Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

City Holding Company Announces Record Annual Earnings

CHCO

City Holding Company (“Company” or “City”) (NASDAQ:CHCO), a $6.2 billion bank holding company headquartered in Charleston, West Virginia, today announced record net income of $114.4 million and record diluted earnings of $7.61 per share for the year ended December 31, 2023. For the year ended December 31, 2023, the Company achieved a return on assets of 1.87% and a return on tangible equity of 23.8%.

“2023 was a challenging year for the banking industry, but a great year for City”, said City’s President and CEO Charles Hageboeck. “City’s strong performance during the year highlights the value of the Company’s deep customer base and conservative operating principles. During 2023, City completed the acquisition of Citizens Commerce Bancshares, Inc., and its subsidiary, Citizens Commerce Bank (“Citizens”) of Versailles, Kentucky, that enhanced our market position in central Kentucky.

“Net of loans acquired from Citizens, City grew loans over 6% during 2023, and asset quality remained strong with City only needing to take a relatively small provision for the year (excluding the provision established as part of the acquisition of Citizens). The number of checking accounts grew approximately 2% in 2023, and City saw checking accounts increase in many slow growth regions where City already has a dominant market position. We believe this growth resulted from a combination of excellent service, strong products and technology, coupled with less competition than may be present in more urban markets.

“After adjusting for security gains and losses and one-time merger costs, City’s earnings per share remained essentially flat on a quarterly basis throughout 2023 – at approximately $2.00 per share. During the year, the cost of City’s deposits rose by 60 basis points, while interest earning asset yields rose by 145 basis points. City’s average deposits in the fourth quarter of 2023 declined 5.5% from average deposits in the fourth quarter of 2022 (net of deposits acquired from Citizens), but declined only 0.5% from the third quarter of 2023 that reflects an attractive customer mix which is dependent on many, small retail deposit customers.

“City issued 667,000 shares in its acquisition of Citizens in the first quarter of 2023, but was able to repurchase essentially all of those shares during the year. As a result, the number of City’s shares outstanding at the end of 2023 only grew marginally from the end of 2022 (due to shares issued for employee and director compensation) – and City’s tangible common equity ratio increased from 8.0% at December 31, 2022, to over 8.6% at December 31, 2023 despite the large number of shares purchased.

“As a result, City begins 2024 exceptionally positioned with an extremely strong customer franchise, an exceptional team, an enviable cost of funds, strong asset quality, and competitors who seem focused on making their customers banking experiences more difficult.”

Net Interest Income

The Company’s net interest income increased from $180.0 million for the year ended December 31, 2022 to $219.2 million for the year ended December 31, 2023. The Company’s tax equivalent net interest income increased $39.0 million, or 21.5%, from $181.3 million for the year ended December 31, 2022 to $220.3 million for the year ended December 31, 2023. The acquisition of Citizens during the first quarter of 2023 added $10.6 million of net interest income during the year ended December 31, 2023. Due to increases in market rates, net interest income increased by $47.2 million due to an increase in loan yields (net of loan fees and accretion) of 127 basis points, by $14.2 million due to an increase in the yield on investment securities of 97 basis points, and by $4.9 million due to a 342 basis point increase on deposits in depository institutions. In addition, net interest income increased $4.4 million due to an increase in balances of loans of $110.2 million and by $2.0 million due to additional accretion from the year ended December 31, 2022.

These increases were partially offset by an increase in the cost of interest bearing liabilities (110 basis points) which decreased net interest income by $41.6 million, lower balances of deposits in depository institutions ($214.9 million) that lowered net interest income by $2.3 million, and lower investment balances ($57.8 million) that lowered net interest income by $1.6 million. The Company’s reported net interest margin increased from 3.33% for the year ended December 31, 2022 to 4.01% for the year ended December 31, 2023.

During the fourth quarter of 2023, the Company’s net interest income decreased from $55.6 million during the third quarter of 2023 to $54.7 million. During the fourth quarter of 2023, the Company’s tax equivalent net interest income decreased $1.0 million, or 1.7%, to $54.9 million from $55.9 million during the third quarter of 2023. Due to an increase in the cost of interest bearing liabilities (22 basis points), net interest income decreased $1.8 million. Additionally, lower investment balances ($100.4 million) decreased net interest income by $0.9 million and an increase in balances of interest bearing liabilities ($40.2 million) decreased net interest income by $0.6 million. These decreases were partially offset by an increase in loan balances of $89.0 million which increased net interest income by $1.3 million, an increase of 18 basis points on investment security yields which increased net interest income by $0.7 million, and an increase of one basis point on loans yields which increased net interest income by $0.6 million. The Company’s reported net interest margin decreased from 4.03% for the third quarter of 2023 to 3.98% for the fourth quarter of 2023.

