | ||||||
| Net loan losses as a percentage of average loans | (0.35 | )% | (0.29 | )% | (0.25 | )% | ||||||
| Selected financial data: (at period end) | ||||||||||||
| Loans | $ | 726,482 | $ | 820,300 | $ | 866,602 | ||||||
| Nonaccrual loans | 1,474 | 201 | 403 | |||||||||
| Allowance for credit losses as a percentage of loans | 1.59 | % | 1.80 | % | 1.95 | % | ||||||
| Nonaccrual loans as a percentage of loans | 0.20 | % | 0.02 | % | 0.05 | % | ||||||
| Allowance for credit losses to nonaccrual loans | 785.14 | % | 7353.23 | % | 4185.36 | % |
The following table summarizes net (chargeoffs) recoveries and the ratio of net (chargeoffs) recoveries to average loans for the periods indicated:
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| As a percentage | As a percentage | As a percentage | ||||||||||||||||||||||||||||||||||
| Average | of Net (chargeoffs) | Average | of Net (chargeoffs) | Average | of Net (chargeoffs) | |||||||||||||||||||||||||||||||
| Net (chargeoffs) | Loan | recoveries | Net (chargeoffs) | Loan | recoveries | Net (chargeoffs) | Loan | recoveries | ||||||||||||||||||||||||||||
| Recoveries | Balances | to Average loans | Recoveries | Balances | to Average loans | Recoveries | Balances | to Average loans | ||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||
| Commercial | $ | (1,135 | ) | $ | 113,770 | (1.00 | )% | $ | (159 | ) | $ | 128,505 | (0.12 | )% | $ | 1,949 | $ | 149,137 | 1.31 | % | ||||||||||||||||
| Commercial real estate | (137 | ) | 488,758 | (0.03 | )% | 204 | 493,282 | 0.04 | % | 26 | 492,183 | 0.01 | % | |||||||||||||||||||||||
| Construction | - | 1,748 | - | % | - | 5,064 | - | % | - | 4,362 | - | % | ||||||||||||||||||||||||
| Residential real estate | - | 7,787 | - | % | - | 9,197 | - | % | - | 12,080 | - | % | ||||||||||||||||||||||||
| Consumer and other installment | (1,385 | ) | 143,668 | (0.96 | )% | (2,432 | ) | 200,088 | (1.22 | )% | (4,242 | ) | 254,554 | (1.67 | )% | |||||||||||||||||||||
| Total | $ | (2,657 | ) | $ | 755,731 | (0.35 | )% | $ | (2,387 | ) | $ | 836,136 | (0.29 | )% | $ | (2,267 | ) | $ | 912,316 | (0.25 | )% |
The Company's allowance for credit losses on loans is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall loan loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing and forecasted economic conditions, or credit protection agreements and other factors. Loans that share common risk characteristics are segregated into pools based on common characteristics, which are primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. Loans that do not share risk characteristics with other loans in the pools are evaluated individually. See Note 1 “Business and Accounting Policies” to consolidated financial statements for additional information.
[The remainder of this page intentionally left blank]
-40-
The following table presents the allocation of the allowance for credit losses for the periods indicated.
| At December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||
| Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Commercial | $ | 4,048 | 16 | % | $ | 4,197 | 15 | % | ||||||||
| Commercial real estate | 6,109 | 66 | % | 6,034 | 62 | % | ||||||||||
| Construction | - | - | % | 247 | 1 | % | ||||||||||
| Residential real estate | 22 | 1 | % | 22 | 1 | % | ||||||||||
| Consumer installment and other | 1,394 | 17 | % | 4,280 | 21 | % | ||||||||||
| Total | $ | 11,573 | 100 | % | $ | 14,780 | 100 | % |
| Allowance for Credit Losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, 2025 | ||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Commercial | Residential | Installment | ||||||||||||||||||||||
| Commercial | Real Estate | Construction | Real Estate | and Other | Total | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||
| Balance at beginning of period | $ | 4,197 | $ | 6,034 | $ | 247 | $ | 22 | $ | 4,280 | $ | 14,780 | ||||||||||||
| Provision (reversal) | 986 | 212 | (247 | ) | - | (1,501 | ) | (550 | ) | |||||||||||||||
| Chargeoffs | (1,597 | ) | (191 | ) | - | - | (4,100 | ) | (5,888 | ) | ||||||||||||||
| Recoveries | 462 | 54 | - | - | 2,715 | 3,231 | ||||||||||||||||||
| Total allowance for credit losses | $ | 4,048 | $ | 6,109 | $ | - | $ | 22 | $ | 1,394 | $ | 11,573 |
Management considers the $11.6 million allowance for credit losses on loans to be adequate as a reserve against current expected credit losses in the loan portfolio as of December 31, 2025.
See Note 3 to the consolidated financial statements for additional information related to the loan portfolio, loan portfolio credit risk, and allowance for credit losses.
Climate-Related Financial Risk
Climate change presents risk to the Company, our critical vendors and our customers. Our risk management practices incorporate the challenges brought about by climate change. The operations conducted in our centralized facilities and branch locations can be disrupted by acute physical risks such as flooding and windstorms, and by chronic physical risks such as rising sea levels, sustained higher temperatures, drought, and increased wildfires. Over the intermediate and longer-term, the Company can be subject to transition risks such as market demand, and policy and law changes.
None of the Company’s physical locations are located near sea level, and only a limited number of branches are located in flood zones. The Company and its critical vendors maintain property and casualty insurance, and maintain and regularly test disaster recovery plans, which include redundant operational locations and power sources. The Company’s operations do not use a significant amount of water in producing its products and services.
The Company monitors the climate risks of its loan customers. Borrowers with real estate loan collateral located in flood zones must carry flood insurance under the loans’ terms. At December 31, 2025, the Company had $16 million in loans to agricultural borrowers; Management continuously monitors these customers’ access to adequate water sources as well as their ability to sustain low crop yields and volatile commodity prices without encountering financial hardship. The Company makes automobile loans; changes in consumer demand, or governmental laws or policies, regarding gasoline, electric and hybrid vehicles are not considered to be material risks to the Company’s automobile lending practices. The Company considers climate risk in its underwriting of corporate bonds, and avoids purchasing bonds of issuers, which, in Management’s judgement, have elevated climate risk.
While the Company follows risk management practices related to climate risk, the Company may experience financial losses due to climate risk despite these precautions.
Asset/Liability and Market Risk Management
Asset/liability management involves the evaluation, monitoring and management of interest rate risk, market risk, liquidity and funding. The fundamental objective of the Company's management of assets and liabilities is to maximize its economic value while maintaining adequate liquidity and a conservative level of interest rate risk.
-41-
Interest Rate Risk
Interest rate risk is a significant market risk affecting the Company. Many factors affect the Company’s exposure to interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and re-pricing characteristics of financial instruments. Financial instruments may mature or re-price at different times. Financial instruments may re-price at the same time but by different amounts. Short-term and long-term market interest rates may change by different amounts. The timing and amount of cash flows of various financial instruments may change as interest rates change. In addition, the changing levels of interest rates may have an impact on bond portfolio volumes, accumulated other comprehensive (loss) income, loan demand and demand for various deposit products.
The Company’s earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the United States government and its agencies, particularly the FOMC. The monetary policies of the FOMC can influence the overall demand for loans and growth of deposits and the level of interest rates earned on loans and investment securities and paid for deposits and other borrowings. The nature and impact of future changes in monetary policies are generally not predictable.
Management attempts to manage interest rate risk while enhancing the net interest margin and net interest income. At times, depending on expected increases or decreases in market interest rates, the relationship between long and short-term interest rates, market conditions and competitive factors, Management may adjust the Company's interest rate risk position. The Company's results of operations and net portfolio values remain subject to changes in interest rates and to fluctuations in the difference between long, intermediate, and short-term interest rates.
Management monitors the Company’s interest rate risk using a licensed third party simulation model, which is periodically assessed using supervisory guidance issued by the Board of Governors of the Federal Reserve System, SR 11-7 “Guidance on Model Risk Management.” Management measures its exposure to interest rate risk using a dynamic composition simulation and static simulation. Within the dynamic composition simulation, Management makes assumptions regarding the expected change in the volume of financial instruments given the assumed change in market interest rates. Within the static simulation, cash flows are assumed redeployed into like financial instruments at prevailing rates and yields. Both simulations are used to measure expected changes in net interest income assuming various levels of change in market interest rates.
The Company’s asset and liability position was generally “asset sensitive” at December 31, 2025, based on the interest rate assumptions applied to the simulation model. An “asset sensitive” position results in a larger change in interest income than in interest expense resulting from application of assumed interest rate changes. However, in the dynamic simulation, an assumed decline in interest rates is expected to result in improved deposit balances funding higher earning asset levels. Further, in the dynamic simulation, no change in interest rates is expected to result in a decline in net interest income as asset yields remain stable and deposit costs rise as the Bank negotiates deposit rates with customers in the current environment.
At December 31, 2025, Management’s most recent measurements of estimated changes in net interest income were:
| Dynamic Simulation (1) | Static Simulation (2) | |||||
|---|---|---|---|---|---|---|
| Change in Interest Rates | First Year Change in Net Interest Income | |||||
| + 2.0% | + 4.1% | + 10.7% | ||||
| + 1.0% | + 2.1% | + 5.3% | ||||
| 0.0% | - 2.2% | 0.0% | ||||
| - 1.0% | - 3.1% | - 6.1% | ||||
| - 2.0% | - 6.6% | - 12.2% |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (1) | Balance sheet composition changes; Assumed change in interest rates over 1 year |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (2) | Balance sheet composition unchanged; Assumed immediate change in interest rates |
Simulation estimates depend on, and will change with, the size and mix of the actual and projected composition of financial instruments at the time of each simulation. Assumptions made in the simulation may not materialize and unanticipated events and circumstances may occur. In addition, the simulation does not take into account any future actions Management may undertake to mitigate the impact of interest rate changes, loan prepayment estimates and spread relationships, which may change regularly.
The Company does not currently engage in trading activities or use derivative instruments to manage interest rate risk, even though such activities may be permitted with the approval of the Company's Board of Directors.
-42-
Market Risk - Equity Markets
Equity price risk can affect the Company. Preferred or common stock holdings, as permitted by banking regulations, can fluctuate in value. Changes in value of preferred or common stock holdings are recognized in the Company's income statement.
Fluctuations in the Company's common stock price can impact the Company's financial results in several ways. First, the Company has at times repurchased and retired its common stock; the market price paid to retire the Company's common stock affects the level of the Company's shareholders' equity, cash flows and shares outstanding. Second, the Company's common stock price impacts the number of dilutive equivalent shares used to compute diluted earnings per share. Third, fluctuations in the Company's common stock price can motivate holders of options to purchase Company common stock through the exercise of such options thereby increasing the number of shares outstanding and potentially adding volatility to the book tax provision. Finally, the amount of compensation expense and tax deductions associated with share based compensation fluctuates with changes in and the volatility of the Company's common stock price.
Market Risk - Other
Market values of loan collateral can directly impact the level of loan chargeoffs and the provision for credit losses. The financial condition and liquidity of debtors issuing bonds and debtors whose mortgages or other obligations are securitized can directly impact the credit quality of the Company’s investment securities portfolio requiring the Company to establish or increase reserves for expected credit losses. Other types of market risk, such as foreign currency exchange risk, are not significant in the normal course of the Company's business activities.
Liquidity and Funding
The objective of liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund the Bank's operations and meet obligations and other commitments on a timely basis and at a reasonable cost. The Bank achieves this objective through the selection of asset and liability maturity mixes that it believes best meet its needs. The Bank's liquidity position is enhanced by its ability to raise additional funds as needed by borrowing from correspondent banks or in the wholesale markets, or by selling debt securities available for sale.
In recent years, the Bank's deposit base has provided the majority of the Bank's funding requirements. This low-cost source of funds, along with shareholders' equity, provided 97% of funding for average total assets for the year ended December 31, 2025 and 96% for the year ended December 31, 2024. The Bank’s funding from customer deposits is in part reliant on the confidence clients have in the Bank. The Bank places a very high priority in maintaining this confidence through conservative credit risk and capital management practices and by maintaining an appropriate level of liquidity.
Total deposits were $4,840 million at December 31, 2025 and $5,012 million at December 31, 2024. Total time deposits were $67 million at December 31, 2025 and $82 million at December 31, 2024. The Company has no foreign time deposits. FDIC deposit insurance is $250,000 per depositor, for each account ownership category. At December 31, 2025, estimated federally uninsured total deposits and time deposits were $2,457 million and $4 million, respectively.
The following table shows the time remaining to maturity of the Company’s estimated amounts of uninsured time deposits with a balance greater than $250,000 per depositor per category:
| At December 31, 2025 | |||
|---|---|---|---|
| (In thousands) | |||
| Three months or less | $ | 1,466 | |
| Over three through six months | 279 | ||
| Over six through twelve months | 1,901 | ||
| Over twelve months | 72 | ||
| Total | $ | 3,718 |
Liquidity is further provided by assets such as balances held at the Federal Reserve Bank, and principal and interest payments from debt securities and loans. At December 31, 2025, the Company had $567,801 thousand in cash balances. During the twelve months ending December 31, 2026, the Company expects to receive $397,000 thousand in principal payments from its debt securities. If additional operational liquidity is required, the Company can pledge debt securities as collateral for borrowing purposes; at December 31, 2025, the Company’s debt securities which qualify as collateral for borrowing totaled $4,013,502 thousand. In the ordinary course of business, the Company pledges debt securities as collateral for certain depository customers; at December 31, 2025, the Company had pledged $710,092 thousand in debt securities for depository customers. In the ordinary course of business, the Company pledges debt securities as collateral for borrowing from the Federal Reserve Bank; at December 31, 2025, the Company had pledged $741,923 thousand in debt securities at the Federal Reserve Bank. During the year ended December 31, 2025, the Company’s average borrowings from the Federal Reserve Bank and other correspondent banks were $-0- thousand, respectively, and at December 31, 2025, the Company had no borrowings from the Federal Reserve Bank or other correspondent banks. At December 31, 2025, the Company had access to borrowing from the Federal Reserve Bank up to $741,923 thousand based on collateral pledged at December 31, 2025. At December 31, 2025, the Company’s estimated unpledged collateral qualifying debt securities totaled $2,137,832 thousand. Debt securities eligible as collateral are shown at market value unless noted otherwise:
-43-
| At December 31, 2025 | ||||
|---|---|---|---|---|
| (in thousands) | ||||
| Debt Securities Eligible as Collateral: | ||||
| Corporate Securities | $ | 2,541,560 | ||
| Collateralized Loan Obligations rated AAA | 155,881 | |||
| Obligations of States and Political Subdivisions | 79,293 | |||
| Agency Mortgage Backed Securities | 934,356 | |||
| Securities of U.S. Government Sponsored Entities | 302,412 | |||
| Total Debt Securities Eligible as Collateral | $ | 4,013,502 | ||
| Debt Securities Pledged as Collateral: | ||||
| Debt Securities Pledged at the Federal Reserve Bank | $ | (741,923 | ) | |
| Deposits by Public Entities | (710,092 | ) | ||
| Securities Sold under Repurchase Agreements | (417,531 | ) | ||
| Other | (6,124 | ) | ||
| Total Debt Securities Pledged as Collateral | $ | (1,875,670 | ) | |
| Estimated Debt Securities Available to Pledge | $ | 2,137,832 |
Liquidity risk can result from the mismatching of asset and liability cash flows, or from disruptions in the financial markets. The Bank performs liquidity stress tests on a periodic basis to evaluate the sustainability of its liquidity. Under the stress testing, the Bank assumes outflows of funds increase beyond expected levels. Measurement of such heightened outflows considers the composition of the Bank’s deposit base, including any concentration of deposits, non-deposit funding such as short-term borrowings, and unfunded lending commitments. The composition of the Bank’s deposits is considered including the broad industry and geographic diversification in the Bank’s market area. The Bank evaluates its stock of highly liquid assets to meet the assumed higher levels of outflows. Highly liquid assets include cash and amounts due from other banks from daily transaction settlements, reduced by branch cash needs and any Federal Reserve Bank reserve requirements, and investment securities based on regulatory guidelines. Based on the results of the most recent liquidity stress test, Management is satisfied with the liquidity condition of the Bank. However, no assurance can be given the Bank will not experience a period of reduced liquidity.
Management continually monitors the Bank’s cash levels. Loan demand from credit worthy borrowers will be dictated by economic and competitive conditions. The Bank aggressively solicits non-interest bearing demand deposits and money market checking deposits, which are the least sensitive to changes in interest rates. The growth of these deposit balances is subject to heightened competition, the success of the Bank's sales efforts, delivery of superior customer service, new regulations and market conditions. The Bank does not aggressively solicit higher-costing time deposits. Changes in interest rates, most notably rising or elevated interest rates, or increased consumer spending, could impact deposit volumes. Depending on economic conditions, interest rate levels, liquidity management and a variety of other conditions, any deposit growth may be used to fund loans or purchase investment securities. However, due to possible volatility in economic conditions, competition and political uncertainty, loan demand and levels of customer deposits are not certain. Shareholder dividends are expected to continue subject to the Board's discretion and continuing evaluation of capital levels, earnings, asset quality and other factors.
Westamerica Bancorporation ("Parent Company") is a separate entity apart from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Parent Company is responsible for the payment of dividends declared for its shareholders, and interest and principal on any outstanding debt. The Parent Company had no debt at December 31, 2025. Substantially all of the Parent Company's revenues are obtained from subsidiary dividends and service fees.
The Bank’s dividends paid to the Parent Company and Parent Company cash balances provided adequate cash for the Parent Company to pay shareholder dividends of $47 million for the year ended December 31, 2025 and $47 million in the year ended December 31, 2024 and retire common stock in the amounts of $104 million in the year ended December 31, 2025 and $210 thousand in the year ended December 31, 2024. Payment of dividends to the Parent Company by the Bank is limited under California and Federal laws. The Company believes these regulatory dividend restrictions will not impact Parent Company's ability to meet its ongoing cash obligations. The Parent Company’s cash balance was $268 million at December 31, 2025 and $263 million at December 31, 2024.
-44-
Capital Resources
The Company has historically generated high levels of earnings, which provide a means of accumulating capital. The Company's net income as a percentage of average shareholders' equity (“return on equity” or “ROE”) was 11.2% for the year ended December 31, 2025 and 13.8% for the year ended December 31, 2024. The Company also raises capital as employees exercise stock options. The Company raised $376 thousand through the exercise of stock options in the year ended December 31, 2025 while $1.5 million was raised through the exercise of stock options in the year ended December 31, 2024.
The Company paid cash dividends on its common stock totaling $47 million in the year ended December 31, 2025 and $47 million in the year ended December 31, 2024, which represent dividends per common share of $1.82 and $1.76, respectively. The Company's earnings have historically exceeded dividends paid to shareholders. The amount of earnings in excess of dividends provides the Company resources to finance growth and maintain appropriate levels of shareholders' equity. In the absence of profitable growth opportunities, the Company has at times repurchased and retired its common stock as another means to return capital to shareholders. The Company retired approximately 2 million shares valued at $104 million in the year ended December 31, 2025 and 4 thousand shares valued at $210 thousand in the year ended December 31, 2024.
The Company's primary capital resource is shareholders' equity, which was $934 million at December 31, 2025 compared with $890 million at December 31, 2024. The Company's ratio of equity to total assets was 15.66% at December 31, 2025 and 14.65% at December 31, 2024.
The Company performs capital stress tests on a periodic basis to evaluate the sustainability of its capital. Under the stress testing, the Company assumes various scenarios such as deteriorating economic and operating conditions, and unanticipated asset devaluations. The Company measures the impact of these scenarios on its earnings and capital. Based on the results of the most recent stress tests, Management is satisfied with the capital condition of the Bank and the Company. However, no assurance can be given the Bank or Company will not experience a period of reduced earnings or a reduction in capital from unanticipated events and circumstances.
Capital to Risk-Adjusted Assets
The capital ratios for the Company and the Bank under current regulatory capital standards are presented in the tables below, on the dates indicated. For Common Equity Tier I Capital, Tier 1 Capital and Total Capital, the minimum percentage required for regulatory capital adequacy purposes include a 2.5% “capital conservation buffer.”
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2025 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 22.75 | % | 15.14 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 22.75 | % | 15.14 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 23.05 | % | 15.59 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 15.22 | % | 10.09 | % | 4.00 | % | 5.00 | % |
[The remainder of this page intentionally left blank]
-45-
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2024 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 22.46 | % | 15.33 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 22.46 | % | 15.33 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 22.82 | % | 15.84 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 15.30 | % | 10.41 | % | 4.00 | % | 5.00 | % |
The Company and the Bank routinely project capital levels by analyzing forecasted earnings, credit quality, shareholder dividends, asset volumes, share repurchase activity, stock option exercise proceeds, and other factors. Based on current capital projections, the Bank expects to maintain regulatory capital levels in excess of the minimum required to be considered well-capitalized under the prompt corrective action framework. The Company expects to continue paying quarterly dividends to shareholders. No assurance can be given that changes in capital management plans will not occur.
Deposit Categories
The Company primarily attracts deposits from local businesses and professionals, as well as through retail savings and checking accounts, and, to a more limited extent, certificates of deposit. The following table summarizes the Company’s average daily amount of deposits and the rates paid for the periods indicated:
Deposit Distribution and Average Rates Paid
| For the Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | ||||||||||||||||||||||||||||
| ($ In thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest-bearing demand | $ | 2,243,836 | 46.2 | % | - | % | $ | 2,445,945 | 47.3 | % | - | % | $ | 2,748,544 | 47.5 | % | - | % | ||||||||||||||||||
| Interest bearing: | ||||||||||||||||||||||||||||||||||||
| Transaction | 908,290 | 18.7 | % | 0.02 | % | 977,912 | 18.9 | % | 0.03 | % | 1,156,684 | 20.0 | % | 0.04 | % | |||||||||||||||||||||
| Savings | 1,633,610 | 33.6 | % | 0.77 | % | 1,660,227 | 32.1 | % | 0.63 | % | 1,766,225 | 30.5 | % | 0.17 | % | |||||||||||||||||||||
| Time less than $100 thousand | 48,307 | 1.0 | % | 0.30 | % | 57,064 | 1.1 | % | 0.33 | % | 67,832 | 1.2 | % | 0.30 | % | |||||||||||||||||||||
| Time $100 thousand or more | 26,699 | 0.5 | % | 0.21 | % | 33,794 | 0.6 | % | 0.28 | % | 48,076 | 0.8 | % | 0.24 | % | |||||||||||||||||||||
| Total (1) | $ | 4,860,742 | 100.0 | % | 0.50 | % | $ | 5,174,942 | 100.0 | % | 0.40 | % | $ | 5,787,361 | 100.0 | % | 0.12 | % |
(1) The rates for total deposits were calculated using the average balances of interest-bearing deposits.
The Company’s strategy includes building the value of its deposit base by building balances of lower-costing deposits and avoiding reliance on higher-costing time deposits. Average balances of higher costing time deposits declined 35% to $75 million from 2023 to 2025. The Company’s average balances of checking and savings accounts represented 98% of average balances of total deposits in 2025, 2024 and 2023.
Total time deposits were $67 million and $82 million at December 31, 2025 and December 31, 2024, respectively. The following table sets forth, by time remaining to maturity, the Company’s total domestic time deposits. The Company has no foreign time deposits.
[The remainder of this page intentionally left blank]
-46-
Time Deposits Maturity Distribution
| At December 31, 2025 | |||
|---|---|---|---|
| (In thousands) | |||
| 2026 | $ | 52,526 | |
| 2027 | 5,865 | ||
| 2028 | 4,045 | ||
| 2029 | 2,486 | ||
| 2030 | 2,080 | ||
| Thereafter | 19 | ||
| Total | $ | 67,021 |
Short-term Borrowings
The following table sets forth the short-term borrowings of the Company:
Short-Term Borrowings Distribution
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In thousands) | |||||||||||
| Securities sold under agreements to repurchase the securities | $ | 137,298 | $ | 120,322 | $ | 58,162 | |||||
| Total short-term borrowings | $ | 137,298 | $ | 120,322 | $ | 58,162 |
Further detail of other borrowed funds is as follows:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| ($ in thousands) | ||||||||||||
| Securities sold under agreements to repurchase the securities balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 112,958 | $ | 89,381 | $ | 89,298 | ||||||
| Maximum month-end balance during the year | 137,298 | 132,487 | 138,005 | |||||||||
| Average interest rate for the year | 0.62 | % | 0.74 | % | 0.13 | % | ||||||
| Average interest rate at period end | 0.61 | % | 0.62 | % | 0.31 | % | ||||||
| Bank Term Funding Program borrowings balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | - | $ | 107,364 | $ | - | ||||||
| Maximum month-end balance during the year | - | 200,000 | - | |||||||||
| Average interest rate for the year | - | % | 5.40 | % | - | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % |
Financial Ratios
The following table shows key financial ratios for the periods indicated:
| At and For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| Return on average total assets | 1.91 | % | 2.15 | % | 2.35 | % | ||||||
| Return on average common shareholders' equity | 11.23 | % | 13.82 | % | 18.08 | % | ||||||
| Average shareholders' equity as a percentage of: | ||||||||||||
| Average total assets | 17.03 | % | 15.57 | % | 13.02 | % | ||||||
| Average total loans | 136.90 | % | 119.99 | % | 98.06 | % | ||||||
| Average total deposits | 21.28 | % | 19.39 | % | 15.46 | % | ||||||
| Common dividend payout ratio | 40 | % | 34 | % | 28 | % |
-47-
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: 0001171843-25-001156.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following financial information for the three years ended December 31, 2024 has been derived from the Company’s audited consolidated financial statements. This information should be read in conjunction with those statements, notes and other information included elsewhere herein.
| WESTAMERICA BANCORPORATION | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FINANCIAL SUMMARY | ||||||||||||
| For the Years Ended December 31, | ||||||||||||
| 2024 | 2023 | 2022 | ||||||||||
| (In thousands, except per share data and ratios) | ||||||||||||
| Interest and loan fee income | $ | 268,014 | $ | 284,013 | $ | 221,756 | ||||||
| Interest expense | 17,419 | 3,890 | 1,925 | |||||||||
| Net interest and loan fee income | 250,595 | 280,123 | 219,831 | |||||||||
| Provision (Reversal of provision) for credit losses | 300 | (1,150 | ) | - | ||||||||
| Noninterest income: | ||||||||||||
| Life insurance gains | 202 | 279 | 930 | |||||||||
| Securities losses | - | (125 | ) | - | ||||||||
| Other noninterest income | 42,953 | 43,368 | 44,191 | |||||||||
| Total noninterest income | 43,155 | 43,522 | 45,121 | |||||||||
| Noninterest expense | 104,391 | 103,216 | 99,361 | |||||||||
| Income before income taxes | 189,059 | 221,579 | 165,591 | |||||||||
| Income tax provision | 50,423 | 59,811 | 43,557 | |||||||||
| Net income | $ | 138,636 | $ | 161,768 | $ | 122,034 | ||||||
| Average common shares outstanding | 26,685 | 26,703 | 26,895 | |||||||||
| Average diluted common shares outstanding | 26,686 | 26,706 | 26,907 | |||||||||
| Common shares outstanding at December 31, | 26,708 | 26,671 | 26,913 | |||||||||
| Per common share: | ||||||||||||
| Basic earnings | $ | 5.20 | $ | 6.06 | $ | 4.54 | ||||||
| Diluted earnings | 5.20 | 6.06 | 4.54 | |||||||||
| Book value at December 31, | 33.32 | 28.98 | 22.37 | |||||||||
| Financial ratios: | ||||||||||||
| Return on assets | 2.15 | % | 2.35 | % | 1.65 | % | ||||||
| Return on common equity | 13.82 | % | 18.08 | % | 15.21 | % | ||||||
| Net interest margin (FTE)(1) | 4.14 | % | 4.37 | % | 3.17 | % | ||||||
| Net loan losses to average loans | (0.29 | )% | (0.25 | )% | (0.32 | )% | ||||||
| Efficiency ratio(2) | 35.4 | % | 31.7 | % | 37.2 | % | ||||||
| Equity to assets | 14.65 | % | 12.14 | % | 8.66 | % | ||||||
| Period end balances: | ||||||||||||
| Assets | $ | 6,076,274 | $ | 6,364,592 | $ | 6,950,317 | ||||||
| Loans | 820,300 | 866,602 | 958,488 | |||||||||
| Allowance for credit losses | 14,780 | 16,867 | 20,284 | |||||||||
| Investment securities | 4,240,445 | 4,878,198 | 5,247,657 | |||||||||
| Deposits | 5,011,850 | 5,474,267 | 6,225,290 | |||||||||
| Identifiable intangible assets and goodwill | 121,798 | 122,020 | 122,256 | |||||||||
| Short-term borrowed funds | 120,322 | 58,162 | 57,792 | |||||||||
| Shareholders' equity | 889,957 | 772,894 | 602,110 | |||||||||
| Capital ratios at period end: | ||||||||||||
| Total risk based capital | 22.82 | % | 19.15 | % | 15.64 | % | ||||||
| Tangible equity to tangible assets | 12.90 | % | 10.43 | % | 7.03 | % | ||||||
| Dividends paid per common share | $ | 1.76 | $ | 1.72 | $ | 1.68 | ||||||
| Common dividend payout ratio | 34 | % | 28 | % | 37 | % |
| (1) | Yields on securities and certain loans have been adjusted upward to a "fully taxable equivalent" ("FTE") basis in order to reflect the effect of income which is exempt from federal income taxation at the current statutory tax rate. |
|---|---|
| (2) | The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income on an FTE basis and noninterest income). |
-20-
The following discussion addresses information pertaining to the financial condition and results of operations of Westamerica Bancorporation and subsidiaries (the “Company”) that may not be otherwise apparent from a review of the consolidated financial statements and related footnotes. It should be read in conjunction with those statements and notes found on pages 51 through 87, as well as with the other information presented throughout this Report.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and follow general practices within the banking industry. Application of these principles requires the Company to make certain estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments. Certain accounting policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment writedown or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third-party sources, when available.
The most significant accounting policies followed by the Company are presented in Note 1 to the consolidated financial statements. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, Management has identified the allowance for credit losses on loans accounting to be a critical accounting estimate. The accounting for the allowance for credit losses on loans requires the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available. The methodology, significant inputs and assumptions for the allowance for credit losses on loans are discussed in the section “Allowance for Credit Losses on Loans” below. Additional discussion of the factors affecting accounting for the allowance for credit losses on loans is included in the “Loan Portfolio Credit Risk” discussion below. The Company’s allowance for credit losses on loans is established to provide for expected losses based on the available estimates at that point in time. Changes in economic conditions could significantly impact the estimated losses and could materially affect the Company’s operating results.
Financial Overview
The Company reported net income of $138.6 million or $5.20 diluted earnings per common share (“EPS”) in 2024 compared with net income of $161.8 million or $6.06 EPS in 2023 and net income of $122.0 million or $4.54 EPS in 2022. 2024 results included a $202 thousand life insurance gain and a $1.4 million gain on sale of other assets, equivalent to combined EPS of $0.04. 2023 results included a $1.2 million reversal of provision for credit losses, net of a $400 thousand provision for credit losses and a $279 thousand life insurance gain, equivalent to combined EPS of $0.04. 2022 results included a $1.2 million reconciling payment from a payments network and a $930 thousand life insurance gain equivalent to combined EPS of $0.07.
The Federal Open Market Committee of the Federal Reserve Board (“FOMC”) reduced the federal funds rate in December 2024. Inflation had receded toward the FOMC’s inflation goal of 2 percent but continued to be in excess of 2 percent. The unemployment rate had recently increased but remained low. On December 18, 2024, in light of the progress on inflation and the balance of risks, the FOMC decided to reduce the federal funds rate by 0.25 percent to the range of 4.25 to 4.50 percent. The interest rate paid on reserve balances at the Federal Reserve Bank was 4.40% as of December 31, 2024. The Bank maintains reserve balances at the Federal Reserve Bank; the amount that earns interest is identified as “interest-bearing cash”.
Management continues to evaluate the impacts of inflation, the Federal Reserve’s monetary policy and climate changes on the Company’s business and its customers. The banking industry experienced significant volatility with several regional bank failures in 2023, creating industrywide concerns related to liquidity, deposit outflows and unrealized losses on debt securities. These events could adversely affect the Company’s funding of its operations. The extent of the impact on the Company’s results of operations, liquidity, and financial performance, as well as the Company’s ability to execute near- and long-term business strategies and initiatives, will depend on numerous evolving factors and future developments, which are uncertain and cannot be reasonably predicted.
-21-
The Company presents its net interest margin and net interest income on a fully taxable equivalent (“FTE”) basis using the current statutory federal tax rate. Management believes the FTE basis is valuable to the reader because the Company’s loan and investment securities portfolios contain municipal loans and securities that are federally tax exempt. The Company’s tax exempt loans and securities composition may not be similar to that of other banks, therefore in order to reflect the impact of the federally tax exempt loans and securities on the net interest margin and net interest income for comparability with other banks, the Company presents its net interest margin and net interest income on an FTE basis.
The Company’s significant accounting policies (see Note 1 “Summary of Significant Accounting Policies” to the Consolidated Financial Statements below) are fundamental to understanding the Company’s results of operations and financial condition. In the year ended December 31, 2023 and December 31, 2024, the Company adopted the following new accounting guidance:
FASB ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, was issued March 2020. The ASU provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from LIBOR toward new interest rate benchmarks. For transactions that are modified because of reference rate reform and that meet certain scope guidance (i) modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the modification will be considered "minor" so that any existing unamortized origination fees/costs would carry forward and continue to be amortized and (ii) modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or remeasurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for derivative accounting. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.” The ASU 2022-06 deferred the sunset date of ASU 2020-04 to December 2024. As of March 31, 2024, all contracts and transactions within the scope of ASU 2020-04 have transitioned to alternative reference rates. The accounting effects of the transition to alternative reference rates were applied prospectively as an adjustment to the effective interest rate and did not have a material impact on the Company’s consolidated financial statements.
FASB ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions, was issued June 2022. The ASU clarifies the guidance in Topic 820 when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security. Additionally, the ASU requires specific disclosures related to equity securities that are subject to contractual sale restrictions. The required disclosures include (1) the fair value of such equity securities reflected in the balance sheet, (2) the nature and remaining duration of the corresponding restrictions, and (3) any circumstances that could cause a lapse in the restrictions. The ASU became effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years, with early adoption permitted. The Company adopted the ASU on January 1, 2024 on a prospective basis. The adoption did not have a material impact on the Company’s consolidated financial statements.
FASB ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, was issued November 27, 2023. The ASU requires disclosure of certain significant segment expenses and other items, the title and position of the chief operating decision maker and information about how the reported measures of segment profit or loss are used in assessing segment performance. The ASU became effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.
FASB ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, issued March 2022, eliminates the recognition and measurement guidance for troubled debt restructurings and requires enhanced disclosures about loan modifications for borrowers experiencing financial difficulty. This ASU also requires enhanced disclosure for loans that have been charged off. The ASU became effective January 1, 2023 under a prospective approach. The Company adopted the provisions to remove the recognition and measurement guidance for troubled debt restructurings and/or modify relevant disclosures in the “Loans” note to the consolidated financial statements. The requirement to include additional disclosures was adopted by the Company January 1, 2023. The additional disclosures did not affect the financial results upon adoption.
-22-
Net Income
Following is a summary of the components of net income for the periods indicated:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| ($ in thousands, except per share data) | ||||||||||||
| Net interest and loan fee income | $ | 250,595 | $ | 280,123 | $ | 219,831 | ||||||
| FTE adjustment | 1,311 | 1,550 | 1,944 | |||||||||
| Net interest and loan fee income (FTE) | 251,906 | 281,673 | 221,775 | |||||||||
| (Provision) reversal of provision for credit losses | (300 | ) | 1,150 | - | ||||||||
| Noninterest income | 43,155 | 43,522 | 45,121 | |||||||||
| Noninterest expense | (104,391 | ) | (103,216 | ) | (99,361 | ) | ||||||
| Income before income taxes (FTE) | 190,370 | 223,129 | 167,535 | |||||||||
| Income taxes (FTE) | (51,734 | ) | (61,361 | ) | (45,501 | ) | ||||||
| Net income | $ | 138,636 | $ | 161,768 | $ | 122,034 | ||||||
| Net income per average fully-diluted common share | $ | 5.20 | $ | 6.06 | $ | 4.54 | ||||||
| Net income as a percentage of average shareholders' equity | 13.82 | % | 18.08 | % | 15.21 | % | ||||||
| Net income as a percentage of average total assets | 2.15 | % | 2.35 | % | 1.65 | % |
Net income for 2024 decreased $23.1 million compared with 2023 primarily due to decreased net interest and loan fee income (FTE), partially offset by lower tax provision (FTE). Net interest and loan fee income (FTE) decreased $29.8 million in 2024 compared with 2023 due to lower average balances of investment debt securities and loans, higher average balances of Bank Term Funding Program borrowings and higher rates on interest-bearing liabilities, partially offset by higher yield on loans and higher average balances of interest-bearing cash. During 2024, the Company provided $300 thousand for credit losses, which was recorded in the first quarter, based on the results of the CECL model and Management’s estimate of credit losses over the remaining life of its loans. The Company recorded a $1.2 million reversal of provision for credit losses, net of a $400 thousand provision in 2023 as a result of a $2.2 million recovery on a previously charged off loan in the first quarter 2023. Noninterest income for 2024 remained at the same level compared with 2023 primarily due to a $1.4 million gain on sale of other assets, offset by lower income from merchant processing services, ATM processing fees and debit card fees. Noninterest expense for 2024 increased compared with 2023 primarily due to higher salaries related to annual merit increases and higher costs for group health insurance, retirement plans for employees and stock based compensation, partially offset by decreases in losses from unauthorized debit card use, legal fees, operating losses from limited partnership investments and FDIC insurance assessments. The tax rate (FTE) was 27.2% for 2024 and 27.5% for 2023.
Net income for 2023 increased $39.7 million compared with 2022. Net interest and loan fee income (FTE) increased $59.9 million in 2023 compared with 2022 due to higher yield on interest-earning assets and higher average balances of investment debt securities, partially offset by lower average balances of loans and interest-bearing cash and higher rate on interest-bearing liabilities. The Company recorded a $1.2 million reversal of provision for credit losses in 2023, reflecting a $2.2 million recovery on a previously charged off loan in the first quarter 2023 and a $400 thousand credit loss provision, based on the results of the Company’s current expected credit loss (“CECL”) model and Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity. The Company provided no provision for credit losses in 2022, based on Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity. Noninterest income in 2023 decreased $1.6 million compared with 2022 primarily because 2022 included a $1.2 million reconciling payment from a payments network and higher gains on life insurance. Noninterest expense in 2023 increased $3.9 million compared with 2022 primarily due to increases in salaries and benefits, occupancy and equipment expenses, and increased FDIC insurance assessments for all insured depository institutions. Lower professional fees partially offset the increases in noninterest expense in 2023 compared with 2022. The tax rate (FTE) was 27.5% in 2023 and 27.2% in 2022.
Net Interest and Loan Fee Income (FTE)
The Company's primary source of revenue is net interest income, or the difference between interest income earned on loans and investment securities and interest expense paid on interest-bearing deposits and other borrowings.
-23-
Components of Net Interest and Loan Fee Income (FTE)
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| ($ in thousands) | ||||||||||||
| Interest and loan fee income | $ | 268,014 | $ | 284,013 | $ | 221,756 | ||||||
| FTE adjustment | 1,311 | 1,550 | 1,944 | |||||||||
| Interest and loan fee income (FTE) | 269,325 | 285,563 | 223,700 | |||||||||
| Interest expense | (17,419 | ) | (3,890 | ) | (1,925 | ) | ||||||
| Net interest and loan fee income (FTE) | $ | 251,906 | $ | 281,673 | $ | 221,775 | ||||||
| Net interest margin (FTE) | 4.14 | % | 4.37 | % | 3.17 | % |
Net interest and loan fee income (FTE) decreased $29.8 million in 2024 compared with 2023 due to lower average balances of investment debt securities (down $502 million) and loans (down $76 million), higher average balances of Bank Term Funding Program borrowings (up $107 million) and higher rates on interest-bearing liabilities (up 0.48%), partially offset by higher yield on loans (up 0.26%) and higher average balances of interest-bearing cash (up $170 million).
Net interest and loan fee income (FTE) increased $59.9 million in 2023 compared with 2022 due to higher yield on interest-earning assets (up 1.23%) and higher average balances of investment debt securities (up $31 million), partially offset by lower average balances of loans (down $86 million) and interest-bearing cash (down $486 million) and higher rate on interest-bearing liabilities (up 0.07%).
The net interest margin (FTE) was 4.14% in 2024, 4.37% in 2023 and 3.17% in 2022. The yield on earning assets (FTE) was 4.43% in 2024, 4.43% in 2023 and 3.20% in 2022.
The Company’s funding costs were 0.29% in 2024, compared with 0.06% in 2023 and 0.03% in 2022. Noninterest bearing deposits represented 47% of average deposits in 2024 and 2023, respectively. Average balances of time deposits in 2024 declined $25 million from 2023. Average balances of checking and saving deposits accounted for 98.2% of average total deposits in 2024 compared with 98.0% in 2023.
Net Interest Margin (FTE)
The following summarizes the components of the Company's net interest margin (FTE) for the periods indicated.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Yield on earning assets (FTE) | 4.43 | % | 4.43 | % | 3.20 | % | ||||||
| Rate paid on interest-bearing liabilities | 0.60 | % | 0.12 | % | 0.05 | % | ||||||
| Net interest spread (FTE) | 3.83 | % | 4.31 | % | 3.15 | % | ||||||
| Benefit of noninterest-bearing demand deposits | 0.31 | % | 0.06 | % | 0.02 | % | ||||||
| Net interest margin (FTE) | 4.14 | % | 4.37 | % | 3.17 | % |
The Company’s yield on net interest margin decreased in 2024 compared with 2023 affected by higher rate paid on interest-bearing liabilities primarily due to competitive financial product pricing and higher volume on Bank Term Funding Program borrowings. The Company’s yield on earning assets in 2024 remained the same compared with 2023 primarily due to higher yields on the loan portfolio and interest-bearing cash, offset by lower yield on investment debt securities. The Company’s yield on net interest margin increased in 2023 compared with 2022 primarily affected by collateralized loan obligations (“CLOs”) and interest-bearing cash. The CLOs have interest coupons that change once every three months by the amount of change in the three-month SOFR base rate. The average balances and yields of CLOs for 2023 and 2022 was $1,543 million yielding 6.99% and $1,567 million yielding 3.62%, respectively. The interest-bearing cash yield changes by the amount of change in the overnight federal funds rate on the effective date declared by the FOMC. The average balance and yields of interest-bearing cash for 2023 and 2022 was $205 million yielding 5.21% and $691 million yielding 1.13%, respectively. The Company has other earning assets with variable yields such as commercial loans and lines of credit, consumer lines of credit and adjustable rate residential real estate loans, which are included in “other taxable loans” in the following “Summary of Average Balances, Yields/Rates and Interest Differential.”
-24-
Summary of Average Balances, Yields/Rates and Interest Differential
The following tables present information regarding the consolidated average assets, liabilities and shareholders’ equity, the amounts of interest income earned from average interest earning assets and the resulting yields, and the amounts of interest expense incurred on average interest-bearing liabilities and the resulting rates. Average loan balances include nonperforming loans. Interest income includes reversal of previously accrued interest on loans placed on non-accrual status during the period and proceeds from loans on nonaccrual status only to the extent cash payments have been received and applied as interest income and accretion of purchased loan discounts. Yields on tax-exempt securities and loans have been adjusted upward to reflect the effect of income exempt from federal income taxation at the federal statutory tax rate of 21 percent.
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 4,705,641 | $ | 199,355 | 4.24 | % | ||||||
| Tax-exempt (1) | 127,383 | 4,676 | 3.67 | % | ||||||||
| Total investments (1) | 4,833,024 | 204,031 | 4.22 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 795,943 | 43,974 | 5.52 | % | ||||||||
| Tax-exempt (1) | 40,193 | 1,655 | 4.12 | % | ||||||||
| Total loans (1) | 836,136 | 45,629 | 5.46 | % | ||||||||
| Total interest-bearing cash | 374,806 | 19,665 | 5.25 | % | ||||||||
| Total interest-earning assets (1) | 6,043,966 | 269,325 | 4.43 | % | ||||||||
| Other assets | 400,721 | |||||||||||
| Total assets | $ | 6,444,687 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,445,945 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,638,139 | 10,658 | 0.40 | % | ||||||||
| Time less than $100,000 | 57,064 | 187 | 0.33 | % | ||||||||
| Time $100,000 or more | 33,794 | 96 | 0.28 | % | ||||||||
| Total interest-bearing deposits | 2,728,997 | 10,941 | 0.40 | % | ||||||||
| Bank term funding program borrowings | 107,364 | 5,813 | 5.40 | % | ||||||||
| Securities sold under repurchase agreements | 89,381 | 665 | 0.74 | % | ||||||||
| Total interest-bearing liabilities | 2,925,742 | 17,419 | 0.60 | % | ||||||||
| Other liabilities | 69,758 | |||||||||||
| Shareholders' equity | 1,003,242 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,444,687 | ||||||||||
| Net interest spread (1) (2) | 3.83 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 251,906 | 4.14 | % |
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
|---|---|
| (2) | Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| (3) | Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
-25-
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 5,176,278 | $ | 221,742 | 4.28 | % | ||||||
| Tax-exempt (1) | 158,433 | 5,668 | 3.58 | % | ||||||||
| Total investments (1) | 5,334,711 | 227,410 | 4.26 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 868,255 | 45,739 | 5.27 | % | ||||||||
| Tax-exempt (1) | 44,061 | 1,743 | 3.96 | % | ||||||||
| Total loans (1) | 912,316 | 47,482 | 5.20 | % | ||||||||
| Total interest-bearing cash | 204,794 | 10,671 | 5.21 | % | ||||||||
| Total Interest-earning assets (1) | 6,451,821 | 285,563 | 4.43 | % | ||||||||
| Other assets | 419,545 | |||||||||||
| Total assets | $ | 6,871,366 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,748,544 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,922,909 | 3,450 | 0.12 | % | ||||||||
| Time less than $100,000 | 67,832 | 204 | 0.30 | % | ||||||||
| Time $100,000 or more | 48,076 | 116 | 0.24 | % | ||||||||
| Total interest-bearing deposits | 3,038,817 | 3,770 | 0.12 | % | ||||||||
| Short-term borrowed funds | 89,298 | 120 | 0.13 | % | ||||||||
| Total interest-bearing liabilities | 3,128,115 | 3,890 | 0.12 | % | ||||||||
| Other liabilities | 100,097 | |||||||||||
| Shareholders' equity | 894,610 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,871,366 | ||||||||||
| Net interest spread (1) (2) | 4.31 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 281,673 | 4.37 | % |
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
|---|---|
| (2) | Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| (3) | Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
[The remainder of this page intentionally left blank]
-26-
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 5,093,921 | $ | 158,465 | 3.11 | % | ||||||
| Tax-exempt (1) | 209,725 | 7,390 | 3.52 | % | ||||||||
| Total investments (1) | 5,303,646 | 165,855 | 3.13 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 951,516 | 48,274 | 5.07 | % | ||||||||
| Tax-exempt (1) | 46,448 | 1,781 | 3.83 | % | ||||||||
| Total loans (1) | 997,964 | 50,055 | 5.02 | % | ||||||||
| Total interest-bearing cash | 691,086 | 7,790 | 1.13 | % | ||||||||
| Total Interest-earning assets (1) | 6,992,696 | 223,700 | 3.20 | % | ||||||||
| Other assets | 420,312 | |||||||||||
| Total assets | $ | 7,413,008 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 3,018,350 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 3,257,858 | 1,510 | 0.05 | % | ||||||||
| Time less than $100,000 | 77,007 | 180 | 0.23 | % | ||||||||
| Time $100,000 or more | 62,411 | 156 | 0.25 | % | ||||||||
| Total interest-bearing deposits | 3,397,276 | 1,846 | 0.05 | % | ||||||||
| Short-term borrowed funds | 109,283 | 79 | 0.07 | % | ||||||||
| Total interest-bearing liabilities | 3,506,559 | 1,925 | 0.05 | % | ||||||||
| Other liabilities | 85,610 | |||||||||||
| Shareholders' equity | 802,489 | |||||||||||
| Total liabilities and shareholders' equity | $ | 7,413,008 | ||||||||||
| Net interest spread (1) (2) | 3.15 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 221,775 | 3.17 | % |
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
|---|---|
| (2) | Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| (3) | Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
[The remainder of this page intentionally left blank]
-27-
Summary of Changes in Interest Income and Expense due to Changes in Average Asset & Liability Balances and Yields Earned & Rates Paid
The following tables set forth a summary of the changes in interest income and interest expense due to changes in average assets and liability balances (volume) and changes in average interest yields/rates for the periods indicated. Changes not solely attributable to volume or yields/rates have been allocated in proportion to the respective volume and yield/rate components.