Credit Quality

The Company’s ratio of nonperforming assets to total loans and other real estate owned increased from 0.17%, or $6.3 million, at December 31, 2022 to 0.21%, or $8.6 million at December 31, 2023 primarily as a result of the acquisition of Citizens. Total past due loans increased from $9.2 million, or 0.25% of total loans outstanding, at December 31, 2022 to $10.9 million, or 0.27% of total loans outstanding, at December 31, 2023.

As a result of the Company’s quarterly analysis of the adequacy of the Allowance for Credit Losses, the Company recorded a recovery of credit losses of $0.3 million in the fourth quarter of 2023 and a provision for credit losses of $3.2 million for the year ended December 31, 2023, compared to a $0.5 million provision for credit losses for the fourth quarter and for the year ended December 31, 2022. In connection with the completion of our acquisition of Citizens during 2023, the Company recorded $2.0 million of credit loss expense associated with loans acquired from Citizens in its total provision for credit losses. Additionally, the provision for the year ended December 31, 2023 was a result of loan growth and credit downgrades that were partially offset by lower historical loss rates in the loan portfolio.

Non-interest Income

Non-interest income was $70.6 million for the year ended December 31, 2023, as compared to $72.1 million for the year ended December 31, 2022. In 2023, the Company reported $4.9 million of realized security losses and $0.4 million of unrealized security gains on the Company’s equity securities as compared to $1.6 million of unrealized security losses on the Company’s equity securities in 2022. The realized security losses during 2023, which lowered diluted earnings per share by $0.25, were executed to reposition a portion of our investment securities.

Exclusive of these realized and unrealized gains and losses, non-interest income increased $1.4 million, or 2.0%, from $73.7 million for 2022 to $75.1 million for 2023. This increase was largely attributable to an increase of $0.8 million, or 8.7%, in trust and investment management fee income and a $0.6 million, or 2.2%, increase in bankcard revenue. In addition, death benefits from bank owned life insurance increased $0.5 million from the year ended December 31, 2022. These increases were partially offset by a decrease of $0.6 million in service charges.

During the quarter ended December 31, 2023, non-interest income was $14.2 million as compared to $18.5 million during the quarter ended December 31, 2022. During the fourth quarter of 2023, the Company reported $5.0 million of realized security losses and $0.4 million of unrealized fair value gains on the Company’s equity securities as compared to $0.3 million of unrealized fair value losses on the Company’s equity securities during the fourth quarter of 2022.

Exclusive of these realized and unrealized gains and losses, non-interest income remained consistent at $18.8 million for both the fourth quarter of 2022 and for the fourth quarter of 2023. Lower death benefits from bank owned life insurance of $0.6 million was essentially offset by higher bankcard revenue, $0.3 million or 4.7%, and trust and investment management fee income, $0.2 million or 9.4%.

Non-interest Expenses

Non-interest expenses increased $19.2 million, or 15.5%, from $124.3 million for 2022 to $143.5 million for 2023. This increase was primarily due to an increase in other expenses ($9.8 million, due primarily to higher acquisition and integration expenses associated with the completed acquisition of Citizens ($5.2 million)) and salaries and employee benefit expenses ($6.6 million due to salary adjustments, Citizens personnel ($1.9 million), and increased health insurance). In addition, bankcard expense increased $1.4 million, FDIC expense increased $1.2 million and occupancy related expenses increased $0.6 million.

In the fourth quarter of 2023, non-interest expenses increased $2.5 million (7.7%) from $32.6 million in the fourth quarter of 2022 to $35.1 million. This increase was largely due to an increase in salaries and employee benefits of $1.6 million (salary adjustments, Citizens personnel ($0.6 million), and increased health insurance) and bankcard expenses of $0.7 million. In addition, other expenses increased $0.5 million and FDIC expense increased $0.5 million. These increases were partially offset by lower equipment and software related expense ($0.5 million).