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2023 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| (Decrease) increase in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | (20,161 | ) | $ | (2,226 | ) | $ | (22,387 | ) | |||
| Tax-exempt (1) | (1,111 | ) | 119 | (992 | ) | |||||||
| Total investments (1) | (21,272 | ) | (2,107 | ) | (23,379 | ) | ||||||
| Loans: | ||||||||||||
| Taxable | (3,809 | ) | 2,044 | (1,765 | ) | |||||||
| Tax-exempt (1) | (153 | ) | 65 | (88 | ) | |||||||
| Total loans (1) | (3,962 | ) | 2,109 | (1,853 | ) | |||||||
| Total interest-bearing cash | 8,859 | 135 | 8,994 | |||||||||
| Total (decrease) increase in interest and loan fee income (1) | (16,375 | ) | 137 | (16,238 | ) | |||||||
| (Decrease) increase in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | (336 | ) | 7,544 | 7,208 | ||||||||
| Time less than $100,000 | (32 | ) | 15 | (17 | ) | |||||||
| Time $100,000 or more | (34 | ) | 14 | (20 | ) | |||||||
| Total interest-bearing deposits | (402 | ) | 7,573 | 7,171 | ||||||||
| Bank term funding program borrowings | 5,813 | - | 5,813 | |||||||||
| Securities sold under repurchase agreements | - | 545 | 545 | |||||||||
| Total increase in interest expense | 5,411 | 8,118 | 13,529 | |||||||||
| Decrease in net interest and loan fee income (1) | $ | (21,786 | ) | $ | (7,981 | ) | $ | (29,767 | ) |
| Column 1 | Column 2 |
|---|---|
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
[The remainder of this page intentionally left blank]
-28-
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2022 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| Increase (decrease) in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 2,562 | $ | 60,715 | $ | 63,277 | ||||||
| Tax-exempt (1) | (1,807 | ) | 85 | (1,722 | ) | |||||||
| Total investments (1) | 755 | 60,800 | 61,555 | |||||||||
| Loans: | ||||||||||||
| Taxable | (4,224 | ) | 1,689 | (2,535 | ) | |||||||
| Tax-exempt (1) | (92 | ) | 54 | (38 | ) | |||||||
| Total loans (1) | (4,316 | ) | 1,743 | (2,573 | ) | |||||||
| Total interest-bearing cash | (5,482 | ) | 8,363 | 2,881 | ||||||||
| Total (decrease) increase in interest and loan fee income (1) | (9,043 | ) | 70,906 | 61,863 | ||||||||
| (Decrease) increase in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | (155 | ) | 2,095 | 1,940 | ||||||||
| Time less than $100,000 | (21 | ) | 45 | 24 | ||||||||
| Time $100,000 or more | (36 | ) | (4 | ) | (40 | ) | ||||||
| Total interest-bearing deposits | (212 | ) | 2,136 | 1,924 | ||||||||
| Short-term borrowed funds | (14 | ) | 55 | 41 | ||||||||
| Total (decrease) increase in interest expense | (226 | ) | 2,191 | 1,965 | ||||||||
| (Decrease) increase in net interest and loan fee income (1) | $ | (8,817 | ) | $ | 68,715 | $ | 59,898 |
| Column 1 | Column 2 |
|---|---|
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
Provision for Credit Losses
The Company manages credit costs by consistently enforcing conservative underwriting and administration procedures and aggressively pursuing collection efforts with debtors experiencing financial difficulties. The provision for credit losses reflects Management's assessment of credit risk in the loan portfolio and debt securities held to maturity during each of the periods presented.
In 2024, the Company provided $300 thousand for credit losses, which was recorded in the first quarter, based on the results of the CECL model and Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity. The Company recorded a $1.2 million reversal of provision for credit losses in 2023 which reflected a $2.2 million recovery in the first quarter 2023 on a previously charged off loan and a $400 thousand provision for credit losses in the third quarter of 2023, based on the results of the CECL model and Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity. The Company provided no provision for credit losses in 2022 based on Management’s estimate of reserves needed over the remaining life of its loans and investments. For further information regarding credit risk, net credit losses and the allowance for credit losses, see the “Loan Portfolio Credit Risk” and “Allowance for Credit Losses” sections of this Report.
[The remainder of this page intentionally left blank]
-29-
Noninterest Income
Components of Noninterest Income
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In thousands) | |||||||||||
| Service charges on deposit accounts | $ | 14,025 | $ | 14,169 | $ | 14,490 | |||||
| Merchant processing services | 10,449 | 11,280 | 11,623 | ||||||||
| Debit card fees | 6,853 | 7,185 | 7,879 | ||||||||
| Trust fees | 3,318 | 3,122 | 3,216 | ||||||||
| ATM processing fees | 2,170 | 2,618 | 2,160 | ||||||||
| Other service fees | 1,770 | 1,765 | 1,808 | ||||||||
| Life insurance gains | 202 | 279 | 930 | ||||||||
| Securities losses | - | (125 | ) | - | |||||||
| Other noninterest income | 4,368 | 3,229 | 3,015 | ||||||||
| Total Noninterest Income | $ | 43,155 | $ | 43,522 | $ | 45,121 |
Noninterest income in 2024 remained at the same level compared with 2023 primarily due to a $1.4 million gain on sale of other assets, offset by lower income from merchant processing services, ATM processing fees and debit card fees. Merchant processing services fee income decreased in 2024 from 2023 primarily due to an increase in lower margin transactions. ATM processing fees declined in 2024 compared with 2023 due to reduced processing volumes.
Noninterest income in 2023 decreased $1.6 million compared with 2022 primarily due to lower gains on life insurance and because debit card fees in 2022 included a $1.2 million reconciling payment from a payments network. Merchant processing service fees decreased in 2023 compared with 2022 primarily due to lower transaction volumes and increased lower-margin transactions. Service charges on deposit accounts decreased in 2023 compared with 2022 primarily due to lower fee income on analyzed deposit accounts, partially offset by fees generated from time deposits redeemed before maturity. ATM processing fee income increased in 2023 compared with 2022 primarily due to increased transaction volumes. Other noninterest income in 2023 included higher recoveries of interest and fees on previously charged off loans compared 2022.
Noninterest Expense
Components of Noninterest Expense
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In thousands) | |||||||||||
| Salaries and related benefits | $ | 50,292 | $ | 47,871 | $ | 46,125 | |||||
| Occupancy and equipment | 20,673 | 20,520 | 19,884 | ||||||||
| Outsourced data processing services | 10,271 | 9,846 | 9,684 | ||||||||
| Limited partnership operating losses | 5,185 | 5,754 | 5,724 | ||||||||
| Courier service | 2,709 | 2,652 | 2,614 | ||||||||
| Professional fees | 1,470 | 1,751 | 2,628 | ||||||||
| Other noninterest expense | 13,791 | 14,822 | 12,702 | ||||||||
| Total Noninterest Expense | $ | 104,391 | $ | 103,216 | $ | 99,361 |
Noninterest expense in 2024 increased $1.2 million compared with 2023. Salaries and benefits increased in 2024 compared with 2023 primarily due to annual merit increases, higher group health insurance costs for employees, higher expenses for deferred retirement plans for employees and stock based compensation. The increases in 2024 from 2023 were partially offset by decreases in losses from unauthorized debit card use, legal fees, operating losses from limited partnership investments and FDIC insurance assessments.
Noninterest expense in 2023 increased $3.9 million compared with 2022. Salaries and benefits increased in 2023 compared with 2022 due to increased staff, annual merit increases and higher group health insurance costs for the employees. Occupancy and equipment expenses increased in 2023 compared with 2022 primarily due to increases in repair and maintenance. Other noninterest expense increased in 2023 compared with 2022 primarily due to higher FDIC insurance assessments for all insured depository institutions and losses on unauthorized transactions of customer debit and ATM cards. Professional fees decreased in 2023 compared with 2022 primarily due to lower legal fees.
-30-
Provision for Income Tax
The Company’s income tax provision (FTE) was $51.7 million in 2024 compared with $61.4 million in 2023 and $45.5 million in 2022. The effective tax rates (FTE) were 27.2% in 2024 compared with 27.5% in 2023 and 27.2% in 2022. See Note 10 to the consolidated financial statements for additional information related to income taxes.
Investment Securities Portfolio
The Company maintains an investment securities portfolio consisting of securities issued by U.S. Treasury, U.S. Government sponsored entities, state and political subdivisions, corporations, collateralized loan obligations and agency mortgage-backed securities. The Company had no marketable equity securities at December 31, 2024 and December 31, 2023.
Management manages the investment securities portfolio in response to anticipated changes in interest rates, and changes in deposit and loan volumes. The carrying value of the Company’s investment securities portfolio was $4.2 billion at December 31, 2024 and $4.9 billion at December 31, 2023. The following table lists debt securities in the Company’s portfolio by type as of the dates indicated. Debt securities held to maturity are listed at amortized cost before related reserve for expected credit losses of $1 thousand at December 31, 2024 and December 31, 2023. Debt securities available for sale are listed at fair value.
| At December 31, 2024 | At December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying Value | As a percent of total investment securities | Carrying Value | As a percent of total investment securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Securities of U.S. Government sponsored entities | $ | 292,117 | 7 | % | $ | 294,919 | 6 | % | ||||||||
| Agency residential mortgage-backed securities ("MBS") | 268,987 | 6 | % | 318,019 | 7 | % | ||||||||||
| Agency commercial MBS | 6,966 | - | % | - | - | % | ||||||||||
| U.S. Treasury securities | 4,955 | - | % | - | - | % | ||||||||||
| Obligations of states and political subdivisions | 113,447 | 3 | % | 142,465 | 3 | % | ||||||||||
| Corporate securities | 2,571,384 | 61 | % | 2,638,198 | 54 | % | ||||||||||
| Collateralized loan obligations | 982,589 | 23 | % | 1,484,597 | 30 | % | ||||||||||
| Total | $ | 4,240,445 | 100 | % | $ | 4,878,198 | 100 | % | ||||||||
| Debt securities available for sale | $ | 3,395,810 | $ | 3,999,801 | ||||||||||||
| Debt securities held to maturity | 844,635 | 878,397 | ||||||||||||||
| Total | $ | 4,240,445 | $ | 4,878,198 |
Management continually evaluates the Company’s investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, liquidity, and the level of interest rate risk to which the Company is exposed. These evaluations may cause Management to change the level of funds the Company deploys into investment securities and change the composition of the Company’s investment securities portfolio.
At December 31, 2024, substantially all of the Company’s investment securities were investment grade as rated by one or more major rating agencies. In addition to monitoring credit rating agency evaluations, Management performs its own evaluations regarding the credit worthiness of the issuer or the securitized assets underlying asset-backed securities. The Company’s procedures for evaluating investments in securities are in accordance with guidance issued by the Board of Governors of the Federal Reserve System, “Investing in Securities without Reliance on Nationally Recognized Statistical Rating Agencies” (SR 12-15) and other regulatory guidance.
[The remainder of this page intentionally left blank]
-31-
The following table shows the fair value carrying amount of the Company’s debt securities available for sale as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In thousands) | |||||||||||
| Debt securities available for sale: | |||||||||||
| Securities of U.S. Government sponsored entities | $ | 292,117 | $ | 294,919 | $ | 290,853 | |||||
| Agency residential MBS | 211,060 | 239,454 | 286,048 | ||||||||
| Agency commercial MBS | 6,966 | - | - | ||||||||
| U.S. Treasury securities | 4,955 | - | - | ||||||||
| Obligations of states and political subdivisions | 62,186 | 71,283 | 82,004 | ||||||||
| Corporate securities | 1,835,937 | 1,909,548 | 2,099,955 | ||||||||
| Collateralized loan obligations | 982,589 | 1,484,597 | 1,572,883 | ||||||||
| Total debt securities available for sale | $ | 3,395,810 | $ | 3,999,801 | $ | 4,331,743 |
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities available for sale (stated at fair value) at December 31, 2024. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Collateralized loan obligations and mortgage-backed securities are shown separately because they are typically paid in quarterly and monthly installments, respectively, over a number of years.
Debt Securities Available for Sale Maturity Distribution
| At December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | CLO and Mortgage- backed | Total | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Securities of U.S. Government sponsored entities | $ | 4,565 | $ | 57,507 | $ | 230,045 | $ | - | $ | 292,117 | ||||||||||
| Interest rate | 4.28 | % | 3.49 | % | 3.48 | % | - | % | 3.58 | % | ||||||||||
| U.S. Treasury securities | 4,955 | - | - | - | 4,955 | |||||||||||||||
| Interest rate | 5.10 | % | - | % | - | % | - | % | 5.10 | % | ||||||||||
| Obligations of states and political subdivisions | 11,210 | 20,515 | 30,461 | - | 62,186 | |||||||||||||||
| Interest rate | 4.11 | % | 2.83 | % | 3.04 | % | - | % | 3.17 | % | ||||||||||
| Corporate securities | 103,718 | 862,556 | 869,663 | - | 1,835,937 | |||||||||||||||
| Interest rate | 4.03 | % | 3.07 | % | 2.33 | % | - | % | 2.73 | % | ||||||||||
| Subtotal | 124,448 | 940,578 | 1,130,169 | - | 2,195,195 | |||||||||||||||
| Interest rate | 4.09 | % | 3.09 | % | 2.58 | % | - | % | 2.86 | % | ||||||||||
| Collaterized loan obligations (CLO) | - | - | - | 982,589 | 982,589 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 6.54 | % | 6.54 | % | ||||||||||
| MBS | - | - | - | 218,026 | 218,026 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 2.86 | % | 2.86 | % | ||||||||||
| Total | $ | 124,448 | $ | 940,578 | $ | 1,130,169 | $ | 1,200,615 | $ | 3,395,810 | ||||||||||
| Interest rate | 4.09 | % | 3.09 | % | 2.58 | % | 5.87 | % | 3.87 | % |
The following table shows the amortized cost carrying amount and fair value before related reserve for expected credit losses of $1 thousand at December 31, 2024, December 31, 2023 and December 31, 2022, of the Company’s debt securities held to maturity as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In thousands) | |||||||||||
| Agency residential MBS | $ | 57,927 | $ | 78,565 | $ | 104,852 | |||||
| Obligations of states and political subdivisions | 51,261 | 71,182 | 89,208 | ||||||||
| Corporate securities | 735,447 | 728,650 | 721,854 | ||||||||
| Total | $ | 844,635 | $ | 878,397 | $ | 915,914 | |||||
| Fair value | $ | 807,838 | $ | 849,562 | $ | 873,511 |
-32-
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities held to maturity at December 31, 2024. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Mortgage-backed securities are shown separately because they are typically paid in monthly installments over a number of years.
Debt Securities Held to Maturity Maturity Distribution
| At December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | Mortgage- backed | Total | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Obligations of states and political subdivisions | $ | 13,508 | $ | 37,753 | $ | - | $ | - | $ | 51,261 | ||||||||||
| Interest rate | 3.82 | % | 3.51 | % | - | % | - | % | 3.60 | % | ||||||||||
| Corporate securities | - | 309,813 | 425,634 | - | 735,447 | |||||||||||||||
| Interest rate | - | % | 4.16 | % | 4.28 | % | - | % | 4.25 | % | ||||||||||
| Subtotal | 13,508 | 347,566 | 425,634 | - | 786,708 | |||||||||||||||
| Interest rate | 3.82 | % | 4.09 | % | 4.28 | % | - | % | 4.21 | % | ||||||||||
| MBS | - | - | - | 57,927 | 57,927 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 2.30 | % | 2.30 | % | ||||||||||
| Total | $ | 13,508 | $ | 347,566 | $ | 425,634 | $ | 57,927 | $ | 844,635 | ||||||||||
| Interest rate | 3.82 | % | 4.09 | % | 4.28 | % | 2.30 | % | 4.07 | % |
The Company had corporate securities as shown below at the dates indicated:
| Corporate securities | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2024 | At December 31, 2023 | ||||||||||||||
| Amortized | Fair | Amortized | Fair | ||||||||||||
| Cost | Value | Cost | Value | ||||||||||||
| (In thousands) | |||||||||||||||
| Debt securities available for sale | $ | 2,031,144 | $ | 1,835,937 | $ | 2,129,103 | $ | 1,909,548 | |||||||
| Debt securities held to maturity | 735,447 | 703,210 | 728,650 | 705,356 | |||||||||||
| Total corporate securities | $ | 2,766,591 | $ | 2,539,147 | $ | 2,857,753 | $ | 2,614,904 |
The following table summarizes total corporate securities by credit rating:
| At December 31, 2024 | At December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| AA- | $ | 72,569 | 3 | % | $ | 73,016 | 3 | % | ||||||||
| A+ | 256,906 | 10 | % | 250,322 | 9 | % | ||||||||||
| A | 353,434 | 14 | % | 380,257 | 14 | % | ||||||||||
| A- | 807,698 | 32 | % | 825,882 | 32 | % | ||||||||||
| BBB+ | 634,118 | 25 | % | 723,767 | 28 | % | ||||||||||
| BBB | 414,422 | 16 | % | 361,660 | 14 | % | ||||||||||
| Total corporate securities | $ | 2,539,147 | 100 | % | $ | 2,614,904 | 100 | % |
[The remainder of this page intentionally left blank]
-33-
The following table summarizes total corporate securities by the industry sector in which the issuing companies operate:
| At December 31, 2024 | At December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 1,450,675 | 57 | % | $ | 1,516,147 | 58 | % | ||||||||
| Utilities | 275,551 | 11 | % | 274,929 | 10 | % | ||||||||||
| Industrial | 212,587 | 8 | % | 215,428 | 8 | % | ||||||||||
| Consumer, Non-cyclical | 169,311 | 7 | % | 170,423 | 7 | % | ||||||||||
| Communications | 154,358 | 6 | % | 158,495 | 6 | % | ||||||||||
| Basic Materials | 100,617 | 4 | % | 100,693 | 4 | % | ||||||||||
| Energy | 69,320 | 3 | % | 69,331 | 3 | % | ||||||||||
| Technology | 61,008 | 2 | % | 63,185 | 2 | % | ||||||||||
| Consumer, Cyclical | 45,720 | 2 | % | 46,273 | 2 | % | ||||||||||
| Total corporate securities | $ | 2,539,147 | 100 | % | $ | 2,614,904 | 100 | % |
The following table summarizes total corporate securities by the location of the issuers’ headquarters; all the corporate securities are denominated in United States dollars:
| At December 31, 2024 | At December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| United States of America | $ | 1,767,669 | 70 | % | $ | 1,811,463 | 69 | % | ||||||||
| Canada | 192,122 | 8 | % | 195,979 | 7 | % | ||||||||||
| Japan | 167,624 | 7 | % | 164,948 | 6 | % | ||||||||||
| United Kingdom | 139,648 | 5 | % | 162,794 | 6 | % | ||||||||||
| France | 92,970 | 4 | % | 91,726 | 4 | % | ||||||||||
| Switzerland | 73,424 | 3 | % | 93,898 | 4 | % | ||||||||||
| Netherlands | 35,425 | 1 | % | 35,381 | 1 | % | ||||||||||
| Australia | 24,700 | 1 | % | 24,800 | 1 | % | ||||||||||
| Belgium | 19,726 | 1 | % | 20,894 | 1 | % | ||||||||||
| Jersey | 12,948 | - | % | - | - | % | ||||||||||
| Germany | 12,891 | - | % | 13,021 | 1 | % | ||||||||||
| Total corporate securities | $ | 2,539,147 | 100 | % | $ | 2,614,904 | 100 | % |
The following table summarizes the above corporate securities with issuer’s headquarters located outside of the United States of America by the industry sector in which the issuing companies operate; all the corporate securities are denominated in United States dollars:
| At December 31, 2024 | At December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total foreign corporate securities | Fair value | As a percent of total foreign corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 659,403 | 86 | % | $ | 702,892 | 87 | % | ||||||||
| Energy | 32,041 | 4 | % | 31,970 | 4 | % | ||||||||||
| Consumer, Cyclical | 25,839 | 3 | % | 13,021 | 2 | % | ||||||||||
| Basic Materials | 24,700 | 3 | % | 24,800 | 3 | % | ||||||||||
| Consumer, Non-cyclical | 19,726 | 3 | % | 20,895 | 3 | % | ||||||||||
| Utilities | 9,769 | 1 | % | 9,863 | 1 | % | ||||||||||
| Total foreign corporate securities | $ | 771,478 | 100 | % | $ | 803,441 | 100 | % |
-34-
The Company’s $983 million (fair value) in collateralized loan obligations at December 31, 2024, consist of investments in 96 issues that are within the senior tranches of their respective fund securitization structures. The following table summarizes total collateralized loan obligations by credit rating:
| At December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| AAA | $ | 312,710 | $ | 311,650 | |||
| AA | 674,445 | 670,939 | |||||
| Total | $ | 987,155 | $ | 982,589 |
The Company’s $1.5 billion (fair value) in collateralized loan obligations at December 31, 2023, consist of investments in 142 issues that are within the senior tranches of their respective fund securitization structures. The following table summarizes total collateralized loan obligations by credit rating:
| At December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| AAA | $ | 536,185 | $ | 532,729 | |||
| AA | 965,063 | 951,868 | |||||
| Total | $ | 1,501,248 | $ | 1,484,597 |
See Note 2 to the consolidated financial statements for additional information related to the investment securities.
Loan Portfolio
The Company originates loans with the intent to hold such assets until principal is repaid. Management follows written loan underwriting policies and procedures which are approved by the Bank’s Board of Directors. Loans are underwritten following approved underwriting standards and lending authorities within a formalized organizational structure. The Board of Directors also approves independent real estate appraisers to be used in obtaining estimated values for real property serving as loan collateral. Prevailing economic trends and conditions are also taken into consideration in loan underwriting practices.
All loan applications must be for clearly defined legitimate purposes with a determinable primary source of repayment, and as appropriate, secondary sources of repayment. All loans are supported by appropriate documentation such as current financial statements, tax returns, credit reports, collateral information, guarantor asset verification, title reports, appraisals, and other relevant documentation.
Commercial loans represent term loans used to acquire durable business assets or revolving lines of credit used to finance working capital. Underwriting practices evaluate each borrower’s cash flow as the principal source of loan repayment. Commercial loans are generally secured by the borrower’s business assets as a secondary source of repayment. Commercial loans are evaluated for credit-worthiness based on prior loan performance and borrower financial information including cash flow, borrower net worth and aggregate debt.
Commercial real estate loans represent term loans used to acquire or refinance real estate to be operated by the borrower in a commercial capacity. Underwriting practices evaluate each borrower’s global cash flow as the principal source of loan repayment, independent appraisal of value of the property, and other relevant factors. Commercial real estate loans are generally secured by a first lien on the property as a secondary source of repayment.
Real estate construction loans represent the financing of real estate development. Loan principal disbursements are controlled through the use of project budgets, and disbursements are approved based on construction progress, which is validated by project site inspections. A first lien on the real estate serves as collateral to secure the loan.
-35-
Residential real estate loans generally represent first lien mortgages used by the borrower to purchase or refinance a principal residence. For interest-rate risk purposes, the Company offers only fully-amortizing, adjustable-rate mortgages. In underwriting first lien mortgages, the Company evaluates each borrower’s ability to repay the loan, an independent appraisal of the value of the property, and other relevant factors. The Company does not offer riskier mortgage products, such as non-amortizing “interest-only” mortgages and “negative amortization” mortgages.
For loans secured by real estate, the Bank requires title insurance to insure the status of its lien and each borrower is obligated to insure the real estate collateral, naming the Company as loss payee, in an amount sufficient to repay the principal amount outstanding in the event of a property casualty loss.
Consumer installment and other loans are predominantly comprised of indirect automobile loans with underwriting based on credit history and scores, personal income, debt service capacity, and collateral values.
Loan volumes have declined due to payoffs and problem loan workout activities, particularly with purchased loans, and reduced volumes of loan originations. The Company did not take an aggressive posture relative to loan portfolio growth during the post-recession period of historically low interest rates. Management increased investment securities as loan volumes declined.
The following table shows the composition of the loan portfolio of the Company by type of loan and type of borrower, on the dates indicated:
Loan Portfolio
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| Commercial | $ | 127,276 | $ | 136,550 | $ | 169,617 | $ | 233,090 | $ | 394,806 | |||||||||
| Commercial real estate | 507,900 | 487,523 | 491,107 | 535,261 | 564,300 | ||||||||||||||
| Construction | 5,064 | 5,063 | 3,088 | 48 | 129 | ||||||||||||||
| Residential real estate | 8,274 | 9,935 | 13,834 | 18,133 | 23,471 | ||||||||||||||
| Consumer installment and other | 171,786 | 227,531 | 280,842 | 281,594 | 273,537 | ||||||||||||||
| Total loans | $ | 820,300 | $ | 866,602 | $ | 958,488 | $ | 1,068,126 | $ | 1,256,243 |
The following table shows the maturity distribution of loans at December 31, 2024. There were no loans with a remaining maturity of over fifteen years as of December 31, 2024.
Loan Maturity Distribution
| At December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to Fifteen Years | Total | ||||||||||||
| (In thousands) | |||||||||||||||
| Commercial | $ | 37,879 | $ | 58,561 | $ | 30,836 | $ | 127,276 | |||||||
| Commercial real estate | 22,595 | 172,310 | 312,995 | 507,900 | |||||||||||
| Construction | 5,064 | - | - | 5,064 | |||||||||||
| Residential real estate | - | 420 | 7,854 | 8,274 | |||||||||||
| Consumer and other installment | 9,958 | 123,623 | 38,205 | 171,786 | |||||||||||
| Total | $ | 75,496 | $ | 354,914 | $ | 389,890 | $ | 820,300 |
[The remainder of this page intentionally left blank]
-36-
The following table shows the distribution of variable-rate and fixed-rate loans due after one year as of December 31, 2024.
| At December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed | Variable | Total | |||||||||
| (In thousands) | |||||||||||
| Commercial | $ | 64,966 | $ | 24,431 | $ | 89,397 | |||||
| Commercial real estate | 95,427 | 389,878 | 485,305 | ||||||||
| Residential real estate | 7,115 | 1,159 | 8,274 | ||||||||
| Consumer and other installment | 154,309 | 7,519 | 161,828 | ||||||||
| Total | $ | 321,817 | $ | 422,987 | $ | 744,804 |
Commitments and Letters of Credit
The Company issues formal commitments on lines of credit to well-established and financially responsible commercial enterprises. Such commitments can be either secured or unsecured and are typically in the form of revolving lines of credit for seasonal working capital needs. Occasionally, such commitments are in the form of letters of credit to facilitate the customers’ particular business transactions. Commitment fees are generally charged for commitments and letters of credit. Commitments on lines of credit and letters of credit typically mature within one year. For further information, see the accompanying notes to the consolidated financial statements.
Loan Portfolio Credit Risk
The Company extends loans to commercial and consumer customers which expose the Company to the risk that the borrowers will default, causing loss. The Company’s lending activities are exposed to various qualitative risks. All loan segments are exposed to risks inherent in the economy and market conditions. Significant risk characteristics related to the commercial loan segment include the borrowers’ business performance and financial condition, and the value of collateral for secured loans. Significant risk characteristics related to the commercial real estate segment include the borrowers’ business performance and the value of properties collateralizing the loans. Significant risk characteristics related to the construction loan segment include the borrowers’ performance in successfully developing the real estate into the intended purpose and the value of the property collateralizing the loans. Significant risk characteristics related to the residential real estate segment include the borrowers’ financial wherewithal to service the mortgages and the value of the property collateralizing the loans. Significant risk characteristics related to the consumer loan segment include the financial condition of the borrowers and the value of collateral securing the loans.
The Company closely monitors the markets in which it conducts its lending operations and follows a strategy to control exposure to loans with high credit risk. The Bank’s organizational structure separates the functions of business development and loan underwriting; Management believes this segregation of duties avoids inherent conflicts of combining business development and loan approval functions. In measuring and managing credit risk, the Company adheres to the following practices:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Bank maintains a Loan Review Department which reports directly to the audit committee of the Board of Directors. The Loan Review Department performs independent evaluations of loans to challenge the credit risk grades assigned by Management, using grading standards employed by bank regulatory agencies. Those loans judged to carry higher risk attributes are referred to as “classified loans.” Classified loans receive elevated Management attention in order to maximize collection. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Bank maintains two loan administration offices whose sole responsibility is to manage and collect classified loans. |
Classified loans with higher levels of credit risk are further designated as “nonaccrual loans.” Management places classified loans on nonaccrual status when full collection of contractual interest and principal payments is in doubt. Uncollected interest previously accrued on loans placed on nonaccrual status is reversed as a charge against interest income. The Company does not accrue interest income on loans following placement on nonaccrual status. Interest payments received on nonaccrual loans are applied to reduce the carrying amount of the loan unless the carrying amount is well secured by loan collateral. “Nonperforming assets” include nonaccrual loans, loans 90 or more days past due and still accruing, and repossessed loan collateral (commonly referred to as “Other Real Estate Owned”).
-37-
Nonperforming Loans
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| Nonperforming nonaccrual loans | $ | 201 | $ | 401 | $ | 146 | $ | 265 | $ | 526 | |||||||||
| Performing nonaccrual loans | - | 2 | - | 427 | 3,803 | ||||||||||||||
| Total nonaccrual loans | 201 | 403 | 146 | 692 | 4,329 | ||||||||||||||
| Accruing loans 90 or more days past due | 534 | 388 | 628 | 339 | 450 | ||||||||||||||
| Total nonperforming loans | $ | 735 | $ | 791 | $ | 774 | $ | 1,031 | $ | 4,779 |
Management believes the overall credit quality of the loan portfolio is reasonably stable; however, classified and nonperforming assets could fluctuate from period to period. The performance of any individual loan can be affected by external factors such as the interest rate environment, economic conditions, pandemics, and collateral values or factors particular to the borrower. No assurance can be given that additional increases in nonaccrual and delinquent loans will not occur in the future.
Allowance for Credit Losses
The following table summarizes allowance for credit losses at the dates indicated:
| At December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| (In thousands) | |||||||
| Allowance for credit losses on loans | $ | 14,780 | $ | 16,867 | |||
| Allowance for credit losses on held to maturity debt securities | 1 | 1 | |||||
| Total allowance for credit losses | $ | 14,781 | $ | 16,868 | |||
| Allowance for unfunded credit commitments | $ | 201 | $ | 201 |
Allowance for Credit Losses on Debt Securities Held to Maturity
Management segmented debt securities held to maturity, selected methods to estimate losses for each segment, and measured a loss estimate. Agency mortgage-backed securities were assigned no credit loss allowance due to the perceived backing of government sponsored entities. Corporate securities held to maturity were individually evaluated for expected credit loss by evaluating the issuer’s financial condition, profitability, cash flows, and credit ratings. The Company has evaluated each issuer’s historical financial performance and ability to service debt payments throughout and following the 2008-2009 recession. The Company has an expectation that nonpayment of the amortized cost basis continues to be zero. At December 31, 2024, no credit loss allowance was assigned to corporate securities held to maturity based on evaluation of each individual issuer’s historical financial performance throughout full business cycles. Municipal securities were evaluated for risk of default based on credit rating and remaining term to maturity using Moody’s risk of default factors; Moody’s loss upon default factors were applied to the assumed defaulted principal amounts to estimate the amount for credit loss allowance. Allowance for credit losses related to debt securities held to maturity was $1 thousand related to municipal securities at December 31, 2024 and December 31, 2023, reflecting the expected credit losses on debt securities held to maturity.
Allowance for Credit Losses on Loans
The Company’s allowance for credit losses on loans represents Management’s estimate of forecasted credit losses in the loan portfolio based on the current expected credit loss model. In evaluating credit risk for loans, Management measures the loss potential of the carrying value of loans. As described above, payments received on nonaccrual loans may be applied against the principal balance of the loans until such time as full collection of the remaining recorded balance is expected.
The preparation of the financial statements requires Management to estimate the amount of expected losses over the expected contractual life of the Bank’s existing loan portfolio and establish an allowance for credit losses. Loan agreements generally include a maturity date, and the Company considers the contractual life of a loan agreement to extend from the date of origination to the contractual maturity date. In estimating credit losses, Management must exercise significant judgment in evaluating information deemed relevant. The amount of ultimate losses on the loan portfolio can vary from the estimated amounts. Management follows a systematic methodology to estimate loss potential in an effort to reduce the differences between estimated and actual losses.
-38-
The allowance for credit losses is established through provisions for credit losses charged to income. Losses on loans are charged to the allowance for credit losses when all or a portion of the recorded amount of a loan is deemed to be uncollectible. Recoveries of loans previously charged off are credited to the allowance when realized. The Company’s allowance for credit losses is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall credit loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing economic conditions, or credit protection agreements and other factors.
Loans that share common risk characteristics are segregated into pools based on common characteristics, which is primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. For consumer installment loans, primarily secured by automobiles, historical loss rates are determined using a vintage methodology, which tracks losses based on period of origination. For commercial, construction, and commercial real estate, historical loss rates are determined using an open pool methodology where losses are tracked over time for all loans included in the pool at the historical measurement date. Historical loss rates are adjusted for factors that are not reflected in the historical loss rates that are attributable to national or local economic or industry trends which have occurred but have not yet been recognized in past loan charge-off history, estimated losses based on management’s reasonable and supportable expectation of economic trends over a forecast horizon of up to two years, and other factors that impact credit loss expectations that are not reflected in the historical loss rates. Other factors include, but are not limited to, the effectiveness of the Company’s loan review system, adequacy of lending Management and staff, loan policies and procedures, problem loan trends, and concentrations of credit. At the end of the two-year forecast period loss rates revert immediately to the historical loss rates. The results of this analysis are applied to the amortized cost of the loans included within each pool.
Loans that do not share risk characteristics with other loans in the pools are evaluated individually. A loan is considered ‘collateral-dependent’ when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. A credit loss reserve for collateral-dependent loans is established at the difference between the amortized cost basis in the loan and the fair value of the underlying collateral adjusted for costs to sell. For other individually evaluated loans that are not collateral dependent, a credit loss reserve is established at the difference between the amortized cost basis in the loan and the present value of expected future cash flows discounted at the loan’s effective interest rate. The impact of an expected modification to be made to loans to borrowers experiencing financial difficulty is included in the allowance for credit losses when management determines such modification is likely.
Accrued interest is recorded in other assets and is excluded from the estimation of expected credit loss. Accrued interest is reversed through interest income when amounts are determined to be uncollectible, which generally occurs when the underlying receivable is placed on nonaccrual status or charged off.
[The remainder of this page intentionally left blank]
-39-
The following table summarizes the allowance for credit losses, chargeoffs and recoveries for the periods indicated.
| At and For the Years Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Analysis of the Allowance for Credit Losses | ||||||||||||||||||||
| Balance, end of prior period | $ | 16,867 | $ | 20,284 | $ | 23,514 | $ | 23,854 | $ | 19,484 | ||||||||||
| Adoption of ASU 2016-13 | - | - | - | - | 2,017 | |||||||||||||||
| Balance, beginning of period | 16,867 | 20,284 | 23,514 | 23,854 | 21,501 | |||||||||||||||
| Provision for (reversal of) credit losses on loans | 300 | (1,150 | ) | 6 | 2 | 4,307 | ||||||||||||||
| Loans charged off: | ||||||||||||||||||||
| Commercial | (283 | ) | (410 | ) | (20 | ) | (56 | ) | (236 | ) | ||||||||||
| Commercial real estate | - | (45 | ) | - | - | - | ||||||||||||||
| Consumer and other installment | (6,391 | ) | (7,499 | ) | (6,205 | ) | (3,192 | ) | (3,963 | ) | ||||||||||
| Total chargeoffs | (6,674 | ) | (7,954 | ) | (6,225 | ) | (3,248 | ) | (4,199 | ) | ||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||||
| Commercial | 124 | 2,359 | 376 | 228 | 351 | |||||||||||||||
| Commercial real estate | 204 | 71 | 62 | 743 | 49 | |||||||||||||||
| Consumer and other installment | 3,959 | 3,257 | 2,551 | 1,935 | 1,845 | |||||||||||||||
| Total recoveries | 4,287 | 5,687 | 2,989 | 2,906 | 2,245 | |||||||||||||||
| Net loan losses | (2,387 | ) | (2,267 | ) | (3,236 | ) | (342 | ) | (1,954 | ) | ||||||||||
| Balance, end of period | $ | 14,780 | $ | 16,867 | $ | 20,284 | $ | 23,514 | $ | 23,854 | ||||||||||
| Net loan losses as a percentage of average loans | (0.29 | )% | (0.25 | )% | (0.32 | )% | (0.03 | )% | (0.16 | )% | ||||||||||
| Selected financial data: (at period end) | ||||||||||||||||||||
| Loans | $ | 820,300 | $ | 866,602 | $ | 958,488 | $ | 1,068,126 | $ | 1,256,243 | ||||||||||
| Nonaccrual loans | 201 | 403 | 146 | 692 | 4,329 | |||||||||||||||
| Allowance for credit losses as a percentage of loans | 1.80 | % | 1.95 | % | 2.12 | % | 2.20 | % | 1.90 | % | ||||||||||
| Nonaccrual loans as a percentage of loans | 0.02 | % | 0.05 | % | 0.02 | % | 0.06 | % | 0.34 | % | ||||||||||
| Allowance for credit losses to nonaccrual loans | 7353.23 | % | 4185.36 | % | 13893.15 | % | 3397.98 | % | 551.03 | % |
The following table summarizes net (chargeoffs) recoveries and the ratio of net (charge-offs) recoveries to average loans for the periods indicated:
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
| As a percentage | As a percentage | As a percentage | ||||||||||||||||||||||||||||||||||
| Average | of Net (chargeoffs) | Average | of Net (chargeoffs) | Average | of Net (chargeoffs) | |||||||||||||||||||||||||||||||
| Net (chargeoffs) | Loan | recoveries | Net (chargeoffs) | Loan | recoveries | Net (chargeoffs) | Loan | recoveries | ||||||||||||||||||||||||||||
| Recoveries | Balances | to Average loans | Recoveries | Balances | to Average loans | Recoveries | Balances | to Average loans | ||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||
| Commercial | $ | (159 | ) | $ | 128,505 | (0.12 | )% | $ | 1,949 | $ | 149,137 | 1.31 | % | $ | 356 | $ | 191,805 | 0.19 | % | |||||||||||||||||
| Commercial real estate | 204 | 493,282 | 0.04 | % | 26 | 492,183 | 0.01 | % | 62 | 504,713 | 0.01 | % | ||||||||||||||||||||||||
| Construction | - | 5,064 | - | % | - | 4,362 | - | % | - | 1,676 | - | % | ||||||||||||||||||||||||
| Residential real estate | - | 9,197 | - | % | - | 12,080 | - | % | - | 15,694 | - | % | ||||||||||||||||||||||||
| Consumer and other installment | (2,432 | ) | 200,088 | (1.22 | )% | (4,242 | ) | 254,554 | (1.67 | )% | (3,654 | ) | 284,076 | (1.29 | )% | |||||||||||||||||||||
| Total | $ | (2,387 | ) | $ | 836,136 | (0.29 | )% | $ | (2,267 | ) | $ | 912,316 | (0.25 | )% | $ | (3,236 | ) | $ | 997,964 | (0.32 | )% |
The Company's allowance for credit losses on loans is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall loan loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing and forecasted economic conditions, or credit protection agreements and other factors. Loans that share common risk characteristics are segregated into pools based on common characteristics, which are primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. Loans that do not share risk characteristics with other loans in the pools are evaluated individually. See Note 1 to the consolidated financial statements for additional information.
[The remainder of this page intentionally left blank]
-40-
The following table presents the allocation of the allowance for credit losses as of December 31 for the periods indicated.
| At December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||
| Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | |||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Commercial | $ | 4,197 | 15 | % | $ | 4,216 | 16 | % | $ | 6,138 | 18 | % | $ | 6,966 | 22 | % | $ | 9,205 | 31 | % | ||||||||||||||||||||
| Commercial real estate | 6,034 | 62 | % | 5,925 | 56 | % | 5,888 | 51 | % | 6,529 | 50 | % | 5,660 | 45 | % | |||||||||||||||||||||||||
| Construction | 247 | 1 | % | 245 | 1 | % | 150 | - | % | 2 | - | % | 6 | - | % | |||||||||||||||||||||||||
| Residential real estate | 22 | 1 | % | 26 | 1 | % | 32 | 2 | % | 45 | 2 | % | 47 | 2 | % | |||||||||||||||||||||||||
| Consumer installment and other | 4,280 | 21 | % | 6,455 | 26 | % | 8,076 | 29 | % | 9,972 | 26 | % | 8,936 | 22 | % | |||||||||||||||||||||||||
| Total | $ | 14,780 | 100 | % | $ | 16,867 | 100 | % | $ | 20,284 | 100 | % | $ | 23,514 | 100 | % | $ | 23,854 | 100 | % |
| Allowance for Credit Losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, 2024 | ||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Commercial | Residential | Installment | ||||||||||||||||||||||
| Commercial | Real Estate | Construction | Real Estate | and Other | Total | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||
| Balance at beginning of period | $ | 4,216 | $ | 5,925 | $ | 245 | $ | 26 | $ | 6,455 | $ | 16,867 | ||||||||||||
| Provision (reversal) | 140 | (95 | ) | 2 | (4 | ) | 257 | 300 | ||||||||||||||||
| Chargeoffs | (283 | ) | - | - | - | (6,391 | ) | (6,674 | ) | |||||||||||||||
| Recoveries | 124 | 204 | - | - | 3,959 | 4,287 | ||||||||||||||||||
| Total allowance for credit losses | $ | 4,197 | $ | 6,034 | $ | 247 | $ | 22 | $ | 4,280 | $ | 14,780 |
Management considers the $14.8 million allowance for credit losses on loans to be adequate as a reserve against current expected credit losses in the loan portfolio as of December 31, 2024.
See Note 3 to the consolidated financial statements for additional information related to the loan portfolio, loan portfolio credit risk, and allowance for credit losses.
Climate-Related Financial Risk
Climate change presents risk to the Company, our critical vendors and our customers. Our risk management practices incorporate the challenges brought about by climate change. The operations conducted in our centralized facilities and branch locations can be disrupted by acute physical risks such as flooding and windstorms, and by chronic physical risks such as rising sea levels, sustained higher temperatures, drought, and increased wildfires. Over the intermediate and longer-term, the Company can be subject to transition risks such as market demand, and policy and law changes.
None of the Company’s physical locations are located near sea level, and only a limited number of branches are located in flood zones. The Company and its critical vendors maintain property and casualty insurance, and maintain and regularly test disaster recovery plans, which include redundant operational locations and power sources. The Company’s operations do not use a significant amount of water in producing its products and services.
The Company monitors the climate risks of its loan customers. Borrowers with real estate loan collateral located in flood zones must carry flood insurance under the loans’ terms. At December 31, 2024, the Company had $5 million in loans to agricultural borrowers; Management continuously monitors these customers’ access to adequate water sources as well as their ability to sustain low crop yields and volatile commodity prices without encountering financial hardship. The Company makes automobile loans; changes in consumer demand, or governmental laws or policies, regarding gasoline, electric and hybrid vehicles are not considered to be material risks to the Company’s automobile lending practices. The Company considers climate risk in its underwriting of corporate bonds, and avoids purchasing bonds of issuers, which, in Management’s judgement, have elevated climate risk.
While the Company follows risk management practices related to climate risk, the Company may experience financial losses due to climate risk despite these precautions.
-41-
Asset/Liability and Market Risk Management
Asset/liability management involves the evaluation, monitoring and management of interest rate risk, market risk, liquidity and funding. The fundamental objective of the Company's management of assets and liabilities is to maximize its economic value while maintaining adequate liquidity and a conservative level of interest rate risk.
Interest Rate Risk
Interest rate risk is a significant market risk affecting the Company. Many factors affect the Company’s exposure to interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and re-pricing characteristics of financial instruments. Financial instruments may mature or re-price at different times. Financial instruments may re-price at the same time but by different amounts. Short-term and long-term market interest rates may change by different amounts. The timing and amount of cash flows of various financial instruments may change as interest rates change. In addition, the changing levels of interest rates may have an impact on bond portfolio volumes, accumulated other comprehensive (loss) income, loan demand and demand for various deposit products.
The Company’s earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the United States government and its agencies, particularly the FOMC. The monetary policies of the FOMC can influence the overall demand for loans and growth of deposits and the level of interest rates earned on loans and investment securities and paid for deposits and other borrowings. The nature and impact of future changes in monetary policies are generally not predictable.
Management attempts to manage interest rate risk while enhancing the net interest margin and net interest income. At times, depending on expected increases or decreases in market interest rates, the relationship between long and short-term interest rates, market conditions and competitive factors, Management may adjust the Company's interest rate risk position. The Company's results of operations and net portfolio values remain subject to changes in interest rates and to fluctuations in the difference between long, intermediate, and short-term interest rates.
Management monitors the Company’s interest rate risk using a purchased simulation model, which is periodically assessed using supervisory guidance issued by the Board of Governors of the Federal Reserve System, SR 11-7 “Guidance on Model Risk Management.” Management measures its exposure to interest rate risk using a dynamic composition simulation and static simulation. Within the dynamic composition simulation, Management makes assumptions regarding the expected change in the volume of financial instruments given the assumed change in market interest rates. Within the static simulation, cash flows are assumed redeployed into like financial instruments at prevailing rates and yields. Both simulations are used to measure expected changes in net interest income assuming various levels of change in market interest rates.
The Company’s asset and liability position was generally “asset sensitive” at December 31, 2024, based on the interest rate assumptions applied to the simulation model. An “asset sensitive” position results in a larger change in interest income than in interest expense resulting from application of assumed interest rate changes. However, in the dynamic simulation, an assumed decline in interest rates is expected to result in improved deposit balances funding higher earning asset levels. Further, in the dynamic simulation, no change in interest rates is expected to result in a decline in net interest income as asset yields remain stable and deposit costs rise as the Bank negotiates deposit rates with customers in the current environment.
At December 31, 2023, Management’s most recent measurements of estimated changes in net interest income were:
Dynamic simulation (balance sheet composition changes):
| Assumed change in interest rates over 1 year | -2.00% | -1.00% | 0.00% | +1.00% | +2.00% | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| First year change in net interest income | -7.29% | -1.76% | -0.40% | +2.55% | +4.87% |
Static simulation (balance sheet composition unchanged):
| Assumed immediate change in interest rates | -2.00% | -1.00% | 0.00% | +1.00% | +2.00% | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| First year change in net interest income | -14.60% | -7.30% | 0.00% | +6.60% | +13.30% |
Simulation estimates depend on, and will change with, the size and mix of the actual and projected composition of financial instruments at the time of each simulation. Assumptions made in the simulation may not materialize and unanticipated events and circumstances may occur. In addition, the simulation does not take into account any future actions Management may undertake to mitigate the impact of interest rate changes, loan prepayment estimates and spread relationships, which may change regularly.
-42-
The Company does not currently engage in trading activities or use derivative instruments to manage interest rate risk, even though such activities may be permitted with the approval of the Company's Board of Directors.
Market Risk - Equity Markets
Equity price risk can affect the Company. Preferred or common stock holdings, as permitted by banking regulations, can fluctuate in value. Changes in value of preferred or common stock holdings are recognized in the Company's income statement.
Fluctuations in the Company's common stock price can impact the Company's financial results in several ways. First, the Company has at times repurchased and retired its common stock; the market price paid to retire the Company's common stock affects the level of the Company's shareholders' equity, cash flows and shares outstanding. Second, the Company's common stock price impacts the number of dilutive equivalent shares used to compute diluted earnings per share. Third, fluctuations in the Company's common stock price can motivate holders of options to purchase Company common stock through the exercise of such options thereby increasing the number of shares outstanding and potentially adding volatility to the book tax provision. Finally, the amount of compensation expense and tax deductions associated with share based compensation fluctuates with changes in and the volatility of the Company's common stock price.
Market Risk - Other
Market values of loan collateral can directly impact the level of loan chargeoffs and the provision for credit losses. The financial condition and liquidity of debtors issuing bonds and debtors whose mortgages or other obligations are securitized can directly impact the credit quality of the Company’s investment securities portfolio requiring the Company to establish or increase reserves for expected credit losses. Other types of market risk, such as foreign currency exchange risk, are not significant in the normal course of the Company's business activities.
Liquidity and Funding
The objective of liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund the Bank's operations and meet obligations and other commitments on a timely basis and at a reasonable cost. The Bank achieves this objective through the selection of asset and liability maturity mixes that it believes best meet its needs. The Bank's liquidity position is enhanced by its ability to raise additional funds as needed by borrowing from correspondent banks or in the wholesale markets, or by selling debt securities available for sale.
In recent years, the Bank's deposit base has provided the majority of the Bank's funding requirements. This low-cost source of funds, along with shareholders' equity, provided 96% of funding for average total assets for the year ended December 31, 2024 and 97% for the year ended December 31, 2023. The Bank’s funding from customer deposits is in part reliant on the confidence clients have in the Bank. The Bank places a very high priority in maintaining this confidence through conservative credit risk and capital management practices and by maintaining an appropriate level of liquidity.
Total deposits were $5,012 million at December 31, 2024 and $5,474 million at December 31, 2023. Total time deposits were $82 million at December 31, 2024 and $97 million at December 31, 2023. The Company has no foreign time deposits. The standard FDIC deposit insurance amount is $250,000 per depositor, for each account ownership category. At December 31, 2024, estimated federally uninsured total deposits and time deposits were $2,491 million and $4 million, respectively.
Banking industry deposits, including for Westamerica Bank, grew rapidly in 2020 and 2021 due to the injection of fiscal stimulus into the United States economy, including Paycheck Protection Program loans, and an easing of Federal Reserve monetary policy, both in response to the COVID pandemic. Federal Reserve monetary policy easing included reduction in the federal funds rate to a range of 0.00% to 0.25% and net purchases of Treasury securities and agency mortgage-backed securities, which increase the money supply and aggregate bank deposits. Subsequently, inflation rose considerably while employment conditions remained strong. In 2022 and 2023, the Federal Reserve’s monetary policy reversed to tightening, in an effort to reduce inflation. The monetary policy tightening included increasing and keeping the federal funds rate to a range of 5.25% to 5.50% and net reductions of Treasury securities and agency mortgage-backed securities, which reduce the money supply and aggregate bank deposits. Westamerica Bank’s deposit totals are subject to both the fiscal policies of the United States government and monetary policies of the Federal Reserve; the decline in Westamerica Bank deposits during 2023 was influenced by these fiscal and monetary policies. In addition, the Internal Revenue Service (“IRS”) declared every county in which Westamerica Bank operates as Natural Disaster Areas due to 2022-2023 winter storms; the IRS and California Franchise Tax Board extended the 2022 tax filing deadline and 2023 tax installment payment due dates to November 16, 2023. Management believes this deferment of tax payment deadlines impacted deposit totals in the fourth quarter 2023 as customers paid their federal and California tax obligations. Total deposits declined $462,417 thousand from December 31, 2023 to December 31, 2024 due to competitive financial product pricing.
-43-
The following table shows the time remaining to maturity of the Company’s estimated amounts of uninsured time deposits with a balance greater than $250,000 per depositor per category:
| At December 31, 2024 | |||
|---|---|---|---|
| (In thousands) | |||
| Three months or less | $ | 1,850 | |
| Over three through six months | 453 | ||
| Over six through twelve months | 1,898 | ||
| Over twelve months | 84 | ||
| Total | $ | 4,285 |
Liquidity is further provided by assets such as balances held at the Federal Reserve Bank, and principal and interest payments from debt securities and loans. At December 31, 2024, the Company had $601,494 thousand in cash balances. During the twelve months ending December 31, 2025, the Company expects to receive $309,000 thousand in principal payments from its debt securities. If additional operational liquidity is required, the Company can pledge debt securities as collateral for borrowing purposes; at December 31, 2024, the Company’s debt securities which qualify as collateral for borrowing totaled $3,534,099 thousand. In the ordinary course of business, the Company pledges debt securities as collateral for certain depository customers; at December 31, 2024, the Company had pledged $726,784 thousand in debt securities for depository customers. In the ordinary course of business, the Company pledges debt securities as collateral for borrowing from the Federal Reserve Bank; at December 31, 2024, the Company had pledged $766,606 thousand in debt securities at the Federal Reserve Bank. During the year ended December 31, 2024, the Company’s average borrowings from the Federal Reserve Bank and other correspondent banks were $107,364 thousand and $-0- thousand, respectively, and at December 31, 2024, the Company had no borrowings from the Federal Reserve Bank or other correspondent banks. At December 31, 2024, the Company had access to borrowing from the Federal Reserve up to $766,606 thousand based on collateral pledged at December 31, 2024. At December 31, 2024, the Company’s estimated unpledged collateral qualifying debt securities totaled $1,597,486 thousand. Debt securities eligible as collateral are shown at market value unless noted otherwise:
| At December 31, 2024 | ||||
|---|---|---|---|---|
| (in thousands) | ||||
| Debt Securities Eligible as Collateral: | ||||
| Corporate Securities | $ | 2,539,147 | ||
| Collateralized Loan Obligations rated AAA | 311,650 | |||
| Obligations of States and Political Subdivisions | 113,082 | |||
| Agency Mortgage Backed Securities | 273,148 | |||
| Securities of U.S. Government Sponsored Entities | 292,117 | |||
| U.S. Treasury Securities | 4,955 | |||
| Total Debt Securities Eligible as Collateral | $ | 3,534,099 | ||
| Debt Securities Pledged as Collateral: | ||||
| Debt Securities Pledged at the Federal Reserve Bank | $ | (766,606 | ) | |
| Deposits by Public Entities | (726,784 | ) | ||
| Securities Sold under Repurchase Agreements | (434,205 | ) | ||
| Other | (9,018 | ) | ||
| Total Debt Securities Pledged as Collateral | $ | (1,936,613 | ) | |
| Estimated Debt Securities Available to Pledge | $ | 1,597,486 |
Liquidity risk can result from the mismatching of asset and liability cash flows, or from disruptions in the financial markets. The Bank performs liquidity stress tests on a periodic basis to evaluate the sustainability of its liquidity. Under the stress testing, the Bank assumes outflows of funds increase beyond expected levels. Measurement of such heightened outflows considers the composition of the Bank’s deposit base, including any concentration of deposits, non-deposit funding such as short-term borrowings, and unfunded lending commitments. The composition of the Bank’s deposits is considered including the broad industry and geographic diversification in the Bank’s market area. The Bank evaluates its stock of highly liquid assets to meet the assumed higher levels of outflows. Highly liquid assets include cash and amounts due from other banks from daily transaction settlements, reduced by branch cash needs and any Federal Reserve Bank reserve requirements, and investment securities based on regulatory guidelines. Based on the results of the most recent liquidity stress test, Management is satisfied with the liquidity condition of the Bank. However, no assurance can be given the Bank will not experience a period of reduced liquidity.
-44-
Management continually monitors the Bank’s cash levels. Loan demand from credit worthy borrowers will be dictated by economic and competitive conditions. The Bank aggressively solicits non-interest bearing demand deposits and money market checking deposits, which are the least sensitive to changes in interest rates. The growth of these deposit balances is subject to heightened competition, the success of the Bank's sales efforts, delivery of superior customer service, new regulations and market conditions. The Bank does not aggressively solicit higher-costing time deposits. Changes in interest rates, most notably rising or elevated interest rates, or increased consumer spending, could impact deposit volumes. Depending on economic conditions, interest rate levels, liquidity management and a variety of other conditions, any deposit growth may be used to fund loans or purchase investment securities. However, due to possible volatility in economic conditions, competition and political uncertainty, loan demand and levels of customer deposits are not certain. Shareholder dividends are expected to continue subject to the Board's discretion and continuing evaluation of capital levels, earnings, asset quality and other factors.
Westamerica Bancorporation ("Parent Company") is a separate entity apart from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Parent Company is responsible for the payment of dividends declared for its shareholders, and interest and principal on any outstanding debt. The Parent Company had no debt as of December 31, 2024. Substantially all of the Parent Company's revenues are obtained from subsidiary dividends and service fees.
The Bank’s dividends paid to the Parent Company, proceeds from the exercise of stock options, and Parent Company cash balances provided adequate cash for the Parent Company to pay shareholder dividends of $47 million in the year ended December 31, 2024 and $46 million in the year ended December 31, 2023 and retire common stock in the amounts of $210 thousand in the year ended December 31, 2024 and $14 million in the year ended December 31, 2023. Payment of dividends to the Parent Company by the Bank is limited under California and Federal laws. The Company believes these regulatory dividend restrictions will not impact Parent Company's ability to meet its ongoing cash obligations. The Parent Company’s cash balance was $263 million at December 31, 2024 and $155 million at December 31, 2023.
Capital Resources
The Company has historically generated high levels of earnings, which provide a means of accumulating capital. The Company's net income as a percentage of average shareholders' equity (“return on equity” or “ROE”) was 13.8% for the year ended December 31, 2024 and 18.1% for the year ended December 31, 2023. The Company also raises capital as employees exercise stock options. Capital raised through the exercise of stock options was $1.5 million in the year ended December 31, 2024 and $950 thousand in the year ended December 31, 2023.
The Company paid common dividends totaling $47 million in the year ended December 31, 2024 and $46 million in the year ended December 31, 2023, which represent dividends per common share of $1.76 and $1.72, respectively. The Company's earnings have historically exceeded dividends paid to shareholders. The amount of earnings in excess of dividends provides the Company resources to finance growth and maintain appropriate levels of shareholders' equity. In the absence of profitable growth opportunities, the Company has at times repurchased and retired its common stock as another means to return capital to shareholders. The Company retired 4 thousand shares valued at $210 thousand in the year ended December 31, 2024 and 274 thousand shares valued at $14 million in the year ended December 31, 2023.
The Company's primary capital resource is shareholders' equity, which was $890 million at December 31, 2024 compared with $773 million at December 31, 2023. The Company's ratio of equity to total assets was 14.65% at December 31, 2024 and 12.14% at December 31, 2023.
The Company performs capital stress tests on a periodic basis to evaluate the sustainability of its capital. Under the stress testing, the Company assumes various scenarios such as deteriorating economic and operating conditions, and unanticipated asset devaluations. The Company measures the impact of these scenarios on its earnings and capital. Based on the results of the most recent stress tests, Management is satisfied with the capital condition of the Bank and the Company. However, no assurance can be given the Bank or Company will not experience a period of reduced earnings or a reduction in capital from unanticipated events and circumstances.
-45-
Capital to Risk-Adjusted Assets
The capital ratios for the Company and the Bank under current regulatory capital standards are presented in the tables below, on the dates indicated. For Common Equity Tier I Capital, Tier 1 Capital and Total Capital, the minimum percentage required for regulatory capital adequacy purposes include a 2.5% “capital conservation buffer.”
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2024 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 22.46 | % | 15.33 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 22.46 | % | 15.33 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 22.82 | % | 15.84 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 15.30 | % | 10.41 | % | 4.00 | % | 5.00 | % |
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2023 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 18.76 | % | 14.46 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 18.76 | % | 14.46 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 19.15 | % | 14.98 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 12.86 | % | 9.88 | % | 4.00 | % | 5.00 | % |
The Company and the Bank routinely project capital levels by analyzing forecasted earnings, credit quality, shareholder dividends, asset volumes, share repurchase activity, stock option exercise proceeds, and other factors. Based on current capital projections, the Bank expects to maintain regulatory capital levels in excess of the minimum required to be considered well-capitalized under the prompt corrective action framework. The Company expects to continue paying quarterly dividends to shareholders. No assurance can be given that changes in capital management plans will not occur.
Deposit Categories
The Company primarily attracts deposits from local businesses and professionals, as well as through retail savings and checking accounts, and, to a more limited extent, certificates of deposit. The following table summarizes the Company’s average daily amount of deposits and the rates paid for the periods indicated:
Deposit Distribution and Average Rates Paid
| For the Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
| Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | ||||||||||||||||||||||||||||
| ($ In thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest-bearing demand | $ | 2,445,945 | 47.3 | % | - | % | $ | 2,748,544 | 47.5 | % | - | % | $ | 3,018,350 | 47.0 | % | - | % | ||||||||||||||||||
| Interest bearing: | ||||||||||||||||||||||||||||||||||||
| Transaction | 977,912 | 18.9 | % | 0.03 | % | 1,156,684 | 20.0 | % | 0.04 | % | 1,289,956 | 20.1 | % | 0.03 | % | |||||||||||||||||||||
| Savings | 1,660,227 | 32.1 | % | 0.63 | % | 1,766,225 | 30.5 | % | 0.17 | % | 1,967,902 | 30.7 | % | 0.06 | % | |||||||||||||||||||||
| Time less than $100 thousand | 57,064 | 1.1 | % | 0.17 | % | 67,832 | 1.2 | % | 0.30 | % | 77,007 | 1.2 | % | 0.23 | % | |||||||||||||||||||||
| Time $100 thousand or more | 33,794 | 0.6 | % | 0.55 | % | 48,076 | 0.8 | % | 0.24 | % | 62,411 | 1.0 | % | 0.25 | % | |||||||||||||||||||||
| Total (1) | $ | 5,174,942 | 100.0 | % | 0.40 | % | $ | 5,787,361 | 100.0 | % | 0.12 | % | $ | 6,415,626 | 100.0 | % | 0.05 | % |
(1) The rates for total deposits were calculated using the average balances of interest-bearing deposits.
-46-
The Company’s strategy includes building the value of its deposit base by building balances of lower-costing deposits and avoiding reliance on higher-costing time deposits. Average balances of higher costing time deposits declined 35% to $91 million from 2022 to 2024. The Company’s average balances of checking and savings accounts represented 98% of average balances of total deposits in 2024, 2023 and 2022.
Total time deposits were $82 million and $97 million at December 31, 2024 and December 31, 2023, respectively. The following table sets forth, by time remaining to maturity, the Company’s total domestic time deposits. The Company has no foreign time deposits.
Time Deposits Maturity Distribution
| At December 31, 2024 | |||
|---|---|---|---|
| (In thousands) | |||
| 2025 | $ | 65,470 | |
| 2026 | 7,800 | ||
| 2027 | 3,639 | ||
| 2028 | 2,603 | ||
| 2029 | 2,710 | ||
| Thereafter | 16 | ||
| Total | $ | 82,238 |
Short-term Borrowings
The following table sets forth the short-term borrowings of the Company:
Short-Term Borrowings Distribution
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In thousands) | |||||||||||
| Securities sold under agreements to repurchase the securities | $ | 120,322 | $ | 58,162 | $ | 57,792 | |||||
| Total short-term borrowings | $ | 120,322 | $ | 58,162 | $ | 57,792 |
Further detail of federal funds purchased and other borrowed funds is as follows:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| ($ in thousands) | ||||||||||||
| Federal funds purchased balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | - | $ | - | $ | 1 | ||||||
| Maximum month-end balance during the year | - | - | - | |||||||||
| Average interest rate for the year | - | % | - | % | 4.68 | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % | ||||||
| Securities sold under agreements to repurchase the securities balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 89,381 | $ | 89,298 | $ | 109,282 | ||||||
| Maximum month-end balance during the year | 132,487 | 138,005 | 257,560 | |||||||||
| Average interest rate for the year | 0.74 | % | 0.13 | % | 0.07 | % | ||||||
| Average interest rate at period end | 0.62 | % | 0.31 | % | 0.06 | % | ||||||
| Bank Term Funding Program borrowings balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 107,364 | $ | - | $ | - | ||||||
| Maximum month-end balance during the year | 200,000 | - | - | |||||||||
| Average interest rate for the year | 5.40 | % | - | % | - | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % |
-47-
Financial Ratios
The following table shows key financial ratios for the periods indicated:
| At and For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Return on average total assets | 2.15 | % | 2.35 | % | 1.65 | % | ||||||
| Return on average common shareholders' equity | 13.82 | % | 18.08 | % | 15.21 | % | ||||||
| Average shareholders' equity as a percentage of: | ||||||||||||
| Average total assets | 15.57 | % | 13.02 | % | 10.83 | % | ||||||
| Average total loans | 119.99 | % | 98.06 | % | 80.41 | % | ||||||
| Average total deposits | 19.39 | % | 15.46 | % | 12.51 | % | ||||||
| Common dividend payout ratio | 34 | % | 28 | % | 37 | % |
[The remainder of this page intentionally left blank]
-48-
FY 2023 10-K MD&A
SEC filing source: 0001171843-24-001054.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following financial information for the three years ended December 31, 2023 has been derived from the Company’s audited consolidated financial statements. This information should be read in conjunction with those statements, notes and other information included elsewhere herein.
WESTAMERICA BANCORPORATION
FINANCIAL SUMMARY
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| (In thousands, except per share data and ratios) | ||||||||||||
| Interest and loan fee income | $ | 284,013 | $ | 221,756 | $ | 173,443 | ||||||
| Interest expense | 3,890 | 1,925 | 1,955 | |||||||||
| Net interest and loan fee income | 280,123 | 219,831 | 171,488 | |||||||||
| Reversal of provision for credit losses | (1,150 | ) | - | - | ||||||||
| Noninterest income: | ||||||||||||
| Life insurance gains | 279 | 930 | - | |||||||||
| Securities (losses) gains | (125 | ) | - | 34 | ||||||||
| Other noninterest income | 43,368 | 44,191 | 43,311 | |||||||||
| Total noninterest income | 43,522 | 45,121 | 43,345 | |||||||||
| Noninterest expense | 103,216 | 99,361 | 97,806 | |||||||||
| Income before income taxes | 221,579 | 165,591 | 117,027 | |||||||||
| Income tax provision | 59,811 | 43,557 | 30,518 | |||||||||
| Net income | $ | 161,768 | $ | 122,034 | $ | 86,509 | ||||||
| Average common shares outstanding | 26,703 | 26,895 | 26,855 | |||||||||
| Average diluted common shares outstanding | 26,706 | 26,907 | 26,870 | |||||||||
| Common shares outstanding at December 31, | 26,671 | 26,913 | 26,866 | |||||||||
| Per common share: | ||||||||||||
| Basic earnings | $ | 6.06 | $ | 4.54 | $ | 3.22 | ||||||
| Diluted earnings | 6.06 | 4.54 | 3.22 | |||||||||
| Book value at December 31, | 28.98 | 22.37 | 30.79 | |||||||||
| Financial ratios: | ||||||||||||
| Return on assets | 2.35 | % | 1.65 | % | 1.23 | % | ||||||
| Return on common equity | 18.08 | % | 15.21 | % | 11.52 | % | ||||||
| Net interest margin (FTE)(1) | 4.37 | % | 3.17 | % | 2.62 | % | ||||||
| Net loan losses to average loans | 0.25 | % | 0.32 | % | 0.03 | % | ||||||
| Efficiency ratio(2) | 31.7 | % | 37.2 | % | 45.0 | % | ||||||
| Equity to assets | 12.14 | % | 8.66 | % | 11.09 | % | ||||||
| Period end balances: | ||||||||||||
| Assets | $ | 6,364,592 | $ | 6,950,317 | $ | 7,461,026 | ||||||
| Loans | 866,602 | 958,488 | 1,068,126 | |||||||||
| Allowance for credit losses | 16,867 | 20,284 | 23,514 | |||||||||
| Investment securities | 4,878,198 | 5,247,657 | 4,945,258 | |||||||||
| Deposits | 5,474,267 | 6,225,290 | 6,413,956 | |||||||||
| Identifiable intangible assets and goodwill | 122,020 | 122,256 | 122,508 | |||||||||
| Short-term borrowed funds | 58,162 | 57,792 | 146,246 | |||||||||
| Shareholders' equity | 772,894 | 602,110 | 827,102 | |||||||||
| Capital ratios at period end: | ||||||||||||
| Total risk based capital | 19.15 | % | 15.64 | % | 15.47 | % | ||||||
| Tangible equity to tangible assets | 10.43 | % | 7.03 | % | 9.60 | % | ||||||
| Dividends paid per common share | $ | 1.72 | $ | 1.68 | $ | 1.65 | ||||||
| Common dividend payout ratio | 28 | % | 37 | % | 51 | % |
(1) Yields on securities and certain loans have been adjusted upward to a "fully taxable equivalent" ("FTE") basis in order to reflect the effect of income which is exempt from federal income taxation at the current statutory tax rate.
(2) The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income on an FTE basis and noninterest income).
-20-
The following discussion addresses information pertaining to the financial condition and results of operations of Westamerica Bancorporation and subsidiaries (the “Company”) that may not be otherwise apparent from a review of the consolidated financial statements and related footnotes. It should be read in conjunction with those statements and notes found on pages 52 through 89, as well as with the other information presented throughout this Report.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and follow general practices within the banking industry. Application of these principles requires the Company to make certain estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments. Certain accounting policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment writedown or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third-party sources, when available.
The most significant accounting policies followed by the Company are presented in Note 1 to the consolidated financial statements. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, Management has identified the allowance for credit losses on loans accounting to be a critical accounting estimate. The accounting for the allowance for credit losses on loans requires the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available. The methodology, significant inputs and assumptions for the allowance for credit losses on loans are discussed in the section “Allowance for Credit Losses on Loans” below. Additional discussion of the factors affecting accounting for the allowance for credit losses on loans is included in the “Loan Portfolio Credit Risk” discussion below. The Company’s allowance for credit losses on loans is established to provide for expected losses based on the available estimates at that point in time. Changes in economic conditions could significantly impact the estimated losses and could materially affect the Company’s operating results.
Financial Overview
The Company reported net income of $161.8 million or $6.06 diluted earnings per common share (“EPS”) in 2023 compared with net income of $122.0 million or $4.54 EPS in 2022 and net income of $86.5 million or $3.22 EPS in 2021. 2023 results included a $1.2 million reversal of provision for credit losses, net of a $400 thousand provision for credit losses, a $279 thousand life insurance gain and a $492 thousand increase to reconcile the 2022 income tax provision to the filed 2022 tax returns. 2022 results included a $1.2 million reconciling payment from a payments network and a $930 thousand life insurance gain equivalent to combined EPS of $0.07. 2021 results included “make-whole” interest income on corporate bonds redeemed prior to maturity of $2.8 million.
The Federal Open Market Committee of the Federal Reserve Board (“FOMC”) has tightened monetary policy through increases to the overnight federal funds interest rate starting in March 2022. On January 31, 2024, the FOMC decided to maintain the target range for the federal funds rate at the range of 5.25% to 5.50%. The January 31, 2024 Federal Reserve press release stated, “Recent indicators suggest that economic activity has been expanding at a solid pace. Job gains have moderated since early last year but remain strong, and the unemployment rate has remained low. Inflation has eased over the past year but remains elevated. The Committee seeks to achieve maximum employment and inflation at the rate of 2 percent over the longer run. The Committee judges that the risks to achieving its employment and inflation goals are moving into better balance. The economic outlook is uncertain, and Committee remains highly attentive to inflation risks. In support of its goals, the Committee decided to maintain the target range for the federal funds rate at 5.25% to 5.50%. In considering any adjustments to the target range for the federal funds rate, the Committee will carefully assess incoming data, the evolving outlook, and the balance of risks. The Committee does not expect it will be appropriate to reduce the target range until it has gained greater confidence that inflation is moving sustainably toward 2 percent… The Committee would be prepared to adjust the stance of monetary policy as appropriate if risks emerge that could impede the attainment of the Committee’s goals.” The interest rate paid on reserve balances at the Federal Reserve Bank remained at 5.40%. The Bank maintains reserve balances at the Federal Reserve Bank; the amount that earns interest is identified as “interest-bearing cash”.
-21-
Management continues to evaluate the impacts of inflation, the Federal Reserve’s monetary policy and climate changes on the Company’s business and its customers. Recently, the banking industry experienced significant volatility with several regional bank failures in the first half of 2023. Industrywide concerns remained related to liquidity, deposit outflows and unrealized losses on debt securities. These events could adversely affect the Company’s funding of its operations. The extent of the impact on the Company’s results of operations, cash flow liquidity, and financial performance, as well as the Company’s ability to execute near- and long-term business strategies and initiatives, will depend on numerous evolving factors and future developments, which are uncertain and cannot be reasonably predicted.
The Company presents its net interest margin and net interest income on a fully taxable equivalent (“FTE”) basis using the current statutory federal tax rate. Management believes the FTE basis is valuable to the reader because the Company’s loan and investment securities portfolios contain municipal loans and securities that are federally tax exempt. The Company’s tax exempt loans and securities composition may not be similar to that of other banks, therefore in order to reflect the impact of the federally tax exempt loans and securities on the net interest margin and net interest income for comparability with other banks, the Company presents its net interest margin and net interest income on an FTE basis.
The Company’s significant accounting policies (see Note 1 “Summary of Significant Accounting Policies” to the Consolidated Financial Statements below) are fundamental to understanding the Company’s results of operations and financial condition. The Company adopted the following new accounting guidance:
FASB ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, issued March 2022, eliminates the recognition and measurement guidance for troubled debt restructurings and requires enhanced disclosures about loan modifications for borrowers experiencing financial difficulty. This ASU also requires enhanced disclosure for loans that have been charged off. The ASU became effective January 1, 2023 under a prospective approach. The Company adopted the provisions to remove the recognition and measurement guidance for troubled debt restructurings and/or modify relevant disclosures in the “Loans” note to the consolidated financial statements. The requirement to include additional disclosures was adopted by the Company January 1, 2023. The additional disclosures did not affect the financial results upon adoption.
FASB Accounting Standards Update (“ASU”) 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, was issued December 2019. The ASU is intended to simplify various aspects related to accounting for income taxes, eliminates certain exceptions to the general principles in ASC Topic 740 related to intra-period tax allocation, simplifies when companies recognize deferred taxes in an interim period, and clarifies certain aspects of the current guidance to promote consistent application. This guidance was effective for public entities for fiscal years beginning after December 15, 2020, and for interim period within those fiscal years, with early adoption permitted. The Company adopted the ASU provisions on January 1, 2021 and the adoption of the ASU provisions did not have a significant impact on the Company’s consolidated financial statements.
[The remainder of this page intentionally left blank]
-22-
Net Income
Following is a summary of the components of net income for the periods indicated:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| ($ in thousands, except per share data) | ||||||||||||
| Net interest and loan fee income | $ | 280,123 | $ | 219,831 | $ | 171,488 | ||||||
| FTE adjustment | 1,550 | 1,944 | 2,663 | |||||||||
| Net interest and loan fee income (FTE) | 281,673 | 221,775 | 174,151 | |||||||||
| Reversal of provision for credit losses | 1,150 | - | - | |||||||||
| Noninterest income | 43,522 | 45,121 | 43,345 | |||||||||
| Noninterest expense | (103,216 | ) | (99,361 | ) | (97,806 | ) | ||||||
| Income before income taxes (FTE) | 223,129 | 167,535 | 119,690 | |||||||||
| Income taxes (FTE) | (61,361 | ) | (45,501 | ) | (33,181 | ) | ||||||
| Net income | $ | 161,768 | $ | 122,034 | $ | 86,509 | ||||||
| Net income per average fully-diluted common share | $ | 6.06 | $ | 4.54 | $ | 3.22 | ||||||
| Net income as a percentage of average shareholders' equity | 18.08 | % | 15.21 | % | 11.52 | % | ||||||
| Net income as a percentage of average total assets | 2.35 | % | 1.65 | % | 1.23 | % |
Net income for 2023 increased $39.7 million compared with 2022. Net interest and loan fee income (FTE) increased $59.9 million in 2023 compared with 2022 due to higher yield on interest-earning assets and higher average balances of investment debt securities, partially offset by lower average balances of loans and interest-bearing cash and higher rate on interest-bearing liabilities. The Company recorded a $1.2 million reversal of provision for credit losses in 2023, reflecting a $2.2 million recovery on a previously charged off loan in the first quarter 2023 and a $400 thousand credit loss provision, based on the results of the Company’s current expected credit loss (“CECL”) model and Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity. The Company provided no provision for credit losses in 2022, based on Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity. Noninterest income in 2023 decreased $1.6 million compared with 2022 primarily because 2022 included a $1.2 million reconciling payment from a payments network and higher gains on life insurance. Noninterest expense in 2023 increased $3.9 million compared with 2022 primarily due to increases in salaries and benefits, occupancy and equipment expenses, and increased FDIC insurance assessments for all insured depository institutions. Lower professional fees partially offset the increases in noninterest expense in 2023 compared with 2022. The tax rate (FTE) was 27.5% in 2023 and 27.2% in 2022. 2023 tax provision included a $492 thousand increase to reconcile the 2022 income tax provision to the filed 2022 tax returns.
Net income for 2022 increased $35.5 million compared with 2021. Net interest and loan fee income (FTE) increased $47.6 million in 2022 compared with 2021 due to higher average balances of investment debt securities and higher yield on interest-earning assets, partially offset by lower average balances of loans. The provision for credit losses was zero for 2022 and 2021, reflecting Management's estimate of credit losses over the remaining life of its loans and investment debt securities. Noninterest income in 2022 increased $1.8 million compared with 2021 primarily due to a $1.2 million reconciling payment from a payments network, a $930 thousand life insurance gain and higher fee income on deposit accounts. The increases in 2022 compared 2021 was partially offset by decreases in merchant processing service income and other noninterest income. Noninterest expense in 2022 increased $1.6 million compared with 2021. Limited partnership operating losses increased $3.1 million due to higher estimated operating losses on limited partnership investments in low-income housing and occupancy and equipment expense increased primarily due to software upgrades. The increase in 2022 compared with 2021 was partially offset by a decrease in salaries and related benefits resulting from attrition and lower professional fees. The effective tax rate (FTE) was 27.2% in 2022 compared with 27.7% in 2021.
[The remainder of this page intentionally left blank]
-23-
Net Interest and Loan Fee Income (FTE)
The Company's primary source of revenue is net interest income, or the difference between interest income earned on loans and investment securities and interest expense paid on interest-bearing deposits and other borrowings.
Components of Net Interest and Loan Fee Income (FTE)
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| ($ in thousands) | ||||||||||||
| Interest and loan fee income | $ | 284,013 | $ | 221,756 | $ | 173,443 | ||||||
| FTE adjustment | 1,550 | 1,944 | 2,663 | |||||||||
| Interest and loan fee income (FTE) | 285,563 | 223,700 | 176,106 | |||||||||
| Interest expense | (3,890 | ) | (1,925 | ) | (1,955 | ) | ||||||
| Net interest and loan fee income (FTE) | $ | 281,673 | $ | 221,775 | $ | 174,151 | ||||||
| Net interest margin (FTE) | 4.37 | % | 3.17 | % | 2.62 | % |
Net interest and loan fee income (FTE) increased $59.9 million in 2023 compared with 2022 due to higher yield on interest-earning assets (up 1.23%) and higher average balances of investment debt securities (up $31 million), partially offset by lower average balances of loans (down $86 million) and interest-bearing cash (down $486 million) and higher rate on interest-bearing liabilities (up 0.07%).
Net interest and loan fee income (FTE) increased $47.6 million in 2022 compared with 2021 due to higher average balances of investment securities (up $723 million) and higher yield on interest-earning assets (up 0.55%), partially offset by lower average balances of loans (down $197 million).
The net interest margin (FTE) was 4.37% in 2023, 3.17% in 2022 and 2.62% in 2021. The yield on earning assets (FTE) was 4.43% in 2023, 3.20% in 2022 and 2.65% in 2021.
The Company’s funding costs were 0.06% in 2023, compared with 0.03% in 2022 and 2021. Noninterest bearing deposits represented 47% of average deposits in 2023 and 2022, while higher-cost time deposits represented 2% for both periods. Average balances of time deposits in 2023 declined $24 million from 2022. Average balances of checking and saving deposits accounted for 98.0% of average total deposits in 2023 compared with 97.8% in 2022. The customer deposits and shareholders’ equity fully funded the Company’s interest earning assets for 2023 and 2022; there was no borrowing from the Federal Reserve Bank or correspondent banks.
Net Interest Margin (FTE)
The following summarizes the components of the Company's net interest margin (FTE) for the periods indicated.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| Yield on earning assets (FTE) | 4.43 | % | 3.20 | % | 2.65 | % | ||||||
| Rate paid on interest-bearing liabilities | 0.12 | % | 0.05 | % | 0.06 | % | ||||||
| Net interest spread (FTE) | 4.31 | % | 3.15 | % | 2.59 | % | ||||||
| Benefit of noninterest-bearing demand deposits | 0.06 | % | 0.02 | % | 0.03 | % | ||||||
| Net interest margin (FTE) | 4.37 | % | 3.17 | % | 2.62 | % |
The increase in the Company’s yield on earning assets has been generated primarily by collateralized loan obligations (CLOs), held in debt securities available for sale portfolio, and interest-bearing cash. The CLOs have interest coupons that change once every three months by the amount of change in the three-month SOFR base rates. The average balances and yields of CLOs for 2023 and 2022 was $1,543 million yielding 6.99% and $1,567 million yielding 3.62%, respectively. The interest-bearing cash yield changes by the amount of change in the overnight federal funds rate on the effective date declared by the FOMC. The average balance and yields of interest-bearing cash for 2023 and 2022 was $205 million yielding 5.21% and $691 million yielding 1.13%, respectively. The Company has other earning assets with variable yields such as commercial loans and lines of credit, consumer lines of credit and adjustable rate residential real estate loans, which are included in “other taxable loans” in the following “Summary of Average Balances, Yields/Rates and Interest Differential.”
-24-
Summary of Average Balances, Yields/Rates and Interest Differential
The following tables present information regarding the consolidated average assets, liabilities and shareholders’ equity, the amounts of interest income earned from average interest earning assets and the resulting yields, and the amounts of interest expense incurred on average interest-bearing liabilities and the resulting rates. Average loan balances include nonperforming loans. Interest income includes reversal of previously accrued interest on loans placed on non-accrual status during the period and proceeds from loans on nonaccrual status only to the extent cash payments have been received and applied as interest income and accretion of purchased loan discounts. Yields on tax-exempt securities and loans have been adjusted upward to reflect the effect of income exempt from federal income taxation at the federal statutory tax rate of 21 percent.
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 5,176,278 | $ | 221,742 | 4.28 | % | ||||||
| Tax-exempt (1) | 158,433 | 5,668 | 3.58 | % | ||||||||
| Total investments (1) | 5,334,711 | 227,410 | 4.26 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 868,255 | 45,739 | 5.27 | % | ||||||||
| Tax-exempt (1) | 44,061 | 1,743 | 3.96 | % | ||||||||
| Total loans (1) | 912,316 | 47,482 | 5.20 | % | ||||||||
| Total interest-bearing cash | 204,794 | 10,671 | 5.21 | % | ||||||||
| Total Interest-earning assets (1) | 6,451,821 | 285,563 | 4.43 | % | ||||||||
| Other assets | 419,545 | |||||||||||
| Total assets | $ | 6,871,366 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,748,544 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,922,909 | 3,450 | 0.12 | % | ||||||||
| Time less than $100,000 | 67,832 | 204 | 0.30 | % | ||||||||
| Time $100,000 or more | 48,076 | 116 | 0.24 | % | ||||||||
| Total interest-bearing deposits | 3,038,817 | 3,770 | 0.12 | % | ||||||||
| Short-term borrowed funds | 89,298 | 120 | 0.13 | % | ||||||||
| Total interest-bearing liabilities | 3,128,115 | 3,890 | 0.12 | % | ||||||||
| Other liabilities | 100,097 | |||||||||||
| Shareholders' equity | 894,610 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,871,366 | ||||||||||
| Net interest spread (1) (2) | 4.31 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 281,673 | 4.37 | % |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
(2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits.
-25-
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 5,093,921 | $ | 158,465 | 3.11 | % | ||||||
| Tax-exempt (1) | 209,725 | 7,390 | 3.52 | % | ||||||||
| Total investments (1) | 5,303,646 | 165,855 | 3.13 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 951,516 | 48,274 | 5.07 | % | ||||||||
| Tax-exempt (1) | 46,448 | 1,781 | 3.83 | % | ||||||||
| Total loans (1) | 997,964 | 50,055 | 5.02 | % | ||||||||
| Total interest-bearing cash | 691,086 | 7,790 | 1.13 | % | ||||||||
| Total Interest-earning assets (1) | 6,992,696 | 223,700 | 3.20 | % | ||||||||
| Other assets | 420,312 | |||||||||||
| Total assets | $ | 7,413,008 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 3,018,350 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 3,257,858 | 1,510 | 0.05 | % | ||||||||
| Time less than $100,000 | 77,007 | 180 | 0.23 | % | ||||||||
| Time $100,000 or more | 62,411 | 156 | 0.25 | % | ||||||||
| Total interest-bearing deposits | 3,397,276 | 1,846 | 0.05 | % | ||||||||
| Short-term borrowed funds | 109,283 | 79 | 0.07 | % | ||||||||
| Total interest-bearing liabilities | 3,506,559 | 1,925 | 0.05 | % | ||||||||
| Other liabilities | 85,610 | |||||||||||
| Shareholders' equity | 802,489 | |||||||||||
| Total liabilities and shareholders' equity | $ | 7,413,008 | ||||||||||
| Net interest spread (1) (2) | 3.15 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 221,775 | 3.17 | % |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
(2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits.
[The remainder of this page intentionally left blank]
-26-
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 4,267,522 | $ | 106,329 | 2.49 | % | ||||||
| Tax-exempt (1) | 312,946 | 10,677 | 3.41 | % | ||||||||
| Total investments (1) | 4,580,468 | 117,006 | 2.55 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 1,144,603 | 56,015 | 4.89 | % | ||||||||
| Tax-exempt (1) | 50,532 | 1,953 | 3.87 | % | ||||||||
| Total loans (1) | 1,195,135 | 57,968 | 4.85 | % | ||||||||
| Total interest-bearing cash | 857,029 | 1,132 | 0.13 | % | ||||||||
| Total Interest-earning assets (1) | 6,632,632 | 176,106 | 2.65 | % | ||||||||
| Other assets | 406,652 | |||||||||||
| Total assets | $ | 7,039,284 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,897,244 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 3,050,859 | 1,445 | 0.05 | % | ||||||||
| Time less than $100,000 | 83,580 | 167 | 0.20 | % | ||||||||
| Time $100,000 or more | 69,165 | 265 | 0.38 | % | ||||||||
| Total interest-bearing deposits | 3,203,604 | 1,877 | 0.06 | % | ||||||||
| Short-term borrowed funds | 114,320 | 78 | 0.07 | % | ||||||||
| Total interest-bearing liabilities | 3,317,924 | 1,955 | 0.06 | % | ||||||||
| Other liabilities | 73,447 | |||||||||||
| Shareholders' equity | 750,669 | |||||||||||
| Total liabilities and shareholders' equity | $ | 7,039,284 | ||||||||||
| Net interest spread (1) (2) | 2.59 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 174,151 | 2.62 | % |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
(2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits.
[The remainder of this page intentionally left blank]
-27-
Summary of Changes in Interest Income and Expense due to Changes in Average Asset & Liability Balances and Yields Earned & Rates Paid
The following tables set forth a summary of the changes in interest income and interest expense due to changes in average assets and liability balances (volume) and changes in average interest yields/rates for the periods indicated. Changes not solely attributable to volume or yields/rates have been allocated in proportion to the respective volume and yield/rate components.
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2022 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| Increase (decrease) in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 2,562 | $ | 60,715 | $ | 63,277 | ||||||
| Tax-exempt (1) | (1,807 | ) | 85 | (1,722 | ) | |||||||
| Total investments (1) | 755 | 60,800 | 61,555 | |||||||||
| Loans: | ||||||||||||
| Taxable | (4,224 | ) | 1,689 | (2,535 | ) | |||||||
| Tax-exempt (1) | (92 | ) | 54 | (38 | ) | |||||||
| Total loans (1) | (4,316 | ) | 1,743 | (2,573 | ) | |||||||
| Total interest-bearing cash | (5,482 | ) | 8,363 | 2,881 | ||||||||
| Total (decrease) increase in interest and loan fee income (1) | (9,043 | ) | 70,906 | 61,863 | ||||||||
| (Decrease) increase in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | (155 | ) | 2,095 | 1,940 | ||||||||
| Time less than $100,000 | (21 | ) | 45 | 24 | ||||||||
| Time $100,000 or more | (36 | ) | (4 | ) | (40 | ) | ||||||
| Total interest-bearing deposits | (212 | ) | 2,136 | 1,924 | ||||||||
| Short-term borrowed funds | (14 | ) | 55 | 41 | ||||||||
| Total (decrease) increase in interest expense | (226 | ) | 2,191 | 1,965 | ||||||||
| (Decrease) increase in net interest and loan fee income (1) | $ | (8,817 | ) | $ | 68,715 | $ | 59,898 |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
[The remainder of this page intentionally left blank]
-28-
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2021 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| Increase (decrease) in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 20,590 | $ | 31,546 | $ | 52,136 | ||||||
| Tax-exempt (1) | (3,522 | ) | 235 | (3,287 | ) | |||||||
| Total investments (1) | 17,068 | 31,781 | 48,849 | |||||||||
| Loans: | ||||||||||||
| Taxable | (21,464 | ) | 13,723 | (7,741 | ) | |||||||
| Tax-exempt (1) | (158 | ) | (14 | ) | (172 | ) | ||||||
| Total loans (1) | (21,622 | ) | 13,709 | (7,913 | ) | |||||||
| Total interest-bearing cash | (219 | ) | 6,877 | 6,658 | ||||||||
| Total (decrease) increase in interest and loan fee income (1) | (4,773 | ) | 52,367 | 47,594 | ||||||||
| Increase (decrease) in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | 98 | (33 | ) | 65 | ||||||||
| Time less than $100,000 | (13 | ) | 26 | 13 | ||||||||
| Time $100,000 or more | (26 | ) | (83 | ) | (109 | ) | ||||||
| Total interest-bearing deposits | 59 | (90 | ) | (31 | ) | |||||||
| Short-term borrowed funds | (3 | ) | 4 | 1 | ||||||||
| Total increase (decrease) in interest expense | 56 | (86 | ) | (30 | ) | |||||||
| (Decrease) increase in net interest and loan fee income (1) | $ | (4,829 | ) | $ | 52,453 | $ | 47,624 | |||||
| (1) Amounts calculated on an FTE basis using the current statutory federal tax rate. |
Provision for Credit Losses
The Company manages credit costs by consistently enforcing conservative underwriting and administration procedures and aggressively pursuing collection efforts with debtors experiencing financial difficulties. The provision for credit losses reflects Management's assessment of credit risk in the loan portfolio and debt securities held to maturity during each of the periods presented.
The Company recorded a $1.2 million reversal of provision for credit losses in 2023 which reflected a $2.2 million recovery in the first quarter 2023 on a previously charged off loan and a $400 thousand provision for credit losses in the third quarter of 2023, based on the results of the CECL model and Management’s estimate of credit losses over the remaining life of its loans and debt securities held to maturity. The Company provided no provision for credit losses in 2022 and 2021 based on Management’s estimate of reserves needed over the remaining life of its loans and investments. For further information regarding credit risk, net credit losses and the allowance for credit losses, see the “Loan Portfolio Credit Risk” and “Allowance for Credit Losses” sections of this Report.
[The remainder of this page intentionally left blank]
-29-
Noninterest Income
Components of Noninterest Income
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (In thousands) | |||||||||||
| Service charges on deposit accounts | $ | 14,169 | $ | 14,490 | $ | 13,697 | |||||
| Merchant processing services | 11,280 | 11,623 | 11,998 | ||||||||
| Debit card fees | 7,185 | 7,879 | 6,859 | ||||||||
| Trust fees | 3,122 | 3,216 | 3,311 | ||||||||
| ATM processing fees | 2,618 | 2,160 | 2,280 | ||||||||
| Other service fees | 1,765 | 1,808 | 1,884 | ||||||||
| Financial services commissions | 336 | 417 | 356 | ||||||||
| Life insurance gains | 279 | 930 | - | ||||||||
| Securities (losses) gains | (125 | ) | - | 34 | |||||||
| Other noninterest income | 2,893 | 2,598 | 2,926 | ||||||||
| Total Noninterest Income | $ | 43,522 | $ | 45,121 | $ | 43,345 |
Noninterest income in 2023 decreased $1.6 million compared with 2022 primarily due to lower gains on life insurance and because debit card fees in 2022 included a $1.2 million reconciling payment from a payments network. Merchant processing service fees decreased in 2023 compared with 2022 primarily due to lower transaction volumes and increased lower-margin transactions. Service charges on deposit accounts decreased in 2023 compared with 2022 primarily due to lower fee income on analyzed deposit accounts, partially offset by fees generated from time deposits redeemed before maturity. ATM processing fee income increased in 2023 compared with 2022 primarily due to increased transaction volumes. Other noninterest income in 2023 included higher recoveries of interest and fees on previously charged off loans compared 2022.
Noninterest income in 2022 increased $1.8 million compared with 2021 primarily due to a $1.2 million reconciling payment from a payments network, a $930 thousand life insurance gain and higher fee income on deposit accounts. Higher fee income on deposit accounts in 2022 compared with 2021 was primarily attributable to increased fee income from overdrawn deposit accounts. The increases in 2022 compared 2021 were partially offset by decreases in merchant processing service income and other noninterest income.
Noninterest Expense
Components of Noninterest Expense
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (In thousands) | |||||||||||
| Salaries and related benefits | $ | 47,871 | $ | 46,125 | $ | 48,011 | |||||
| Occupancy and equipment | 20,520 | 19,884 | 19,139 | ||||||||
| Outsourced data processing services | 9,846 | 9,684 | 9,601 | ||||||||
| Limited partnership operating losses | 5,754 | 5,724 | 2,620 | ||||||||
| Professional fees | 1,751 | 2,628 | 3,253 | ||||||||
| Courier service | 2,652 | 2,614 | 2,177 | ||||||||
| Other noninterest expense | 14,822 | 12,702 | 13,005 | ||||||||
| Total Noninterest Expense | $ | 103,216 | $ | 99,361 | $ | 97,806 |
Noninterest expense in 2023 increased $3.9 million compared with 2022. Salaries and benefits increased in 2023 compared with 2022 due to increased staff, annual merit increases and higher group health insurance costs for the employees. Occupancy and equipment expenses increased in 2023 compared with 2022 primarily due to increases in repair and maintenance. Other noninterest expense increased in 2023 compared with 2022 primarily due to higher FDIC insurance assessments for all insured depository institutions and losses on unauthorized transactions of customer debit and ATM cards. Professional fees decreased in 2023 compared with 2022 primarily due to lower legal fees.
Noninterest expense in 2022 increased $1.6 million compared with 2021. Limited partnership operating losses increased $3.1 million due to higher estimated operating losses on limited partnership investments in low-income housing. Occupancy and equipment expense in 2022 increased primarily due to computer software upgrades. The increase in 2022 compared with 2021 was partially offset by a decrease in salaries and related benefits resulting from attrition. Professional fees decreased in 2022 compared with 2021 due to lower legal fees.