Balance Sheet Trends

Loans increased $479.7 million (13.2%) from December 31, 2022 to $4.13 billion at December 31, 2023. The Company’s acquisition of Citizens increased total loans by $254.7 million. Excluding the acquisition, total loans increased $225.0 million (6.2%) from December 31, 2022. Commercial real estate loans increased $101.4 million (7.3%); residential real estate loans increased $51.3 million (3.0%); commercial and industrial loans increased $38.4 million (10.3%); home equity loans increased $19.1 million (14.3%); and consumer loans increased $13.4 million (27.4%).

Average depository balances for the year ended December 31, 2023 approximated those for the year ended December 31, 2022 at $4.98 billion. The acquisition of Citizens increased average deposits by $243.0 million during 2023. Excluding the acquisition of Citizens, average deposits declined $237.9 million. Average savings deposits decreased $139.7 million, average noninterest bearing demand deposits decreased $87.3 million, and average time deposits decreased $68.3 million. These decreases were partially offset by an increase in average interest bearing demand deposits of $57.3 million.

Income Tax Expense

The Company’s effective income tax rates for the quarter and year ended December 31, 2023 were 19.5% and 20.1%, respectively, compared to 18.2% and 19.8% for the comparable periods in 2022.

Capitalization and Liquidity

The Company’s loan to deposit ratio was 83.6% and the loan to asset ratio was 66.9% at December 31, 2023. The Company maintained investment securities totaling 22.2% of assets as of the same date. The Company’s deposit mix is weighted toward checking and saving accounts that fund 63.1% of assets at December 31, 2023. Time deposits fund 16.9% of assets at December 31, 2023, with only 12.6% of time deposits having balances of more than $250,000, reflecting the core retail orientation of the Company.

City Holding Company is the parent company of City National Bank of West Virginia (“City National”). City National has borrowing facilities with the Federal Reserve Bank and the Federal Home Loan Bank that can be accessed as necessary to fund operations and to provide contingency funding. These borrowing facilities are collateralized by various loans held on City National’s balance sheet. As of December 31, 2023, City National had the capacity to borrow an additional $2.0 billion from these existing borrowing facilities. In addition, approximately $690 million of City’s investment securities were pledged to collateralize customer repurchase agreements and various deposit accounts, leaving approximately $680 million of City’s investment securities unpledged at December 31, 2023.

The Company continues to be strongly capitalized with tangible equity of $514 million at December 31, 2023. The Company’s tangible equity ratio increased from 8.0% at December 31, 2022 to 8.6% at December 30, 2023. This increase was attributable to the Company’s net income for 2023 less dividends and a decrease in unrealized losses on securities available for sale due to the impact of lower interest rates at the end of 2023.

At December 31, 2023, City National’s Leverage Ratio was 8.9%, its Common Equity Tier I ratio was 13.8%, its Tier I Capital ratio was 13.8%, and its Total Risk-Based Capital ratio was 14.3%. These regulatory capital ratios are significantly above levels required to be considered “well capitalized,” which is the highest possible regulatory designation.

On November 15, 2023, the Company’s Board of Directors approved a quarterly cash dividend of $0.715 cents per share payable January 31, 2024, to shareholders of record as of January 15, 2024. During the year ended December 31, 2023, the Company repurchased 667,000 common shares at a weighted average price of $90.21 per share as part of a one million share repurchase plan authorized by the Board of Directors in May 2022. As of December 31, 2023, the Company could repurchase an additional approximately 150,000 shares under the current plan.

City National Bank operates 98 branches across West Virginia, Kentucky, Virginia, and Ohio. City National will be closing its Nichols Park branch located in Lexington, Kentucky on February 9, 2024, due to its proximity to three existing City National branches.

Forward-Looking Information

This news release contains certain forward-looking statements that are included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements express only management’s beliefs regarding future results or events and are subject to inherent uncertainty, risks, and changes in circumstances, many of which are outside of management’s control. Uncertainty, risks, changes in circumstances and other factors could cause the Company’s actual results to differ materially from those projected in the forward-looking statements. Factors that could cause actual results to differ from those discussed in such forward-looking statements include, but are not limited to those set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022 under “ITEM 1A Risk Factors” and the following: (1) general economic conditions, especially in the communities and markets in which we conduct our business; (2) credit risk, including risk that negative credit quality trends may lead to a deterioration of asset quality, risk that our allowance for credit losses may not be sufficient to absorb actual losses in our loan portfolio, and risk from concentrations in our loan portfolio; (3) changes in the real estate market, including the value of collateral securing portions of our loan portfolio; (4) changes in the interest rate environment; (5) operational risk, including cybersecurity risk and risk of fraud, data processing system failures, and network breaches; (6) changes in technology and increased competition, including competition from non-bank financial institutions; (7) changes in consumer preferences, spending and borrowing habits, demand for our products and services, and customers’ performance and creditworthiness; (8) difficulty growing loan and deposit balances; (9) our ability to effectively execute our business plan, including with respect to future acquisitions; (10) changes in regulations, laws, taxes, government policies, monetary policies and accounting policies affecting bank holding companies and their subsidiaries, including changes in deposit insurance premiums; (11) deterioration in the financial condition of the U.S. banking system may impact the valuations of investments the Company has made in the securities of other financial institutions; (12) regulatory enforcement actions and adverse legal actions; (13) difficulty attracting and retaining key employees; and (14) other economic, competitive, technological, operational, governmental, regulatory, and market factors affecting our operations. Forward-looking statements made herein reflect management's expectations as of the date such statements are made. Such information is provided to assist stockholders and potential investors in understanding current and anticipated financial operations of the Company and is included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances that arise after the date such statements are made. Further, the Company is required to evaluate subsequent events through the filing of its December 31, 2023 Form 10-K. The Company will continue to evaluate the impact of any subsequent events on the preliminary December 31, 2023 results and will adjust the amounts if necessary.

CITY HOLDING COMPANY AND SUBSIDIARIES
Financial Highlights
(Unaudited)
Three Months Ended Twelve Months Ended
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 December 31, 2023 December 31, 2022
Earnings
Net Interest Income (fully taxable equivalent)

$

54,889

$

55,855

$

55,757

$

53,767

$

52,381

$

220,266

$

181,339

Net Income available to common shareholders

27,452

29,839

32,733

24,341

30,672

114,365

102,071

Per Share Data
Earnings per share available to common shareholders:
Basic

$

1.84

$

1.98

$

2.16

$

1.63

$

2.06

$

7.62

$

6.81

Diluted

1.84

1.98

2.16

1.63

2.05

7.61

6.80

Weighted average number of shares (in thousands):
Basic

14,758

14,922

14,994

14,818

14,756

14,868

14,847

Diluted

14,785

14,945

15,012

14,844

14,785

14,891

14,873

Period-end number of shares (in thousands)

14,832

14,901

15,007

15,260

14,788

14,832

14,788

Cash dividends declared

$

0.72

$

0.72

$

0.65

$

0.65

$

0.65

$

2.73

$

2.50

Book value per share (period-end)

$

45.65

$

40.94

$

42.39

$

42.66

$

39.08

$

45.65

$

39.08

Tangible book value per share (period-end)

34.69

29.98

31.50

31.91

31.25

34.69

31.25

Market data:
High closing price

$

115.77

$

99.49

$

97.92

$

100.27

$

101.94

$

115.77

$

101.94

Low closing price

87.43

87.51

83.57

89.17

89.32

83.57

73.88

Period-end closing price

110.26

90.35

89.99

90.88

93.09

110.26

93.09

Average daily volume (in thousands)

62

62

80

84

75

72

70

Treasury share activity:
Treasury shares repurchased (in thousands)

70

109

269

218

69

667

325

Average treasury share repurchase price

$

90.61

$

89.33

$

88.93

$

92.10

$

93.12

$

90.21

$

81.50

Key Ratios (percent)
Return on average assets

1.78

%

1.94

%

2.12

%

1.63

%

2.08

%

1.87

%

1.71

%

Return on average tangible equity

23.5

%

24.1

%

27.4

%

19.9

%

27.3

%

23.8

%

20.3

%

Yield on interest earning assets

5.23

%

5.08

%

4.87

%

4.66

%

4.23

%

4.96

%

3.51

%

Cost of interest bearing liabilities

1.70

%

1.46

%

1.22

%

0.86

%

0.48

%

1.32

%

0.25

%

Net Interest Margin

3.98

%

4.03

%

4.00

%

4.05

%

3.89

%

4.01

%

3.33

%

Non-interest income as a percent of total revenue

25.6

%

24.6

%

27.1

%

24.7

%

26.5

%

25.6

%

28.6

%

Efficiency Ratio

47.4

%

46.4

%

44.6

%

45.7

%

45.3

%

46.0

%

48.2

%

Price/Earnings Ratio (a)