-30-
Provision for Income Tax
The Company’s income tax provision (FTE) was $61.4 million in 2023 compared with $45.5 million in 2022 and $33.2 million in 2021. The 2023 income tax provision included a $492 thousand increase to reconcile the 2022 income tax provision to the filed 2022 tax returns. The effective tax rates (FTE) were 27.5% in 2023 compared with 27.2% in 2022 and 27.7% in 2021. See Note 10 to the consolidated financial statements for additional information related to income taxes.
Investment Securities Portfolio
The Company maintains an investment securities portfolio consisting of securities issued by U.S. Government sponsored entities, state and political subdivisions, corporations, collateralized loan obligations and agency mortgage-backed securities. The Company had no marketable equity securities at December 31, 2023 and December 31, 2022.
Management manages the investment securities portfolio in response to anticipated changes in interest rates, and changes in deposit and loan volumes. The carrying value of the Company’s investment securities portfolio was $4.9 billion at December 31, 2023 and $5.2 billion at December 31, 2022. The following table lists debt securities in the Company’s portfolio by type as of the dates indicated. Debt securities held to maturity are listed at amortized cost before related reserve for expected credit losses of $1 thousand at December 31, 2023 and December 31, 2022. Debt securities available for sale are listed at fair value.
| At December 31, 2023 | At December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying Value | As a percent of total investment securities | Carrying Value | As a percent of total investment securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Securities of U.S. Government sponsored entities | $ | 294,919 | 6 | % | $ | 290,853 | 6 | % | ||||||||
| Agency residential mortgage-backed securities ("MBS") | 318,019 | 7 | % | 390,900 | 7 | % | ||||||||||
| Obligations of states and political subdivisions | 142,465 | 3 | % | 171,212 | 3 | % | ||||||||||
| Corporate securities | 2,638,198 | 54 | % | 2,821,809 | 54 | % | ||||||||||
| Collateralized loan obligations | 1,484,597 | 30 | % | 1,572,883 | 30 | % | ||||||||||
| Total | $ | 4,878,198 | 100 | % | $ | 5,247,657 | 100 | % | ||||||||
| Debt securities available for sale | $ | 3,999,801 | $ | 4,331,743 | ||||||||||||
| Debt securities held to maturity | 878,397 | 915,914 | ||||||||||||||
| Total | $ | 4,878,198 | $ | 5,247,657 |
Management continually evaluates the Company’s investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, liquidity, and the level of interest rate risk to which the Company is exposed. These evaluations may cause Management to change the level of funds the Company deploys into investment securities and change the composition of the Company’s investment securities portfolio.
At December 31, 2023, substantially all of the Company’s investment securities were investment grade as rated by one or more major rating agency. In addition to monitoring credit rating agency evaluations, Management performs its own evaluations regarding the credit worthiness of the issuer or the securitized assets underlying asset-backed securities. The Company’s procedures for evaluating investments in securities are in accordance with guidance issued by the Board of Governors of the Federal Reserve System, “Investing in Securities without Reliance on Nationally Recognized Statistical Rating Agencies” (SR 12-15) and other regulatory guidance.
-31-
The following table shows the fair value carrying amount of the Company’s equity securities and debt securities available for sale as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (In thousands) | |||||||||||
| Debt securities available for sale: | |||||||||||
| Securities of U.S. Government sponsored entities | $ | 294,919 | $ | 290,853 | $ | - | |||||
| Agency residential MBS | 239,454 | 286,048 | 411,726 | ||||||||
| Securities of U.S. Government entities | - | - | 119 | ||||||||
| Obligations of states and political subdivisions | 71,283 | 82,004 | 93,920 | ||||||||
| Corporate securities | 1,909,548 | 2,099,955 | 2,746,735 | ||||||||
| Collateralized loan obligations | 1,484,597 | 1,572,883 | 1,386,355 | ||||||||
| Total debt securities available for sale | $ | 3,999,801 | $ | 4,331,743 | $ | 4,638,855 |
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities available for sale (stated at fair value) at December 31, 2023. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Collateralized loan obligations and mortgage-backed securities are shown separately because they are typically paid in quarterly and monthly installments, respectively, over a number of years.
Debt Securities Available for Sale Maturity Distribution
| At December 31, 2023 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | CLO and Mortgage- backed | Total | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Securities of U.S. Government sponsored entities | $ | - | $ | 16,654 | $ | 278,265 | $ | - | $ | 294,919 | ||||||||||
| Interest rate | - | % | 4.12 | % | 3.48 | % | - | % | 3.60 | % | ||||||||||
| Obligations of states and political subdivisions | 7,244 | 28,602 | 35,437 | - | 71,283 | |||||||||||||||
| Interest rate | 2.92 | % | 3.12 | % | 2.99 | % | - | % | 3.04 | % | ||||||||||
| Corporate securities | 45,113 | 675,923 | 1,188,512 | - | 1,909,548 | |||||||||||||||
| Interest rate | 4.02 | % | 3.26 | % | 2.49 | % | - | % | 2.76 | % | ||||||||||
| Subtotal | 52,357 | 721,179 | 1,502,214 | - | 2,275,750 | |||||||||||||||
| Interest rate | 3.87 | % | 3.27 | % | 2.69 | % | - | % | 2.88 | % | ||||||||||
| Collaterized loan obligations (CLO) | - | - | - | 1,484,597 | 1,484,597 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 7.28 | % | 7.28 | % | ||||||||||
| MBS | - | - | - | 239,454 | 239,454 | |||||||||||||||
| Interest rate | - | % | - | % | - | % | 2.45 | % | 2.45 | % | ||||||||||
| Total | $ | 52,357 | $ | 721,179 | $ | 1,502,214 | $ | 1,724,051 | $ | 3,999,801 | ||||||||||
| Interest rate | 3.87 | % | 3.27 | % | 2.69 | % | 6.60 | % | 4.40 | % |
The following table shows the amortized cost carrying amount and fair value before related reserve for expected credit losses of $1 thousand at December 31, 2023 and December 31, 2022, and $7 thousand at December 31, 2021, of the Company’s debt securities held to maturity as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (In thousands) | |||||||||||
| Agency residential MBS | $ | 78,565 | $ | 104,852 | $ | 148,390 | |||||
| Obligations of states and political subdivisions | 71,182 | 89,208 | 158,013 | ||||||||
| Corporate securities | 728,650 | 721,854 | - | ||||||||
| Total | $ | 878,397 | $ | 915,914 | $ | 306,403 | |||||
| Fair value | $ | 849,562 | $ | 873,511 | $ | 312,562 |
-32-
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities held to maturity at December 31, 2023. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Mortgage-backed securities are shown separately because they are typically paid in monthly installments over a number of years.
Debt Securities Held to Maturity Maturity Distribution
| At December 31, 2023 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | After ten years | Mortgage- backed | Total | |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Obligations of states and political subdivisions | $ | 15,117 | $ | 55,359 | $ | 706 | $ | - | $ | - | $ | 71,182 | ||||||||||||
| Interest rate | 3.57 | % | 3.51 | % | 4.08 | % | - | % | - | % | 3.54 | % | ||||||||||||
| Corporate securities | - | 257,488 | 471,162 | - | - | 728,650 | ||||||||||||||||||
| Interest rate | - | % | 4.17 | % | 4.32 | % | - | % | - | % | 4.29 | % | ||||||||||||
| Subtotal | 15,117 | 312,847 | 471,868 | - | - | 799,832 | ||||||||||||||||||
| Interest rate | 3.57 | % | 4.05 | % | 4.32 | % | - | % | - | % | 4.22 | % | ||||||||||||
| MBS | - | - | - | - | 78,565 | 78,565 | ||||||||||||||||||
| Interest rate | - | % | - | % | - | % | - | % | 2.25 | % | 2.25 | % | ||||||||||||
| Total | $ | 15,117 | $ | 312,847 | $ | 471,868 | $ | - | $ | 78,565 | $ | 878,397 | ||||||||||||
| Interest rate | 3.57 | % | 4.05 | % | 4.32 | % | - | % | 2.25 | % | 4.04 | % |
The Company had corporate securities as shown below at the dates indicated:
| Corporate securities | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2023 | At December 31, 2022 | ||||||||||||||
| Amortized | Fair | Amortized | Fair | ||||||||||||
| Cost | Value | Cost | Value | ||||||||||||
| (In thousands) | |||||||||||||||
| Debt securities available for sale | $ | 2,129,103 | $ | 1,909,548 | $ | 2,406,566 | $ | 2,099,955 | |||||||
| Debt securities held to maturity | 728,650 | 705,356 | 721,854 | 687,406 | |||||||||||
| Total corporate securities | $ | 2,857,753 | $ | 2,614,904 | $ | 3,128,420 | $ | 2,787,361 |
The following table summarizes total corporate securities by credit rating:
| At December 31, 2023 | At December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| AAA | $ | - | - | % | $ | 20,667 | 1 | % | ||||||||
| AA+ | - | - | % | 19,840 | 1 | % | ||||||||||
| AA | - | - | % | 19,234 | 1 | % | ||||||||||
| AA- | 73,016 | 3 | % | 110,552 | 4 | % | ||||||||||
| A+ | 250,322 | 9 | % | 255,381 | 9 | % | ||||||||||
| A | 380,257 | 14 | % | 503,437 | 18 | % | ||||||||||
| A- | 825,882 | 32 | % | 695,865 | 25 | % | ||||||||||
| BBB+ | 723,767 | 28 | % | 821,102 | 29 | % | ||||||||||
| BBB | 361,660 | 14 | % | 304,957 | 11 | % | ||||||||||
| BBB- | - | - | % | 36,326 | 1 | % | ||||||||||
| Total corporate securities | $ | 2,614,904 | 100 | % | $ | 2,787,361 | 100 | % |
[The remainder of this page intentionally left blank]
-33-
The following table summarizes total corporate securities by the industry sector in which the issuing companies operate:
| At December 31, 2023 | At December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 1,516,147 | 58 | % | $ | 1,539,361 | 55 | % | ||||||||
| Utilities | 274,929 | 10 | % | 285,016 | 10 | % | ||||||||||
| Industrial | 215,428 | 8 | % | 237,554 | 9 | % | ||||||||||
| Consumer, Non-cyclical | 170,423 | 7 | % | 173,736 | 6 | % | ||||||||||
| Communications | 158,495 | 6 | % | 162,270 | 6 | % | ||||||||||
| Basic Materials | 100,693 | 4 | % | 98,072 | 3 | % | ||||||||||
| Energy | 69,331 | 3 | % | 86,431 | 3 | % | ||||||||||
| Technology | 63,185 | 2 | % | 101,255 | 4 | % | ||||||||||
| Consumer, Cyclical | 46,273 | 2 | % | 103,666 | 4 | % | ||||||||||
| Total corporate securities | $ | 2,614,904 | 100 | % | $ | 2,787,361 | 100 | % |
The following table summarizes total corporate securities by the location of the issuers’ headquarters; all the bonds are denominated in United States dollars:
| At December 31, 2023 | At December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| United States of America | $ | 1,811,463 | 69 | % | $ | 1,997,328 | 72 | % | ||||||||
| Canada | 195,979 | 7 | % | 192,475 | 7 | % | ||||||||||
| Japan | 164,948 | 6 | % | 161,804 | 6 | % | ||||||||||
| United Kingdom | 162,794 | 6 | % | 171,819 | 6 | % | ||||||||||
| Switzerland | 93,898 | 4 | % | 86,396 | 3 | % | ||||||||||
| France | 91,726 | 4 | % | 87,781 | 3 | % | ||||||||||
| Netherlands | 35,381 | 1 | % | 33,216 | 1 | % | ||||||||||
| Australia | 24,800 | 1 | % | 23,870 | 1 | % | ||||||||||
| Belgium | 20,894 | 1 | % | 20,243 | 1 | % | ||||||||||
| Germany | 13,021 | 1 | % | 12,429 | - | % | ||||||||||
| Total corporate securities | $ | 2,614,904 | 100 | % | $ | 2,787,361 | 100 | % |
The following table summarizes the above corporate securities with issuer’s headquarters located outside of the United States of America by the industry sector in which the issuing companies operate; all the bonds are denominated in United States dollars:
| At December 31, 2023 | At December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total foreign corporate securities | Fair value | As a percent of total foreign corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 702,892 | 87 | % | $ | 680,956 | 86 | % | ||||||||
| Energy | 31,970 | 4 | % | 30,600 | 4 | % | ||||||||||
| Basic materials | 24,800 | 3 | % | 23,870 | 3 | % | ||||||||||
| Consumer, Non-cyclical | 20,895 | 3 | % | 32,684 | 4 | % | ||||||||||
| Consumer, Cyclical | 13,021 | 2 | % | 12,429 | 2 | % | ||||||||||
| Utilities | 9,863 | 1 | % | 9,494 | 1 | % | ||||||||||
| Total foreign corporate securities | $ | 803,441 | 100 | % | $ | 790,033 | 100 | % |
-34-
The Company’s $1.5 billion (fair value) in collateralized loan obligations at December 31, 2023, consist of investments in 142 issues that are within the senior tranches of their respective fund securitization structures. The following table summarizes total collateralized loan obligations by credit rating:
| At December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| AAA | $ | 536,185 | $ | 532,729 | |||
| AA | 965,063 | 951,868 | |||||
| Total | $ | 1,501,248 | $ | 1,484,597 |
The Company’s $1.6 billion (fair value) in collateralized loan obligations at December 31, 2022, consist of investments in 169 issues that are within the senior tranches of their respective fund securitization structures. The following table summarizes total collateralized loan obligations by credit rating:
| At December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| AAA | $ | 559,239 | $ | 553,673 | |||
| AA | 1,028,087 | 1,019,210 | |||||
| Total | $ | 1,587,326 | $ | 1,572,883 |
The following tables summarize the total general obligation and revenue bonds issued by states and political subdivisions held in the Company’s investment securities portfolios as of the dates indicated, identifying the state in which the issuing government municipality or agency operates.
At December 31, 2023, the Company’s investment securities portfolios included securities issued by 123 state and local government municipalities and agencies located within 31 states. The largest exposure to any one municipality or agency was $4.8 million (fair value) represented by two general obligation bonds.
| At December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Obligations of states and political subdivisions: | |||||||
| General obligation bonds: | |||||||
| California | $ | 23,713 | $ | 23,562 | |||
| Washington | 10,999 | 10,937 | |||||
| Texas | 8,129 | 8,016 | |||||
| Massachusetts | 7,883 | 7,826 | |||||
| Michigan | 7,047 | 6,961 | |||||
| Other (22 states) | 56,020 | 55,067 | |||||
| Total general obligation bonds | $ | 113,791 | $ | 112,369 | |||
| Revenue bonds: | |||||||
| California | $ | 9,947 | $ | 9,777 | |||
| Kentucky | 5,054 | 5,039 | |||||
| Virginia | 3,651 | 3,614 | |||||
| Colorado | 3,157 | 3,150 | |||||
| Other (8 states) | 8,261 | 8,228 | |||||
| Total revenue bonds | $ | 30,070 | $ | 29,808 | |||
| Total obligations of states and political subdivisions | $ | 143,861 | $ | 142,177 |
-35-
At December 31, 2022, the Company’s investment securities portfolios included securities issued by 142 state and local government municipalities and agencies located within 32 states. The largest exposure to any one municipality or agency was $4.8 million (fair value) represented by three general obligation bonds.
| At December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Obligations of states and political subdivisions: | |||||||
| General obligation bonds: | |||||||
| California | $ | 34,621 | $ | 34,252 | |||
| Washington | 11,445 | 11,332 | |||||
| Texas | 8,561 | 8,405 | |||||
| Massachusetts | 8,214 | 8,073 | |||||
| Michigan | 7,126 | 7,017 | |||||
| Other (23 states) | 63,818 | 62,679 | |||||
| Total general obligation bonds | $ | 133,785 | $ | 131,758 | |||
| Revenue bonds: | |||||||
| California | $ | 13,917 | $ | 13,620 | |||
| Kentucky | 7,605 | 7,556 | |||||
| Virginia | 3,684 | 3,618 | |||||
| Colorado | 3,155 | 3,124 | |||||
| Washington | 2,070 | 2,068 | |||||
| Other (8 states) | 9,016 | 9,003 | |||||
| Total revenue bonds | $ | 39,447 | $ | 38,989 | |||
| Total obligations of states and political subdivisions | $ | 173,232 | $ | 170,747 |
At December 31, 2023 and December 31, 2022, the revenue bonds in the Company’s investment securities portfolios were issued by state and local government municipalities and agencies to fund public services such as water utility, sewer utility, recreational and school facilities, and general public and economic improvements. The revenue bonds were payable from 11 revenue sources at December 31, 2023 and December 31, 2022. The revenue sources that represent 5% or more individually of the total revenue bonds are summarized in the following tables.
| At December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Revenue bonds by revenue source: | |||||||
| Sewer | $ | 4,840 | $ | 4,828 | |||
| Lease (appropriation) | 4,553 | 4,544 | |||||
| Water | 4,028 | 4,025 | |||||
| Special Assessment | 3,695 | 3,516 | |||||
| Lease (renewal) | 2,865 | 2,844 | |||||
| Lease (abatement) | 2,389 | 2,386 | |||||
| Appropriations | 1,984 | 1,954 | |||||
| Lease (non-terminable) | 1,930 | 1,926 | |||||
| Other (3 sources) | 3,786 | 3,785 | |||||
| Total revenue bonds by revenue source | $ | 30,070 | $ | 29,808 |
[The remainder of this page intentionally left blank]
-36-
| At December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Revenue bonds by revenue source: | |||||||
| Water | $ | 6,105 | $ | 6,115 | |||
| Lease (renewal) | 5,590 | 5,536 | |||||
| Sewer | 5,523 | 5,480 | |||||
| Lease (appropriation) | 4,556 | 4,518 | |||||
| Special Assessment | 4,080 | 3,788 | |||||
| Lease (abatement) | 3,702 | 3,694 | |||||
| Sales tax | 3,185 | 3,187 | |||||
| Other (4 sources) | 6,706 | 6,671 | |||||
| Total revenue bonds by revenue source | $ | 39,447 | $ | 38,989 |
See Note 2 to the consolidated financial statements for additional information related to the investment securities.
Loan Portfolio
The Company originates loans with the intent to hold such assets until principal is repaid. Management follows written loan underwriting policies and procedures which are approved by the Bank’s Board of Directors. Loans are underwritten following approved underwriting standards and lending authorities within a formalized organizational structure. The Board of Directors also approves independent real estate appraisers to be used in obtaining estimated values for real property serving as loan collateral. Prevailing economic trends and conditions are also taken into consideration in loan underwriting practices.
All loan applications must be for clearly defined legitimate purposes with a determinable primary source of repayment, and as appropriate, secondary sources of repayment. All loans are supported by appropriate documentation such as current financial statements, tax returns, credit reports, collateral information, guarantor asset verification, title reports, appraisals, and other relevant documentation.
During 2020 and the first six months of 2021, the Bank processed customer Payment Protection Program (“PPP”) loan applications as established by the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The United States Small Business Administration guarantees PPP loans; given this guarantee, the PPP loans are not considered to have default risk. PPP loans, net of deferred fees and costs, were $586 thousand at December 31, 2022 and $46 million at December 31, 2021.
Commercial loans represent term loans used to acquire durable business assets or revolving lines of credit used to finance working capital. Underwriting practices evaluate each borrower’s cash flow as the principal source of loan repayment. Commercial loans are generally secured by the borrower’s business assets as a secondary source of repayment. Commercial loans are evaluated for credit-worthiness based on prior loan performance and borrower financial information including cash flow, borrower net worth and aggregate debt. PPP loans are included in commercial loans.
Commercial real estate loans represent term loans used to acquire or refinance real estate to be operated by the borrower in a commercial capacity. Underwriting practices evaluate each borrower’s global cash flow as the principal source of loan repayment, independent appraisal of value of the property, and other relevant factors. Commercial real estate loans are generally secured by a first lien on the property as a secondary source of repayment.
Real estate construction loans represent the financing of real estate development. Loan principal disbursements are controlled through the use of project budgets, and disbursements are approved based on construction progress, which is validated by project site inspections. A first lien on the real estate serves as collateral to secure the loan.
Residential real estate loans generally represent first lien mortgages used by the borrower to purchase or refinance a principal residence. For interest-rate risk purposes, the Company offers only fully-amortizing, adjustable-rate mortgages. In underwriting first lien mortgages, the Company evaluates each borrower’s ability to repay the loan, an independent appraisal of the value of the property, and other relevant factors. The Company does not offer riskier mortgage products, such as non-amortizing “interest-only” mortgages and “negative amortization” mortgages.
For loans secured by real estate, the Bank requires title insurance to insure the status of its lien and each borrower is obligated to insure the real estate collateral, naming the Company as loss payee, in an amount sufficient to repay the principal amount outstanding in the event of a property casualty loss.
-37-
Consumer installment and other loans are predominantly comprised of indirect automobile loans with underwriting based on credit history and scores, personal income, debt service capacity, and collateral values.
Loan volumes have declined due to payoffs and problem loan workout activities, particularly with purchased loans, and reduced volumes of loan originations. The Company did not take an aggressive posture relative to loan portfolio growth during the post-recession period of historically low interest rates. Management increased investment securities as loan volumes declined.
The following table shows the composition of the loan portfolio of the Company by type of loan and type of borrower, on the dates indicated:
Loan Portfolio
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| Commercial | $ | 136,550 | $ | 169,617 | $ | 233,090 | $ | 394,806 | $ | 222,085 | |||||||||
| Commercial real estate | 487,523 | 491,107 | 535,261 | 564,300 | 578,758 | ||||||||||||||
| Construction | 5,063 | 3,088 | 48 | 129 | 1,618 | ||||||||||||||
| Residential real estate | 9,935 | 13,834 | 18,133 | 23,471 | 32,748 | ||||||||||||||
| Consumer installment and other | 227,531 | 280,842 | 281,594 | 273,537 | 291,455 | ||||||||||||||
| Total loans | $ | 866,602 | $ | 958,488 | $ | 1,068,126 | $ | 1,256,243 | $ | 1,126,664 |
The following table shows the maturity distribution of loans at December 31, 2023. There were no loans with a remaining maturity of over fifteen years as of December 31, 2023.
Loan Maturity Distribution
| At December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to Fifteen Years | Total | ||||||||||||
| (In thousands) | |||||||||||||||
| Commercial | $ | 42,122 | $ | 65,815 | $ | 28,613 | $ | 136,550 | |||||||
| Commercial real estate | 99,789 | 229,763 | 157,971 | 487,523 | |||||||||||
| Construction | 5,063 | - | - | 5,063 | |||||||||||
| Residential real estate | 3,202 | 4,109 | 2,624 | 9,935 | |||||||||||
| Consumer and other installment | 67,778 | 152,413 | 7,340 | 227,531 | |||||||||||
| Total | $ | 217,954 | $ | 452,100 | $ | 196,548 | $ | 866,602 | |||||||
| Loans with fixed interest rates | 138,085 | 209,073 | 7,160 | 354,318 | |||||||||||
| Loans with floating or adjustable interest rates | 79,869 | 243,027 | 189,388 | 512,284 | |||||||||||
| Total | $ | 217,954 | $ | 452,100 | $ | 196,548 | $ | 866,602 |
Commitments and Letters of Credit
The Company issues formal commitments on lines of credit to well-established and financially responsible commercial enterprises. Such commitments can be either secured or unsecured and are typically in the form of revolving lines of credit for seasonal working capital needs. Occasionally, such commitments are in the form of letters of credit to facilitate the customers’ particular business transactions. Commitment fees are generally charged for commitments and letters of credit. Commitments on lines of credit and letters of credit typically mature within one year. For further information, see the accompanying notes to the consolidated financial statements.
[The remainder of this page intentionally left blank]
-38-
Loan Portfolio Credit Risk
The Company extends loans to commercial and consumer customers which expose the Company to the risk that the borrowers will default, causing loss. The Company’s lending activities are exposed to various qualitative risks. All loan segments are exposed to risks inherent in the economy and market conditions. Significant risk characteristics related to the commercial loan segment include the borrowers’ business performance and financial condition, and the value of collateral for secured loans. Significant risk characteristics related to the commercial real estate segment include the borrowers’ business performance and the value of properties collateralizing the loans. Significant risk characteristics related to the construction loan segment include the borrowers’ performance in successfully developing the real estate into the intended purpose and the value of the property collateralizing the loans. Significant risk characteristics related to the residential real estate segment include the borrowers’ financial wherewithal to service the mortgages and the value of the property collateralizing the loans. Significant risk characteristics related to the consumer loan segment include the financial condition of the borrowers and the value of collateral securing the loans.
The Company closely monitors the markets in which it conducts its lending operations and follows a strategy to control exposure to loans with high credit risk. The Bank’s organizational structure separates the functions of business development and loan underwriting; Management believes this segregation of duties avoids inherent conflicts of combining business development and loan approval functions. In measuring and managing credit risk, the Company adheres to the following practices:
| ● | The Bank maintains a Loan Review Department which reports directly to the audit committee of the Board of Directors. The Loan Review Department performs independent evaluations of loans to challenge the credit risk grades assigned by Management, using grading standards employed by bank regulatory agencies. Those loans judged to carry higher risk attributes are referred to as “classified loans.” Classified loans receive elevated Management attention in order to maximize collection. | |
|---|---|---|
| ● | The Bank maintains two loan administration offices whose sole responsibility is to manage and collect classified loans. |
Classified loans with higher levels of credit risk are further designated as “nonaccrual loans.” Management places classified loans on nonaccrual status when full collection of contractual interest and principal payments is in doubt. Uncollected interest previously accrued on loans placed on nonaccrual status is reversed as a charge against interest income. The Company does not accrue interest income on loans following placement on nonaccrual status. Interest payments received on nonaccrual loans are applied to reduce the carrying amount of the loan unless the carrying amount is well secured by loan collateral. “Nonperforming assets” include nonaccrual loans, loans 90 or more days past due and still accruing, and repossessed loan collateral (commonly referred to as “Other Real Estate Owned”).
Nonperforming Loans
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| Nonperforming nonaccrual loans | $ | 401 | $ | 146 | $ | 265 | $ | 526 | $ | 659 | |||||||||
| Performing nonaccrual loans | 2 | - | 427 | 3,803 | 3,781 | ||||||||||||||
| Total nonaccrual loans | 403 | 146 | 692 | 4,329 | 4,440 | ||||||||||||||
| Accruing loans 90 or more days past due | 388 | 628 | 339 | 450 | 440 | ||||||||||||||
| Total nonperforming loans | 791 | 774 | 1,031 | 4,779 | 4,880 | ||||||||||||||
| Other real estate owned | - | - | - | - | 43 | ||||||||||||||
| Total nonperforming assets | $ | 791 | $ | 774 | $ | 1,031 | $ | 4,779 | $ | 4,923 |
At December 31, 2023, nonaccrual loans consisted of four loans with an average carrying value of $101 thousand and the largest carrying value was $192 thousand.
Management believes the overall credit quality of the loan portfolio is reasonably stable; however, classified and nonperforming assets could fluctuate from period to period. The performance of any individual loan can be affected by external factors such as the interest rate environment, economic conditions, pandemics, and collateral values or factors particular to the borrower. No assurance can be given that additional increases in nonaccrual and delinquent loans will not occur in the future.
-39-
Allowance for Credit Losses
The following table summarizes allowance for credit losses at the dates indicated:
| At December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| (In thousands) | |||||||
| Allowance for credit losses on loans | $ | 16,867 | $ | 20,284 | |||
| Allowance for credit losses on held to maturity debt securities | 1 | 1 | |||||
| Total allowance for credit losses | $ | 16,868 | $ | 20,285 | |||
| Allowance for unfunded credit commitments | $ | 201 | $ | 201 |
Allowance for Credit Losses on Debt Securities Held to Maturity
Management segmented debt securities held to maturity, selected methods to estimate losses for each segment, and measured a loss estimate. Agency mortgage-backed securities were assigned no credit loss allowance due to the perceived backing of government sponsored entities. Corporate securities held to maturity were individually evaluated for expected credit loss by evaluating the issuer’s financial condition, profitability, cash flows, and credit ratings. The Company has evaluated each issuer’s historical financial performance and ability to service debt payments throughout and following the 2008-2009 recession. The Company has an expectation that nonpayment of the amortized cost basis continues to be zero. At December 31, 2023, no credit loss allowance was assigned to corporate securities held to maturity based on evaluation of each individual issuer’s historical financial performance throughout full business cycles. Municipal securities were evaluated for risk of default based on credit rating and remaining term to maturity using Moody’s risk of default factors; Moody’s loss upon default factors were applied to the assumed defaulted principal amounts to estimate the amount for credit loss allowance. Allowance for credit losses related to debt securities held to maturity was $1 thousand related to municipal securities at December 31, 2023 and December 31, 2022, reflecting the expected credit losses on debt securities held to maturity.
Allowance for Credit Losses on Loans
The Company’s allowance for credit losses on loans represents Management’s estimate of forecasted credit losses in the loan portfolio based on the current expected credit loss model. In evaluating credit risk for loans, Management measures the loss potential of the carrying value of loans. As described above, payments received on nonaccrual loans may be applied against the principal balance of the loans until such time as full collection of the remaining recorded balance is expected.
The preparation of the financial statements requires Management to estimate the amount of expected losses over the expected contractual life of the Bank’s existing loan portfolio and establish an allowance for credit losses. Loan agreements generally include a maturity date, and the Company considers the contractual life of a loan agreement to extend from the date of origination to the contractual maturity date. In estimating credit losses, Management must exercise significant judgment in evaluating information deemed relevant. The amount of ultimate losses on the loan portfolio can vary from the estimated amounts. Management follows a systematic methodology to estimate loss potential in an effort to reduce the differences between estimated and actual losses.
The allowance for credit losses is established through provisions for credit losses charged to income. Losses on loans are charged to the allowance for credit losses when all or a portion of the recorded amount of a loan is deemed to be uncollectible. Recoveries of loans previously charged off are credited to the allowance when realized. The Company’s allowance for credit losses is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall credit loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing economic conditions, or credit protection agreements and other factors.
Loans that share common risk characteristics are segregated into pools based on common characteristics, which is primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. For consumer installment loans, primarily secured by automobiles, historical loss rates are determined using a vintage methodology, which tracks losses based on period of origination. For commercial, construction, and commercial real estate, historical loss rates are determined using an open pool methodology where losses are tracked over time for all loans included in the pool at the historical measurement date. Historical loss rates are adjusted for factors that are not reflected in the historical loss rates that are attributable to national or local economic or industry trends which have occurred but have not yet been recognized in past loan charge-off history, estimated losses based on management’s reasonable and supportable expectation of economic trends over a forecast horizon of up to two years, and other factors that impact credit loss expectations that are not reflected in the historical loss rates. Other factors include, but are not limited to, the effectiveness of the Company’s loan review system, adequacy of lending Management and staff, loan policies and procedures, problem loan trends, and concentrations of credit. At the end of the two-year forecast period loss rates revert immediately to the historical loss rates. The results of this analysis are applied to the amortized cost of the loans included within each pool.
-40-
Loans that do not share risk characteristics with other loans in the pools are evaluated individually. A loan is considered ‘collateral-dependent’ when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. A credit loss reserve for collateral-dependent loans is established at the difference between the amortized cost basis in the loan and the fair value of the underlying collateral adjusted for costs to sell. For other individually evaluated loans that are not collateral dependent, a credit loss reserve is established at the difference between the amortized cost basis in the loan and the present value of expected future cash flows discounted at the loan’s effective interest rate. The impact of an expected modification to be made to loans to borrowers experiencing financial difficulty is included in the allowance for credit losses when management determines such modification is likely.
Accrued interest is recorded in other assets and is excluded from the estimation of expected credit loss. Accrued interest is reversed through interest income when amounts are determined to be uncollectible, which generally occurs when the underlying receivable is placed on nonaccrual status or charged off.
The following table summarizes the allowance for credit losses, chargeoffs and recoveries for the periods indicated.
| At and For the Years Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Analysis of the Allowance for Credit Losses | ||||||||||||||||||||
| Balance, end of prior period | $ | 20,284 | $ | 23,514 | $ | 23,854 | $ | 19,484 | $ | 21,351 | ||||||||||
| Adoption of ASU 2016-13 | - | - | - | 2,017 | - | |||||||||||||||
| Balance, beginning of period | 20,284 | 23,514 | 23,854 | 21,501 | 21,351 | |||||||||||||||
| Provision for (reversal of) credit losses on loans | (1,150 | ) | 6 | 2 | 4,307 | - | ||||||||||||||
| Loans charged off: | ||||||||||||||||||||
| Commercial | (410 | ) | (20 | ) | (56 | ) | (236 | ) | (97 | ) | ||||||||||
| Commercial real estate | (45 | ) | - | - | - | - | ||||||||||||||
| Consumer and other installment | (7,499 | ) | (6,205 | ) | (3,192 | ) | (3,963 | ) | (4,473 | ) | ||||||||||
| Total chargeoffs | (7,954 | ) | (6,225 | ) | (3,248 | ) | (4,199 | ) | (4,570 | ) | ||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||||
| Commercial | 2,359 | 376 | 228 | 351 | 768 | |||||||||||||||
| Commercial real estate | 71 | 62 | 743 | 49 | 196 | |||||||||||||||
| Consumer and other installment | 3,257 | 2,551 | 1,935 | 1,845 | 1,739 | |||||||||||||||
| Total recoveries | 5,687 | 2,989 | 2,906 | 2,245 | 2,703 | |||||||||||||||
| Net loan losses | (2,267 | ) | (3,236 | ) | (342 | ) | (1,954 | ) | (1,867 | ) | ||||||||||
| Balance, end of period | $ | 16,867 | $ | 20,284 | $ | 23,514 | $ | 23,854 | $ | 19,484 | ||||||||||
| Net loan losses as a percentage of average loans | 0.25 | % | 0.32 | % | 0.03 | % | 0.16 | % | 0.16 | % | ||||||||||
| Selected financial data: (at period end) | ||||||||||||||||||||
| Loans | $ | 866,602 | $ | 958,488 | $ | 1,068,126 | $ | 1,256,243 | $ | 1,126,664 | ||||||||||
| Nonaccrual loans | 403 | 146 | 692 | 4,329 | 4,440 | |||||||||||||||
| Allowance for credit losses as a percentage of loans | 1.95 | % | 2.12 | % | 2.20 | % | 1.90 | % | 1.73 | % | ||||||||||
| Nonaccrual loans as a percentage of loans | 0.05 | % | 0.02 | % | 0.06 | % | 0.34 | % | 0.39 | % | ||||||||||
| Allowance for credit losses to nonaccrual loans | 4185.36 | % | 13893.15 | % | 3397.98 | % | 551.03 | % | 438.83 | % |
The following table summarizes net (chargeoffs) recoveries and the ratio of net charge-offs (recoveries) to average loans for the periods indicated:
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| As a percentage | As a percentage | As a percentage | ||||||||||||||||||||||||||||||||||
| Average | of Net chargeoffs | Average | of Net chargeoffs | Average | of Net chargeoffs | |||||||||||||||||||||||||||||||
| Net (chargeoffs) | Loan | (recoveries) | Net (chargeoffs) | Loan | (recoveries) | Net (chargeoffs) | Loan | (recoveries) | ||||||||||||||||||||||||||||
| Recoveries | Balances | to Average loans | Recoveries | Balances | to Average loans | Recoveries | Balances | to Average loans | ||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||
| Commercial | $ | 1,949 | $ | 149,137 | (1.31 | )% | $ | 356 | $ | 191,805 | (0.19 | )% | $ | 172 | $ | 349,882 | (0.05 | )% | ||||||||||||||||||
| Commercial real estate | 26 | 492,183 | (0.01 | )% | 62 | 504,713 | (0.01 | )% | 743 | 546,750 | (0.14 | )% | ||||||||||||||||||||||||
| Construction | - | 4,362 | - | % | - | 1,676 | - | % | - | 98 | - | % | ||||||||||||||||||||||||
| Residential real estate | - | 12,080 | - | % | - | 15,694 | - | % | - | 20,337 | - | % | ||||||||||||||||||||||||
| Consumer and other installment | (4,242 | ) | 254,554 | 1.67 | % | (3,654 | ) | 284,076 | 1.29 | % | (1,257 | ) | 278,067 | 0.45 | % | |||||||||||||||||||||
| Total | $ | (2,267 | ) | $ | 912,316 | 0.25 | % | $ | (3,236 | ) | $ | 997,964 | 0.32 | % | $ | (342 | ) | $ | 1,195,135 | 0.03 | % |
The Company's allowance for credit losses on loans is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall loan loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing and forecasted economic conditions, or credit protection agreements and other factors. Loans that share common risk characteristics are segregated into pools based on common characteristics, which are primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. Loans that do not share risk characteristics with other loans in the pools are evaluated individually. See Note 1 to the consolidated financial statements for additional information.
-41-
The following table presents the allocation of the allowance for credit losses as of December 31 for the periods indicated. The allowance for loan losses for 2019 is shown under legacy GAAP.
| At December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||
| Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | |||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Commercial | $ | 4,216 | 16 | % | $ | 6,138 | 18 | % | $ | 6,966 | 22 | % | $ | 9,205 | 31 | % | $ | 4,959 | 20 | % | ||||||||||||||||||||
| Commercial real estate | 5,925 | 56 | % | 5,888 | 51 | % | 6,529 | 50 | % | 5,660 | 45 | % | 4,064 | 51 | % | |||||||||||||||||||||||||
| Construction | 245 | 1 | % | 150 | - | % | 2 | - | % | 6 | - | % | 109 | - | % | |||||||||||||||||||||||||
| Residential real estate | 26 | 1 | % | 32 | 2 | % | 45 | 2 | % | 47 | 2 | % | 206 | 3 | % | |||||||||||||||||||||||||
| Consumer installment and other | 6,455 | 26 | % | 8,076 | 29 | % | 9,972 | 26 | % | 8,936 | 22 | % | 6,445 | 26 | % | |||||||||||||||||||||||||
| Unallocated portion | - | - | % | - | - | % | - | - | % | - | - | % | 3,701 | - | % | |||||||||||||||||||||||||
| Total | $ | 16,867 | 100 | % | $ | 20,284 | 100 | % | $ | 23,514 | 100 | % | $ | 23,854 | 100 | % | $ | 19,484 | 100 | % |
| Allowance for Credit Losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, 2023 | ||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Commercial | Residential | Installment | ||||||||||||||||||||||
| Commercial | Real Estate | Construction | Real Estate | and Other | Total | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||
| Balance at beginning of period | $ | 6,138 | $ | 5,888 | $ | 150 | $ | 32 | $ | 8,076 | $ | 20,284 | ||||||||||||
| (Reversal) provision | (3,871 | ) | 11 | 95 | (6 | ) | 2,621 | (1,150 | ) | |||||||||||||||
| Chargeoffs | (410 | ) | (45 | ) | - | - | (7,499 | ) | (7,954 | ) | ||||||||||||||
| Recoveries | 2,359 | 71 | - | - | 3,257 | 5,687 | ||||||||||||||||||
| Total allowance for credit losses | $ | 4,216 | $ | 5,925 | $ | 245 | $ | 26 | $ | 6,455 | $ | 16,867 |
Management considers the $16.9 million allowance for credit losses on loans to be adequate as a reserve against current expected credit losses in the loan portfolio as of December 31, 2023.
See Note 3 to the consolidated financial statements for additional information related to the loan portfolio, loan portfolio credit risk, and allowance for credit losses.
Climate-Related Financial Risk
Climate change presents risk to the Company, our critical vendors and our customers. Our risk management practices incorporate the challenges brought about by climate change. The operations conducted in our centralized facilities and branch locations can be disrupted by acute physical risks such as flooding and windstorms, and by chronic physical risks such as rising sea levels, sustained higher temperatures, drought, and increased wildfires. Over the intermediate and longer-term, the Company can be subject to transition risks such as market demand, and policy and law changes.
None of the Company’s physical locations are located near sea level, and only a limited number of branches are located in flood zones. Our principal electricity supplier reports a Power Content Label of 100% greenhouse gas free using the California Energy Commission’s methodology. Our principal information technology vendor’s goal is to achieve 100 percent carbon neutrality for Scope 1 and 2 greenhouse gas emissions by 2025. The Company and its critical vendors maintain property and casualty insurance, and maintain and regularly test disaster recovery plans, which include redundant operational locations and power sources. The Company’s operations do not use a significant amount of water in producing our products and services.
The Company monitors the climate risks of our loan customers. Borrowers with real estate loan collateral located in flood zones must carry flood insurance under the loans’ terms. At December 31, 2023, the Company had $18 million in loans to agricultural borrowers; Management continuously monitors these customers’ access to adequate water sources as well as their ability to sustain low crop yields without encountering financial hardship. The Company makes automobile loans; changes in consumer demand, or governmental laws or policies, regarding gasoline, electric and hybrid vehicles are not considered to be material risks to the Company’s automobile lending practices.
The Company considers climate risk in its underwriting of corporate bonds, and avoids purchasing bonds of issuers, which, in Management’s judgement, have elevated climate risk.
-42-
While the Company follows risk management practices related to climate risk, the Company may experience financial losses due to climate risk despite these precautions.
Asset/Liability and Market Risk Management
Asset/liability management involves the evaluation, monitoring and management of interest rate risk, market risk, liquidity and funding. The fundamental objective of the Company's management of assets and liabilities is to maximize its economic value while maintaining adequate liquidity and a conservative level of interest rate risk.
Interest Rate Risk
Interest rate risk is a significant market risk affecting the Company. Many factors affect the Company’s exposure to interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and re-pricing characteristics of financial instruments. Financial instruments may mature or re-price at different times. Financial instruments may re-price at the same time but by different amounts. Short-term and long-term market interest rates may change by different amounts. The timing and amount of cash flows of various financial instruments may change as interest rates change. In addition, the changing levels of interest rates may have an impact on bond portfolio volumes, accumulated other comprehensive (loss) income, loan demand and demand for various deposit products.
The Company’s earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the United States government and its agencies, particularly the FOMC. The monetary policies of the FOMC can influence the overall demand for loans and growth of deposits and the level of interest rates earned on loans and investment securities and paid for deposits and other borrowings. The nature and impact of future changes in monetary policies are generally not predictable.
Management attempts to manage interest rate risk while enhancing the net interest margin and net interest income. At times, depending on expected increases or decreases in market interest rates, the relationship between long and short-term interest rates, market conditions and competitive factors, Management may adjust the Company's interest rate risk position. The Company's results of operations and net portfolio values remain subject to changes in interest rates and to fluctuations in the difference between long, intermediate, and short-term interest rates.
Management monitors the Company’s interest rate risk using a purchased simulation model, which is periodically assessed using supervisory guidance issued by the Board of Governors of the Federal Reserve System, SR 11-7 “Guidance on Model Risk Management.” Management measures its exposure to interest rate risk using a dynamic composition simulation and static simulation. Within the dynamic composition simulation, Management makes assumptions regarding the expected change in the volume of financial instruments given the assumed change in market interest rates. Within the static simulation, cash flows are assumed redeployed into like financial instruments at prevailing rates and yields. Both simulations are used to measure expected changes in net interest income assuming various levels of change in market interest rates.
The Company’s asset and liability position was generally “asset sensitive” at December 31, 2023, based on the interest rate assumptions applied to the simulation model. An “asset sensitive” position results in a larger change in interest income than in interest expense resulting from application of assumed interest rate changes. However, in the dynamic simulation, an assumed decline in interest rates is expected to result in improved deposit balances funding higher earning asset levels. Further, in the dynamic simulation, no change in interest rates is expected to result in a decline in net interest income as asset yields remain stable and deposit costs rise as the Bank negotiates deposit rates with customers in the current environment.
At December 31, 2023, Management’s most recent measurements of estimated changes in net interest income were:
| Dynamic simulation (balance sheet composition changes): | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assumed change in interest rates over 1 year | -2.00 | % | -1.00 | % | 0.00 | % | +1.00 | % | +2.00 | % | ||||||||||
| First year change in net interest income | -2.20 | % | -0.40 | % | -0.80 | % | +1.80 | % | +3.20 | % | ||||||||||
| Static simulation (balance sheet composition unchanged): | ||||||||||||||||||||
| Assumed immediate change in interest rates | -2.00 | % | -1.00 | % | 0.00 | % | +1.00 | % | +2.00 | % | ||||||||||
| First year change in net interest income | -11.50 | % | -5.60 | % | 0.00 | % | +5.70 | % | +11.00 | % |
-43-
Simulation estimates depend on, and will change with, the size and mix of the actual and projected composition of financial instruments at the time of each simulation. Assumptions made in the simulation may not materialize and unanticipated events and circumstances may occur. In addition, the simulation does not take into account any future actions Management may undertake to mitigate the impact of interest rate changes, loan prepayment estimates and spread relationships, which may change regularly.
The Company does not currently engage in trading activities or use derivative instruments to manage interest rate risk, even though such activities may be permitted with the approval of the Company's Board of Directors.
Market Risk - Equity Markets
Equity price risk can affect the Company. Preferred or common stock holdings, as permitted by banking regulations, can fluctuate in value. Changes in value of preferred or common stock holdings are recognized in the Company's income statement.
Fluctuations in the Company's common stock price can impact the Company's financial results in several ways. First, the Company has at times repurchased and retired its common stock; the market price paid to retire the Company's common stock affects the level of the Company's shareholders' equity, cash flows and shares outstanding. Second, the Company's common stock price impacts the number of dilutive equivalent shares used to compute diluted earnings per share. Third, fluctuations in the Company's common stock price can motivate holders of options to purchase Company common stock through the exercise of such options thereby increasing the number of shares outstanding and potentially adding volatility to the book tax provision. Finally, the amount of compensation expense and tax deductions associated with share based compensation fluctuates with changes in and the volatility of the Company's common stock price.
Market Risk - Other
Market values of loan collateral can directly impact the level of loan chargeoffs and the provision for credit losses. The financial condition and liquidity of debtors issuing bonds and debtors whose mortgages or other obligations are securitized can directly impact the credit quality of the Company’s investment securities portfolio requiring the Company to establish or increase reserves for expected credit losses. Other types of market risk, such as foreign currency exchange risk, are not significant in the normal course of the Company's business activities.
Liquidity and Funding
The objective of liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund the Bank's operations and meet obligations and other commitments on a timely basis and at a reasonable cost. The Bank achieves this objective through the selection of asset and liability maturity mixes that it believes best meet its needs. The Bank's liquidity position is enhanced by its ability to raise additional funds as needed by borrowing from correspondent banks or in the wholesale markets, or by selling debt securities available for sale.
In recent years, the Bank's deposit base has provided the majority of the Bank's funding requirements. This low-cost source of funds, along with shareholders' equity, provided 97% of funding for average total assets in the year ended December 31, 2023 and December 31, 2022, respectively. The Bank’s funding from customer deposits is in part reliant on the confidence clients have in the Bank. The Bank places a very high priority in maintaining this confidence through conservative credit risk and capital management practices and by maintaining an appropriate level of liquidity.
Total deposits were $5,474 million at December 31, 2023 and $6,225 million at December 31, 2022. Total time deposits were $97 million at December 31, 2023 and $131 million at December 31, 2022. The Company has no foreign time deposits. The standard FDIC deposit insurance amount is $250,000 per depositor, for each account ownership category. At December 31, 2023, estimated federally uninsured deposits and time deposits were $2,544 million and $4 million, respectively.
Banking industry deposits, including for Westamerica Bank, grew rapidly in 2020 and 2021 due to the injection of fiscal stimulus into the United States economy, including Paycheck Protection Program loans, and an easing of Federal Reserve monetary policy, both in response to the COVID pandemic. Federal Reserve monetary policy easing included reduction in the federal funds rate to a range of 0.00% to 0.25% and net purchases of Treasury securities and agency mortgage-backed securities, which increase the money supply and aggregate bank deposits. Subsequently, inflation rose considerably while employment conditions remained strong. In 2022 and 2023, the Federal Reserve’s monetary policy reversed to tightening, in an effort to reduce inflation. The monetary policy tightening included increasing and keeping the federal funds rate to a range of 5.25% to 5.50% and net reductions of Treasury securities and agency mortgage-backed securities, which reduce the money supply and aggregate bank deposits. Westamerica Bank’s deposit totals are subject to both the fiscal policies of the United States government and monetary policies of the Federal Reserve; the 2023 decline in Westamerica Bank deposits is influenced by these fiscal and monetary policies. In addition, the Internal Revenue Service (“IRS”) declared every county in which Westamerica Bank operates as Natural Disaster Areas due to 2022-2023 winter storms; the IRS and California Franchise Tax Board extended the 2022 tax filing deadline and 2023 tax installment payment due dates to November 16, 2023. As Westamerica Bank management expected this deferment of tax payment deadlines impacted deposit totals in the fourth quarter 2023 as customers paid their federal and California tax obligations.
-44-
The following table shows the time remaining to maturity of the Company’s estimated amounts of uninsured time deposits with a balance greater than $250,000 per depositor per category:
| At December 31, 2023 | |||
|---|---|---|---|
| (In thousands) | |||
| Three months or less | $ | 1,926 | |
| Over three through six months | 309 | ||
| Over six through twelve months | 1,947 | ||
| Over twelve months | 163 | ||
| Total | $ | 4,345 |
Liquidity is further provided by assets such as balances held at the Federal Reserve Bank, investment securities, and amortizing loans. At December 31, 2023, the Company had $190,314 thousand in cash balances. During the twelve months ending December 31, 2024, the Company expects to receive $265,000 thousand in principal payments from its debt securities. If additional operational liquidity is required, the Company can pledge debt securities as collateral for borrowing purposes; at December 31, 2023, the Company’s debt securities which qualify as collateral for borrowing totaled $3,915,867 thousand. In the ordinary course of business, the Company pledges debt securities as collateral for certain depository customers; at December 31, 2023, the Company had pledged $708,439 thousand in debt securities for depository customers. In the ordinary course of business, the Company pledges debt securities as collateral for borrowing from the Federal Reserve Bank; at December 31, 2023, the Company had pledged $996,935 thousand in debt securities at the Federal Reserve Bank. During the year ended December 31, 2023, the Company’s average borrowings from the Federal Reserve Bank and other correspondent banks were $-0- thousand, respectively, and at December 31, 2023, the Company’s borrowings from the Federal Reserve Bank and other correspondent banks were $-0- thousand. At December 31, 2023, the Company’s estimated unpledged collateral qualifying debt securities totaled $1,945,176 thousand based on the Federal Reserve Bank borrowing programs. On January 24, 2024, the Federal Reserve Board announced the Bank Term Funding Program would cease making new loans as scheduled on March 11, 2024. Debt securities eligible as collateral are shown at market value unless otherwise noted:
| At December 31, 2023 | ||||
|---|---|---|---|---|
| (in thousands) | ||||
| Debt Securities Eligible as Collateral: | ||||
| Corporate Securities | $ | 2,614,904 | ||
| Collateralized Loan Obligations rated AAA | 517,796 | |||
| Obligations of States and Political Subdivisions | 142,178 | |||
| Agency Mortgage Backed Securities | 314,156 | |||
| Securities of U.S. Government Sponsored Entities (Par Value) | 326,833 | |||
| Total Debt Securities Eligible as Collateral | $ | 3,915,867 | ||
| Debt Securities Pledged as Collateral: | ||||
| Deposits by Public Entities | $ | (708,439 | ) | |
| Short-term Borrowed Funds (Deposit Sweep) | (259,616 | ) | ||
| Other | (5,701 | ) | ||
| Total Debt Securities Pledged as Collateral | $ | (973,756 | ) | |
| Debt Securities Pledged at the Federal Reserve Bank | $ | (996,935 | ) | |
| Estimated Debt Securities Available to Pledge | $ | 1,945,176 |
Liquidity risk can result from the mismatching of asset and liability cash flows, or from disruptions in the financial markets. The Bank performs liquidity stress tests on a periodic basis to evaluate the sustainability of its liquidity. Under the stress testing, the Bank assumes outflows of funds increase beyond expected levels. Measurement of such heightened outflows considers the composition of the Bank’s deposit base, including any concentration of deposits, non-deposit funding such as short-term borrowings, and unfunded lending commitments. The composition of the Bank’s deposits is considered including the broad industry and geographic diversification in the Bank’s market area. The Bank evaluates its stock of highly liquid assets to meet the assumed higher levels of outflows. Highly liquid assets include cash and amounts due from other banks from daily transaction settlements, reduced by branch cash needs and any Federal Reserve Bank reserve requirements, and investment securities based on regulatory risk-weighting guidelines. Based on the results of the most recent liquidity stress test, Management is satisfied with the liquidity condition of the Bank. However, no assurance can be given the Bank will not experience a period of reduced liquidity.
-45-
Management continually monitors the Bank’s cash levels. Loan demand from credit worthy borrowers will be dictated by economic and competitive conditions. The Bank aggressively solicits non-interest bearing demand deposits and money market checking deposits, which are the least sensitive to changes in interest rates. The growth of these deposit balances is subject to heightened competition, the success of the Bank's sales efforts, delivery of superior customer service, new regulations and market conditions. The Bank does not aggressively solicit higher-costing time deposits. Changes in interest rates, most notably rising interest rates or increased consumer spending, could impact deposit volumes. Depending on economic conditions, interest rate levels, liquidity management and a variety of other conditions, any deposit growth may be used to fund loans or purchase investment securities. However, due to possible volatility in economic conditions, competition and political uncertainty, loan demand and levels of customer deposits are not certain. Shareholder dividends are expected to continue subject to the Board's discretion and continuing evaluation of capital levels, earnings, asset quality and other factors.
Westamerica Bancorporation ("Parent Company") is a separate entity apart from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Parent Company is responsible for the payment of dividends declared for its shareholders, and interest and principal on any outstanding debt. The Parent Company had no debt as of December 31, 2023. Substantially all of the Parent Company's revenues are obtained from subsidiary dividends and service fees.
The Bank’s dividends paid to the Parent Company, proceeds from the exercise of stock options, and Parent Company cash balances provided adequate cash for the Parent Company to pay shareholder dividends of $46 million in the year ended December 31, 2023 and $45 million in the year ended December 31, 2022 and retire common stock in the amounts of $14 million and $218 thousand, respectively. Payment of dividends to the Parent Company by the Bank is limited under California and Federal laws. The Company believes these regulatory dividend restrictions will not have an impact on the Parent Company's ability to meet its ongoing cash obligations. The Parent Company’s cash balance was $155 million at December 31, 2023 and $99 million at December 31, 2022.
Capital Resources
The Company has historically generated high levels of earnings, which provide a means of accumulating capital. The Company's net income as a percentage of average shareholders' equity (“return on equity” or “ROE”) was 18.1% for the year ended December 31, 2023 and 15.2% for the year ended December 31, 2022. The Company also raises capital as employees exercise stock options. Capital raised through the exercise of stock options was $950 thousand in the year ended December 31, 2023 and $2.3 million in the year ended December 31, 2022.
The Company paid common dividends totaling $46 million in the year ended December 31, 2023 and $45 million in the year ended December 31, 2022, which represent dividends per common share of $1.72 and $1.68, respectively. The Company's earnings have historically exceeded dividends paid to shareholders. The amount of earnings in excess of dividends provides the Company resources to finance growth and maintain appropriate levels of shareholders' equity. In the absence of profitable growth opportunities, the Company has at times repurchased and retired its common stock as another means to return capital to shareholders. The Company repurchased and retired 274 thousand shares valued at $14 million in the year ended December 31, 2023 and 3 thousand shares valued at $218 thousand in the year ended December 31, 2022.
The Company's primary capital resource is shareholders' equity, which was $773 million at December 31, 2023 compared with $602 million at December 31, 2022. The Company's ratio of equity to total assets was 12.14% at December 31, 2023 and 8.7% at December 31, 2022.
The Company performs capital stress tests on a periodic basis to evaluate the sustainability of its capital. Under the stress testing, the Company assumes various scenarios such as deteriorating economic and operating conditions, and unanticipated asset devaluations. The Company measures the impact of these scenarios on its earnings and capital. Based on the results of the most recent stress tests, Management is satisfied with the capital condition of the Bank and the Company. However, no assurance can be given the Bank or Company will not experience a period of reduced earnings or a reduction in capital from unanticipated events and circumstances.
-46-
Capital to Risk-Adjusted Assets
The capital ratios for the Company and the Bank under current regulatory capital standards are presented in the tables below, on the dates indicated. For Common Equity Tier I Capital, Tier 1 Capital and Total Capital, the minimum percentage required for regulatory capital adequacy purposes include a 2.5% “capital conservation buffer.”
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2023 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 18.76 | % | 14.46 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 18.76 | % | 14.46 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 19.15 | % | 14.98 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 12.86 | % | 9.88 | % | 4.00 | % | 5.00 | % |
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2022 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 15.22 | % | 12.37 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 15.22 | % | 12.37 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 15.64 | % | 12.93 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 10.18 | % | 8.26 | % | 4.00 | % | 5.00 | % |
The Company and the Bank routinely project capital levels by analyzing forecasted earnings, credit quality, shareholder dividends, asset volumes, share repurchase activity, stock option exercise proceeds, and other factors. Based on current capital projections, the Bank expects to maintain regulatory capital levels in excess of the minimum required to be considered well-capitalized under the prompt corrective action framework. The Company expects to continue paying quarterly dividends to shareholders. No assurance can be given that changes in capital management plans will not occur.
Deposit Categories
The Company primarily attracts deposits from local businesses and professionals, as well as through retail savings and checking accounts, and, to a more limited extent, certificates of deposit. The following table summarizes the Company’s average daily amount of deposits and the rates paid for the periods indicated:
Deposit Distribution and Average Rates Paid
| For the Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | ||||||||||||||||||||||||||||
| ($ In thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest-bearing demand | $ | 2,748,544 | 47.5 | % | - | % | $ | 3,018,350 | 47.0 | % | - | % | $ | 2,897,244 | 47.5 | % | - | % | ||||||||||||||||||
| Interest bearing: | ||||||||||||||||||||||||||||||||||||
| Transaction | 1,156,684 | 20.0 | % | 0.04 | % | 1,289,956 | 20.1 | % | 0.03 | % | 1,208,269 | 19.8 | % | 0.03 | % | |||||||||||||||||||||
| Savings | 1,766,225 | 30.5 | % | 0.17 | % | 1,967,902 | 30.7 | % | 0.06 | % | 1,842,590 | 30.2 | % | 0.06 | % | |||||||||||||||||||||
| Time less than $100 thousand | 67,832 | 1.2 | % | 0.30 | % | 77,007 | 1.2 | % | 0.23 | % | 83,580 | 1.4 | % | 0.20 | % | |||||||||||||||||||||
| Time $100 thousand or more | 48,076 | 0.8 | % | 0.24 | % | 62,411 | 1.0 | % | 0.25 | % | 69,165 | 1.1 | % | 0.38 | % | |||||||||||||||||||||
| Total (1) | $ | 5,787,361 | 100.0 | % | 0.12 | % | $ | 6,415,626 | 100.0 | % | 0.05 | % | $ | 6,100,848 | 100.0 | % | 0.06 | % |
(1) The rates for total deposits were calculated using the average balances of interest-bearing deposits.
-47-
The Company’s strategy includes building the value of its deposit base by building balances of lower-costing deposits and avoiding reliance on higher-costing time deposits. Average balances of higher costing time deposits declined 24% to $116 million from 2021 to 2023. The Company’s average balances of checking and savings accounts represented 98% of average balances of total deposits in 2023, 98% in 2022 and 97% in 2021.
Total time deposits were $97 million and $131 million at December 31, 2023 and December 31, 2022, respectively. The following table sets forth, by time remaining to maturity, the Company’s total domestic time deposits. The Company has no foreign time deposits.
Time Deposits Maturity Distribution
| At December 31, 2023 | |||
|---|---|---|---|
| (In thousands) | |||
| 2024 | $ | 77,625 | |
| 2025 | 10,606 | ||
| 2026 | 3,347 | ||
| 2027 | 2,526 | ||
| 2028 | 2,653 | ||
| Thereafter | 45 | ||
| Total | $ | 96,802 |
Short-term Borrowings
The following table sets forth the short-term borrowings of the Company:
Short-Term Borrowings Distribution
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (In thousands) | |||||||||||
| Securities sold under agreements to repurchase the securities | $ | 58,162 | $ | 57,792 | $ | 146,246 | |||||
| Total short-term borrowings | $ | 58,162 | $ | 57,792 | $ | 146,246 |
Further detail of federal funds purchased and other borrowed funds is as follows:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| ($ in thousands) | ||||||||||||
| Federal funds purchased balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | - | $ | 1 | $ | 1 | ||||||
| Maximum month-end balance during the year | - | - | - | |||||||||
| Average interest rate for the year | - | % | 4.68 | % | 0.87 | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % | ||||||
| Securities sold under agreements to repurchase the securities balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 89,298 | $ | 109,282 | $ | 114,266 | ||||||
| Maximum month-end balance during the year | 138,005 | 257,560 | 146,552 | |||||||||
| Average interest rate for the year | 0.13 | % | 0.07 | % | 0.07 | % | ||||||
| Average interest rate at period end | 0.31 | % | 0.06 | % | 0.07 | % | ||||||
| PPPLF balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | - | $ | - | $ | 53 | ||||||
| Maximum month-end balance during the year | - | - | - | |||||||||
| Average interest rate for the year | - | % | - | % | 0.35 | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % |
-48-
Financial Ratios
The following table shows key financial ratios for the periods indicated:
| At and For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| Return on average total assets | 2.35 | % | 1.65 | % | 1.23 | % | ||||||
| Return on average common shareholders' equity | 18.08 | % | 15.21 | % | 11.52 | % | ||||||
| Average shareholders' equity as a percentage of: | ||||||||||||
| Average total assets | 13.02 | % | 10.83 | % | 10.66 | % | ||||||
| Average total loans | 98.06 | % | 80.41 | % | 62.81 | % | ||||||
| Average total deposits | 15.46 | % | 12.51 | % | 12.30 | % | ||||||
| Common dividend payout ratio | 28 | % | 37 | % | 51 | % |
[The remainder of this page intentionally left blank]
-49-
FY 2022 10-K MD&A
SEC filing source: 0001171843-23-001285.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following financial information for the five years ended December 31, 2022 has been derived from the Company’s audited consolidated financial statements. This information should be read in conjunction with those statements, notes and other information included elsewhere herein.
| WESTAMERICA BANCORPORATION | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FINANCIAL SUMMARY | ||||||||||||||||||||
| For the Years Ended December 31, | ||||||||||||||||||||
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||
| (In thousands, except per share data and ratios) | ||||||||||||||||||||
| Interest and loan fee income | $ | 221,756 | $ | 173,443 | $ | 165,856 | $ | 158,682 | $ | 151,723 | ||||||||||
| Interest expense | 1,925 | 1,955 | 1,824 | 1,888 | 1,959 | |||||||||||||||
| Net interest and loan fee income | 219,831 | 171,488 | 164,032 | 156,794 | 149,764 | |||||||||||||||
| Provision for credit losses | - | - | 4,300 | - | - | |||||||||||||||
| Noninterest income: | ||||||||||||||||||||
| Life insurance gains | 930 | - | - | 433 | 585 | |||||||||||||||
| Gains on sales of property | - | - | 3,536 | - | 216 | |||||||||||||||
| Securities gains (losses) | - | 34 | 71 | 217 | (52 | ) | ||||||||||||||
| Other noninterest income | 44,191 | 43,311 | 42,030 | 46,758 | 47,400 | |||||||||||||||
| Total noninterest income | 45,121 | 43,345 | 45,637 | 47,408 | 48,149 | |||||||||||||||
| Noninterest expense: | ||||||||||||||||||||
| Loss contingency | - | - | - | 553 | 3,500 | |||||||||||||||
| Other noninterest expense | 99,361 | 97,806 | 98,566 | 98,433 | 103,416 | |||||||||||||||
| Total noninterest expense | 99,361 | 97,806 | 98,566 | 98,986 | 106,916 | |||||||||||||||
| Income before income taxes | 165,591 | 117,027 | 106,803 | 105,216 | 90,997 | |||||||||||||||
| Income tax provision | 43,557 | 30,518 | 26,390 | 24,827 | 19,433 | |||||||||||||||
| Net income | $ | 122,034 | $ | 86,509 | $ | 80,413 | $ | 80,389 | $ | 71,564 | ||||||||||
| Average common shares outstanding | 26,895 | 26,855 | 26,942 | 26,956 | 26,649 | |||||||||||||||
| Average diluted common shares outstanding | 26,907 | 26,870 | 26,960 | 27,006 | 26,756 | |||||||||||||||
| Common shares outstanding at December 31, | 26,913 | 26,866 | 26,807 | 27,062 | 26,730 | |||||||||||||||
| Per common share: | ||||||||||||||||||||
| Basic earnings | $ | 4.54 | $ | 3.22 | $ | 2.98 | $ | 2.98 | $ | 2.69 | ||||||||||
| Diluted earnings | 4.54 | 3.22 | 2.98 | 2.98 | 2.67 | |||||||||||||||
| Book value at December 31, | 22.37 | 30.79 | 31.51 | 27.03 | 23.03 | |||||||||||||||
| Financial ratios: | ||||||||||||||||||||
| Return on assets | 1.65 | % | 1.23 | % | 1.30 | % | 1.44 | % | 1.27 | % | ||||||||||
| Return on common equity | 15.21 | % | 11.52 | % | 11.30 | % | 11.90 | % | 11.35 | % | ||||||||||
| Net interest margin (FTE)(1) | 3.17 | % | 2.62 | % | 2.91 | % | 3.11 | % | 2.98 | % | ||||||||||
| Net loan losses to average loans | 0.32 | % | 0.03 | % | 0.16 | % | 0.16 | % | 0.14 | % | ||||||||||
| Efficiency ratio(2) | 37.2 | % | 45.0 | % | 46.2 | % | 47.4 | % | 52.5 | % | ||||||||||
| Equity to assets | 8.66 | % | 11.09 | % | 12.52 | % | 13.02 | % | 11.05 | % | ||||||||||
| Period end balances: | ||||||||||||||||||||
| Assets | $ | 6,950,317 | $ | 7,461,026 | $ | 6,747,931 | $ | 5,619,555 | $ | 5,568,526 | ||||||||||
| Loans | 958,488 | 1,068,126 | 1,256,243 | 1,126,664 | 1,207,202 | |||||||||||||||
| Allowance for credit losses | 20,284 | 23,514 | 23,854 | 19,484 | 21,351 | |||||||||||||||
| Investment securities | 5,247,657 | 4,945,258 | 4,578,783 | 3,816,918 | 3,641,026 | |||||||||||||||
| Deposits | 6,225,290 | 6,413,956 | 5,687,979 | 4,812,621 | 4,866,839 | |||||||||||||||
| Identifiable intangible assets and goodwill | 122,256 | 122,508 | 122,777 | 123,064 | 123,602 | |||||||||||||||
| Short-term borrowed funds | 57,792 | 146,246 | 102,545 | 30,928 | 51,247 | |||||||||||||||
| Shareholders' equity | 602,110 | 827,102 | 844,809 | 731,417 | 615,591 | |||||||||||||||
| Capital ratios at period end: | ||||||||||||||||||||
| Total risk based capital | 15.64 | % | 15.47 | % | 16.68 | % | 16.83 | % | 17.03 | % | ||||||||||
| Tangible equity to tangible assets | 7.03 | % | 9.60 | % | 10.90 | % | 11.07 | % | 9.04 | % | ||||||||||
| Dividends paid per common share | $ | 1.68 | $ | 1.65 | $ | 1.64 | $ | 1.63 | $ | 1.60 | ||||||||||
| Common dividend payout ratio | 37 | % | 51 | % | 55 | % | 55 | % | 60 | % |
(1) Yields on securities and certain loans have been adjusted upward to a "fully taxable equivalent" ("FTE") basis in order to reflect the effect of income which is exempt from federal income taxation at the current statutory tax rate.
(2) The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income on an FTE basis and noninterest income).
- 19 -
The following discussion addresses information pertaining to the financial condition and results of operations of Westamerica Bancorporation and subsidiaries (the “Company”) that may not be otherwise apparent from a review of the consolidated financial statements and related footnotes. It should be read in conjunction with those statements and notes found on pages 51 through 90, as well as with the other information presented throughout this Report.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and follow general practices within the banking industry. Application of these principles requires the Company to make certain estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments. Certain accounting policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment writedown or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third-party sources, when available.
The most significant accounting policies followed by the Company are presented in Note 1 to the consolidated financial statements. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, Management has identified the allowance for credit losses on loans accounting to be a critical accounting estimate. The accounting for the allowance for credit losses on loans requires the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available. The methodology, significant inputs and assumptions for the allowance for credit losses on loans are discussed in the section “Allowance for Credit Losses on Loans” below. Additional discussion of the factors affecting accounting for the allowance for credit losses on loans is included in the “Loan Portfolio Credit Risk” discussion below. The Company’s allowance for credit losses on loans is established to provide for expected losses based on the available estimates at that point in time. Changes in economic conditions could significantly impact the estimated losses and could materially affect the Company’s operating results.
Financial Overview
Westamerica Bancorporation and subsidiaries’ (collectively, the “Company”) reported net income of $122.0 million or $4.54 diluted earnings per common share (“EPS”) in 2022 compared with net income of $86.5 million or $3.22 EPS in 2021 and net income of $80.4 million or $2.98 EPS in 2020. 2022 results included a $1.2 million reconciling payment from a payments network and a $930 thousand life insurance gain equivalent to combined EPS of $0.07. 2021 results included “make-whole” interest income on corporate bonds redeemed prior to maturity of $2.8 million. 2020 results included a provision for credit losses of $4.3 million, which reduced EPS $0.11, representing Management’s estimate of additional reserves needed over the remaining life of its loans due to increased credit-risk from deteriorating economic conditions caused by the COVID-19 pandemic, and $3. 5 million gain on sales of a closed branch building.
The Company’s primary and wholly-owned subsidiary, Westamerica Bank (the “Bank”), continued to support its customers during the pandemic. The Bank originated $106 million in loans under the second round of the Paycheck Protection Program (“PPP”) during the first six months of 2021. PPP loans meaningfully increased interest-earning assets and related interest and fee income. The Bank continues to work with loan customers who requested deferral of loan payments due to economic weakness caused by the pandemic. At December 31, 2021, loans granted deferrals under the CARES Act included $84 thousand, all of which were consumer automobile loans.
In response to the high levels of inflation during a period of tight employment conditions, the Federal Open Market Committee of the Federal Reserve Board (“FOMC”) has tightened monetary policy through reduced bond purchases and increases to the overnight federal funds interest rate. The FOMC started to increase the target federal funds rate in March 2022. A February 1, 2023 Federal Reserve press release stated, “Recent indicators point to modest growth in spending and production. Job gains have been robust in recent months, and the unemployment rate has remained low. Inflation has eased somewhat but remains elevated. Russia’s war against Ukraine is causing tremendous human and economic hardship and is contributing to elevated global uncertainty. The Committee is highly attentive to inflation risks…The Committee anticipates that ongoing increases in the target range will be appropriate in order to attain a stance of monetary policy that is sufficiently restrictive to return inflation to 2 percent over time.” On February 1, 2023, the FOMC announced its decision to increase the target federal funds ranging from 4.50% to 4.75% and the interest rate paid on reserve balances to 4.65% effective February 2, 2023. The Bank maintains deposit balances at the Federal Reserve Bank; the amount that earns interest is identified as “interest-bearing cash”.
- 20 -
Management continues to evaluate the impacts of inflation, the Federal Reserve’s monetary policy, climate changes, the COVID-19 pandemic and the tensions in Ukraine on the Company’s business and its customers. The extent of the impact on the Company’s results of operations, cash flow liquidity, and financial performance, as well as the Company’s ability to execute near- and long-term business strategies and initiatives, will depend on numerous evolving factors and future developments, which are highly uncertain and cannot be reasonably predicted.
The Company presents its net interest margin and net interest income on a fully taxable equivalent (“FTE”) basis using the current statutory federal tax rate. Management believes the FTE basis is valuable to the reader because the Company’s loan and investment securities portfolios contain municipal loans and securities that are federally tax exempt. The Company’s tax exempt loans and securities composition may not be similar to that of other banks, therefore in order to reflect the impact of the federally tax exempt loans and securities on the net interest margin and net interest income for comparability with other banks, the Company presents its net interest margin and net interest income on an FTE basis.
The Company’s significant accounting policies (see Note 1 “Summary of Significant Accounting Policies” to the Consolidated Financial Statements below) are fundamental to understanding the Company’s results of operations and financial condition. The Company adopted the following new accounting guidance:
FASB Accounting Standards Update (“ASU”) 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, was issued December 2019. The ASU is intended to simplify various aspects related to accounting for income taxes, eliminates certain exceptions to the general principles in ASC Topic 740 related to intra-period tax allocation, simplifies when companies recognize deferred taxes in an interim period, and clarifies certain aspects of the current guidance to promote consistent application. This guidance effective for public entities for fiscal years beginning after December 15, 2020, and for interim period within those fiscal years, with early adoption permitted. The Company adopted the ASU provisions on January 1, 2021 and the adoption of the ASU provisions did not have a significant impact on the Company’s consolidated financial statements.
FASB ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, was issued on June 16, 2016. The ASU significantly changed estimates for credit losses related to financial assets measured at amortized cost and certain other contracts. For estimating credit losses, the FASB replaced the incurred loss model with the current expected credit loss (CECL) model, which accelerated recognition of credit losses. Additionally, credit losses relating to debt securities available-for-sale are recorded through an allowance for credit losses under the new standard. The Company is also required to provide additional disclosures related to the financial assets within the scope of the new standard.
The Company adopted the ASU provisions on January 1, 2020. Management evaluated available data, defined portfolio segments of loans with similar attributes, and selected loss estimate models for each identified loan portfolio segment. Management measured historical loss rates for each portfolio segment. Management also segmented debt securities held to maturity, selected methods to estimate losses for each segment, and measured a loss estimate. Agency mortgage-backed securities were assigned no credit loss allowance due to the perceived backing of government sponsored entities. Municipal securities were evaluated for risk of default based on credit rating and remaining term to maturity using Moody’s risk of default factors; Moody’s loss upon default factors were applied to the assumed defaulted principal amounts to estimate the amount for credit loss allowance. The adjustment to the allowance for credit losses was recorded through an offsetting after-tax adjustment to shareholders’ equity. The implementing entry increased allowance for credit losses on loans by $2,017 thousand, reduced allowance for unfunded credit commitments by $2,107 thousand and increased retained earnings by $52 thousand.
[The remainder of this page intentionally left blank]
- 21 -
Net Income
Following is a summary of the components of net income for the periods indicated:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| ($ in thousands, except per share data) | ||||||||||||
| Net interest and loan fee income | $ | 219,831 | $ | 171,488 | $ | 164,032 | ||||||
| FTE adjustment | 1,944 | 2,663 | 3,650 | |||||||||
| Net interest and loan fee income (FTE) | 221,775 | 174,151 | 167,682 | |||||||||
| Provision for credit losses | - | - | (4,300 | ) | ||||||||
| Noninterest income | 45,121 | 43,345 | 45,637 | |||||||||
| Noninterest expense | (99,361 | ) | (97,806 | ) | (98,566 | ) | ||||||
| Income before income taxes (FTE) | 167,535 | 119,690 | 110,453 | |||||||||
| Income taxes (FTE) | (45,501 | ) | (33,181 | ) | (30,040 | ) | ||||||
| Net income | $ | 122,034 | $ | 86,509 | $ | 80,413 | ||||||
| Net income per average fully-diluted common share | $ | 4.54 | $ | 3.22 | $ | 2.98 | ||||||
| Net income as a percentage of average shareholders' equity | 15.21 | % | 11.52 | % | 11.30 | % | ||||||
| Net income as a percentage of average total assets | 1.65 | % | 1.23 | % | 1.30 | % |
Net income for 2022 increased $35.5 million compared with 2021. Net interest and loan fee income (FTE) increased $47.6 million in 2022 compared with 2021 due to higher average balances of investment debt securities and higher yield on interest-earning assets, partially offset by lower average balances of loans. The provision for credit losses was zero for 2022 and 2021, reflecting Management's estimate of credit losses over the remaining life of its loans and investment debt securities. Noninterest income in 2022 increased $1.8 million compared with 2021 primarily due to a $1.2 million reconciling payment from a payments network, a $930 thousand life insurance gain and higher fee income on deposit accounts. The increases in 2022 compared 2021 was partially offset by decreases in merchant processing service income and other noninterest income. Noninterest expense in 2022 increased $1.6 million compared with 2021. Limited partnership operating losses increased $3.1 million due to higher estimated operating losses on limited partnership investments in low-income housing and occupancy and equipment expense increased primarily due to software upgrades. The increase in 2022 compared with 2021 was partially offset by a decrease in salaries and related benefits resulting from attrition and lower professional fees. The effective tax rates (FTE) were 27.2% in 2022 compared with 27.7% in 2021.
Comparing 2021 with 2020, net income increased $6.1 million. Net interest and loan fee (FTE) income increased $6.5 million due to higher average balances of investments, higher average balances of interest-bearing cash and higher yield on PPP loans, partially offset by lower yield on investments, interest-earning cash and loans excluding PPP loans. Results for 2021 included “make-whole” interest income on corporate bonds redeemed prior to maturity of $2.8 million. The Company provided no provision for credit losses in 2021, reflecting Management's evaluation of credit risk over the remaining life of loans and bonds. Results for 2020 included a provision of credit losses of $4.3 million, representing Management’s estimate of additional reserves needed over the remaining life of its loans due to credit-risk from economic weakness caused by the COVID-19 pandemic. Noninterest income decreased $2.3 million in 2021 compared with 2020 primarily because 2020 included $3.5 million in gains on sales of a closed branch building and a $603 thousand recovery on previously charged off loans. Fee income from merchant card processing, debit cards and trust accounts increased in 2021 compared with 2020. In 2021 noninterest expense decreased $760 thousand compared with 2020 due to lower salaries and related benefits, partially offset by higher professional fees and other noninterest expense. The tax rate (FTE) was 27.7% for 2021 and 27.2% for 2020.
[The remainder of this page intentionally left blank]
- 22 -
Net Interest and Loan Fee Income (FTE)
The Company's primary source of revenue is net interest income, or the difference between interest income earned on loans and investment securities and interest expense paid on interest-bearing deposits and other borrowings.
Components of Net Interest and Loan Fee Income (FTE)
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| ($ in thousands) | ||||||||||||
| Interest and loan fee income | $ | 221,756 | $ | 173,443 | $ | 165,856 | ||||||
| FTE adjustment | 1,944 | 2,663 | 3,650 | |||||||||
| Interest and loan fee income (FTE) | 223,700 | 176,106 | 169,506 | |||||||||
| Interest expense | (1,925 | ) | (1,955 | ) | (1,824 | ) | ||||||
| Net interest and loan fee income (FTE) | $ | 221,775 | $ | 174,151 | $ | 167,682 | ||||||
| Net interest margin (FTE) | 3.17 | % | 2.62 | % | 2.91 | % |
Net interest and loan fee income (FTE) increased $47.6 million in 2022 compared with 2021 due to higher average balances of investment securities (up $723 million) and higher yield on interest-earning assets (up 0.55%), partially offset by lower average balances of loans (down $197 million).
Net interest and loan fee income (FTE) increased $6.5 million in 2021 compared with 2020 due to higher average balances of investments (up $431 million), higher average balances of interest-bearing cash (up $486 million) and higher yield on PPP loans (up 0.71%), partially offset by lower yield on investments (down 0.20%), interest-earning cash (down 0.18%) and loans excluding PPP loans. Results for 2021 included “make-whole” interest income on corporate bonds redeemed prior to maturity of $2.8 million.
The net interest margin (FTE) was 3.17% in 2022, 2.62% in 2021 and 2.91% in 2020. The yield on earning assets (FTE) was 3.20% in 2022, 2.65% in 2021 and 2.94% in 2020. Market interest rates increased in 2022 compared with 2021 and 2020.
The Company’s funding costs were 0.03% in 2022, 2021 and 2020. Average balances of time deposits in 2022 declined $13 million from 2021 while average balances of checking and savings deposits grew 6% from 2021 to 2022. Average balances of checking and saving deposits accounted for 97.8% of average total deposits in 2022 compared with 97.5% in 2021 and 96.9% in 2020.
Net Interest Margin (FTE)
The following summarizes the components of the Company's net interest margin (FTE) for the periods indicated.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| Yield on earning assets (FTE) | 3.20 | % | 2.65 | % | 2.94 | % | ||||||
| Rate paid on interest-bearing liabilities | 0.05 | % | 0.06 | % | 0.06 | % | ||||||
| Net interest spread (FTE) | 3.15 | % | 2.59 | % | 2.88 | % | ||||||
| Benefit of noninterest-bearing demand deposits | 0.02 | % | 0.03 | % | 0.03 | % | ||||||
| Net interest margin (FTE) | 3.17 | % | 2.62 | % | 2.91 | % |
The increase in the Company’s yield on earning assets has been generated primarily by collateralized loan obligations (CLOs), held in debt securities available for sale portfolio, and interest-bearing cash. The CLOs have interest coupons that change once every three months by the amount of change in the three-month LIBOR and SOFR base rates. The average balances and yields of CLOs for 2022 and 2021 was $1,567 million yielding 3.62% and $1,177 million yielding 2.02%, respectively. The interest-bearing cash yield changes by the amount of change in the overnight federal funds rate on the effective date declared by the FOMC. The average balance and yields of interest-bearing cash for 2022 and 2021 was $691 million yielding 1.13% and $857 million yielding 0.13%, respectively. The Company has other earning assets with variable yields such as commercial loans and lines of credit, consumer lines of credit and adjustable rate residential real estate loans, which are included in “other taxable loans” in the following “Summary of Average Balances, Yields/Rates and Interest Differential.”
- 23 -
Summary of Average Balances, Yields/Rates and Interest Differential
The following tables present information regarding the consolidated average assets, liabilities and shareholders’ equity, the amounts of interest income earned from average interest earning assets and the resulting yields, and the amounts of interest expense incurred on average interest-bearing liabilities and the resulting rates. Average loan balances include nonperforming loans. Interest income includes reversal of previously accrued interest on loans placed on non-accrual status during the period and proceeds from loans on nonaccrual status only to the extent cash payments have been received and applied as interest income and accretion of purchased loan discounts. Yields on tax-exempt securities and loans have been adjusted upward to reflect the effect of income exempt from federal income taxation at the federal statutory tax rate of 21 percent.
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 5,093,921 | $ | 158,465 | 3.11 | % | ||||||
| Tax-exempt (1) | 209,725 | 7,390 | 3.52 | % | ||||||||
| Total investments (1) | 5,303,646 | 165,855 | 3.13 | % | ||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 17,604 | 2,435 | 13.83 | % | ||||||||
| Other | 933,912 | 45,839 | 4.91 | % | ||||||||
| Total taxable | 951,516 | 48,274 | 5.07 | % | ||||||||
| Tax-exempt (1) | 46,448 | 1,781 | 3.83 | % | ||||||||
| Total loans (1) | 997,964 | 50,055 | 5.02 | % | ||||||||
| Total interest-bearing cash | 691,086 | 7,790 | 1.13 | % | ||||||||
| Total Interest-earning assets (1) | 6,992,696 | 223,700 | 3.20 | % | ||||||||
| Other assets | 420,312 | |||||||||||
| Total assets | $ | 7,413,008 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 3,018,350 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 3,257,858 | 1,510 | 0.05 | % | ||||||||
| Time less than $100,000 | 77,007 | 180 | 0.23 | % | ||||||||
| Time $100,000 or more | 62,411 | 156 | 0.25 | % | ||||||||
| Total interest-bearing deposits | 3,397,276 | 1,846 | 0.05 | % | ||||||||
| Securities sold under agreements to repurchase | 109,282 | 79 | 0.07 | % | ||||||||
| Federal funds purchased | 1 | - | 4.68 | % | ||||||||
| Total interest-bearing liabilities | 3,506,559 | 1,925 | 0.05 | % | ||||||||
| Other liabilities | 85,610 | |||||||||||
| Shareholders' equity | 802,489 | |||||||||||
| Total liabilities and shareholders' equity | $ | 7,413,008 | ||||||||||
| Net interest spread (1) (2) | 3.15 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 221,775 | 3.17 | % |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
(2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits.
- 24 -
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 4,267,522 | $ | 106,329 | 2.49 | % | ||||||
| Tax-exempt (1) | 312,946 | 10,677 | 3.41 | % | ||||||||
| Total investments (1) | 4,580,468 | 117,006 | 2.55 | % | ||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 152,149 | 7,639 | 5.02 | % | ||||||||
| Other | 992,454 | 48,376 | 4.87 | % | ||||||||
| Total taxable | 1,144,603 | 56,015 | 4.89 | % | ||||||||
| Tax-exempt (1) | 50,532 | 1,953 | 3.87 | % | ||||||||
| Total loans (1) | 1,195,135 | 57,968 | 4.85 | % | ||||||||
| Total interest-bearing cash | 857,029 | 1,132 | 0.13 | % | ||||||||
| Total Interest-earning assets (1) | 6,632,632 | 176,106 | 2.65 | % | ||||||||
| Other assets | 406,652 | |||||||||||
| Total assets | $ | 7,039,284 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,897,244 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 3,050,859 | 1,445 | 0.05 | % | ||||||||
| Time less than $100,000 | 83,580 | 167 | 0.20 | % | ||||||||
| Time $100,000 or more | 69,165 | 265 | 0.38 | % | ||||||||
| Total interest-bearing deposits | 3,203,604 | 1,877 | 0.06 | % | ||||||||
| Securities sold under agreements to repurchase | 114,266 | 78 | 0.07 | % | ||||||||
| Federal Funds purchased | 1 | - | 0.87 | % | ||||||||
| Other borrowed funds | 53 | - | 0.35 | % | ||||||||
| Total interest-bearing liabilities | 3,317,924 | 1,955 | 0.06 | % | ||||||||
| Other liabilities | 73,447 | |||||||||||
| Shareholders' equity | 750,669 | |||||||||||
| Total liabilities and shareholders' equity | $ | 7,039,284 | ||||||||||
| Net interest spread (1) (2) | 2.59 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 174,151 | 2.62 | % |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
(2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits.
[The remainder of this page intentionally left blank]
- 25 -
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 3,689,769 | $ | 93,163 | 2.52 | % | ||||||
| Tax-exempt (1) | 460,191 | 15,395 | 3.35 | % | ||||||||
| Total investments (1) | 4,149,960 | 108,558 | 2.62 | % | ||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 151,320 | 6,516 | 4.31 | % | ||||||||
| Other | 1,039,724 | 51,336 | 4.94 | % | ||||||||
| Total taxable | 1,191,044 | 57,852 | 4.86 | % | ||||||||
| Tax-exempt (1) | 48,100 | 1,931 | 4.01 | % | ||||||||
| Total loans (1) | 1,239,144 | 59,783 | 4.82 | % | ||||||||
| Total interest-bearing cash | 371,444 | 1,165 | 0.31 | % | ||||||||
| Total Interest-earning assets (1) | 5,760,548 | 169,506 | 2.94 | % | ||||||||
| Other assets | 413,922 | |||||||||||
| Total assets | $ | 6,174,470 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,538,819 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,603,476 | 1,258 | 0.05 | % | ||||||||
| Time less than $100,000 | 91,519 | 193 | 0.21 | % | ||||||||
| Time $100,000 or more | 72,363 | 319 | 0.44 | % | ||||||||
| Total interest-bearing deposits | 2,767,358 | 1,770 | 0.06 | % | ||||||||
| Securities sold under agreements to repurchase | 80,455 | 53 | 0.07 | % | ||||||||
| Federal funds purchased | 1 | - | 0.88 | % | ||||||||
| Other borrowed funds | 174 | 1 | 0.35 | % | ||||||||
| Total interest-bearing liabilities | 2,847,988 | 1,824 | 0.06 | % | ||||||||
| Other liabilities | 76,109 | |||||||||||
| Shareholders' equity | 711,554 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,174,470 | ||||||||||
| Net interest spread (1) (2) | 2.88 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 167,682 | 2.91 | % |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
(2) Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits.
[The remainder of this page intentionally left blank]
- 26 -
Summary of Changes in Interest Income and Expense due to Changes in Average Asset & Liability Balances and Yields Earned & Rates Paid
The following tables set forth a summary of the changes in interest income and interest expense due to changes in average assets and liability balances (volume) and changes in average interest yields/rates for the periods indicated. Changes not solely attributable to volume or yields/rates have been allocated in proportion to the respective volume and yield/rate components.
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2021 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| Increase (decrease) in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 20,590 | $ | 31,546 | $ | 52,136 | ||||||
| Tax-exempt (1) | (3,522 | ) | 235 | (3,287 | ) | |||||||
| Total investments (1) | 17,068 | 31,781 | 48,849 | |||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | (18,610 | ) | 13,406 | (5,204 | ) | |||||||
| Other | (2,854 | ) | 317 | (2,537 | ) | |||||||
| Total taxable | (21,464 | ) | 13,723 | (7,741 | ) | |||||||
| Tax-exempt (1) | (158 | ) | (14 | ) | (172 | ) | ||||||
| Total loans (1) | (21,622 | ) | 13,709 | (7,913 | ) | |||||||
| Total interest-bearing cash | (219 | ) | 6,877 | 6,658 | ||||||||
| Total (decrease) increase in interest and loan fee income (1) | (4,773 | ) | 52,367 | 47,594 | ||||||||
| Increase (decrease) in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | 98 | (33 | ) | 65 | ||||||||
| Time less than $100,000 | (13 | ) | 26 | 13 | ||||||||
| Time $100,000 or more | (26 | ) | (83 | ) | (109 | ) | ||||||
| Total interest-bearing deposits | 59 | (90 | ) | (31 | ) | |||||||
| Securities sold under agreements to repurchase | (3 | ) | 4 | 1 | ||||||||
| Total increase (decrease) in interest expense | 56 | (86 | ) | (30 | ) | |||||||
| (Decrease) increase in net interest and loan fee income (1) | $ | (4,829 | ) | $ | 52,453 | $ | 47,624 |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
[The remainder of this page intentionally left blank]
- 27 -
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2020 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| Increase (decrease) in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 14,588 | $ | (1,422 | ) | $ | 13,166 | |||||
| Tax-exempt (1) | (4,926 | ) | 208 | (4,718 | ) | |||||||
| Total investments (1) | 9,662 | (1,214 | ) | 8,448 | ||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 42 | 1,081 | 1,123 | |||||||||
| Other | (2,334 | ) | (626 | ) | (2,960 | ) | ||||||
| Total taxable | (2,292 | ) | 455 | (1,837 | ) | |||||||
| Tax-exempt (1) | 98 | (76 | ) | 22 | ||||||||
| Total loans (1) | (2,194 | ) | 379 | (1,815 | ) | |||||||
| Total interest-bearing cash | 1,523 | (1,556 | ) | (33 | ) | |||||||
| Total increase (decrease) in interest and loan fee income (1) | 8,991 | (2,391 | ) | 6,600 | ||||||||
| Increase (decrease) in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | 216 | (29 | ) | 187 | ||||||||
| Time less than $100,000 | (17 | ) | (9 | ) | (26 | ) | ||||||
| Time $100,000 or more | (14 | ) | (40 | ) | (54 | ) | ||||||
| Total interest-bearing deposits | 185 | (78 | ) | 107 | ||||||||
| Securities sold under agreements to repurchase | 22 | 3 | 25 | |||||||||
| Other borrowed funds | (1 | ) | - | (1 | ) | |||||||
| Total increase (decrease) in interest expense | 206 | (75 | ) | 131 | ||||||||
| Increase (decrease) in net interest and loan fee income (1) | $ | 8,785 | $ | (2,316 | ) | $ | 6,469 |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
Provision for Credit Losses
The Company manages credit costs by consistently enforcing conservative underwriting and administration procedures and aggressively pursuing collection efforts with debtors experiencing financial difficulties. The provision for credit losses reflects Management's assessment of credit risk in the loan portfolio and debt securities held to maturity during each of the periods presented.
The Company provided no provision for credit losses in 2022 and 2021 based on Management’s estimate of reserves needed over the remaining life of its loans and investments. The Company provided a provision for credit losses of $4.3 million recorded in 2020. The 2020 provision represented Management’s estimate of additional reserves needed over the remaining life of its loans and investments due to credit-risk from weakened economic conditions caused by the COVID-19 pandemic. For further information regarding credit risk, net credit losses and the allowance for credit losses, see the “Loan Portfolio Credit Risk” and “Allowance for Credit Losses” sections of this Report.
- 28 -
Noninterest Income
Components of Noninterest Income
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (In thousands) | |||||||||||
| Service charges on deposit accounts | $ | 14,490 | $ | 13,697 | $ | 14,149 | |||||
| Merchant processing services | 11,623 | 11,998 | 10,208 | ||||||||
| Debit card fees | 7,879 | 6,859 | 6,181 | ||||||||
| Trust fees | 3,216 | 3,311 | 3,012 | ||||||||
| ATM processing fees | 2,160 | 2,280 | 2,273 | ||||||||
| Other service fees | 1,808 | 1,884 | 1,837 | ||||||||
| Financial services commissions | 417 | 356 | 372 | ||||||||
| Life insurance gains | 930 | - | - | ||||||||
| Gains on sales of real property | - | - | 3,536 | ||||||||
| Securities gains | - | 34 | 71 | ||||||||
| Other noninterest income | 2,598 | 2,926 | 3,998 | ||||||||
| Total Noninterest Income | $ | 45,121 | $ | 43,345 | $ | 45,637 |
Noninterest income in 2022 increased $1.8 million compared with 2021 primarily due to a $1.2 million reconciling payment from a payments network, a $930 thousand life insurance gain and higher fee income on deposit accounts. Higher fee income deposit accounts in 2022 compared with 2021 was primarily attributable to increased fee income from overdrawn deposit accounts. The increases in 2022 compared 2021 was partially offset by decreases in merchant processing service income and other noninterest income.
In 2021, noninterest income decreased $2.3 million compared with 2020 primarily because 2020 results included a $3.5 million gain on the sale of a closed branch building, a $603 thousand recovery in excess of previously charged off loan amounts, and higher service charges on deposit accounts. Decreases in 2021 results, compared with 2020, were partially offset by higher transaction volumes from merchant processing services and debit cards, and increases in trust fees.
Noninterest Expense
Components of Noninterest Expense
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (In thousands) | |||||||||||
| Salaries and related benefits | $ | 46,125 | $ | 48,011 | $ | 50,749 | |||||
| Occupancy and equipment | 19,884 | 19,139 | 19,637 | ||||||||
| Outsourced data processing services | 9,684 | 9,601 | 9,426 | ||||||||
| Limited partnership operating losses | 5,724 | 2,620 | 2,440 | ||||||||
| Professional fees | 2,628 | 3,253 | 2,423 | ||||||||
| Courier service | 2,614 | 2,177 | 2,001 | ||||||||
| Other noninterest expense | 12,702 | 13,005 | 11,890 | ||||||||
| Total Noninterest Expense | $ | 99,361 | $ | 97,806 | $ | 98,566 |
Noninterest expense in 2022 increased $1.6 million compared with 2021. Limited partnership operating losses increased $3.1 million due to higher estimated operating losses on limited partnership investments in low-income housing. Occupancy and equipment expense in 2022 increased primarily due to computer software upgrades. The increase in 2022 compared with 2021 was partially offset by a decrease in salaries and related benefits resulting from attrition. Professional fees decreased in 2022 compared with 2021 due to lower legal fees.
In 2021, noninterest expense decreased $760 thousand compared with 2020. The decrease in salaries and related benefits in 2021 compared with 2020 was attributable to attrition. Occupancy and equipment expenses decreased due to lower depreciation expense. These decreases were partially offset by higher professional fees and other noninterest expense.
- 29 -
Provision for Income Tax
The Company’s income tax provision (FTE) was $45.5 million in 2022 compared with $33.2 million in 2021 and $30.0 million in 2020. The effective tax rates (FTE) were 27.2% in 2022 compared with 27.7% in 2021 and 27.2% in 2020. See Note 10 to the consolidated financial statements for additional information related to income taxes.