14.95

11.40

10.40

13.95

11.30

14.47

13.67

Capital (period-end)
Average Shareholders' Equity to Average Assets

10.27

%

10.73

%

10.38

%

10.31

%

9.57

%

Tangible equity to tangible assets

8.57

%

7.55

%

7.90

%

8.05

%

8.02

%

Consolidated City Holding Company risk based capital ratios (b):
CET I

15.70

%

15.36

%

15.47

%

15.64

%

16.23

%

Tier I

15.70

%

15.36

%

15.47

%

15.64

%

16.23

%

Total

16.23

%

15.89

%

16.01

%

16.18

%

16.62

%

Leverage

10.23

%

10.05

%

9.80

%

10.20

%

10.01

%

City National Bank risk based capital ratios (b):
CET I

13.79

%

14.73

%

14.82

%

14.08

%

13.88

%

Tier I

13.79

%

14.73

%

14.82

%

14.08

%

13.88

%

Total

14.32

%

15.27

%

15.36

%

14.63

%

14.28

%

Leverage

8.94

%

9.61

%

9.36

%

9.18

%

8.55

%

Other (period-end)
Branches

98

99

99

99

94

FTE

957

966

963

958

909

Assets per FTE (in thousands)

$

6,447

$

6,291

$

6,383

$

6,483

$

6,467

Deposits per FTE (in thousands)

5,157

5,120

5,208

5,362

5,357

(a) The price/earnings ratio is computed based on annualized quarterly earnings.
(b) December 31, 2023 risk-based capital ratios are estimated.
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited) ($ in 000s, except per share data)
Three Months Ended Twelve Months Ended
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 December 31, 2023 December 31, 2022
Interest Income
Interest and fees on loans

$

57,755

$

55,582

$

52,352

$

47,004

$

42,963

$

212,693

$

146,538

Interest on investment securities:
Taxable

12,336

12,432

11,794

11,773

11,119

48,335

34,445

Tax-exempt

832

910

950

1,162

1,262

3,854

4,911

Interest on deposits in depository institutions

941

1,265

2,585

1,591

1,244

6,382

3,794

Total Interest Income

71,864

70,189

67,681

61,530

56,588

271,264

189,688

Interest Expense
Interest on deposits

12,479

10,551

8,567

5,690

3,010

37,287

7,444

Interest on short-term borrowings

3,693

2,990

2,963

2,381

1,533

12,027

2,211

Interest on FHLB long-term advances

1,026

1,034

649

-

-

2,709

-

Total Interest Expense

17,198

14,575

12,179

8,071

4,543

52,023

9,655

Net Interest Income

54,666

55,614

55,502

53,459

52,045

219,241

180,033

(Recovery of) Provision for credit losses

(300

)

200

425

2,918

500

3,243

474

Net Interest Income After Provision for (Recovery of) Credit Losses

54,966

55,414

55,077

50,541

51,545

215,998

179,559

Non-Interest Income
Net (losses) gains on sale of investment securities

(4,951

)

(730

)

-

773

4

(4,908

)

4

Unrealized gains/(losses) recognized on equity securities still held

365

-

(294

)

361

(262

)

432

(1,585

)

Service charges

7,158

7,124

6,906

6,563

7,056

27,751

28,335

Bankcard revenue

7,109

7,058

7,190

6,603

6,791

27,960

27,349

Trust and investment management fee income

2,563

2,409

2,339

2,252

2,343

9,563

8,798

Bank owned life insurance

1,218

807

3,208

804

1,813

6,037

5,559

Other income

774

742

952

1,326

791

3,794

3,617

Total Non-Interest Income

14,236

17,410

20,301

18,682

18,536

70,629

72,077

Non-Interest Expense
Salaries and employee benefits

18,772

18,289

18,429

17,673

17,148

73,163

66,536

Occupancy related expense

2,917

2,950

2,811

2,640

2,725

11,318

10,718

Equipment and software related expense

2,824

2,830

2,883

3,092

3,341

11,629

11,791

FDIC insurance expense

868

919

690

445

413

2,922

1,673

Advertising

588

790

974

760

802

3,112

3,405

Bankcard expenses

2,014

2,188

1,736

1,509

1,356

7,447

6,032

Postage, delivery, and statement mailings

615

668

596

647

597

2,526

2,362

Office supplies

477

457

591

420

441

1,945

1,744

Legal and professional fees

478

529

558

470

610

2,035

2,194

Telecommunications

614

568

623

606

627

2,411

2,616

Repossessed asset (gains)/losses, net of expenses

(50

)

40

22

16

54

28

59

Other expenses

4,992

4,800

4,848

10,345

4,471

24,985

15,172

Total Non-Interest Expense

35,109

35,028

34,761

38,623

32,585

143,521

124,302

Income Before Income Taxes

34,093

37,796

40,617

30,600

37,496

143,106

127,334

Income tax expense

6,641

7,957

7,884

6,259

6,824

28,741

25,263

Net Income Available to Common Shareholders

$

27,452

$

29,839

$

32,733

$

24,341

$

30,672

$

114,365

$

102,071

Distributed earnings allocated to common shareholders

$

10,508

$

10,554

$

9,668

$

9,833

$

9,521

$

40,121

$

36,619

Undistributed earnings allocated to common shareholders

16,696

19,004

22,774

14,294

20,857

73,208

64,494

Net earnings allocated to common shareholders

$

27,204

$

29,558

$

32,442

$

24,127

$

30,378

$

113,329

$

101,113

Average common shares outstanding

14,758

14,922

14,994

14,818

14,756

14,868

14,847

Shares for diluted earnings per share

14,785

14,945

15,012

14,844

14,785

14,891

14,873

Basic earnings per common share

$

1.84

$

1.98

$

2.16

$

1.63

$

2.06

$

7.62

$

6.81

Diluted earnings per common share

$

1.84

$

1.98

$

2.16

$

1.63

$

2.05

$

7.61

$

6.80

CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
($ in 000s)
(Unaudited) (Unaudited) (Unaudited)
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022
Assets
Cash and due from banks

$

123,033

$

67,402

$

69,622

$

76,223

$

70,257

Interest-bearing deposits in depository institutions

33,243

43,314

161,659

226,587

129,743

Cash and cash equivalents

156,276

110,716

231,281

302,810

200,000

Investment securities available-for-sale, at fair value

1,338,137

1,358,219

1,419,933

1,456,259

1,505,520

Other securities

30,966

29,022

29,262

24,728

23,807

Total investment securities

1,369,103

1,387,241

1,449,195

1,480,987

1,529,327

Gross loans

4,125,923

4,007,482

3,922,142

3,894,686

3,646,258

Allowance for credit losses

(22,745

)

(23,128

)

(22,751

)

(22,724

)

(17,108

)

Net loans

4,103,178

3,984,354

3,899,391

3,871,962

3,629,150

Bank owned life insurance

118,122

117,979

117,173

124,238

120,674

Premises and equipment, net

72,146

72,682

73,118

73,430

70,786

Accrued interest receivable

20,290

19,223

17,973

18,395

18,287

Net deferred tax assets

42,216

58,811

46,944

42,146

44,884

Goodwill and intangible assets

162,568

163,461

163,426

164,099

115,735

Other assets

124,153

161,659

148,333

132,715

149,263

Total Assets

$

6,168,052

$

6,076,126

$

6,146,834

$

6,210,782

$

5,878,106

Liabilities
Deposits:
Noninterest-bearing

$

1,342,804

$

1,333,474

$

1,373,106

$

1,420,990

$

1,351,415

Interest-bearing:
Demand deposits

1,291,011

1,319,783

1,337,445

1,356,017

1,233,482

Savings deposits

1,259,457

1,282,642

1,343,571

1,397,523

1,396,869

Time deposits

1,040,990

1,009,235

960,941

962,235

888,100

Total deposits

4,934,262

4,945,134

5,015,063

5,136,765

4,869,866

Short-term borrowings
FHLB short-term advances

25,000

-

-

-

-

Customer repurchase agreements

309,856

278,671

271,714

293,256

290,964

FHLB long-term advances

100,000

100,000

100,000

-

-

Other liabilities

121,868

142,187

123,865

129,711

139,424

Total Liabilities

5,490,986

5,465,992

5,510,642

5,559,732

5,300,254

Stockholders' Equity
Preferred stock

-

-

-

-

-

Common stock

47,619

47,619

47,619

47,619

47,619

Capital surplus

177,424

177,113

176,746

177,529

170,980

Retained earnings

780,299

763,425

744,248

721,727

706,696

Cost of common stock in treasury

(217,737

)