Investment Securities Portfolio
The Company maintains an investment securities portfolio consisting of securities issued by U.S. Government sponsored entities, state and political subdivisions, corporations, collateralized loan obligations and agency mortgage-backed securities.
Management manages the investment securities portfolio in response to anticipated changes in interest rates, and changes in deposit and loan volumes. The carrying value of the Company’s investment securities portfolio was $5.2 billion at December 31, 2022 and $4.9 billion at December 31, 2021. The following table lists debt securities in the Company’s portfolio by type as of the indicated dates. Debt securities held to maturity are listed at amortized cost before related reserve for expected credit losses of $1 thousand at December 31, 2022 and $7 thousand at December 31, 2021. Debt securities available for sale are listed at fair value.
| At December 31, 2022 | At December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying Value | As a percent of total investment securities | Carrying Value | As a percent of total investment securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Securities of U.S. Government sponsored entities | $ | 290,853 | 6 | % | $ | - | - | % | ||||||||
| Agency residential mortgage-backed securities ("MBS") | 390,900 | 7 | % | 559,358 | 11 | % | ||||||||||
| Obligations of states and political subdivisions | 171,212 | 3 | % | 251,933 | 5 | % | ||||||||||
| Corporate securities | 2,821,809 | 54 | % | 2,746,735 | 56 | % | ||||||||||
| Collateralized loan obligations | 1,572,883 | 30 | % | 1,386,355 | 28 | % | ||||||||||
| Other | - | - | % | 877 | - | % | ||||||||||
| Total | $ | 5,247,657 | 100 | % | $ | 4,945,258 | 100 | % | ||||||||
| Debt securities available for sale | $ | 4,331,743 | $ | 4,638,855 | ||||||||||||
| Debt securities held to maturity | 915,914 | 306,403 | ||||||||||||||
| Total | $ | 5,247,657 | $ | 4,945,258 |
Management continually evaluates the Company’s investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, liquidity, and the level of interest rate risk to which the Company is exposed. These evaluations may cause Management to change the level of funds the Company deploys into investment securities and change the composition of the Company’s investment securities portfolio.
At December 31, 2022, substantially all of the Company’s investment securities were investment grade as rated by one or more major rating agencies. In addition to monitoring credit rating agency evaluations, Management performs its own evaluations regarding the credit worthiness of the issuer or the securitized assets underlying asset-backed securities. The Company’s procedures for evaluating investments in securities are in accordance with guidance issued by the Board of Governors of the Federal Reserve System, “Investing in Securities without Reliance on Nationally Recognized Statistical Rating Agencies” (SR 12-15) and other regulatory guidance.
The Company had no marketable equity securities at December 31, 2022 and December 31, 2021.
- 30 -
The following table shows the fair value carrying amount of the Company’s equity securities and debt securities available for sale as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (In thousands) | |||||||||||
| Debt securities available for sale: | |||||||||||
| Securities of U.S. Government sponsored entities | $ | 290,853 | $ | - | $ | - | |||||
| Agency residential MBS | 286,048 | 411,726 | 652,952 | ||||||||
| Securities of U.S. Government entities | - | 119 | 154 | ||||||||
| Obligations of states and political subdivisions | 82,004 | 93,920 | 111,010 | ||||||||
| Corporate securities | 2,099,955 | 2,746,735 | 2,117,978 | ||||||||
| Commercial paper | - | - | 24,990 | ||||||||
| Collateralized Loan Obligations | 1,572,883 | 1,386,355 | 1,156,101 | ||||||||
| Total debt securities available for sale | $ | 4,331,743 | $ | 4,638,855 | $ | 4,063,185 |
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities available for sale (stated at fair value) at December 31, 2022. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Mortgage-backed securities are shown separately because they are typically paid in monthly installments over a number of years.
Debt Securities Available for Sale Maturity Distribution
| At December 31, 2022 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | After ten years | Mortgage- backed | Total | |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Securities of U.S. Government sponsored entities | $ | - | $ | 16,619 | $ | 274,234 | $ | - | $ | - | $ | 290,853 | ||||||||||||
| Interest rate | - | % | 4.13 | % | 3.49 | % | - | % | - | % | 3.63 | % | ||||||||||||
| Obligations of states and political subdivisions | 8,795 | 31,406 | 41,803 | - | - | 82,004 | ||||||||||||||||||
| Interest rate | 3.15 | % | 3.25 | % | 2.96 | % | - | % | - | % | 3.04 | % | ||||||||||||
| Corporate securities | 241,522 | 500,762 | 1,357,671 | - | - | 2,099,955 | ||||||||||||||||||
| Interest rate | 3.08 | % | 3.47 | % | 2.57 | % | - | % | - | % | 2.80 | % | ||||||||||||
| Collaterized loan obligations | - | 5,809 | 896,451 | 670,623 | - | 1,572,883 | ||||||||||||||||||
| Interest rate | - | % | 5.99 | % | 5.83 | % | 5.84 | % | - | % | 5.83 | % | ||||||||||||
| Subtotal | 250,317 | 554,596 | 2,570,159 | 670,623 | - | 4,045,695 | ||||||||||||||||||
| Interest rate | 3.09 | % | 3.51 | % | 3.81 | % | 5.84 | % | - | % | 4.04 | % | ||||||||||||
| MBS | - | - | - | - | 286,048 | 286,048 | ||||||||||||||||||
| Interest rate | - | % | - | % | - | % | - | % | 2.41 | % | 2.41 | % | ||||||||||||
| Total | $ | 250,317 | $ | 554,596 | $ | 2,570,159 | $ | 670,623 | $ | 286,048 | $ | 4,331,743 | ||||||||||||
| Interest rate | 3.09 | % | 3.51 | % | 3.81 | % | 5.84 | % | 2.41 | % | 3.85 | % |
The following table shows the amortized cost carrying amount and fair value before related reserve for expected credit losses of $1 thousand at December 31, 2022 and $7 thousand at December 31, 2021 and $9 thousand at December 31, 2020, of the Company’s debt securities held to maturity as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (In thousands) | |||||||||||
| Agency residential MBS | $ | 104,852 | $ | 148,390 | $ | 241,676 | |||||
| Obligations of states and political subdivisions | 89,208 | 158,013 | 273,922 | ||||||||
| Corporate securities | 721,854 | - | - | ||||||||
| Total | $ | 915,914 | $ | 306,403 | $ | 515,598 | |||||
| Fair value | $ | 873,511 | $ | 312,562 | $ | 529,687 |
- 31 -
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities held to maturity at December 31, 2022. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Mortgage-backed securities are shown separately because they are typically paid in monthly installments over a number of years.
Debt Securities Held to Maturity Maturity Distribution
| At December 31, 2022 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | After ten years | Mortgage- backed | Total | |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Obligations of states and political subdivisions | $ | 12,676 | $ | 74,465 | $ | 2,067 | $ | - | $ | - | $ | 89,208 | ||||||||||||
| Interest rate | 3.84 | % | 3.49 | % | 4.00 | % | - | % | - | % | 3.54 | % | ||||||||||||
| Corporate securities | - | 87,188 | 634,666 | - | - | 721,854 | ||||||||||||||||||
| Interest rate | - | % | 4.08 | % | 4.36 | % | - | % | - | % | 4.33 | % | ||||||||||||
| Subtotal | 12,676 | 161,653 | 636,733 | - | - | 811,062 | ||||||||||||||||||
| Interest rate | 3.84 | % | 3.81 | % | 4.36 | % | - | % | - | % | 4.24 | % | ||||||||||||
| MBS | - | - | - | - | 104,852 | 104,852 | ||||||||||||||||||
| Interest rate | - | % | - | % | - | % | - | % | 2.09 | % | 2.09 | % | ||||||||||||
| Total | $ | 12,676 | $ | 161,653 | $ | 636,733 | $ | - | $ | 104,852 | $ | 915,914 | ||||||||||||
| Interest rate | 3.84 | % | 3.81 | % | 4.36 | % | - | % | 2.09 | % | 3.99 | % |
The Company had corporate securities as shown below at the dates indicated:
| Corporate securities | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, 2022 | At December 31, 2021 | ||||||||||||||
| Amortized | Fair | Amortized | Fair | ||||||||||||
| Cost | Value | Cost | Value | ||||||||||||
| (In thousands) | |||||||||||||||
| Debt securities available for sale | $ | 2,406,566 | $ | 2,099,955 | $ | 2,692,792 | $ | 2,746,735 | |||||||
| Debt securities held to maturity | 721,854 | 687,406 | - | - | |||||||||||
| Total corporate securities | $ | 3,128,420 | $ | 2,787,361 | $ | 2,692,792 | $ | 2,746,735 |
The following table summarizes total corporate securities by credit rating:
| At December 31, 2022 | At December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| AAA | $ | 20,667 | 1 | % | $ | 21,400 | 1 | % | ||||||||
| AA+ | 19,840 | 1 | % | 20,479 | 1 | % | ||||||||||
| AA | 19,234 | 1 | % | 19,781 | 1 | % | ||||||||||
| AA- | 110,552 | 4 | % | 105,373 | 4 | % | ||||||||||
| A+ | 255,381 | 9 | % | 128,325 | 5 | % | ||||||||||
| A | 503,437 | 18 | % | 539,062 | 19 | % | ||||||||||
| A- | 695,865 | 25 | % | 628,089 | 23 | % | ||||||||||
| BBB+ | 821,102 | 29 | % | 797,860 | 29 | % | ||||||||||
| BBB | 304,957 | 11 | % | 474,648 | 17 | % | ||||||||||
| BBB- | 36,326 | 1 | % | 11,718 | - | % | ||||||||||
| Total corporate securities | $ | 2,787,361 | 100 | % | $ | 2,746,735 | 100 | % |
[The remainder of this page intentionally left blank]
- 32 -
The following table summarizes total corporate securities by the industry sector in which the issuing companies operate:
| At December 31, 2022 | At December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | Fair value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 1,539,361 | 55 | % | $ | 1,421,317 | 52 | % | ||||||||
| Utilities | 285,016 | 10 | % | 208,522 | 7 | % | ||||||||||
| Industrial | 237,554 | 9 | % | 217,065 | 8 | % | ||||||||||
| Consumer, Non-cyclical | 173,736 | 6 | % | 271,069 | 10 | % | ||||||||||
| Communications | 162,270 | 6 | % | 161,537 | 6 | % | ||||||||||
| Consumer, Cyclical | 103,666 | 4 | % | 125,686 | 4 | % | ||||||||||
| Technology | 101,255 | 4 | % | 127,853 | 5 | % | ||||||||||
| Basic Materials | 98,072 | 3 | % | 114,964 | 4 | % | ||||||||||
| Energy | 86,431 | 3 | % | 98,722 | 4 | % | ||||||||||
| Total corporate securities | $ | 2,787,361 | 100 | % | $ | 2,746,735 | 100 | % |
The following table summarizes total corporate securities by the location of the issuers’ headquarters; all the bonds are denominated in United States dollars:
| At December 31, 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total corporate securities | |||||||
| ($ in thousands) | ||||||||
| United States of America | $ | 1,997,328 | 72 | % | ||||
| Canada | 192,475 | 7 | % | |||||
| United Kingdom | 171,819 | 6 | % | |||||
| Japan | 161,804 | 6 | % | |||||
| France | 87,781 | 3 | % | |||||
| Switzerland | 86,396 | 3 | % | |||||
| Netherlands | 33,216 | 1 | % | |||||
| Australia | 23,870 | 1 | % | |||||
| Belgium | 20,243 | 1 | % | |||||
| Germany | 12,429 | - | % | |||||
| Total corporate securities | $ | 2,787,361 | 100 | % |
The following table summarizes the above corporate securities with issuer’s headquarters located outside of the United States of America by the industry sector in which the issuing companies operate; all the bonds are denominated in United States dollars:
| At December 31, 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fair value | As a percent of total foreign corporate securities | |||||||
| ($ in thousands) | ||||||||
| Financial | $ | 680,956 | 86 | % | ||||
| Consumer, Non-cyclical | 32,684 | 4 | % | |||||
| Energy | 30,600 | 4 | % | |||||
| Basic Materials | 23,870 | 3 | % | |||||
| Consumer, Cyclical | 12,429 | 2 | % | |||||
| Utilities | 9,494 | 1 | % | |||||
| Total foreign corporate securities | $ | 790,033 | 100 | % |
- 33 -
The Company’s $1.6 billion (fair value) in collateralized loan obligations at December 31, 2022, consist of investments in 169 issues that are within the senior tranches of their respective fund securitization structures. The following table summarizes total collateralized loan obligations by credit rating:
| At December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| AAA | $ | 559,239 | $ | 553,673 | |||
| AA | 1,028,087 | 1,019,210 | |||||
| Total | $ | 1,587,326 | $ | 1,572,883 |
The following tables summarize the total general obligation and revenue bonds issued by states and political subdivisions held in the Company’s investment securities portfolios as of the dates indicated, identifying the state in which the issuing government municipality or agency operates.
At December 31, 2022, the Company’s investment securities portfolios included securities issued by 142 state and local government municipalities and agencies located within 32 states. The largest exposure to any one municipality or agency was $4.8 million (fair value) represented by three general obligation bonds.
| At December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Obligations of states and political subdivisions: | |||||||
| General obligation bonds: | |||||||
| California | $ | 34,621 | $ | 34,252 | |||
| Washington | 11,445 | 11,332 | |||||
| Texas | 8,561 | 8,405 | |||||
| Massachusetts | 8,214 | 8,073 | |||||
| Michigan | 7,126 | 7,017 | |||||
| Other (23 states) | 63,818 | 62,679 | |||||
| Total general obligation bonds | $ | 133,785 | $ | 131,758 | |||
| Revenue bonds: | |||||||
| California | $ | 13,917 | $ | 13,620 | |||
| Kentucky | 7,605 | 7,556 | |||||
| Virginia | 3,684 | 3,618 | |||||
| Colorado | 3,155 | 3,124 | |||||
| Washington | 2,070 | 2,068 | |||||
| Other (8 states) | 9,016 | 9,003 | |||||
| Total revenue bonds | $ | 39,447 | $ | 38,989 | |||
| Total obligations of states and political subdivisions | $ | 173,232 | $ | 170,747 |
[The remainder of this page intentionally left blank]
- 34 -
At December 31, 2021, the Company’s investment securities portfolios included securities issued by 197 state and local government municipalities and agencies located within 33 states. The largest exposure to any one municipality or agency was $7.4 million (fair value) represented by five general obligation bonds.
| At December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Obligations of states and political subdivisions: | |||||||
| General obligation bonds: | |||||||
| California | $ | 48,332 | $ | 49,829 | |||
| Washington | 13,460 | 13,924 | |||||
| Texas | 11,653 | 12,024 | |||||
| Other (27 states) | 110,722 | 114,132 | |||||
| Total general obligation bonds | $ | 184,167 | $ | 189,909 | |||
| Revenue bonds: | |||||||
| California | $ | 14,912 | $ | 15,208 | |||
| Kentucky | 8,846 | 9,093 | |||||
| Virginia | 7,576 | 7,809 | |||||
| Colorado | 6,158 | 6,241 | |||||
| Indiana | 5,747 | 5,821 | |||||
| Other (12 states) | 20,714 | 20,934 | |||||
| Total revenue bonds | $ | 63,953 | $ | 65,106 | |||
| Total obligations of states and political subdivisions | $ | 248,120 | $ | 255,015 |
At December 31, 2022 and December 31, 2021, the revenue bonds in the Company’s investment securities portfolios were issued by state and local government municipalities and agencies to fund public services such as water utility, sewer utility, recreational and school facilities, and general public and economic improvements. The revenue bonds were payable from 11 revenue sources at December 31, 2022 and 14 revenue sources at December 31, 2021. The revenue sources that represent 5% or more individually of the total revenue bonds are summarized in the following tables.
| At December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Revenue bonds by revenue source: | |||||||
| Water | $ | 6,105 | $ | 6,115 | |||
| Lease (renewal) | 5,590 | 5,536 | |||||
| Sewer | 5,523 | 5,480 | |||||
| Lease (appropriation) | 4,556 | 4,518 | |||||
| Special Assessment | 4,080 | 3,788 | |||||
| Lease (abatement) | 3,702 | 3,694 | |||||
| Sales tax | 3,185 | 3,187 | |||||
| Other (4 sources) | 6,706 | 6,671 | |||||
| Total revenue bonds by revenue source | $ | 39,447 | $ | 38,989 |
[The remainder of this page intentionally left blank]
- 35 -
| At December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Revenue bonds by revenue source: | |||||||
| Water | $ | 10,123 | $ | 10,222 | |||
| Sewer | 8,525 | 8,828 | |||||
| Sales tax | 8,203 | 8,304 | |||||
| Lease (renewal) | 6,969 | 7,175 | |||||
| Lease (abatement) | 6,922 | 7,010 | |||||
| Lease (appropriation) | 4,564 | 4,618 | |||||
| Special Assessment | 4,080 | 4,197 | |||||
| Intergovernmental Agreement | 3,860 | 3,926 | |||||
| Other (6 sources) | 10,707 | 10,826 | |||||
| Total revenue bonds by revenue source | $ | 63,953 | $ | 65,106 |
See Note 2 to the consolidated financial statements for additional information related to the investment securities.
Loan Portfolio
The Company originates loans with the intent to hold such assets until principal is repaid. Management follows written loan underwriting policies and procedures which are approved by the Bank’s Board of Directors. Loans are underwritten following approved underwriting standards and lending authorities within a formalized organizational structure. The Board of Directors also approves independent real estate appraisers to be used in obtaining estimated values for real property serving as loan collateral. Prevailing economic trends and conditions are also taken into consideration in loan underwriting practices.
All loan applications must be for clearly defined legitimate purposes with a determinable primary source of repayment, and as appropriate, secondary sources of repayment. All loans are supported by appropriate documentation such as current financial statements, tax returns, credit reports, collateral information, guarantor asset verification, title reports, appraisals, and other relevant documentation.
During 2020 and the first six months of 2021, the Bank processed customer PPP loan applications as established by the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The United States Small Business Administration guarantees PPP loans; given this guarantee, the PPP loans are not considered to have default risk. PPP loans, net of deferred fees and costs, were $586 thousand at December 31, 2022 and $46 million at December 31, 2021.
Commercial loans represent term loans used to acquire durable business assets or revolving lines of credit used to finance working capital. Underwriting practices evaluate each borrower’s cash flow as the principal source of loan repayment. Commercial loans are generally secured by the borrower’s business assets as a secondary source of repayment. Commercial loans are evaluated for credit-worthiness based on prior loan performance and borrower financial information including cash flow, borrower net worth and aggregate debt. PPP loans are included in commercial loans.
Commercial real estate loans represent term loans used to acquire or refinance real estate to be operated by the borrower in a commercial capacity. Underwriting practices evaluate each borrower’s global cash flow as the principal source of loan repayment, independent appraisal of value of the property, and other relevant factors. Commercial real estate loans are generally secured by a first lien on the property as a secondary source of repayment.
Real estate construction loans represent the financing of real estate development. Loan principal disbursements are controlled through the use of project budgets, and disbursements are approved based on construction progress, which is validated by project site inspections. A first lien on the real estate serves as collateral to secure the loan.
Residential real estate loans generally represent first lien mortgages used by the borrower to purchase or refinance a principal residence. For interest-rate risk purposes, the Company offers only fully-amortizing, adjustable-rate mortgages. In underwriting first lien mortgages, the Company evaluates each borrower’s ability to repay the loan, an independent appraisal of the value of the property, and other relevant factors. The Company does not offer riskier mortgage products, such as non-amortizing “interest-only” mortgages and “negative amortization” mortgages.
- 36 -
For loans secured by real estate, the Bank requires title insurance to insure the status of its lien and each borrower is obligated to insure the real estate collateral, naming the Company as loss payee, in an amount sufficient to repay the principal amount outstanding in the event of a property casualty loss.
Consumer installment and other loans are predominantly comprised of indirect automobile loans with underwriting based on credit history and scores, personal income, debt service capacity, and collateral values.
Loan volumes have declined due to payoffs and problem loan workout activities, particularly with purchased loans, and reduced volumes of loan originations. The Company did not take an aggressive posture relative to loan portfolio growth during the post-recession period of historically low interest rates. Management increased investment securities as loan volumes declined.
The following table shows the composition of the loan portfolio of the Company by type of loan and type of borrower, on the dates indicated:
Loan Portfolio
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| PPP loans | $ | 586 | $ | 45,888 | $ | 186,945 | $ | - | $ | - | |||||||||
| Other commercial | 169,031 | 187,202 | 207,861 | 222,085 | 275,080 | ||||||||||||||
| Total commercial | 169,617 | 233,090 | 394,806 | 222,085 | 275,080 | ||||||||||||||
| Commercial real estate | 491,107 | 535,261 | 564,300 | 578,758 | 580,480 | ||||||||||||||
| Construction | 3,088 | 48 | 129 | 1,618 | 3,982 | ||||||||||||||
| Residential real estate | 13,834 | 18,133 | 23,471 | 32,748 | 44,866 | ||||||||||||||
| Consumer installment and other | 280,842 | 281,594 | 273,537 | 291,455 | 302,794 | ||||||||||||||
| Total loans | $ | 958,488 | 1,068,126 | 1,256,243 | 1,126,664 | 1,207,202 |
The following table shows the maturity distribution and interest rate sensitivity of loans at December 31, 2022. There were no loans with a remaining maturity of over fifteen years as of December 31, 2022.
Loan Maturity Distribution
| At December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to Fifteen Years | Total | ||||||||||||
| (In thousands) | |||||||||||||||
| Commercial | $ | 54,580 | $ | 62,705 | $ | 52,332 | $ | 169,617 | |||||||
| Commercial real estate | 95,529 | 216,927 | 178,651 | 491,107 | |||||||||||
| Construction | 3,088 | - | - | 3,088 | |||||||||||
| Residential real estate | 4,187 | 5,681 | 3,966 | 13,834 | |||||||||||
| Consumer and other installment | 78,440 | 188,050 | 14,352 | 280,842 | |||||||||||
| Total | $ | 235,824 | $ | 473,363 | $ | 249,301 | $ | 958,488 | |||||||
| Loans with fixed interest rates | 147,496 | 246,411 | 15,849 | 409,756 | |||||||||||
| Loans with floating or adjustable interest rates | 88,328 | 226,952 | 233,452 | 548,732 | |||||||||||
| Total | $ | 235,824 | $ | 473,363 | $ | 249,301 | $ | 958,488 |
Commitments and Letters of Credit
The Company issues formal commitments on lines of credit to well-established and financially responsible commercial enterprises. Such commitments can be either secured or unsecured and are typically in the form of revolving lines of credit for seasonal working capital needs. Occasionally, such commitments are in the form of letters of credit to facilitate the customers’ particular business transactions. Commitment fees are generally charged for commitments and letters of credit. Commitments on lines of credit and letters of credit typically mature within one year. For further information, see the accompanying notes to the consolidated financial statements.
- 37 -
Loan Portfolio Credit Risk
The Company extends loans to commercial and consumer customers which expose the Company to the risk that the borrowers will default, causing loss. The Company’s lending activities are exposed to various qualitative risks. All loan segments are exposed to risks inherent in the economy and market conditions. Significant risk characteristics related to the commercial loan segment include the borrowers’ business performance and financial condition, and the value of collateral for secured loans. Significant risk characteristics related to the commercial real estate segment include the borrowers’ business performance and the value of properties collateralizing the loans. Significant risk characteristics related to the construction loan segment include the borrowers’ performance in successfully developing the real estate into the intended purpose and the value of the property collateralizing the loans. Significant risk characteristics related to the residential real estate segment include the borrowers’ financial wherewithal to service the mortgages and the value of the property collateralizing the loans. Significant risk characteristics related to the consumer loan segment include the financial condition of the borrowers and the value of collateral securing the loans.
During 2020 and the first six months of 2021, the Bank processed customer PPP loan applications pursuant to the CARES Act. The United States Small Business Administration guarantees PPP loans; given this guarantee, the PPP loans are not considered to have default risk and do not carry an allowance for credit losses. The outstanding balances of PPP loans, net of deferred fees and costs, were $586 thousand at December 31, 2022.
The preparation of the financial statements requires Management to estimate the amount of expected losses in the loan portfolio and establish an allowance for credit losses. The allowance for credit losses is maintained by assessing or reversing a provision for credit losses through the Company’s earnings. In estimating credit losses, Management must exercise judgment in evaluating information deemed relevant, such as financial information regarding individual borrowers, overall loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing economic conditions and other information. The amount of ultimate losses on the loan portfolio can vary from the estimated amounts. Management follows a systematic methodology to estimate loss potential in an effort to reduce the differences between estimated and actual losses.
The Company closely monitors the markets in which it conducts its lending operations and follows a strategy to control exposure to loans with high credit risk. The Bank’s organization structure separates the functions of business development and loan underwriting; Management believes this segregation of duties avoids inherent conflicts of combining business development and loan approval functions. In measuring and managing credit risk, the Company adheres to the following practices:
| ● | The Bank maintains a Loan Review Department which reports directly to the audit committee of the Board of Directors. The Loan Review Department performs independent evaluations of loans to challenge the credit risk grades assigned by Management, using grading standards employed by bank regulatory agencies. Those loans judged to carry higher risk attributes are referred to as “classified loans.” Classified loans receive elevated Management attention in order to maximize collection. | |
|---|---|---|
| ● | The Bank maintains two loan administration offices whose sole responsibility is to manage and collect classified loans. |
Classified loans with higher levels of credit risk are further designated as “nonaccrual loans.” Management places classified loans on nonaccrual status when full collection of contractual interest and principal payments is in doubt. Uncollected interest previously accrued on loans placed on nonaccrual status is reversed as a charge against interest income. The Company does not accrue interest income on loans following placement on nonaccrual status. Interest payments received on nonaccrual loans are applied to reduce the carrying amount of the loan unless the carrying amount is well secured by loan collateral. “Nonperforming assets” include nonaccrual loans, loans 90 or more days past due and still accruing, and repossessed loan collateral (commonly referred to as “Other Real Estate Owned”).
[The remainder of this page intentionally left blank]
- 38 -
| Nonperforming Assets | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At December 31, | |||||||||||||||||||
| 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| Nonperforming nonaccrual loans | $ | 146 | $ | 265 | $ | 526 | $ | 659 | $ | 998 | |||||||||
| Performing nonaccrual loans | - | 427 | 3,803 | 3,781 | 3,870 | ||||||||||||||
| Total nonaccrual loans | 146 | 692 | 4,329 | 4,440 | 4,868 | ||||||||||||||
| Accruing loans 90 or more days past due | 628 | 339 | 450 | 440 | 551 | ||||||||||||||
| Total nonperforming loans | 774 | 1,031 | 4,779 | 4,880 | 5,419 | ||||||||||||||
| Other real estate owned | - | - | - | 43 | 350 | ||||||||||||||
| Total nonperforming assets | $ | 774 | $ | 1,031 | $ | 4,779 | $ | 4,923 | $ | 5,769 |
At December 31, 2022, nonaccrual loans consisted of six loans with an average carrying value of $24 thousand.
Management believes the overall credit quality of the loan portfolio is reasonably stable; however, classified and nonperforming assets could fluctuate from period to period. The performance of any individual loan can be affected by external factors such as the interest rate environment, economic conditions, pandemics, and collateral values or factors particular to the borrower. No assurance can be given that additional increases in nonaccrual and delinquent loans will not occur in the future.
Allowance for Credit Losses
The following table summarizes allowance for credit losses at the dates indicated:
| At December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| (In thousands) | |||||||
| Allowance for Credit Losses on Loans | $ | 20,284 | $ | 23,514 | |||
| Allowance for Credit Losses on Held to Maturity Debt Securities | 1 | 7 | |||||
| Total Allowance for Credit Losses | $ | 20,285 | $ | 23,521 | |||
| Allowance for unfunded credit commitments | $ | 201 | $ | 201 |
Allowance for Credit Losses on Debt Securities Held to Maturity
Management segmented debt securities held to maturity, selected methods to estimate losses for each segment, and measured a loss estimate. Agency mortgage-backed securities were assigned no credit loss allowance due to the perceived backing of government sponsored entities. Corporate securities held to maturity were individually evaluated for expected credit loss by evaluating the issuer’s financial condition, profitability, cash flows, and credit ratings. At December 31, 2022, no credit loss allowance was assigned to corporate securities held to maturity. Municipal securities were evaluated for risk of default based on credit rating and remaining term to maturity using Moody’s risk of default factors; Moody’s loss upon default factors were applied to the assumed defaulted principal amounts to estimate the amount for credit loss allowance. Allowance for credit losses related to debt securities held to maturity was $1 thousand credit loss related to municipal securities at December 31, 2022 and $7 thousand at December 31, 2021, reflecting the expected credit losses on debt securities held to maturity.
Allowance for Credit Losses on Loans
The Company’s allowance for credit losses on loans represents Management’s estimate of forecasted credit losses in the loan portfolio based on the current expected credit loss model. In evaluating credit risk for loans, Management measures the loss potential of the carrying value of loans. As described above, payments received on nonaccrual loans may be applied against the principal balance of the loans until such time as full collection of the remaining recorded balance is expected.
The Company extends loans to commercial and consumer customers primarily in Northern and Central California. These lending activities expose the Company to the risk borrowers will default, causing loan losses. The Company’s lending activities are exposed to various qualitative risks. All loan segments are exposed to risks inherent in the economy and market conditions. Significant risk characteristics related to the commercial loan segment include the borrowers’ business performance and financial condition, and the value of collateral for secured loans. Significant risk characteristics related to the commercial real estate segment include the borrowers’ business performance and the value of properties collateralizing the loans. Significant risk characteristics related to the construction loan segment include the borrowers’ performance in successfully developing the real estate into the intended purpose and the value of the property collateralizing the loans. Significant risk characteristics related to the residential real estate segment include the borrowers’ financial wherewithal to service the mortgages and the value of the property collateralizing the loans. Significant risk characteristics related to the consumer loan segment include the financial condition of the borrowers and the value of collateral securing the loans.
- 39 -
The preparation of these financial statements requires Management to estimate the amount of expected losses over the expected contractual life of the Bank’s existing loan portfolio and establish an allowance for credit losses. Loan agreements generally include a maturity date, and the Company considers the contractual life of a loan agreement to extend from the date of origination to the contractual maturity date. In estimating credit losses, Management must exercise significant judgment in evaluating information deemed relevant. The amount of ultimate losses on the loan portfolio can vary from the estimated amounts. Management follows a systematic methodology to estimate loss potential in an effort to reduce the differences between estimated and actual losses.
The allowance for credit losses is established through provisions for credit losses charged to income. Losses on loans are charged to the allowance for credit losses when all or a portion of the recorded amount of a loan is deemed to be uncollectible. Recoveries of loans previously charged off are credited to the allowance when realized. The Company’s allowance for credit losses is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall credit loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing economic conditions, or credit protection agreements and other factors.
Loans that share common risk characteristics are segregated into pools based on common characteristics, which is primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. For consumer installment loans, primarily secured by automobiles, historical loss rates are determined using a vintage methodology, which tracks losses based on period of origination. For commercial, construction, and commercial real estate, historical loss rates are determined using an open pool methodology where losses are tracked over time for all loans included in the pool at the historical measurement date. Historical loss rates are adjusted for factors that are not reflected in the historical loss rates that are attributable to national or local economic or industry trends which have occurred but have not yet been recognized in past loan charge-off history, estimated losses based on management’s reasonable and supportable expectation of economic trends over a forecast horizon of up to two years, and other factors that impact credit loss expectations that are not reflected in the historical loss rates. Other factors include, but are not limited to, the effectiveness of the Company’s loan review system, adequacy of lending Management and staff, loan policies and procedures, problem loan trends, and concentrations of credit. At the end of the two-year forecast period loss rates revert immediately to the historical loss rates. The results of this analysis are applied to the amortized cost of the loans included within each pool.
Loans that do not share risk characteristics with other loans in the pools are evaluated individually. A loan is considered ‘collateral-dependent’ when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. A credit loss reserve for collateral-dependent loans is established at the difference between the amortized cost basis in the loan and the fair value of the underlying collateral adjusted for costs to sell. For other individually evaluated loans that are not collateral dependent, a credit loss reserve is established at the difference between the amortized cost basis in the loan and the present value of expected future cash flows discounted at the loan’s effective interest rate. The impact of an expected TDR modification is included in the allowance for credit losses when management determines a TDR modification is likely.
Accrued interest is recorded in other assets and is excluded from the estimation of expected credit loss. Accrued interest is reversed through interest income when amounts are determined to be uncollectible, which generally occurs when the underlying receivable is placed on nonaccrual status or charged off.
[The remainder of this page intentionally left blank]
- 40 -
The following table summarizes the allowance for credit losses, chargeoffs and recoveries for the periods indicated. The allowance for loan losses for 2018 and 2019 is shown under legacy GAAP.
| At and For the Years Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Analysis of the Allowance for Credit Losses | ||||||||||||||||||||
| Balance, end of prior period | $ | 23,514 | $ | 23,854 | $ | 19,484 | $ | 21,351 | $ | 23,009 | ||||||||||
| Adoption of ASU 2016-13 | - | - | 2,017 | - | - | |||||||||||||||
| Balance, beginning of period | 23,514 | 23,854 | 21,501 | 21,351 | 23,009 | |||||||||||||||
| Provision for (reversal of) credit losses on loans | 6 | 2 | 4,307 | - | - | |||||||||||||||
| Loans charged off: | ||||||||||||||||||||
| Commercial | (20 | ) | (56 | ) | (236 | ) | (97 | ) | (513 | ) | ||||||||||
| Commercial real estate | - | - | - | - | (240 | ) | ||||||||||||||
| Consumer and other installment | (6,205 | ) | (3,192 | ) | (3,963 | ) | (4,473 | ) | (4,124 | ) | ||||||||||
| Total chargeoffs | (6,225 | ) | (3,248 | ) | (4,199 | ) | (4,570 | ) | (4,877 | ) | ||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||||
| Commercial | 376 | 228 | 351 | 768 | 1,447 | |||||||||||||||
| Commercial real estate | 62 | 743 | 49 | 196 | - | |||||||||||||||
| Consumer and other installment | 2,551 | 1,935 | 1,845 | 1,739 | 1,772 | |||||||||||||||
| Total recoveries | 2,989 | 2,906 | 2,245 | 2,703 | 3,219 | |||||||||||||||
| Net loan losses | (3,236 | ) | (342 | ) | (1,954 | ) | (1,867 | ) | (1,658 | ) | ||||||||||
| Balance, end of period | $ | 20,284 | $ | 23,514 | $ | 23,854 | $ | 19,484 | $ | 21,351 | ||||||||||
| Net loan losses as a percentage of average loans | 0.32 | % | 0.03 | % | 0.16 | % | 0.16 | % | 0.14 | % | ||||||||||
| Selected financial data: | ||||||||||||||||||||
| Loans | $ | 958,488 | $ | 1,068,126 | $ | 1,256,243 | $ | 1,126,664 | $ | 1,207,202 | ||||||||||
| Nonaccrual loans | 146 | 692 | 4,329 | 4,440 | 4,868 | |||||||||||||||
| Allowance for credit losses as a percentage of loans | 2.12 | % | 2.20 | % | 1.90 | % | 1.73 | % | 1.77 | % | ||||||||||
| Nonaccrual loans as a percentage of loans | 0.02 | % | 0.06 | % | 0.34 | % | 0.39 | % | 0.40 | % | ||||||||||
| Allowance for credit losses to nonaccrual loans | 13893.15 | % | 3397.98 | % | 551.03 | % | 438.83 | % | 438.60 | % |
The following table summarizes net (chargeoffs) recoveries and the ratio of net charge-offs (recoveries) to average loans for the periods indicated:
| For the Years ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||
| As a percentage | As a percentage | As a percentage | ||||||||||||||||||||||
| of Net chargeoffs | of Net chargeoffs | of Net chargeoffs | ||||||||||||||||||||||
| Net (chargeoffs) | (recoveries) | Net (chargeoffs) | (recoveries) | Net (chargeoffs) | (recoveries) | |||||||||||||||||||
| Recoveries | to Average loans | Recoveries | to Average loans | Recoveries | to Average loans | |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Commercial | $ | 356 | (0.19 | )% | $ | 172 | (0.05 | )% | $ | 115 | (0.03 | )% | ||||||||||||
| Commercial real estate | 62 | (0.01 | )% | 743 | (0.14 | )% | 49 | (0.01 | )% | |||||||||||||||
| Construction | - | - | % | - | - | % | - | - | % | |||||||||||||||
| Residential real estate | - | - | % | - | - | % | - | - | % | |||||||||||||||
| Consumer and other installment | (3,654 | ) | 1.29 | % | (1,257 | ) | 0.45 | % | (2,118 | ) | 0.76 | % | ||||||||||||
| Total | $ | (3,236 | ) | 0.32 | % | $ | (342 | ) | 0.03 | % | $ | (1,954 | ) | 0.16 | % |
The Company's allowance for credit losses on loans is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall loan loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing and forecasted economic conditions, or credit protection agreements and other factors. Loans that share common risk characteristics are segregated into pools based on common characteristics, which is primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. Loans that do not share risk characteristics with other loans in the pools are evaluated individually. See Note 1 to the consolidated financial statements for additional information.
[The remainder of this page intentionally left blank]
- 41 -
The following table presents the allocation of the allowance for credit losses as of December 31 for the periods indicated. The allowance for loan losses for 2018 and 2019 is shown under legacy GAAP.
| At December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||||||||||||||||||||||
| Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | |||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Commercial | $ | 6,138 | 18 | % | $ | 6,966 | 22 | % | $ | 9,205 | 31 | % | $ | 4,959 | 20 | % | $ | 6,311 | 23 | % | ||||||||||||||||||||
| Commercial real estate | 5,888 | 51 | % | 6,529 | 50 | % | 5,660 | 45 | % | 4,064 | 51 | % | 3,884 | 48 | % | |||||||||||||||||||||||||
| Construction | 150 | - | % | 2 | - | % | 6 | - | % | 109 | - | % | 1,465 | - | % | |||||||||||||||||||||||||
| Residential real estate | 32 | 2 | % | 45 | 2 | % | 47 | 2 | % | 206 | 3 | % | 869 | 4 | % | |||||||||||||||||||||||||
| Consumer installment and other | 8,076 | 29 | % | 9,972 | 26 | % | 8,936 | 22 | % | 6,445 | 26 | % | 5,645 | 25 | % | |||||||||||||||||||||||||
| Unallocated portion | - | - | % | - | - | % | - | - | % | 3,701 | - | % | 3,177 | - | % | |||||||||||||||||||||||||
| Total | $ | 20,284 | 100 | % | $ | 23,514 | 100 | % | $ | 23,854 | 100 | % | $ | 19,484 | 100 | % | $ | 21,351 | 100 | % |
| Allowance for Credit Losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended Decmber 31, 2022 | ||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Commercial | Residential | Installment | ||||||||||||||||||||||
| Commercial | Real Estate | Construction | Real Estate | and Other | Total | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||
| Balance at beginning of period | $ | 6,966 | $ | 6,529 | $ | 2 | $ | 45 | $ | 9,972 | $ | 23,514 | ||||||||||||
| (Reversal) provision | (1,184 | ) | (703 | ) | 148 | (13 | ) | 1,758 | 6 | |||||||||||||||
| Chargeoffs | (20 | ) | - | - | - | (6,205 | ) | (6,225 | ) | |||||||||||||||
| Recoveries | 376 | 62 | - | - | 2,551 | 2,989 | ||||||||||||||||||
| Total allowance for credit losses | $ | 6,138 | $ | 5,888 | $ | 150 | $ | 32 | $ | 8,076 | $ | 20,284 |
Management considers the $20.3 million allowance for credit losses on loans to be adequate as a reserve against current expected credit losses in the loan portfolio as of December 31, 2022.
See Note 3 to the consolidated financial statements for additional information related to the loan portfolio, loan portfolio credit risk, and allowance for credit losses.
Climate-Related Financial Risk
Climate change presents risk to the Company, our critical vendors and our customers. Our risk management practices incorporate the challenges brought about by climate change. The operations conducted in our centralized facilities and branch locations can be disrupted by acute physical risks such as flooding and windstorms, and by chronic physical risks such as rising sea levels, sustained higher temperatures, drought, and increased wildfires. Over the intermediate and longer-term, the Company can be subject to transition risks such as market demand, and policy and law changes.
None of the Company’s physical locations are located near sea level, and only a limited number of branches are located in flood zones. Our principal electricity supplier reports a Power Content Label of 100% greenhouse gas free using the California Energy Commission’s methodology. Our principal information technology vendor’s goal is to achieve 100 percent carbon neutrality for Scope 1 and 2 greenhouse gas emissions by 2025. The Company and its critical vendors maintain property and casualty insurance, and maintain and regularly test disaster recovery plans, which include redundant operational locations and power sources. The Company’s operations do not use a significant amount of water in producing our products and services.
The Company monitors the climate risks of our loan customers. Borrowers with real estate loan collateral located in flood zones must carry flood insurance under the loans’ terms. The Company has $21 million in loans to agricultural borrowers; Management continuously monitors these customers’ access to adequate water sources as well as their ability to sustain low crop yields without encountering financial hardship. The Company makes automobile loans; changes in consumer demand, or governmental laws or policies, regarding gasoline, electric and hybrid vehicles is not considered a risk to the Company’s automobile lending practices.
The Company considers climate risk in its underwriting of corporate bonds, and avoids purchasing bonds of issuers, which, in Management’s judgement, have elevated climate risk.
While the Company follows risk management practices related to climate risk, financial losses could occur in the future.
- 42 -
Asset/Liability and Market Risk Management
Asset/liability management involves the evaluation, monitoring and management of interest rate risk, market risk, liquidity and funding. The fundamental objective of the Company's management of assets and liabilities is to maximize its economic value while maintaining adequate liquidity and a conservative level of interest rate risk.
Interest Rate Risk
Interest rate risk is a significant market risk affecting the Company. Many factors affect the Company’s exposure to interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and re-pricing characteristics of financial instruments. Financial instruments may mature or re-price at different times. Financial instruments may re-price at the same time but by different amounts. Short-term and long-term market interest rates may change by different amounts. The timing and amount of cash flows of various financial instruments may change as interest rates change. In addition, the changing levels of interest rates may have an impact on bond portfolio volumes, accumulated other comprehensive (loss) income, loan demand and demand for various deposit products.
The Company’s earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the United States government and its agencies, particularly the FOMC. The monetary policies of the FOMC can influence the overall demand for loans and growth of deposits and the level of interest rates earned on loans and investment securities and paid for deposits and other borrowings. The nature and impact of future changes in monetary policies are generally not predictable.
Management attempts to manage interest rate risk while enhancing the net interest margin and net interest income. At times, depending on expected increases or decreases in market interest rates, the relationship between long and short-term interest rates, market conditions and competitive factors, Management may adjust the Company's interest rate risk position. The Company's results of operations and net portfolio values remain subject to changes in interest rates and to fluctuations in the difference between long, intermediate, and short-term interest rates.
Management monitors the Company’s interest rate risk using a purchased simulation model, which is periodically assessed using supervisory guidance issued by the Board of Governors of the Federal Reserve System, SR 11-7 “Guidance on Model Risk Management.” Management measures its exposure to interest rate risk using a dynamic composition simulation and static simulation. Within the dynamic composition simulation, Management makes assumptions regarding the expected change in the volume of financial instruments given the assumed change in market interest rates. Within the static simulation, cash flows are assumed redeployed into like financial instruments at prevailing rates and yields, except cash flows from PPP loans are reinvested into interest-bearing cash. Both simulations are used to measure expected changes in net interest income assuming various levels of change in market interest rates.
The Company’s asset and liability position was “asset sensitive” at December 31, 2022, based on the interest rate assumptions applied to the simulation model. An “asset sensitive” position results in a larger change in interest income than in interest expense resulting from application of assumed interest rate changes.
At December 31, 2022, Management’s most recent measurements of estimated changes in net interest income were:
| Dynamic Simulation (balance sheet composition changes): | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assumed Change in Interest Rates Over 1 Year | -1.00 | % | 1.00 | % | 2.00 | % | ||||||
| First Year Change in Net Interest Income | 0.30 | % | 2.70 | % | 5.10 | % |
| Static Simulation (balance sheet composition unchanged): | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assumed Immediate Change in Interest Rates | -1.00 | % | 1.00 | % | 2.00 | % | ||||||
| First Year Change in Net Interest Income | -7.60 | % | 6.70 | % | 12.90 | % |
Simulation estimates depend on, and will change with, the size and mix of the actual and projected composition of financial instruments at the time of each simulation. Assumptions made in the simulation may not materialize and unanticipated events and circumstances may occur. In addition, the simulation does not take into account any future actions Management may undertake to mitigate the impact of interest rate changes, loan prepayment estimates and spread relationships, which may change regularly.
The Company does not currently engage in trading activities or use derivative instruments to manage interest rate risk, even though such activities may be permitted with the approval of the Company's Board of Directors.
- 43 -
Market Risk - Equity Markets
Equity price risk can affect the Company. Preferred or common stock holdings, as permitted by banking regulations, can fluctuate in value. Changes in value of preferred or common stock holdings are recognized in the Company's income statement.
Fluctuations in the Company's common stock price can impact the Company's financial results in several ways. First, the Company has at times repurchased and retired its common stock; the market price paid to retire the Company's common stock affects the level of the Company's shareholders' equity, cash flows and shares outstanding. Second, the Company's common stock price impacts the number of dilutive equivalent shares used to compute diluted earnings per share. Third, fluctuations in the Company's common stock price can motivate holders of options to purchase Company common stock through the exercise of such options thereby increasing the number of shares outstanding and potentially adding volatility to the book tax provision. Finally, the amount of compensation expense and tax deductions associated with share based compensation fluctuates with changes in and the volatility of the Company's common stock price.
Market Risk - Other
Market values of loan collateral can directly impact the level of loan chargeoffs and the provision for credit losses. The financial condition and liquidity of debtors issuing bonds and debtors whose mortgages or other obligations are securitized can directly impact the credit quality of the Company’s investment securities portfolio requiring the Company to establish or increase reserves for expected credit losses. Other types of market risk, such as foreign currency exchange risk, are not significant in the normal course of the Company's business activities.
Liquidity and Funding
The objective of liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund the Bank's operations and meet obligations and other commitments on a timely basis and at a reasonable cost. The Bank achieves this objective through the selection of asset and liability maturity mixes that it believes best meet its needs. The Bank's liquidity position is enhanced by its ability to raise additional funds as needed by selling debt securities available-for-sale or borrowing in the wholesale markets.
In recent years, the Bank's deposit base has provided the majority of the Bank's funding requirements. This relatively stable and low-cost source of funds, along with shareholders' equity, provided 97% of funding for average total assets in the years ended December 31, 2022 and December 31, 2021. The stability of the Bank’s funding from customer deposits is in part reliant on the confidence clients have in the Bank. The Bank places a very high priority in maintaining this confidence through conservative credit and capital management practices and by maintaining an appropriate level of liquidity.
Liquidity is further provided by assets such as balances held at the Federal Reserve Bank, investment securities, and amortizing loans. The Bank's investment securities portfolio provides a substantial secondary source of liquidity. The Bank held $5.2 billion in total investment securities at December 31, 2022. Under certain deposit, borrowing and other arrangements, the Bank must hold and pledge investment securities as collateral. At December 31, 2022, such collateral requirements totaled approximately $1.2 billion. At December 31, 2022, the Company had lines of credit for overnight borrowings from corresponding banks totaling $100 million. Additionally, the Company had access to borrowing from the Federal Reserve up to $225 million based on the collateral pledged at December 31, 2022. There were no outstanding amounts under the above-mentioned borrowings at December 31, 2022.