(211,430

)

(201,973

)

(179,436

)

(215,955

)

Accumulated other comprehensive (loss) income:
Unrealized (loss) gain on securities available-for-sale

(107,958

)

(163,171

)

(127,026

)

(112,967

)

(128,066

)

Underfunded pension liability

(2,581

)

(3,422

)

(3,422

)

(3,422

)

(3,422

)

Total Accumulated Other Comprehensive (Loss) Income

(110,539

)

(166,593

)

(130,448

)

(116,389

)

(131,488

)

Total Stockholders' Equity

677,066

610,134

636,192

651,050

577,852

Total Liabilities and Stockholders' Equity

$

6,168,052

$

6,076,126

$

6,146,834

$

6,210,782

$

5,878,106

Regulatory Capital
Total CET 1 capital

$

627,579

$

615,798

$

605,661

$

606,675

$

598,068

Total tier 1 capital

627,579

615,798

605,661

606,675

598,068

Total risk-based capital

648,646

637,245

626,730

627,718

612,654

Total risk-weighted assets

3,996,688

4,009,798

3,913,870

3,878,994

3,685,207

CITY HOLDING COMPANY AND SUBSIDIARIES
Loan Portfolio
(Unaudited) ($ in 000s)
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022
Commercial and industrial

$

426,950

$

424,647

$

417,847

$

390,861

$

373,890

1-4 Family

206,237

135,226

123,701

119,017

116,192

Hotels

357,142

321,236

324,745

327,554

340,404

Multi-family

189,165

192,329

191,483

195,042

174,786

Non Residential Non-Owner Occupied

680,590

713,353

673,921

679,782

585,964

Non Residential Owner Occupied

240,328

222,544

222,852

223,096

174,961

Commercial real estate (1)

1,673,462

1,584,688

1,536,702

1,544,491

1,392,307

Residential real estate (2)

1,788,150

1,768,358

1,746,618

1,737,604

1,693,523

Home equity

167,201

159,630

151,012

151,341

134,317

Consumer

65,246

65,586

65,201

66,994

48,806

DDA overdrafts

4,914

4,573

4,762

3,395

3,415

Gross Loans

$

4,125,923

$

4,007,482

$

3,922,142

$

3,894,686

$

3,646,258

Construction loans included in:
(1) - Commercial real estate loans

$

2,459

$

2,533

$

3,361

$

4,715

$

4,130

(2) - Residential real estate loans

23,066

20,056

20,470

25,224

21,122

CITY HOLDING COMPANY AND SUBSIDIARIES
Asset Quality Information
(Unaudited) ($ in 000s)
Three Months Ended Twelve Months Ended
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 December 31, 2023 December 31, 2022
Allowance for Credit Losses
Balance at beginning of period

$

23,128

$

22,751

$

22,724

$

17,108

$

17,011

$

17,108

$

18,166

Charge-offs:
Commercial and industrial

(84

)

-

(69

)

-

(120

)

(153

)

(562

)

Commercial real estate

(5

)

(256

)

(117

)

(3

)

(31

)

(381

)

(55

)

Residential real estate

(68

)

(88

)

(20

)

(32

)

(66

)

(208

)

(265

)

Home equity

(21

)

(112

)

(200

)

(67

)

(189

)

(400

)

(279

)

Consumer

(6

)

(10

)

(109

)

(62

)

(15

)

(187

)

(63

)

DDA overdrafts

(416

)

(422

)

(357

)

(450

)

(670

)

(1,645

)

(2,624

)

Total charge-offs

(600

)

(888

)

(872

)

(614

)

(1,091

)

(2,974

)

(3,848

)

Recoveries:
Commercial and industrial

70

597

86

83

94

836

334

Commercial real estate

17

74

28

158

120

277

207

Residential real estate

4

28

5

10

49

47

99

Home equity

13

18

12

4

34

47

56

Consumer

45

27

28

23

31

123

107

DDA overdrafts

368

321

315

398

360

1,402

1,513

Total recoveries

517

1,065

474

676

688

2,732

2,316

Net (charge-offs) recoveries

(83

)