Liquidity risk can result from the mismatching of asset and liability cash flows, or from disruptions in the financial markets. The Bank performs liquidity stress tests on a periodic basis to evaluate the sustainability of its liquidity. Under the stress testing, the Bank assumes outflows of funds increase beyond expected levels. Measurement of such heightened outflows considers the composition of the Bank’s deposit base, including any concentration of deposits, non-deposit funding such as short-term borrowings, and unfunded lending commitments. The Bank evaluates its stock of highly liquid assets to meet the assumed higher levels of outflows. Highly liquid assets include cash and amounts due from other banks from daily transaction settlements, reduced by branch cash needs and Federal Reserve Bank reserve requirements, and investment securities based on regulatory risk-weighting guidelines. Based on the results of the most recent liquidity stress test, Management is satisfied with the liquidity condition of the Bank. However, no assurance can be given the Bank will not experience a period of reduced liquidity.
Management continually monitors the Bank’s cash levels. Loan demand from credit worthy borrowers will be dictated by economic and competitive conditions. The Bank aggressively solicits non-interest bearing demand deposits and money market checking deposits, which are the least sensitive to changes in interest rates. The growth of these deposit balances is subject to heightened competition, the success of the Bank's sales efforts, delivery of superior customer service, new regulations and market conditions. The Bank does not aggressively solicit higher-costing time deposits. Changes in interest rates, most notably rising interest rates or increased consumer spending, could impact deposit volumes. Depending on economic conditions, interest rate levels, liquidity management and a variety of other conditions, deposit growth may be used to fund loans or purchase investment securities. However, due to possible volatility in economic conditions, competition and political uncertainty, loan demand and levels of customer deposits are not certain. Shareholder dividends are expected to continue subject to the Board's discretion and continuing evaluation of capital levels, earnings, asset quality and other factors.
- 44 -
Westamerica Bancorporation ("Parent Company") is a separate entity apart from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Parent Company is responsible for the payment of dividends declared for its shareholders, and interest and principal on any outstanding debt. The Parent Company currently has no debt. Substantially all of the Parent Company's revenues are obtained from subsidiary dividends and service fees.
The Bank’s dividends paid to the Parent Company, proceeds from the exercise of stock options, and Parent Company cash balances provided adequate cash for the Parent Company to pay shareholder dividends of $45 million in the year ended December 31, 2022 and $44 million in the year ended December 31, 2021 and retire common stock in the amounts of $218 thousand and $232 thousand, respectively. Payment of dividends to the Parent Company by the Bank is limited under California and Federal laws. The Company believes these regulatory dividend restrictions will not have an impact on the Parent Company's ability to meet its ongoing cash obligations.
Capital Resources
The Company has historically generated high levels of earnings, which provide a means of accumulating capital. The Company's net income as a percentage of average shareholders' equity (“return on equity” or “ROE”) was 15.2% for the year ended December 31, 2022 and 11.5% for the year ended December 31, 2021. The Company also raises capital as employees exercise stock options. Capital raised through the exercise of stock options was $2.3 million in the year ended December 31, 2022 and $3.0 million in the year ended December 31, 2021.
The Company paid common dividends totaling $45 million in the year ended December 31, 2022 and $44 million in the year ended December 31, 2021, which represent dividends per common share of $1.68 and $1.65, respectively. The Company's earnings have historically exceeded dividends paid to shareholders. The amount of earnings in excess of dividends provides the Company resources to finance growth and maintain appropriate levels of shareholders' equity. In the absence of profitable growth opportunities, the Company has at times repurchased and retired its common stock as another means to return capital to shareholders. The Company repurchased and retired 3 thousand shares valued at $218 thousand in the year ended December 31, 2022 and 4 thousand shares valued at $232 thousand in the year ended December 31, 2021.
The Company's primary capital resource is shareholders' equity, which was $602 million at December 31, 2022 compared with $827 million at December 31, 2021. The Company's ratio of equity to total assets was 8.7% at December 31, 2022 and 11.1% at December 31, 2021.
The Company performs capital stress tests on a periodic basis to evaluate the sustainability of its capital. Under the stress testing, the Company assumes various scenarios such as deteriorating economic and operating conditions, and unanticipated asset devaluations. The Company measures the impact of these scenarios on its earnings and capital. Based on the results of the most recent stress tests, Management is satisfied with the capital condition of the Bank and the Company. However, no assurance can be given the Bank or Company will not experience a period of reduced earnings or a reduction in capital from unanticipated events and circumstances.
[The remainder of this page intentionally left blank]
- 45 -
Capital to Risk-Adjusted Assets
The capital ratios for the Company and the Bank under current regulatory capital standards are presented in the tables below, on the dates indicated. For Common Equity Tier I Capital, Tier 1 Capital and Total Capital, the minimum percentage required for regulatory capital adequacy purposes include a 2.5% “capital conservation buffer.”
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2022 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 15.22 | % | 12.37 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 15.22 | % | 12.37 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 15.64 | % | 12.93 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 10.18 | % | 8.26 | % | 4.00 | % | 5.00 | % |
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2021 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 14.93 | % | 12.48 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 14.93 | % | 12.48 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 15.47 | % | 13.17 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 9.06 | % | 7.55 | % | 4.00 | % | 5.00 | % |
The Company and the Bank routinely project capital levels by analyzing forecasted earnings, credit quality, shareholder dividends, asset volumes, share repurchase activity, stock option exercise proceeds, and other factors. Based on current capital projections, the Bank expects to maintain regulatory capital levels in excess of the minimum required to be considered well-capitalized under the prompt corrective action framework. The Company expects to continue paying quarterly dividends to shareholders. No assurance can be given that changes in capital management plans will not occur.
[The remainder of this page intentionally left blank]
- 46 -
Deposit Categories
The Company primarily attracts deposits from local businesses and professionals, as well as through retail savings and checking accounts, and, to a more limited extent, certificates of deposit. The following table summarizes the Company’s average daily amount of deposits and the rates paid for the periods indicated:
Deposit Distribution and Average Rates Paid
| For the Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | ||||||||||||||||||||||||||||
| ($ In thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest-bearing demand | $ | 3,018,350 | 47.0 | % | - | % | $ | 2,897,244 | 47.5 | % | - | % | $ | 2,538,819 | 47.8 | % | - | % | ||||||||||||||||||
| Interest bearing: | ||||||||||||||||||||||||||||||||||||
| Transaction | 1,289,956 | 20.1 | % | 0.03 | % | 1,208,269 | 19.8 | % | 0.03 | % | 1,008,758 | 19.0 | % | 0.03 | % | |||||||||||||||||||||
| Savings | 1,967,902 | 30.7 | % | 0.06 | % | 1,842,590 | 30.2 | % | 0.06 | % | 1,594,718 | 30.1 | % | 0.06 | % | |||||||||||||||||||||
| Time less than $100 thousand | 77,007 | 1.2 | % | 0.23 | % | 83,580 | 1.4 | % | 0.20 | % | 91,519 | 1.7 | % | 0.21 | % | |||||||||||||||||||||
| Time $100 thousand or more | 62,411 | 1.0 | % | 0.25 | % | 69,165 | 1.1 | % | 0.38 | % | 72,363 | 1.4 | % | 0.44 | % | |||||||||||||||||||||
| Total (1) | $ | 6,415,626 | 100.0 | % | 0.05 | % | $ | 6,100,848 | 100.0 | % | 0.06 | % | $ | 5,306,177 | 100.0 | % | 0.06 | % |
(1) The rates for total deposits were calculated using the average balances of interest-bearing deposits.
The Company’s strategy includes building the value of its deposit base by building balances of lower-costing deposits and avoiding reliance on higher-costing time deposits. Average balances of higher costing time deposits declined 15% to $139 million from 2020 to 2022. The Company’s average balances of checking and savings accounts represented 98% of average balances of total deposits in 2022 compared with 97% in 2021 and 2020. Estimated uninsured deposits were $2.9 billion at December 31, 2022 and $3.1 billion at December 31, 2021.
Total time deposits were $131 million and $144 million at December 31, 2022 and December 31, 2021, respectively. The following table sets forth, by time remaining to maturity, the Company’s total domestic time deposits. The Company has no foreign time deposits.
Time Deposits Maturity Distribution
| At December 31, 2022 | |||
|---|---|---|---|
| (In thousands) | |||
| 2023 | $ | 98,771 | |
| 2024 | 18,844 | ||
| 2025 | 7,764 | ||
| 2026 | 2,511 | ||
| 2027 | 2,833 | ||
| Thereafter | 32 | ||
| Total | $ | 130,755 |
The standard FDIC deposit insurance amount is $250,000 per depositor, for each account ownership category. The following table shows the time remaining to maturity of the Company’s time deposits with a balance greater than $250,000:
| At December 31, 2022 | |||
|---|---|---|---|
| (In thousands) | |||
| Three months or less | $ | 8,989 | |
| Over three through six months | 2,362 | ||
| Over six through twelve months | 4,962 | ||
| Over twelve months | 5,747 | ||
| Total | $ | 22,060 |
- 47 -
Short-term Borrowings
The following table sets forth the short-term borrowings of the Company:
Short-Term Borrowings Distribution
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (In thousands) | |||||||||||
| Securities sold under agreements to repurchase the securities | $ | 57,792 | $ | 146,246 | $ | 102,545 | |||||
| Total short-term borrowings | $ | 57,792 | $ | 146,246 | $ | 102,545 |
Further detail of federal funds purchased and other borrowed funds is as follows:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| ($ in thousands) | ||||||||||||
| Federal funds purchased balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 1 | $ | 1 | $ | 1 | ||||||
| Maximum month-end balance during the year | - | - | - | |||||||||
| Average interest rate for the year | 4.68 | % | 0.87 | % | 0.88 | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % | ||||||
| Securities sold under agreements to repurchase the securities balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 109,282 | $ | 114,266 | $ | 80,455 | ||||||
| Maximum month-end balance during the year | 257,560 | 146,552 | 110,846 | |||||||||
| Average interest rate for the year | 0.07 | % | 0.07 | % | 0.07 | % | ||||||
| Average interest rate at period end | 0.06 | % | 0.07 | % | 0.07 | % | ||||||
| PPPLF balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | - | $ | 53 | $ | 174 | ||||||
| Maximum month-end balance during the year | - | - | - | |||||||||
| Average interest rate for the year | - | % | 0.35 | % | 0.35 | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % |
Financial Ratios
The following table shows key financial ratios for the periods indicated:
| At and For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| Return on average total assets | 1.65 | % | 1.23 | % | 1.30 | % | ||||||
| Return on average common shareholders' equity | 15.21 | % | 11.52 | % | 11.30 | % | ||||||
| Average shareholders' equity as a percentage of: | ||||||||||||
| Average total assets | 10.83 | % | 10.66 | % | 11.52 | % | ||||||
| Average total loans | 80.41 | % | 62.81 | % | 57.42 | % | ||||||
| Average total deposits | 12.51 | % | 12.30 | % | 13.41 | % | ||||||
| Common dividend payout ratio | 37 | % | 51 | % | 55 | % |
[The remainder of this page intentionally left blank]
- 48 -
FY 2021 10-K MD&A
SEC filing source: 0001171843-22-001403.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion addresses information pertaining to the financial condition and results of operations of Westamerica Bancorporation and subsidiaries (the “Company”) that may not be otherwise apparent from a review of the consolidated financial statements and related footnotes. It should be read in conjunction with those statements and notes found on pages 51 through 90, as well as with the other information presented throughout this Report.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and follow general practices within the banking industry. Application of these principles requires the Company to make certain estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments. Certain accounting policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment writedown or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third-party sources, when available.
The most significant accounting policies followed by the Company are presented in Note 1 to the consolidated financial statements. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, Management has identified the allowance for credit losses accounting to be the accounting area requiring the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available. A discussion of the factors affecting accounting for the allowance for credit losses and purchased loans is included in the “Loan Portfolio Credit Risk” discussion below. Certain amounts in prior periods have been reclassified to conform to current presentation.
Financial Overview
Westamerica Bancorporation and subsidiaries’ (collectively, the “Company”) reported net income of $86.5 million or $3.22 diluted earnings per common share in 2021 compared with net income of $80.4 million or $2.98 diluted earnings per common share in 2020. 2021 results included “make-whole” interest income on corporate bonds redeemed prior to maturity of $2.8 million. 2020 results included a provision for credit losses of $4.3 million, which reduced EPS $0.11, representing Management’s estimate of additional reserves needed over the remaining life of its loans due to increased credit-risk from deteriorating economic conditions caused by the COVID-19 pandemic, and $3. 5 million gain on sales of a closed branch building
The Company’s primary and wholly-owned subsidiary, Westamerica Bank (the “Bank”), continued to support its customers during the pandemic. The Bank originated $106 million in loans under the second round of the Paycheck Protection Program (“PPP”) during the first six months of 2021. PPP loans meaningfully increased interest-earning assets and related interest and fee income. The Bank continues to work with loan customers who requested deferral of loan payments due to economic weakness caused by the pandemic. At December 31, 2021, loans granted deferrals under the CARES Act included $84 thousand, all of which were consumer automobile loans.
In response to the pandemic, the Federal Reserve has engaged significant levels of monetary policy to provide liquidity and credit facilities to the financial markets. On March 15, 2020, the Federal Open Market Committee (“FOMC”) reduced the target range for the federal funds rate to 0 to 0.25 percent; relatedly, the FOMC reduced the interest rate paid on deposit balances to 0.10 percent effective March 16, 2020. Effective June 17, 2021, FOMC increased the interest rate paid on excess reserve balances to 0.15%. The Bank maintains deposit balances at the Federal Reserve Bank; the amount that earns interest is identified in the Company’s financial statements as “interest-bearing cash”.
- 21 -
The extent of the spread of the coronavirus and its ultimate containment are uncertain at this time. The effectiveness of the Federal Reserve Bank’s monetary policies and the federal government’s fiscal policies in stimulating the United States economy is uncertain at this time. Management expects the Company’s net interest margin and non-interest income to decline and credit-related losses to increase for an uncertain period given the decline in economic activity occurring due to the coronavirus. The amount of impact on the Company’s financial results is uncertain.
The Company presents its net interest margin and net interest income on a fully taxable equivalent (“FTE”) basis using the current statutory federal tax rate. Management believes the FTE basis is valuable to the reader because the Company’s loan and investment securities portfolios contain a relatively large portion of municipal loans and securities that are federally tax exempt. The Company’s tax exempt loans and securities composition may not be similar to that of other banks, therefore in order to reflect the impact of the federally tax exempt loans and securities on the net interest margin and net interest income for comparability with other banks, the Company presents its net interest margin and net interest income on an FTE basis.
The Company’s significant accounting policies (see Note 1 “Summary of Significant Accounting Policies” to the Consolidated Financial Statements below) are fundamental to understanding the Company’s results of operations and financial condition. The Company adopted the following new accounting guidance:
FASB Accounting Standards Update (“ASU”) 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, was issued December 2019. The ASU is intended to simplify various aspects related to accounting for income taxes, eliminates certain exceptions to the general principles in ASC Topic 740 related to intra-period tax allocation, simplifies when companies recognize deferred taxes in an interim period, and clarifies certain aspects of the current guidance to promote consistent application. This guidance effective for public entities for fiscal years beginning after December 15, 2020, and for interim period within those fiscal years, with early adoption permitted. The Company adopted the ASU provisions on January 1, 2021 and the adoption of the ASU provisions did not have a significant impact on the Company’s consolidated financial statements.
FASB ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, was issued on June 16, 2016. The ASU significantly changed estimates for credit losses related to financial assets measured at amortized cost and certain other contracts. For estimating credit losses, the FASB replaced the incurred loss model with the current expected credit loss (CECL) model, which accelerated recognition of credit losses. Additionally, credit losses relating to debt securities available-for-sale are recorded through an allowance for credit losses under the new standard. The Company is also required to provide additional disclosures related to the financial assets within the scope of the new standard.
The Company adopted the ASU provisions on January 1, 2020. Management evaluated available data, defined portfolio segments of loans with similar attributes, and selected loss estimate models for each identified loan portfolio segment. Management measured historical loss rates for each portfolio segment. Management also segmented debt securities held to maturity, selected methods to estimate losses for each segment, and measured a loss estimate. Agency mortgage-backed securities were assigned no credit loss allowance due to the perceived backing of government sponsored entities. Municipal securities were evaluated for risk of default based on credit rating and remaining term to maturity using Moody’s risk of default factors; Moody’s loss upon default factors were applied to the assumed defaulted principal amounts to estimate the amount for credit loss allowance. The adjustment to the allowance for credit losses was recorded through an offsetting after-tax adjustment to shareholders’ equity. The implementing entry increased allowance for credit losses on loans by $2,017 thousand, reduced allowance for unfunded credit commitments by $2,107 thousand and increased retained earnings by $52 thousand.
[The remainder of this page intentionally left blank]
- 22 -
Net Income
Following is a summary of the components of net income for the periods indicated:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| ($ in thousands, except per share data) | ||||||||||||
| Net interest and loan fee income | $ | 171,488 | $ | 164,032 | $ | 156,794 | ||||||
| FTE adjustment | 2,663 | 3,650 | 4,612 | |||||||||
| Net interest and loan fee income (FTE) | 174,151 | 167,682 | 161,406 | |||||||||
| Provision for credit losses | - | (4,300 | ) | - | ||||||||
| Noninterest income | 43,345 | 45,637 | 47,408 | |||||||||
| Noninterest expense | (97,806 | ) | (98,566 | ) | (98,986 | ) | ||||||
| Income before income taxes (FTE) | 119,690 | 110,453 | 109,828 | |||||||||
| Income taxes (FTE) | (33,181 | ) | (30,040 | ) | (29,439 | ) | ||||||
| Net income | $ | 86,509 | $ | 80,413 | $ | 80,389 | ||||||
| Net income per average fully-diluted common share | $ | 3.22 | $ | 2.98 | $ | 2.98 | ||||||
| Net income as a percentage of average shareholders' equity | 11.52 | % | 11.30 | % | 11.90 | % | ||||||
| Net income as a percentage of average total assets | 1.23 | % | 1.30 | % | 1.44 | % |
Comparing 2021 with 2020, net income increased $6.1 million. Net interest and loan fee (FTE) income increased $6.5 million due to higher average balances of investments, higher average balances of interest-bearing cash and higher yield on PPP loans, partially offset by lower yield on investments, interest-earning cash and loans excluding PPP loans. Results for 2021 included “make-whole” interest income on corporate bonds redeemed prior to maturity of $2.8 million. The Company provided no provision for credit losses in 2021, reflecting Management's evaluation of credit risk over the remaining life of loans and bonds. Results for 2020 included a provision of credit losses of $4.3 million, representing Management’s estimate of additional reserves needed over the remaining life of its loans due to credit-risk from economic weakness caused by the COVID-19 pandemic. Noninterest income decreased $2.3 million in 2021 compared with 2020 primarily because 2020 included $3.5 million in gains on sales of a closed branch building and a $603 thousand recovery on previously charged off loans. Fee income from merchant card processing, debit cards and trust accounts increased in 2021 compared with 2020. In 2021 noninterest expense decreased $760 thousand compared with 2020 due to lower salaries and related benefits, partially offset by higher professional fees and other noninterest expense. The tax rate (FTE) was 27.7% for and 27.2% for 2020.
Net income remained at the same level in 2020 and 2019. Net interest and loan fee (FTE) income increased $6.3 million due to higher average balances of investments and average balances of $151 million of PPP loans, partially offset by lower yield on interest-bearing earning assets and lower average balances of other loans. Results for 2020 include a provision of credit losses of $4.3 million, representing Management estimate of additional reserves needed over the remaining life of its loans due to credit-risk from economic weakness caused by the COVID-19 pandemic. Noninterest income decreased $1.8 million compared with 2019 due to lower income from activity based fees due to reduced economic activity related to the COVID-19 pandemic. Additionally, the results for 2019 included a life insurance gain of $433 thousand. The decrease in noninterest income from 2019 to 2020 was partially offset by $3.5 million in gains on sales of a closed branch building in 2020. In 2020 noninterest expense decreased $420 thousand compared with 2019 due to lower salaries, occupancy and equipment expenses, and lower amortization of intangible assets, and because the results for 2019 included $553 thousand of loss contingency. The decrease was partially offset by higher FDIC assessments (included in “other noninterest expense”) in 2020 because FDIC assessments in 2019 were reduced by application of the Bank’s FDIC assessment credit described in Part 1, Item 1, “Premiums for Deposit Insurance and FDIC Regulation”. The effective tax rate (FTE) was 27.2% for 2020 compared with 26.8% for 2019.
[The remainder of this page intentionally left blank]
- 23 -
Net Interest and Loan Fee Income (FTE)
The Company's primary source of revenue is net interest income, or the difference between interest income earned on loans and investment securities and interest expense paid on interest-bearing deposits and other borrowings.
Components of Net Interest and Loan Fee Income (FTE)
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| ($ in thousands) | ||||||||||||
| Interest and loan fee income | $ | 173,443 | $ | 165,856 | $ | 158,682 | ||||||
| FTE adjustment | 2,663 | 3,650 | 4,612 | |||||||||
| Net interest and loan fee income (FTE) | 176,106 | 169,506 | 163,294 | |||||||||
| Interest expense | (1,955 | ) | (1,824 | ) | (1,888 | ) | ||||||
| Net interest and loan fee income (FTE) | $ | 174,151 | $ | 167,682 | $ | 161,406 | ||||||
| Net interest margin (FTE) | 2.62 | % | 2.91 | % | 3.11 | % |
Net interest and loan fee income (FTE) increased $6.5 million in 2021 compared with 2020 due to higher average balances of investments (up $431 million), higher average balances of interest-bearing cash (up $486 million) and higher yield on PPP loans (up 0.71%), partially offset by lower yield on investments (down 0.20%), interest-earning cash (down 0.18%) and loans excluding PPP loans. Results for 2021 included “make-whole” interest income on corporate bonds redeemed prior to maturity of $2.8 million.
Net interest and loan fee income (FTE) increased $6.3 million in 2020 compared with 2019 due to higher average balances of investments (up $445 million) and average balances of $151 million of PPP loans, partially offset by lower yield on interest-bearing earning assets (down 0.20%) and lower average balances of other loans (down $74 million).
The net interest margin (FTE) was 2.62% in 2021, 2.91% in 2020 and 3.11% in 2019. The yield on earning assets (FTE) was 2.65% in 2021, 2.94% in 2020 and 3.14% in 2019. Market interest rates declined in 2020 compared with 2019. Additionally, interest-bearing cash balances, which carry lower yield than loans and investments, made up a higher percentage of total earning assets in 2021 than in prior periods. (12.9% in 2021 compared with 6.4% in 2020 and 6.3% in 2019).
The Company’s funding costs were 0.03% in 2021, 2020 and 2019. Average balances of time deposits in 2021 declined $11 million from 2020. Average balances of lower-cost checking and savings deposits grew 16% from 2020 to 2021. Average balances of checking and saving deposits accounted for 97.5% of average total deposits in 2021 compared with 96.9% in 2020 and 96.2% in 2019.
Net Interest Margin (FTE)
The following summarizes the components of the Company's net interest margin (FTE) for the periods indicated.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Yield on earning assets (FTE) | 2.65 | % | 2.94 | % | 3.14 | % | ||||||
| Rate paid on interest-bearing liabilities | 0.06 | % | 0.06 | % | 0.07 | % | ||||||
| Net interest spread (FTE) | 2.59 | % | 2.88 | % | 3.07 | % | ||||||
| Impact of noninterest-bearing demand deposits | 0.03 | % | 0.03 | % | 0.04 | % | ||||||
| Net interest margin (FTE) | 2.62 | % | 2.91 | % | 3.11 | % |
[The remainder of this page intentionally left blank]
- 24 -
Summary of Average Balances, Yields/Rates and Interest Differential
The following tables present information regarding the consolidated average assets, liabilities and shareholders’ equity, the amounts of interest income earned from average interest earning assets and the resulting yields, and the amounts of interest expense incurred on average interest-bearing liabilities and the resulting rates. Average loan balances include nonperforming loans. Interest income includes reversal of previously accrued interest on loans placed on non-accrual status during the period and proceeds from loans on nonaccrual status only to the extent cash payments have been received and applied as interest income and accretion of purchased loan discounts. Yields on tax-exempt securities and loans have been adjusted upward to reflect the effect of income exempt from federal income taxation at the federal statutory tax rate of 21 percent.
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 4,267,522 | $ | 106,329 | 2.49 | % | ||||||
| Tax-exempt (1) | 312,946 | 10,677 | 3.41 | % | ||||||||
| Total investments (1) | 4,580,468 | 117,006 | 2.55 | % | ||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 152,149 | 7,639 | 5.02 | % | ||||||||
| Other | 992,454 | 48,376 | 4.87 | % | ||||||||
| Total taxable | 1,144,603 | 56,015 | 4.89 | % | ||||||||
| Tax-exempt (1) | 50,532 | 1,953 | 3.87 | % | ||||||||
| Total loans (1) | 1,195,135 | 57,968 | 4.85 | % | ||||||||
| Total interest-bearing cash | 857,029 | 1,132 | 0.13 | % | ||||||||
| Total Interest-earning assets (1) | 6,632,632 | 176,106 | 2.65 | % | ||||||||
| Other assets | 406,652 | |||||||||||
| Total assets | $ | 7,039,284 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,897,244 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 3,050,859 | 1,445 | 0.05 | % | ||||||||
| Time less than $100,000 | 83,580 | 167 | 0.20 | % | ||||||||
| Time $100,000 or more | 69,165 | 265 | 0.38 | % | ||||||||
| Total interest-bearing deposits | 3,203,604 | 1,877 | 0.06 | % | ||||||||
| Securities sold under agreements to repurchase | 114,266 | 78 | 0.07 | % | ||||||||
| Federal Funds purchased | 1 | - | 0.87 | % | ||||||||
| Other borrowed funds | 53 | - | 0.35 | % | ||||||||
| Total interest-bearing liabilities | 3,317,924 | 1,955 | 0.06 | % | ||||||||
| Other liabilities | 73,447 | |||||||||||
| Shareholders' equity | 750,669 | |||||||||||
| Total liabilities and shareholders' equity | $ | 7,039,284 | ||||||||||
| Net interest spread (1) (2) | 2.59 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 174,151 | 2.62 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
| Column 1 | Column 2 |
|---|---|
| (2) | Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
- 25 -
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 3,689,769 | $ | 93,163 | 2.52 | % | ||||||
| Tax-exempt (1) | 460,191 | 15,395 | 3.35 | % | ||||||||
| Total investments (1) | 4,149,960 | 108,558 | 2.62 | % | ||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 151,320 | 6,516 | 4.31 | % | ||||||||
| Other | 1,039,724 | 51,336 | 4.94 | % | ||||||||
| Total taxable | 1,191,044 | 57,852 | 4.86 | % | ||||||||
| Tax-exempt (1) | 48,100 | 1,931 | 4.01 | % | ||||||||
| Total loans (1) | 1,239,144 | 59,783 | 4.82 | % | ||||||||
| Total interest-bearing cash | 371,444 | 1,165 | 0.31 | % | ||||||||
| Total Interest-earning assets (1) | 5,760,548 | 169,506 | 2.94 | % | ||||||||
| Other assets | 413,922 | |||||||||||
| Total assets | $ | 6,174,470 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,538,819 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,603,476 | 1,258 | 0.05 | % | ||||||||
| Time less than $100,000 | 91,519 | 193 | 0.21 | % | ||||||||
| Time $100,000 or more | 72,363 | 319 | 0.44 | % | ||||||||
| Total interest-bearing deposits | 2,767,358 | 1,770 | 0.06 | % | ||||||||
| Securities sold under agreements to repurchase | 80,455 | 53 | 0.07 | % | ||||||||
| Federal funds purchased | 1 | - | 0.88 | % | ||||||||
| Other borrowed funds | 174 | 1 | 0.35 | % | ||||||||
| Total interest-bearing liabilities | 2,847,988 | 1,824 | 0.06 | % | ||||||||
| Other liabilities | 76,109 | |||||||||||
| Shareholders' equity | 711,554 | |||||||||||
| Total liabilities and shareholders' equity | $ | 6,174,470 | ||||||||||
| Net interest spread (1) (2) | 2.88 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 167,682 | 2.91 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
| Column 1 | Column 2 |
|---|---|
| (2) | Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| Column 1 | Column 2 |
|---|---|
| (3) | Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
[The remainder of this page intentionally left blank]
- 26 -
Distribution of Assets, Liabilities & Shareholders’ Equity and Yields, Rates & Interest Margin
| For the Year Ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest | ||||||||||||
| Average | Income/ | Yields/ | ||||||||||
| Balance | Expense | Rates | ||||||||||
| ($ in thousands) | ||||||||||||
| Assets | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 3,089,099 | $ | 77,800 | 2.52 | % | ||||||
| Tax-exempt (1) | 615,665 | 19,923 | 3.24 | % | ||||||||
| Total investments (1) | 3,704,764 | 97,723 | 2.64 | % | ||||||||
| Loans: | ||||||||||||
| Taxable | 1,112,250 | 56,550 | 5.08 | % | ||||||||
| Tax-exempt (1) | 49,529 | 2,028 | 4.10 | % | ||||||||
| Total loans (1) | 1,161,779 | 58,578 | 5.04 | % | ||||||||
| Total interest bearing cash | 324,733 | 6,993 | 2.15 | % | ||||||||
| Total interest-earning assets(1) | 5,191,276 | 163,294 | 3.14 | % | ||||||||
| Other assets | 405,833 | |||||||||||
| Total assets | $ | 5,597,109 | ||||||||||
| Liabilities and shareholders' equity | ||||||||||||
| Noninterest-bearing demand | $ | 2,222,876 | $ | - | - | % | ||||||
| Savings and interest-bearing transaction | 2,396,604 | 1,274 | 0.05 | % | ||||||||
| Time less than $100,000 | 103,399 | 254 | 0.25 | % | ||||||||
| Time $100,000 or more | 78,925 | 326 | 0.41 | % | ||||||||
| Total interest-bearing deposits | 2,578,928 | 1,854 | 0.07 | % | ||||||||
| Securities sold under agreements to repurchase | 51,441 | 34 | 0.07 | % | ||||||||
| Federal funds purchased | 1 | - | 1.98 | % | ||||||||
| Total interest-bearing liabilities | 2,630,370 | 1,888 | 0.07 | % | ||||||||
| Other liabilities | 68,351 | |||||||||||
| Shareholders' equity | 675,512 | |||||||||||
| Total liabilities and shareholders' equity | $ | 5,597,109 | ||||||||||
| Net interest spread (1) (2) | 3.07 | % | ||||||||||
| Net interest and fee income and interest margin (1) (3) | $ | 161,406 | 3.11 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
| Column 1 | Column 2 |
|---|---|
| (2) | Net interest spread represents the average yield earned on interest-earning assets less the average rate incurred on interest-bearing liabilities. |
| Column 1 | Column 2 |
|---|---|
| (3) | Net interest margin is computed by calculating the difference between interest income and expense, divided by the average balance of interest-earning assets. The net interest margin is greater than the net interest spread due to the benefit of noninterest-bearing demand deposits. |
[The remainder of this page intentionally left blank]
- 27 -
Summary of Changes in Interest Income and Expense due to Changes in Average Asset & Liability Balances and Yields Earned & Rates Paid
The following tables set forth a summary of the changes in interest income and interest expense due to changes in average assets and liability balances (volume) and changes in average interest yields/rates for the periods indicated. Changes not solely attributable to volume or yields/rates have been allocated in proportion to the respective volume and yield/rate components.
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2020 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| Increase (decrease) in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 14,588 | $ | (1,422 | ) | $ | 13,166 | |||||
| Tax-exempt (1) | (4,926 | ) | 208 | (4,718 | ) | |||||||
| Total investments (1) | 9,662 | (1,214 | ) | 8,448 | ||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 42 | 1,081 | 1,123 | |||||||||
| Other | (2,334 | ) | (626 | ) | (2,960 | ) | ||||||
| Total taxable | (2,292 | ) | 455 | (1,837 | ) | |||||||
| Tax-exempt (1) | 98 | (76 | ) | 22 | ||||||||
| Total loans (1) | (2,194 | ) | 379 | (1,815 | ) | |||||||
| Total interest-bearing cash | 1,523 | (1,556 | ) | (33 | ) | |||||||
| Total increase (decrease) in interest and loan fee income (1) | 8,991 | (2,391 | ) | 6,600 | ||||||||
| Increase (decrease) in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | 216 | (29 | ) | 187 | ||||||||
| Time less than $100,000 | (17 | ) | (9 | ) | (26 | ) | ||||||
| Time $100,000 or more | (14 | ) | (40 | ) | (54 | ) | ||||||
| Total interest-bearing deposits | 185 | (78 | ) | 107 | ||||||||
| Securities sold under agreements to repurchase | 22 | 3 | 25 | |||||||||
| Other borrowed funds | (1 | ) | - | (1 | ) | |||||||
| Total increase (decrease) in interest expense | 206 | (75 | ) | 131 | ||||||||
| Increase (decrease) in net interest and loan fee income (1) | $ | 8,785 | $ | (2,316 | ) | $ | 6,469 |
| Column 1 | Column 2 |
|---|---|
| (1) | Amounts calculated on an FTE basis using the current statutory federal tax rate. |
[The remainder of this page intentionally left blank]
- 28 -
Summary of Changes in Interest Income and Expense
| For the Year Ended December 31, 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared with | ||||||||||||
| For the Year Ended December 31, 2019 | ||||||||||||
| Volume | Yield/Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
| Increase (decrease) in interest and loan fee income: | ||||||||||||
| Investment securities: | ||||||||||||
| Taxable | $ | 15,128 | $ | 235 | $ | 15,363 | ||||||
| Tax-exempt (1) | (5,031 | ) | 503 | (4,528 | ) | |||||||
| Total investments (1) | 10,097 | 738 | 10,835 | |||||||||
| Loans: | ||||||||||||
| Taxable: | ||||||||||||
| PPP loans | 6,516 | - | 6,516 | |||||||||
| Other | (3,687 | ) | (1,527 | ) | (5,214 | ) | ||||||
| Total taxable | 2,829 | (1,527 | ) | 1,302 | ||||||||
| Tax-exempt (1) | (59 | ) | (38 | ) | (97 | ) | ||||||
| Total loans (1) | 2,770 | (1,565 | ) | 1,205 | ||||||||
| Total interest-bearing cash | 1,006 | (6,834 | ) | (5,828 | ) | |||||||
| Total increase (decrease) in interest and loan fee income (1) | 13,873 | (7,661 | ) | 6,212 | ||||||||
| Increase (decrease) in interest expense: | ||||||||||||
| Deposits: | ||||||||||||
| Savings and interest-bearing transaction | 110 | (126 | ) | (16 | ) | |||||||
| Time less than $100,000 | (29 | ) | (32 | ) | (61 | ) | ||||||
| Time $100,000 or more | (27 | ) | 20 | (7 | ) | |||||||
| Total interest-bearing deposits | 54 | (138 | ) | (84 | ) | |||||||
| Securities sold under agreements to repurchase | 19 | - | 19 | |||||||||
| Other borrowed funds | 1 | - | 1 | |||||||||
| Total increase (decrease) in interest expense | 74 | (138 | ) | (64 | ) | |||||||
| Increase (decrease) in net interest and loan fee income (1) | $ | 13,799 | $ | (7,523 | ) | $ | 6,276 |
(1) Amounts calculated on an FTE basis using the current statutory federal tax rate.
Provision for Credit Losses
The Company manages credit costs by consistently enforcing conservative underwriting and administration procedures and aggressively pursuing collection efforts with debtors experiencing financial difficulties. The provision for credit losses reflects Management's assessment of credit risk in the loan portfolio and debt securities held to maturity during each of the periods presented.
The Company provided no provision for credit losses in 2021 based on Management’s estimate of reserves needed over the remaining life of its loans and investments. The Company provided a provision for credit losses of $4.3 million recorded in 2020. The 2020 provision represented Management’s estimate of additional reserves needed over the remaining life of its loans and investments due to credit-risk from weakened economic conditions caused by the COVID-19 pandemic. The Company provided no provision for loan losses in 2019 based on Management’s evaluation of credit quality, the level of the provision for loan losses in 2019, and the adequacy of the allowance for loan losses at December 31, 2019. For further information regarding credit risk, net credit losses and the allowance for credit losses, see the “Loan Portfolio Credit Risk” and “Allowance for Credit Losses” sections of this Report.
- 29 -
Noninterest Income
Components of Noninterest Income
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (In thousands) | |||||||||||
| Service charges on deposit accounts | $ | 13,697 | $ | 14,149 | $ | 17,882 | |||||
| Merchant processing services | 11,998 | 10,208 | 10,132 | ||||||||
| Debit card fees | 6,859 | 6,181 | 6,357 | ||||||||
| Trust fees | 3,311 | 3,012 | 2,963 | ||||||||
| ATM processing fees | 2,280 | 2,273 | 2,776 | ||||||||
| Other service fees | 1,884 | 1,837 | 2,255 | ||||||||
| Financial services commissions | 356 | 372 | 392 | ||||||||
| Gains on sales of real property | - | 3,536 | - | ||||||||
| Life insurance gains | - | - | 433 | ||||||||
| Securities gains | 34 | 71 | 217 | ||||||||
| Other noninterest income | 2,926 | 3,998 | 4,001 | ||||||||
| Total Noninterest Income | $ | 43,345 | $ | 45,637 | $ | 47,408 |
In 2021, noninterest income decreased $2.3 million compared with 2020 primarily because 2020 results included a $3.5 million gain on the sale of a closed branch building, a $603 thousand recovery in excess of previously charged off loan amounts, and higher service charges on deposit accounts. Decreases in 2021 results, compared with 2020, were partially offset by higher transaction volumes from merchant processing services and debit cards, and increases in trust fees.
In 2020, noninterest income decreased $1.8 million compared with 2019 due to lower income from activity based fees due to reduced economic activity related to the COVID-19 pandemic. Additionally, the results for 2019 included a life insurance gain of $433 thousand. The decrease was partially offset by a $3.5 million gain on the sale of a closed branch building in 2020.
Noninterest Expense
Components of Noninterest Expense
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (In thousands) | |||||||||||
| Salaries and related benefits | $ | 48,011 | $ | 50,749 | $ | 51,054 | |||||
| Occupancy and equipment | 19,139 | 19,637 | 20,240 | ||||||||
| Outsourced data processing services | 9,601 | 9,426 | 9,471 | ||||||||
| Professional fees | 3,253 | 2,423 | 2,465 | ||||||||
| Courier service | 2,177 | 2,001 | 1,878 | ||||||||
| Amortization of identifiable intangibles | 269 | 287 | 538 | ||||||||
| Loss Contingency | - | - | 553 | ||||||||
| Other noninterest expense | 15,356 | 14,043 | 12,787 | ||||||||
| Total Noninterest Expense | $ | 97,806 | $ | 98,566 | $ | 98,986 |
In 2021, noninterest expense decreased $760 thousand compared with 2020. The decrease in salaries and related benefits in 2021 compared with 2020 was attributable to attrition. Occupancy and equipment expenses decreased due to lower depreciation expense. These decreases were partially offset by higher professional fees and other noninterest expense.
In 2020, noninterest expense decreased $420 thousand compared with 2019 due to lower salaries, occupancy and equipment expenses, and lower amortization of intangible assets, and because the results for 2019 included $553 thousand of loss contingency. The decrease was partially offset by higher FDIC assessments (included in “other noninterest expense”) in 2020 because FDIC assessments in 2019 were reduced by application of the Bank’s FDIC assessment credit described in Part 1, Item 1, “Premiums for Deposit Insurance and FDIC Regulation”.
- 30 -
Provision for Income Tax
The Company’s income tax provision (FTE) was $33.2 million in 2021 compared with $30.0 million in 2020 and $29.4 million in 2019. The effective tax rates (FTE) were 27.7% in 2021 compared with 27.2% in 2020 and 26.8% in 2019.
The higher effective tax rates (FTE) in 2021 and 2020 compared with 2019 are due to lower levels of tax-exempt interest income and stock compensation tax deductions in 2020. The tax provisions (FTE) for 2021, 2020 and 2019 include tax benefits of $-0- thousand, $87 thousand and $435 thousand, respectively, for tax deductions from the exercise of employee stock options which exceed related compensation expenses recognized in the financial statements. In 2019, the Company decreased unrecognized tax benefits by $909 thousand related to settlements with taxing authorities. The settlements incorporated amended tax returns for which the Company had recognized a deferred tax asset in the amount of $1,003 thousand.
Investment Securities Portfolio
The Company maintains an investment securities portfolio consisting of securities issued by state and political subdivisions and corporations, collateralized loan obligations, agency and non-agency issued mortgage backed securities, and other securities.
Management managed the investment securities portfolio in response to changes in deposit and loan volumes. The carrying value of the Company’s investment securities portfolio was $4.9 billion at December 31, 2021 and $4.6 billion at December 31, 2020. The following table lists debt securities in the Company’s portfolio by type as of the indicated dates. The Company adopted ASU 2016-13 effective January 1, 2020. Debt securities held to maturity of $306,403 thousand at December 31, 2021 and $515,598 thousand at December 31, 2020, are listed at amortized cost before related reserve for expected credit losses of $7 thousand and $9 thousand, respectively. Debt securities available for sale are listed at fair value.
| At December 31, 2021 | At December 31, 2020 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying Value | As a percent of total investment securities | Carrying Value | As a percent of total investment securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Agency mortgage-backed securities | $ | 559,358 | 11 | % | $ | 893,284 | 20 | % | ||||||||
| Obligations of states and political subdivisions | 251,933 | 5 | % | 384,932 | 8 | % | ||||||||||
| Corporate securities | 2,746,735 | 56 | % | 2,117,978 | 46 | % | ||||||||||
| Commercial paper | - | - | % | 24,990 | 1 | % | ||||||||||
| Collateralized loan obligations | 1,386,355 | 28 | % | 1,156,101 | 25 | % | ||||||||||
| Other | 877 | - | % | 1,498 | - | % | ||||||||||
| Total | $ | 4,945,258 | 100 | % | $ | 4,578,783 | 100 | % | ||||||||
| Debt securities available for sale | $ | 4,638,855 | $ | 4,063,185 | ||||||||||||
| Debt securities held to maturity | 306,403 | 515,598 | ||||||||||||||
| Total | $ | 4,945,258 | $ | 4,578,783 |
Management continually evaluates the Company’s investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, liquidity, and the level of interest rate risk to which the Company is exposed. These evaluations may cause Management to change the level of funds the Company deploys into investment securities and change the composition of the Company’s investment securities portfolio.
At December 31, 2021, substantially all of the Company’s investment securities were investment grade as rated by one or more major rating agencies. In addition to monitoring credit rating agency evaluations, Management performs its own evaluations regarding the credit worthiness of the issuer or the securitized assets underlying asset-backed securities. The Company’s procedures for evaluating investments in securities are in accordance with guidance issued by the Board of Governors of the Federal Reserve System, “Investing in Securities without Reliance on Nationally Recognized Statistical Rating Agencies” (SR 12-15) and other regulatory guidance. There have been no significant differences in the Company’s internal analyses compared with the ratings assigned by the third party credit rating agencies.
The Company had no marketable equity securities at December 31, 2021, December 31, 2020 and December 31, 2019. All of the marketable equity securities were sold with no gains or losses from the sale during the third quarter 2019. The market value of the marketable equity securities was $1,747 thousand at December 31, 2018. The Company recognized gross unrealized holding gains of $50 thousand in earnings in 2019.
- 31 -
The following table shows the fair value carrying amount of the Company’s equity securities and debt securities available for sale as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (In thousands) | |||||||||||
| Debt securities available for sale: | |||||||||||
| U.S. Treasury securities | $ | - | $ | - | $ | 20,000 | |||||
| Securities of U.S. Government sponsored entities | - | - | 111,167 | ||||||||
| Agency residential mortgage-backed securities (MBS) | 411,726 | 652,952 | 939,750 | ||||||||
| Agency commercial MBS | - | - | 3,708 | ||||||||
| Securities of U.S. Government entities | 119 | 154 | 544 | ||||||||
| Obligations of states and political subdivisions | 93,920 | 111,010 | 163,139 | ||||||||
| Corporate securities | 2,746,735 | 2,117,978 | 1,833,783 | ||||||||
| Commercial paper | - | 24,990 | - | ||||||||
| Collateralized Loan Obligations | 1,386,355 | 1,156,101 | 6,755 | ||||||||
| Total debt securities available for sale | $ | 4,638,855 | $ | 4,063,185 | $ | 3,078,846 |
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities available for sale (stated at fair value) at December 31, 2021. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Mortgage-backed securities are shown separately because they are typically paid in monthly installments over a number of years.
Debt Securities Available for Sale Maturity Distribution
| At December 31, 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | After ten years | Mortgage- backed | Total | |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Securities of U.S. Government entities | $ | - | $ | 119 | $ | - | $ | - | $ | - | $ | 119 | ||||||||||||
| Interest rate | - | % | 2.59 | % | - | % | - | % | - | % | 2.59 | % | ||||||||||||
| Obligations of states and political subdivisions | 3,576 | 35,705 | 54,639 | - | - | 93,920 | ||||||||||||||||||
| Interest rate | 4.10 | % | 3.41 | % | 2.92 | % | - | % | - | % | 3.07 | % | ||||||||||||
| Corporate securities | 305,681 | 697,595 | 1,528,846 | 214,613 | - | 2,746,735 | ||||||||||||||||||
| Interest rate | 2.61 | % | 3.24 | % | 2.62 | % | 2.36 | % | - | % | 2.72 | % | ||||||||||||
| Collaterized loan obligations | - | 4,638 | 763,757 | 617,960 | - | 1,386,355 | ||||||||||||||||||
| Interest rate | - | % | 2.12 | % | 1.76 | % | 1.83 | % | - | % | 1.79 | % | ||||||||||||
| Subtotal | 309,257 | 738,057 | 2,347,242 | 832,573 | - | 4,227,129 | ||||||||||||||||||
| Interest rate | 2.63 | % | 3.24 | % | 2.35 | % | 1.97 | % | - | % | 2.42 | % | ||||||||||||
| MBS | - | - | - | - | 411,726 | 411,726 | ||||||||||||||||||
| Interest rate | - | % | - | % | - | % | - | % | 1.86 | % | 1.86 | % | ||||||||||||
| Total | $ | 309,257 | $ | 738,057 | $ | 2,347,242 | $ | 832,573 | $ | 411,726 | $ | 4,638,855 | ||||||||||||
| Interest rate | 2.63 | % | 3.24 | % | 2.35 | % | 1.97 | % | 1.86 | % | 2.37 | % |
[The remainder of this page intentionally left blank]
- 32 -
The following table shows the amortized cost carrying amount and fair value before related reserve for expected credit losses of $7 thousand at December 31, 2021 and $9 thousand at December 31, 2020, of the Company’s debt securities held to maturity as of the dates indicated:
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (In thousands) | |||||||||||
| Agency residential MBS | $ | 147,632 | $ | 240,332 | $ | 353,937 | |||||
| Non-agency residential MBS | 758 | 1,344 | 2,354 | ||||||||
| Obligations of states and political subdivisions | 158,013 | 273,922 | 381,781 | ||||||||
| Total | $ | 306,403 | $ | 515,598 | $ | 738,072 | |||||
| Fair value | $ | 312,562 | $ | 529,687 | $ | 744,296 |
The following table sets forth the relative maturities and contractual yields of the Company’s debt securities held to maturity at December 31, 2021. Yields on state and political subdivision securities have been calculated on a fully taxable equivalent basis using the current federal statutory rate. Mortgage-backed securities are shown separately because they are typically paid in monthly installments over a number of years.
Debt Securities Held to Maturity Maturity Distribution
| At December 31, 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within one year | After one but within five years | After five but within ten years | After ten years | Mortgage- backed | Total | |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Obligations of states and political subdivisions | $ | 15,836 | $ | 125,001 | $ | 17,176 | $ | - | $ | - | $ | 158,013 | ||||||||||||
| Interest rate | 3.01 | % | 3.38 | % | 3.59 | % | - | % | - | % | 3.40 | % | ||||||||||||
| MBS | - | - | - | - | 148,390 | 148,390 | ||||||||||||||||||
| Interest rate | - | % | - | % | - | % | - | % | 1.68 | % | 1.68 | % | ||||||||||||
| Total | $ | 15,836 | $ | 125,001 | $ | 17,176 | $ | - | $ | 148,390 | $ | 306,403 | ||||||||||||
| Interest rate | 3.01 | % | 3.38 | % | 3.59 | % | - | % | 1.68 | % | 2.57 | % |
The following table summarizes total corporate securities by credit rating:
| At December 31, 2021 | At December 31, 2020 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Market value | As a percent of total corporate securities | Market value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| AAA | $ | 21,400 | 1 | % | $ | 21,905 | 1 | % | ||||||||
| AA+ | 20,479 | 1 | % | 20,979 | 1 | % | ||||||||||
| AA | 19,781 | 1 | % | 41,232 | 2 | % | ||||||||||
| AA- | 105,373 | 4 | % | 46,969 | 2 | % | ||||||||||
| A+ | 128,325 | 5 | % | 153,917 | 7 | % | ||||||||||
| A | 539,062 | 19 | % | 374,155 | 18 | % | ||||||||||
| A- | 628,089 | 23 | % | 385,642 | 18 | % | ||||||||||
| BBB+ | 797,860 | 29 | % | 489,677 | 23 | % | ||||||||||
| BBB | 474,648 | 17 | % | 486,108 | 23 | % | ||||||||||
| BBB- | 11,718 | - | % | 82,431 | 4 | % | ||||||||||
| Investment grade | 2,746,735 | 100 | % | 2,103,015 | 99 | % | ||||||||||
| Below investment grade | - | - | % | 14,963 | 1 | % | ||||||||||
| Total Corporate securities | $ | 2,746,735 | 100 | % | $ | 2,117,978 | 100 | % |
The Company’s below investment grade corporate bond with a balance of $14.96 million at December 31, 2020 paid off in full at maturity in July 2021.
- 33 -
The following table summarizes total corporate securities by the industry sector in which the issuing companies operate:
| At December 31, 2021 | At December 31, 2020 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Market value | As a percent of total corporate securities | Market value | As a percent of total corporate securities | |||||||||||||
| ($ in thousands) | ||||||||||||||||
| Financial | $ | 1,421,317 | 52 | % | $ | 938,222 | 44 | % | ||||||||
| Consumer, Non-cyclical | 271,069 | 10 | % | 184,069 | 9 | % | ||||||||||
| Industrial | 217,065 | 8 | % | 188,803 | 9 | % | ||||||||||
| Utilities | 208,522 | 7 | % | 185,486 | 9 | % | ||||||||||
| Communications | 161,537 | 6 | % | 173,483 | 8 | % | ||||||||||
| Technology | 127,853 | 5 | % | 130,725 | 6 | % | ||||||||||
| Consumer, Cyclical | 125,686 | 4 | % | 93,330 | 4 | % | ||||||||||
| Basic Materials | 114,964 | 4 | % | 120,811 | 6 | % | ||||||||||
| Energy | 98,722 | 4 | % | 103,049 | 5 | % | ||||||||||
| Total Corporate securities | $ | 2,746,735 | 100 | % | $ | 2,117,978 | 100 | % |
The following table summarizes total consumer, cyclical by sub-sector:
| At December 31, 2021 | |||
|---|---|---|---|
| Market value | |||
| ($ in thousands) | |||
| Hotels | $ | - | |
| Restaurants | 20,478 | ||
| Department Stores | - | ||
| Casinos | - | ||
| Airlines | - | ||
| Other | 105,208 | ||
| Total Consumer, Cyclical | $ | 125,686 |
The Company’s $20.5 million (fair value) in corporate bonds to issuers operating in the consumer cyclical – restaurant subsector represent bonds of one company which retails, roasts and provides its own brand of specialty coffee and other complementary products through retail locations worldwide and sells coffee through several distribution channels. The bonds mature in 2023. At December 31, 2021, the bonds were rated BBB and priced with an unrealized gain of $480 thousand.
| At December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Energy | $ | 95,380 | $ | 98,722 | |||
| Industrial | 213,017 | 217,065 | |||||
| Total | $ | 308,397 | $ | 315,787 |
The $98.7 million (fair value) in corporate bonds in the energy sector are issued by 4 issuers at December 31, 2021. The $217.1 million (fair value) in corporate bonds in the industrial sector are issued by 10 issuers at December 31, 2021.
The Company’s $1.4 billion (fair value) in collateralized loan obligations at December 31, 2021, consist of investments in 157 issues that are within the senior tranches of their respective fund securitization structures. All of the Company’s collateralized loan obligation investments are rated AAA or AA at December 31, 2021.
- 34 -
The following tables summarize the total general obligation and revenue bonds issued by states and political subdivisions held in the Company’s investment securities portfolios as of the dates indicated, identifying the state in which the issuing government municipality or agency operates.
At December 31, 2021, the Company’s investment securities portfolios included securities issued by 197 state and local government municipalities and agencies located within 33 states. The largest exposure to any one municipality or agency was $7.4 million (fair value) represented by five general obligation bonds.
| At December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Obligations of states and political subdivisions: | |||||||
| General obligation bonds: | |||||||
| California | $ | 48,332 | $ | 49,829 | |||
| Washington | 13,460 | 13,924 | |||||
| Texas | 11,653 | 12,024 | |||||
| Other (27 states) | 110,722 | 114,132 | |||||
| Total general obligation bonds | $ | 184,167 | $ | 189,909 | |||
| Revenue bonds: | |||||||
| California | $ | 14,912 | $ | 15,208 | |||
| Kentucky | 8,846 | 9,093 | |||||
| Virginia | 7,576 | 7,809 | |||||
| Colorado | 6,158 | 6,241 | |||||
| Indiana | 5,747 | 5,821 | |||||
| Other (12 states) | 20,714 | 20,934 | |||||
| Total revenue bonds | $ | 63,953 | $ | 65,106 | |||
| Total obligations of states and political subdivisions | $ | 248,120 | $ | 255,015 |
[The remainder of this page intentionally left blank]
- 35 -
At December 31, 2020, the Company’s investment securities portfolios included securities issued by 317 state and local government municipalities and agencies located within 40 states. The largest exposure to any one municipality or agency was $8.2 million (fair value) represented by six general obligation bonds.
| At December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Obligations of states and political subdivisions: | |||||||
| General obligation bonds: | |||||||
| California | $ | 67,386 | $ | 70,075 | |||
| Texas | 20,644 | 21,283 | |||||
| New Jersey | 17,403 | 17,629 | |||||
| Washington | 16,226 | 17,000 | |||||
| Other (32 states) | 159,019 | 164,764 | |||||
| Total general obligation bonds | $ | 280,678 | $ | 290,751 | |||
| Revenue bonds: | |||||||
| California | $ | 17,587 | $ | 18,054 | |||
| Kentucky | 10,822 | 11,210 | |||||
| Indiana | 9,350 | 9,565 | |||||
| Virginia | 7,604 | 8,019 | |||||
| Colorado | 6,302 | 6,519 | |||||
| Washington | 6,225 | 6,358 | |||||
| Maryland | 5,972 | 6,043 | |||||
| Other (19 states) | 35,061 | 35,656 | |||||
| Total revenue bonds | $ | 98,923 | $ | 101,424 | |||
| Total obligations of states and political subdivisions | $ | 379,601 | $ | 392,175 |
At December 31, 2021 and December 31, 2020, the revenue bonds in the Company’s investment securities portfolios were issued by state and local government municipalities and agencies to fund public services such as water utility, sewer utility, recreational and school facilities, and general public and economic improvements. The revenue bonds were payable from 14 revenue sources at December 31, 2021 and 19 revenue sources at December 31, 2020. The revenue sources that represent 5% or more individually of the total revenue bonds are summarized in the following tables.
| At December 31, 2021 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Revenue bonds by revenue source: | |||||||
| Water | $ | 10,123 | $ | 10,222 | |||
| Sewer | 8,525 | 8,828 | |||||
| Sales tax | 8,203 | 8,304 | |||||
| Lease (renewal) | 6,969 | 7,175 | |||||
| Lease (abatement) | 6,922 | 7,010 | |||||
| Lease (appropriation) | 4,564 | 4,618 | |||||
| Special Assessment | 4,080 | 4,197 | |||||
| Intergovernmental Agreement | 3,860 | 3,926 | |||||
| Other (6 sources) | 10,707 | 10,826 | |||||
| Total revenue bonds by revenue source | $ | 63,953 | $ | 65,106 |
[The remainder of this page intentionally left blank]
- 36 -
| At December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|
| Amortized | Fair | ||||||
| Cost | Value | ||||||
| (In thousands) | |||||||
| Revenue bonds by revenue source: | |||||||
| Water | $ | 22,731 | $ | 23,095 | |||
| Sewer | 12,447 | 12,989 | |||||
| Sales tax | 10,738 | 11,013 | |||||
| Lease (renewal) | 9,209 | 9,545 | |||||
| Lease (abatement) | 8,483 | 8,674 | |||||
| Other (14 sources) | 35,315 | 36,108 | |||||
| Total revenue bonds by revenue source | $ | 98,923 | $ | 101,424 |
See Note 2 to the consolidated financial statements for additional information related to the investment securities.
Loan Portfolio
The Company originates loans with the intent to hold such assets until principal is repaid. Management follows written loan underwriting policies and procedures which are approved by the Bank’s Board of Directors. Loans are underwritten following approved underwriting standards and lending authorities within a formalized organizational structure. The Board of Directors also approves independent real estate appraisers to be used in obtaining estimated values for real property serving as loan collateral. Prevailing economic trends and conditions are also taken into consideration in loan underwriting practices.
All loan applications must be for clearly defined legitimate purposes with a determinable primary source of repayment, and as appropriate, secondary sources of repayment. All loans are supported by appropriate documentation such as current financial statements, tax returns, credit reports, collateral information, guarantor asset verification, title reports, appraisals, and other relevant documentation.
During 2020 and the first six months of 2021, the Bank processed customer PPP loan applications as established by the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The United States Small Business Administration guarantees PPP loans; given this guarantee, the PPP loans are not considered to have default risk. PPP loans, net of deferred fees and costs, were $46 million at December 31, 2021 and $187 million at December 31, 2020.
Commercial loans represent term loans used to acquire durable business assets or revolving lines of credit used to finance working capital. Underwriting practices evaluate each borrower’s cash flow as the principal source of loan repayment. Commercial loans are generally secured by the borrower’s business assets as a secondary source of repayment. Commercial loans are evaluated for credit-worthiness based on prior loan performance and borrower financial information including cash flow, borrower net worth and aggregate debt. PPP loans are included in commercial loans.
Commercial real estate loans represent term loans used to acquire or refinance real estate to be operated by the borrower in a commercial capacity. Underwriting practices evaluate each borrower’s global cash flow as the principal source of loan repayment, independent appraisal of value of the property, and other relevant factors. Commercial real estate loans are generally secured by a first lien on the property as a secondary source of repayment.
Real estate construction loans represent the financing of real estate development. Loan principal disbursements are controlled through the use of project budgets, and disbursements are approved based on construction progress, which is validated by project site inspections. A first lien on the real estate serves as collateral to secure the loan.
Residential real estate loans generally represent first lien mortgages used by the borrower to purchase or refinance a principal residence. For interest-rate risk purposes, the Company offers only fully-amortizing, adjustable-rate mortgages. In underwriting first lien mortgages, the Company evaluates each borrower’s ability to repay the loan, an independent appraisal of the value of the property, and other relevant factors. The Company does not offer riskier mortgage products, such as non-amortizing “interest-only” mortgages and “negative amortization” mortgages.
For loans secured by real estate, the Bank requires title insurance to insure the status of its lien and each borrower is obligated to insure the real estate collateral, naming the Company as loss payee, in an amount sufficient to repay the principal amount outstanding in the event of a property casualty loss.
- 37 -
Consumer installment and other loans are predominantly comprised of indirect automobile loans with underwriting based on credit history and scores, personal income, debt service capacity, and collateral values.
Loan volumes have declined due to payoffs and problem loan workout activities, particularly with purchased loans, and reduced volumes of loan originations. The Company did not take an aggressive posture relative to loan portfolio growth during the post-recession period of historically low interest rates. Management increased investment securities as loan volumes declined.
The following table shows the composition of the loan portfolio of the Company by type of loan and type of borrower, on the dates indicated:
Loan Portfolio
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| PPP loans | $ | 45,888 | $ | 186,945 | $ | - | $ | - | $ | - | |||||||||
| Other commercial | 187,202 | 207,861 | 222,085 | 275,080 | 335,996 | ||||||||||||||
| Total commercial | 233,090 | 394,806 | 222,085 | 275,080 | 335,996 | ||||||||||||||
| Commercial real estate | 535,261 | 564,300 | 578,758 | 580,480 | 568,584 | ||||||||||||||
| Construction | 48 | 129 | 1,618 | 3,982 | 5,649 | ||||||||||||||
| Residential real estate | 18,133 | 23,471 | 32,748 | 44,866 | 65,183 | ||||||||||||||
| Consumer installment and other | 281,594 | 273,537 | 291,455 | 302,794 | 312,570 | ||||||||||||||
| Total loans | 1,068,126 | 1,256,243 | 1,126,664 | 1,207,202 | 1,287,982 |
The following table shows the maturity distribution and interest rate sensitivity of loans at December 31, 2021. There were no loans with a remaining maturity of over fifteen years as of December 31, 2021.
Loan Maturity Distribution
| At December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | One to Five Years | Five to Fifteen Years | Total | ||||||||||||
| (In thousands) | |||||||||||||||
| Commercial | $ | 89,429 | $ | 99,755 | $ | 43,906 | $ | 233,090 | |||||||
| Commercial real estate | 94,763 | 283,307 | 157,191 | 535,261 | |||||||||||
| Construction | 48 | - | - | 48 | |||||||||||
| Residential real estate | 5,105 | 10,444 | 2,584 | 18,133 | |||||||||||
| Consumer and other installment | 78,914 | 196,958 | 5,722 | 281,594 | |||||||||||
| Total | $ | 268,259 | $ | 590,464 | $ | 209,403 | $ | 1,068,126 | |||||||
| Loans with fixed interest rates | 182,201 | 288,172 | 32,284 | 502,657 | |||||||||||
| Loans with floating or adjustable interest rates | 86,058 | 302,292 | 177,119 | 565,469 | |||||||||||
| Total | $ | 268,259 | $ | 590,464 | $ | 209,403 | $ | 1,068,126 |
Commitments and Letters of Credit
The Company issues formal commitments on lines of credit to well-established and financially responsible commercial enterprises. Such commitments can be either secured or unsecured and are typically in the form of revolving lines of credit for seasonal working capital needs. Occasionally, such commitments are in the form of letters of credit to facilitate the customers’ particular business transactions. Commitment fees are generally charged for commitments and letters of credit. Commitments on lines of credit and letters of credit typically mature within one year. For further information, see the accompanying notes to the consolidated financial statements.
Loan Portfolio Credit Risk
The Company extends loans to commercial and consumer customers which expose the Company to the risk that the borrowers will default, causing loss. The Company’s lending activities are exposed to various qualitative risks. All loan segments are exposed to risks inherent in the economy and market conditions. Significant risk characteristics related to the commercial loan segment include the borrowers’ business performance and financial condition, and the value of collateral for secured loans. Significant risk characteristics related to the commercial real estate segment include the borrowers’ business performance and the value of properties collateralizing the loans. Significant risk characteristics related to the construction loan segment include the borrowers’ performance in successfully developing the real estate into the intended purpose and the value of the property collateralizing the loans. Significant risk characteristics related to the residential real estate segment include the borrowers’ financial wherewithal to service the mortgages and the value of the property collateralizing the loans. Significant risk characteristics related to the consumer loan segment include the financial condition of the borrowers and the value of collateral securing the loans.
- 38 -
During 2020 and the first six months of 2021, the Bank processed customer PPP loan applications pursuant to the CARES Act. The United States Small Business Administration guarantees PPP loans; given this guarantee, the PPP loans are not considered to have default risk and do not carry an allowance for credit losses. The outstanding balances of PPP loans, net of deferred fees and costs, were $46 million at December 31, 2021.
On April 7, 2020, the U.S. banking agencies issued an Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus (Revised). The statement describes accounting for COVID-19-related loan modifications, including clarifying the interaction between current accounting rules and the temporary relief provided by the CARES Act. The Bank has been actively working with consumer and commercial borrowers requesting deferral of loan payments, granting deferrals of principal and interest payments for 90 days. At December 31, 2021, loans granted loan deferrals totaled $84 thousand, all of which were consumer automobile loans.
The preparation of the financial statements requires Management to estimate the amount of expected losses in the loan portfolio and establish an allowance for credit losses. The allowance for credit losses is maintained by assessing or reversing a provision for credit losses through the Company’s earnings. In estimating credit losses, Management must exercise judgment in evaluating information deemed relevant, such as financial information regarding individual borrowers, overall loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing economic conditions and other information. The amount of ultimate losses on the loan portfolio can vary from the estimated amounts. Management follows a systematic methodology to estimate loss potential in an effort to reduce the differences between estimated and actual losses.
The Company closely monitors the markets in which it conducts its lending operations and follows a strategy to control exposure to loans with high credit risk. The Bank’s organization structure separates the functions of business development and loan underwriting; Management believes this segregation of duties avoids inherent conflicts of combining business development and loan approval functions. In measuring and managing credit risk, the Company adheres to the following practices:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Bank maintains a Loan Review Department which reports directly to the audit committee of the Board of Directors. The Loan Review Department performs independent evaluations of loans to challenge the credit risk grades assigned by Management, using grading standards employed by bank regulatory agencies. Those loans judged to carry higher risk attributes are referred to as “classified loans.” Classified loans receive elevated Management attention in order to maximize collection. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The Bank maintains two loan administration offices whose sole responsibility is to manage and collect classified loans. |
Classified loans with higher levels of credit risk are further designated as “nonaccrual loans.” Management places classified loans on nonaccrual status when full collection of contractual interest and principal payments is in doubt. Uncollected interest previously accrued on loans placed on nonaccrual status is reversed as a charge against interest income. The Company does not accrue interest income on loans following placement on nonaccrual status. Interest payments received on nonaccrual loans are applied to reduce the carrying amount of the loan unless the carrying amount is well secured by loan collateral. “Nonperforming assets” include nonaccrual loans, loans 90 or more days past due and still accruing, and repossessed loan collateral (commonly referred to as “Other Real Estate Owned”).
[The remainder of this page intentionally left blank]
- 39 -
Nonperforming Assets
| At December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | |||||||||||||||
| (In thousands) | |||||||||||||||||||
| Nonperforming nonaccrual loans | $ | 265 | $ | 526 | $ | 659 | $ | 998 | $ | 1,641 | |||||||||
| Performing nonaccrual loans | 427 | 3,803 | 3,781 | 3,870 | 4,285 | ||||||||||||||
| Total nonaccrual loans | 692 | 4,329 | 4,440 | 4,868 | 5,926 | ||||||||||||||
| Accruing loans 90 or more days past due | 339 | 450 | 440 | 551 | 531 | ||||||||||||||
| Total nonperforming loans | 1,031 | 4,779 | 4,880 | 5,419 | 6,457 | ||||||||||||||
| Other real estate owned | - | - | 43 | 350 | 1,426 | ||||||||||||||
| Total nonperforming assets | $ | 1,031 | $ | 4,779 | $ | 4,923 | $ | 5,769 | $ | 7,883 |
At December 31, 2021, nonaccrual loans consisted of five loans with an average carrying value of $138 thousand.
Management believes the overall credit quality of the loan portfolio is reasonably stable; however, classified and nonperforming assets could fluctuate from period to period. The performance of any individual loan can be affected by external factors such as the interest rate environment, economic conditions, pandemics, and collateral values or factors particular to the borrower. No assurance can be given that additional increases in nonaccrual and delinquent loans will not occur in the future.
Allowance for Credit Losses
Effective January 1, 2020, the Company adopted Accounting Standards Update (ASU) 2016-13, Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments (“CECL”). The following table summarizes allowance for credit losses at the dates indicated:
| At December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| (In thousands) | |||||||
| Allowance for Credit Losses on Loans | $ | 23,514 | $ | 23,854 | |||
| Allowance for Credit Losses on Held to Maturity Debt Securities | 7 | 9 | |||||
| Total Allowance for Credit Losses | $ | 23,521 | $ | 23,863 | |||
| Allowance for unfunded credit commitments | 201 | 101 |
Allowance for Credit Losses on Debt Securities Held to Maturity
Management segmented debt securities held to maturity, selected methods to estimate losses for each segment, and measured a loss estimate. Agency mortgage-backed securities were assigned no credit loss allowance due to the perceived backing of government sponsored entities. Municipal securities were evaluated for risk of default based on credit rating and remaining term to maturity using Moody’s risk of default factors; Moody’s loss upon default factors were applied to the assumed defaulted principal amounts to estimate the amount for credit loss allowance. The adoption of the ASU resulted in establishment of allowance for credit losses related to debt securities held to maturity of $16 thousand. It was reduced to $7 thousand at December 31, 2021 and $9 thousand at December 31, 2020 to reflect the expected credit losses on debt securities held to maturity.
Allowance for Credit Losses on Loans
The Company’s allowance for credit losses on loans represents Management’s estimate of forecasted credit losses in the loan portfolio based on the CECL model. In evaluating credit risk for loans, Management measures the loss potential of the carrying value of loans. As described above, payments received on nonaccrual loans may be applied against the principal balance of the loans until such time as full collection of the remaining recorded balance is expected.
[The remainder of this page intentionally left blank]
- 40 -
The following table summarizes the allowance for credit losses, chargeoffs and recoveries for the periods indicated. The allowance for loan losses for 2017, 2018 and 2019 is shown under legacy GAAP.
| At and For the Years Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||
| Analysis of the Allowance for Credit Losses | ||||||||||||||||||||
| Balance, end of prior period | $ | 23,854 | $ | 19,484 | $ | 21,351 | $ | 23,009 | $ | 25,954 | ||||||||||
| Adoption of ASU 2016-13 | - | 2,017 | - | - | - | |||||||||||||||
| Balance, beginning of period | 23,854 | 21,501 | 21,351 | 23,009 | 25,954 | |||||||||||||||
| Provision for (reversal of) credit losses on loans | 2 | 4,307 | - | - | (1,900 | ) | ||||||||||||||
| Loans charged off: | ||||||||||||||||||||
| Commercial | (56 | ) | (236 | ) | (97 | ) | (513 | ) | (961 | ) | ||||||||||
| Commercial real estate | - | - | - | (240 | ) | - | ||||||||||||||
| Consumer and other installment | (3,192 | ) | (3,963 | ) | (4,473 | ) | (4,124 | ) | (4,957 | ) | ||||||||||
| Total chargeoffs | (3,248 | ) | (4,199 | ) | (4,570 | ) | (4,877 | ) | (5,918 | ) | ||||||||||
| Recoveries of loans previously charged off: | ||||||||||||||||||||
| Commercial | 228 | 351 | 768 | 1,447 | 762 | |||||||||||||||
| Commercial real estate | 743 | 49 | 196 | - | 88 | |||||||||||||||
| Construction | - | - | - | - | 1,899 | |||||||||||||||
| Consumer and other installment | 1,935 | 1,845 | 1,739 | 1,772 | 2,124 | |||||||||||||||
| Total recoveries | 2,906 | 2,245 | 2,703 | 3,219 | 4,873 | |||||||||||||||
| Net loan losses | (342 | ) | (1,954 | ) | (1,867 | ) | (1,658 | ) | (1,045 | ) | ||||||||||
| Balance, end of period | $ | 23,514 | $ | 23,854 | $ | 19,484 | $ | 21,351 | $ | 23,009 | ||||||||||
| Net loan losses as a percentage of average loans | 0.03 | % | 0.16 | % | 0.16 | % | 0.14 | % | 0.08 | % | ||||||||||
| Selected financial data: | ||||||||||||||||||||
| Loans | $ | 1,068,126 | $ | 1,256,243 | $ | 1,126,664 | $ | 1,207,202 | $ | 1,287,982 | ||||||||||
| Nonaccrual loans | 692 | 4,329 | 4,440 | 4,868 | 5,926 | |||||||||||||||
| Allowance for credit losses as a percentage of loans | 2.20 | % | 1.90 | % | 1.73 | % | 1.77 | % | 1.79 | % | ||||||||||
| Nonaccrual loans as a percentage of loans | 0.06 | % | 0.34 | % | 0.39 | % | 0.40 | % | 0.46 | % | ||||||||||
| Allowance for credit losses to nonaccrual loans | 3397.98 | % | 551.03 | % | 438.83 | % | 438.60 | % | 388.27 | % |
The following table summarizes net (chargeoffs) recoveries and the ratio of net (charge-offs) recoveries to average loans for the periods indicated:
| For the Years ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||
| As a percentage | As a percentage | As a percentage | ||||||||||||||||||||||
| of Net chargeoffs | of Net chargeoffs | of Net chargeoffs | ||||||||||||||||||||||
| Net (chargeoffs) | (recoveries) | Net (chargeoffs) | (recoveries) | Net (chargeoffs) | (recoveries) | |||||||||||||||||||
| Recoveries | to Average loans | Recoveries | to Average loans | Recoveries | to Average loans | |||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||
| Commercial | $ | 172 | (0.05 | )% | $ | 115 | (0.03 | )% | $ | 671 | (0.28 | )% | ||||||||||||
| Commercial real estate | 743 | (0.14 | )% | 49 | (0.01 | )% | 196 | (0.03 | )% | |||||||||||||||
| Construction | - | - | % | - | - | % | - | - | % | |||||||||||||||
| Residential real estate | - | - | % | - | - | % | - | - | % | |||||||||||||||
| Consumer and other installment | (1,257 | ) | 0.45 | % | (2,118 | ) | 0.76 | % | (2,734 | ) | 0.92 | % | ||||||||||||
| Total | $ | (342 | ) | 0.03 | % | $ | (1,954 | ) | 0.16 | % | $ | (1,867 | ) | 0.16 | % |
The Company's allowance for credit losses on loans is maintained at a level considered adequate to provide for expected losses based on historical loss rates adjusted for current and expected conditions over a forecast period. These include conditions unique to individual borrowers, as well as overall loan loss experience, the amount of past due, nonperforming and classified loans, recommendations of regulatory authorities, prevailing and forecasted economic conditions, or credit protection agreements and other factors. Loans that share common risk characteristics are segregated into pools based on common characteristics, which is primarily determined by loan, borrower, or collateral type. Historical loss rates are determined for each pool. Loans that do not share risk characteristics with other loans in the pools are evaluated individually. See Note 1 to the consolidated financial statements for additional information.
[The remainder of this page intentionally left blank]
- 41 -
The following table presents the allocation of the allowance for credit losses as of December 31 for the periods indicated. The allowance for loan losses for 2017, 2018 and 2019 is shown under legacy GAAP.
| At December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||||||||||||||||||||||
| Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | Allocation of the Allowance Balance | Loans as Percent of Total Loans | |||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Commercial | $ | 6,966 | 22 | % | $ | 9,205 | 31 | % | $ | 4,959 | 20 | % | $ | 6,311 | 23 | % | $ | 7,746 | 26 | % | ||||||||||||||||||||
| Commercial real estate | 6,529 | 50 | % | 5,660 | 45 | % | 4,064 | 51 | % | 3,884 | 48 | % | 3,849 | 44 | % | |||||||||||||||||||||||||
| Construction | 2 | - | % | 6 | - | % | 109 | - | % | 1,465 | - | % | 335 | 1 | % | |||||||||||||||||||||||||
| Residential real estate | 45 | 2 | % | 47 | 2 | % | 206 | 3 | % | 869 | 4 | % | 995 | 5 | % | |||||||||||||||||||||||||
| Consumer installment and other | 9,972 | 26 | % | 8,936 | 22 | % | 6,445 | 26 | % | 5,645 | 25 | % | 6,418 | 24 | % | |||||||||||||||||||||||||
| Unallocated portion | - | - | % | - | - | % | 3,701 | - | % | 3,177 | - | % | 3,666 | - | % | |||||||||||||||||||||||||
| Total | $ | 23,514 | 100 | % | $ | 23,854 | 100 | % | $ | 19,484 | 100 | % | $ | 21,351 | 100 | % | $ | 23,009 | 100 | % |
| Allowance for Credit Losses | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, 2021 | ||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Commercial | Residential | Installment | ||||||||||||||||||||||
| Commercial | Real Estate | Construction | Real Estate | and Other | Total | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||
| Balance at beginning of period | $ | 9,205 | $ | 5,660 | $ | 6 | $ | 47 | $ | 8,936 | $ | 23,854 | ||||||||||||
| (Reversal) provision | (2,411 | ) | 126 | (4 | ) | (2 | ) | 2,293 | 2 | |||||||||||||||
| Chargeoffs | (56 | ) | - | - | - | (3,192 | ) | (3,248 | ) | |||||||||||||||
| Recoveries | 228 | 743 | - | - | 1,935 | 2,906 | ||||||||||||||||||
| Total allowance for credit losses | $ | 6,966 | $ | 6,529 | $ | 2 | $ | 45 | $ | 9,972 | $ | 23,514 |
Management considers the $23.5 million allowance for credit losses on loans to be adequate as a reserve against current expected credit losses in the loan portfolio as of December 31, 2021.
See Note 3 to the consolidated financial statements for additional information related to the loan portfolio, loan portfolio credit risk, and allowance for credit losses.
Asset/Liability and Market Risk Management
Asset/liability management involves the evaluation, monitoring and management of interest rate risk, market risk, liquidity and funding. The fundamental objective of the Company's management of assets and liabilities is to maximize its economic value while maintaining adequate liquidity and a conservative level of interest rate risk.
Interest Rate Risk
Interest rate risk is a significant market risk affecting the Company. Many factors affect the Company’s exposure to interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships, and re-pricing characteristics of financial instruments. Financial instruments may mature or re-price at different times. Financial instruments may re-price at the same time but by different amounts. Short-term and long-term market interest rates may change by different amounts. The timing and amount of cash flows of various financial instruments may change as interest rates change. In addition, the changing levels of interest rates may have an impact on loan demand and demand for various deposit products.
The Company’s earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the United States government and its agencies, particularly the FOMC. The monetary policies of the FOMC can influence the overall growth of loans, investment securities, and deposits and the level of interest rates earned on loans and investment securities and paid for deposits and other borrowings. The nature and impact of future changes in monetary policies are generally not predictable.
Management attempts to manage interest rate risk while enhancing the net interest margin and net interest income. At times, depending on expected increases or decreases in market interest rates, the relationship between long and short-term interest rates, market conditions and competitive factors, Management may adjust the Company's interest rate risk position. The Company's results of operations and net portfolio values remain subject to changes in interest rates and to fluctuations in the difference between long, intermediate, and short-term interest rates.
- 42 -
Management monitors the Company’s interest rate risk using a purchased simulation model, which is periodically validated using supervisory guidance issued by the Board of Governors of the Federal Reserve System, SR 11-7 “Guidance on Model Risk Management.” Management measures its exposure to interest rate risk using both a static and dynamic composition of financial instruments. Within the static composition simulation, cash flows are assumed redeployed into like financial instruments at prevailing rates and yields, except cash flows from PPP loans are reinvested into interest-bearing cash. Within the dynamic composition simulation, Management makes assumptions regarding the expected change in the volume of financial instruments given the assumed change in market interest rates. Both simulations are used to measure expected changes in net interest income assuming various levels of change in market interest rates.
The Company’s asset and liability position was slightly “asset sensitive” at December 31, 2021, depending on the interest rate assumptions applied to each simulation model. An “asset sensitive” position results in a slightly larger change in interest income than in interest expense resulting from application of assumed interest rate changes.
At December 31, 2021, Management’s most recent measurements of estimated changes in net interest income were:
| Static Simulation (balance sheet composition unchanged): | ||
|---|---|---|
| Assumed Immediate Parallel Shift in Interest Rates | +1.00% | |
| First Year Change in Net Interest Income | +13.2% | |
| Dynamic Simulation (balance sheet composition changes): | ||
| Assumed Change in Interest Rates Over 1 Year | +1.00% | |
| First Year Change in Net Interest Income | +7.9% |
Simulation estimates depend on, and will change with, the size and mix of the actual and projected composition of financial instruments at the time of each simulation.
The Company does not currently engage in trading activities or use derivative instruments to manage interest rate risk, even though such activities may be permitted with the approval of the Company's Board of Directors.
Market Risk - Equity Markets
Equity price risk can affect the Company. Preferred or common stock holdings, as permitted by banking regulations, can fluctuate in value. Changes in value of preferred or common stock holdings are recognized in the Company's income statement.
Fluctuations in the Company's common stock price can impact the Company's financial results in several ways. First, the Company has at times repurchased and retired its common stock; the market price paid to retire the Company's common stock affects the level of the Company's shareholders' equity, cash flows and shares outstanding. Second, the Company's common stock price impacts the number of dilutive equivalent shares used to compute diluted earnings per share. Third, fluctuations in the Company's common stock price can motivate holders of options to purchase Company common stock through the exercise of such options thereby increasing the number of shares outstanding and potentially adding volatility to the book tax provision. Finally, the amount of compensation expense and tax deductions associated with share based compensation fluctuates with changes in and the volatility of the Company's common stock price.
Market Risk - Other
Market values of loan collateral can directly impact the level of loan chargeoffs and the provision for credit losses. The financial condition and liquidity of debtors issuing bonds and debtors whose mortgages or other obligations are securitized can directly impact the credit quality of the Company’s investment securities portfolio requiring the Company to establish or increase reserves for credit losses. Other types of market risk, such as foreign currency exchange risk, are not significant in the normal course of the Company's business activities.
Liquidity and Funding
The objective of liquidity management is to manage cash flow and liquidity reserves so that they are adequate to fund the Bank's operations and meet obligations and other commitments on a timely basis and at a reasonable cost. The Bank achieves this objective through the selection of asset and liability maturity mixes that it believes best meet its needs. The Bank's liquidity position is enhanced by its ability to raise additional funds as needed by selling debt securities available-for-sale or borrowing in the wholesale markets.
- 43 -
In recent years, the Bank's deposit base has provided the majority of the Bank's funding requirements. This relatively stable and low-cost source of funds, along with shareholders' equity, provided 97% of funding for average total assets in the year ended December 31, 2021 and December 31, 2020. The stability of the Bank’s funding from customer deposits is in part reliant on the confidence clients have in the Bank. The Bank places a very high priority in maintaining this confidence through conservative credit and capital management practices and by maintaining an appropriate level of liquidity.
Liquidity is further provided by assets such as balances held at the Federal Reserve Bank, investment securities, and amortizing loans. The Bank's investment securities portfolio provides a substantial secondary source of liquidity. The Bank held $4.9 billion in total investment securities at December 31, 2021. Under certain deposit, borrowing and other arrangements, the Bank must hold and pledge investment securities as collateral. At December 31, 2021, such collateral requirements totaled approximately $1.0 billion.
The Bank funded $249 million in PPP loans in the second quarter 2020 and $106 million in the first six months of 2021 by crediting loan proceeds to the borrower’s deposit accounts. PPP loans, net of deferred fees and costs, were $46 million at December 31, 2021. The Federal Reserve Board established the Paycheck Protection Program Liquidity Facility (“PPPLF”) to provide funding for eligible firms extending PPP loans. Under the PPPLF, the Bank must pledge PPP loans as collateral for PPPLF borrowings. Principal reductions on the pledged PPP loans must immediately result in principal reduction of the PPPLF borrowing. The Bank had no PPPLF borrowings at December 31, 2021.
Liquidity risk can result from the mismatching of asset and liability cash flows, or from disruptions in the financial markets. The Bank performs liquidity stress tests on a periodic basis to evaluate the sustainability of its liquidity. Under the stress testing, the Bank assumes outflows of funds increase beyond expected levels. Measurement of such heightened outflows considers the composition of the Bank’s deposit base, including any concentration of deposits, non-deposit funding such as short-term borrowings, and unfunded lending commitments. The Bank evaluates its stock of highly liquid assets to meet the assumed higher levels of outflows. Highly liquid assets include cash and amounts due from other banks from daily transaction settlements, reduced by branch cash needs and Federal Reserve Bank reserve requirements, and investment securities based on regulatory risk-weighting guidelines. Based on the results of the most recent liquidity stress test, Management is satisfied with the liquidity condition of the Bank. However, no assurance can be given the Bank will not experience a period of reduced liquidity.
Management continually monitors the Bank’s cash levels. Loan demand from credit worthy borrowers will be dictated by economic and competitive conditions. The Bank aggressively solicits non-interest bearing demand deposits and money market checking deposits, which are the least sensitive to changes in interest rates. The growth of these deposit balances is subject to heightened competition, the success of the Bank's sales efforts, delivery of superior customer service, new regulations and market conditions. The Bank does not aggressively solicit higher-costing time deposits. Changes in interest rates, most notably rising interest rates or increased consumer spending, could impact deposit volumes. Depending on economic conditions, interest rate levels, liquidity management and a variety of other conditions, deposit growth may be used to fund loans or purchase investment securities. However, due to possible volatility in economic conditions, competition and political uncertainty, loan demand and levels of customer deposits are not certain. Shareholder dividends are expected to continue subject to the Board's discretion and continuing evaluation of capital levels, earnings, asset quality and other factors.
Westamerica Bancorporation ("Parent Company") is a separate entity apart from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Parent Company is responsible for the payment of dividends declared for its shareholders, and interest and principal on any outstanding debt. The Parent Company currently has no debt. Substantially all of the Parent Company's revenues are obtained from subsidiary dividends and service fees.
The Bank’s dividends paid to the Parent Company, proceeds from the exercise of stock options, and Parent Company cash balances provided adequate cash for the Parent Company to pay shareholder dividends of $44 million each in the year ended December 31, 2021 and December 31, 2020 and retire common stock in the amounts of $232 thousand and $16 million, respectively. Payment of dividends to the Parent Company by the Bank is limited under California and Federal laws. The Company believes these regulatory dividend restrictions will not have an impact on the Parent Company's ability to meet its ongoing cash obligations.
Capital Resources
The Company has historically generated high levels of earnings, which provide a means of accumulating capital. The Company's net income as a percentage of average shareholders' equity (“return on equity” or “ROE”) has been 11.5% for the year ended December 31, 2021 and 11.3% for the year ended December 31, 2020. The Company also raises capital as employees exercise stock options. Capital raised through the exercise of stock options was $3.0 million in the year ended December 31, 2021 and $2.8 million in the year ended December 31, 2020.
- 44 -
The Company paid common dividends totaling $44 million each in the year ended December 31, 2021 and December 31, 2020, which represent dividends per common share of $1.65 and $1.64, respectively. The Company's earnings have historically exceeded dividends paid to shareholders. The amount of earnings in excess of dividends provides the Company resources to finance growth and maintain appropriate levels of shareholders' equity. In the absence of profitable growth opportunities, the Company has at times repurchased and retired its common stock as another means to return capital to shareholders. The Company repurchased and retired 4 thousand shares valued at $232 thousand in the year ended December 31, 2021 and 319 thousand shares valued at $16 million in the year ended December 31, 2020.
The Company's primary capital resource is shareholders' equity, which was $827 million at December 31, 2021 compared with $845 million at December 31, 2020. The Company's ratio of equity to total assets was 11.1% at December 31, 2021 and 12.5% at December 31, 2020.
The Company performs capital stress tests on a periodic basis to evaluate the sustainability of its capital. Under the stress testing, the Company assumes various scenarios such as deteriorating economic and operating conditions, and unanticipated asset devaluations. The Company measures the impact of these scenarios on its earnings and capital. Based on the results of the most recent stress tests, Management is satisfied with the capital condition of the Bank and the Company. However, no assurance can be given the Bank or Company will not experience a period of reduced earnings or a reduction in capital from unanticipated events and circumstances.
Capital to Risk-Adjusted Assets
The capital ratios for the Company and the Bank under current regulatory capital standards are presented in the tables below, on the dates indicated. For Common Equity Tier I Capital, Tier 1 Capital and Total Capital, the minimum percentage required for regulatory capital adequacy purposes include a 2.5% “capital conservation buffer.”
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2021 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 14.93 | % | 12.48 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 14.93 | % | 12.48 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 15.47 | % | 13.17 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 9.06 | % | 7.55 | % | 4.00 | % | 5.00 | % |
| To Be | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Well-capitalized | ||||||||||||||||
| Required for | Under Prompt | |||||||||||||||
| At December 31, 2020 | Capital Adequacy | Corrective Action | ||||||||||||||
| Company | Bank | Purposes | Regulations (Bank) | |||||||||||||
| Common Equity Tier I Capital | 16.04 | % | 13.00 | % | 7.00 | % | 6.50 | % | ||||||||
| Tier I Capital | 16.04 | % | 13.00 | % | 8.50 | % | 8.00 | % | ||||||||
| Total Capital | 16.68 | % | 13.80 | % | 10.50 | % | 10.00 | % | ||||||||
| Leverage Ratio | 9.40 | % | 7.58 | % | 4.00 | % | 5.00 | % |
In June 2016, the Financial Accounting Standards Board issued an update to the accounting standards for credit losses known as the "Current Expected Credit Losses" (CECL) methodology, which replaced the existing incurred loss methodology for certain financial assets. The Company adopted the CECL methodology effective January 1, 2020, which involved an implementing accounting entry to retained earnings on a net-of-tax basis. The adoption of the CECL methodology did not have a material adverse day-one impact to capital ratios and the Company did not adopt the phase in regulatory capital relief. See Note 1 to consolidated financial statements, “Recently Adopted Accounting Standards” for more information on the CECL methodology.
- 45 -
PPP loans are zero percent risk weighted for regulatory capital purposes; average PPP loans of $69 million did not affect regulatory capital ratios. The changes in the Leverage ratio would have been insignificant for both the Company and the Bank without PPP loans. To the extent funding of PPP loans is through excess cash balances or PPPLF borrowings, the Leverage ratio is unaffected. However, PPP loans funded by increased non-PPPLF borrowings reduces the leverage ratio.
The Company and the Bank routinely project capital levels by analyzing forecasted earnings, credit quality, shareholder dividends, asset volumes, share repurchase activity, stock option exercise proceeds, and other factors. Based on current capital projections, the Company and the Bank expect to maintain regulatory capital levels in excess of the minimum required to be considered well-capitalized under the prompt corrective action framework while continuing to pay quarterly dividends to shareholders. No assurance can be given that changes in capital management plans will not occur.
Deposit Categories
The Company primarily attracts deposits from local businesses and professionals, as well as through retail savings and checking accounts, and, to a more limited extent, certificates of deposit.
The following table summarizes the Company’s average daily amount of deposits and the rates paid for the periods indicated:
Deposit Distribution and Average Rates Paid
| For the Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
| Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | Average Balance | Percentage of Total Deposits | Rate | ||||||||||||||||||||||||||||
| ($ In thousands) | ||||||||||||||||||||||||||||||||||||
| Noninterest-bearing demand | $ | 2,897,244 | 47.5 | % | - | % | $ | 2,538,819 | 47.8 | % | - | % | $ | 2,222,876 | 46.3 | % | - | % | ||||||||||||||||||
| Interest bearing: | ||||||||||||||||||||||||||||||||||||
| Transaction | 1,208,269 | 19.8 | % | 0.03 | % | 1,008,758 | 19.0 | % | 0.03 | % | 932,524 | 19.4 | % | 0.05 | % | |||||||||||||||||||||
| Savings | 1,842,590 | 30.2 | % | 0.06 | % | 1,594,718 | 30.1 | % | 0.06 | % | 1,464,080 | 30.5 | % | 0.06 | % | |||||||||||||||||||||
| Time less than $100 thousand | 83,580 | 1.4 | % | 0.20 | % | 91,519 | 1.7 | % | 0.21 | % | 103,399 | 2.2 | % | 0.25 | % | |||||||||||||||||||||
| Time $100 thousand or more | 69,165 | 1.1 | % | 0.38 | % | 72,363 | 1.4 | % | 0.44 | % | 78,925 | 1.6 | % | 0.41 | % | |||||||||||||||||||||
| Total (1) | $ | 6,100,848 | 100.0 | % | 0.06 | % | $ | 5,306,177 | 100.0 | % | 0.06 | % | $ | 4,801,804 | 100.0 | % | 0.07 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | The rates for total deposits were calculated using the average balances of interest-bearing deposits. |
The Company’s strategy includes building the value of its deposit base by building balances of lower-costing deposits and avoiding reliance on higher-costing time deposits. Average balances of higher costing time deposits declined 16% to $153 million from 2019 to 2021. The Company’s average balances of checking and savings accounts represented 97% of average balances of total deposits in 2021 and 2020 compared with 96% in 2019.
Estimated uninsured deposits were $3.1 billion at December 31, 2021 and $2.5 billion at December 31, 2020.
Total time deposits were $144 million and $156 million at December 31, 2021 and December 31, 2020, respectively. The following table sets forth, by time remaining to maturity, the Company’s total domestic time deposits. The Company has no foreign time deposits.
Time Deposits Maturity Distribution
| At December 31, 2021 | |||
|---|---|---|---|
| (In thousands) | |||
| 2022 | $ | 108,459 | |
| 2023 | 15,006 | ||
| 2024 | 11,750 | ||
| 2025 | 5,435 | ||
| 2026 | 2,939 | ||
| Thereafter | 23 | ||
| Total | $ | 143,612 |
- 46 -
The standard FDIC deposit insurance amount is $250,000 per depositor, for each account ownership category. The following table shows the time remaining to maturity of the Company’s time deposits with a balance greater than $250,000:
| At December 31, 2021 | |||
|---|---|---|---|
| (In thousands) | |||
| Three months or less | $ | 9,379 | |
| Over three through six months | 3,170 | ||
| Over six through twelve months | 3,504 | ||
| Over twelve months | 7,366 | ||
| Total | $ | 23,419 |
Short-term Borrowings
The following table sets forth the short-term borrowings of the Company:
Short-Term Borrowings Distribution
| At December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (In thousands) | |||||||||||
| Securities sold under agreements to repurchase the securities | $ | 146,246 | $ | 102,545 | $ | 30,928 | |||||
| Total short-term borrowings | $ | 146,246 | $ | 102,545 | $ | 30,928 |
Further detail of federal funds purchased and other borrowed funds is as follows:
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| ($ in thousands) | ||||||||||||
| Federal funds purchased balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 1 | $ | 1 | $ | 1 | ||||||
| Maximum month-end balance during the year | - | - | - | |||||||||
| Average interest rate for the year | 0.87 | % | 0.88 | % | 1.98 | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % | ||||||
| Securities sold under agreements to repurchase the securities balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 114,266 | $ | 80,455 | $ | 51,441 | ||||||
| Maximum month-end balance during the year | 146,552 | 110,846 | 61,411 | |||||||||
| Average interest rate for the year | 0.07 | % | 0.07 | % | 0.07 | % | ||||||
| Average interest rate at period end | 0.07 | % | 0.07 | % | 0.06 | % | ||||||
| PPPLF balances and rates paid on outstanding amount: | ||||||||||||
| Average balance for the year | $ | 53 | $ | 174 | $ | - | ||||||
| Maximum month-end balance during the year | - | - | - | |||||||||
| Average interest rate for the year | 0.35 | % | 0.35 | % | - | % | ||||||
| Average interest rate at period end | - | % | - | % | - | % |
[The remainder of this page intentionally left blank]
- 47 -
Financial Ratios
The following table shows key financial ratios for the periods indicated:
| At and For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Return on average total assets | 1.23 | % | 1.30 | % | 1.44 | % | ||||||
| Return on average common shareholders' equity | 11.52 | % | 11.30 | % | 11.90 | % | ||||||
| Average shareholders' equity as a percentage of: | ||||||||||||
| Average total assets | 10.66 | % | 11.52 | % | 12.07 | % | ||||||
| Average total loans | 62.81 | % | 57.42 | % | 58.14 | % | ||||||
| Average total deposits | 12.30 | % | 13.41 | % | 14.07 | % | ||||||
| Common dividend payout ratio | 51 | % | 55 | % | 55 | % |
[The remainder of this page intentionally left blank]
- 48 -