177

(398

)

62

(403

)

(242

)

(1,532

)

(Recovery of) provision for credit losses

(300

)

200

425

2,918

500

3,243

474

PCD Loan Reserves

-

-

-

2,811

-

2,811

-

Adoption of ASU 2022-02

-

-

-

(175

)

-

(175

)

-

Balance at end of period

$

22,745

$

23,128

$

22,751

$

22,724

$

17,108

$

22,745

$

17,108

Loans outstanding

$

4,125,923

$

4,007,482

$

3,922,142

$

3,894,686

$

3,646,258

Allowance as a percent of loans outstanding

0.55

%

0.58

%

0.58

%

0.58

%

0.47

%

Allowance as a percent of non-performing loans

290.6

%

440.1

%

405.5

%

400.1

%

317.3

%

Average loans outstanding

$

4,045,889

$

3,956,871

$

3,896,284

$

3,700,194

$

3,648,996

$

3,900,913

$

3,583,526

Net (recoveries)/charge-offs (annualized) as a percent of average loans outstanding

0.01

%

(0.02

)%

0.04

%

(0.01

)%

0.04

%

0.01

%

0.04

%

CITY HOLDING COMPANY AND SUBSIDIARIES
Asset Quality Information, continued
(Unaudited) ($ in 000s)
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022
Nonaccrual Loans
Residential real estate

$

2,849

$

2,839

$

2,774

$

2,700

$

1,969

Home equity

111

75

24

35

55

Commercial and industrial

2,211

716

741

994

1,015

Commercial real estate

2,387

1,355

1,821

1,931

2,166

Consumer

-

1

36

19

-

Total nonaccrual loans

7,558

4,986

5,396

5,679

5,205

Accruing loans past due 90 days or more

270

269

215

-

187

Total non-performing loans

7,828

5,255

5,611

5,679

5,392

Other real estate owned

731

720

874

843

909

Total non-performing assets

$

8,559

$

5,975

$

6,485

$

6,522

$

6,301

Non-performing assets as a percent of loans and other real estate owned

0.21

%

0.15

%

0.17

%

0.17

%

0.17

%

Past Due Loans
Residential real estate

$

8,059

$

6,247

$

5,884

$

4,783

$

7,091

Home equity

1,235

1,278

784

551

650

Commercial and industrial

435

568

142

98

234

Commercial real estate

715

1,478

238

148

710

Consumer

129

84

57

3

100

DDA overdrafts

364

398

341

276

391

Total past due loans

$

10,937

$

10,053

$

7,446

$

5,859

$

9,176

Total past due loans as a percent of loans outstanding

0.27

%

0.25

%

0.19

%

0.15

%

0.25

%

CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited) ($ in 000s)
Three Months Ended
December 31, 2023 September 30, 2023 December 31, 2022
Average Yield/ Average Yield/ Average Yield/
Balance Interest Rate Balance Interest Rate Balance Interest Rate
Assets:
Loan portfolio (1):
Residential real estate (2)

$

1,945,185

$

23,673

4.83

%

$

1,910,876

$

22,702

4.71

%

$

1,824,327

$

18,973

4.13

%

Commercial, financial, and agriculture (2)

2,031,089

33,038

6.45

%

1,975,463

31,743

6.38

%

1,773,937

23,346

5.22

%

Installment loans to individuals (2), (3)

69,615

1,046

5.96

%

70,532

1,138

6.40

%

50,732

646

5.05

%

Total loans

4,045,889

57,757

5.66

%

3,956,871

55,583

5.57

%

3,648,996

42,965

4.67

%

Securities:
Taxable

1,194,448

12,336

4.10

%

1,277,265

12,432

3.86

%

1,315,453

11,118

3.35

%

Tax-exempt (4)

153,204

1,053

2.73

%

170,806

1,152

2.68

%

211,326

1,597

3.00

%

Total securities

1,347,652

13,389

3.94

%

1,448,071

13,584

3.72

%

1,526,779

12,715

3.30

%

Deposits in depository institutions

71,624

941

5.21

%

90,994

1,265

5.52

%

162,732

1,245

3.04

%

Total interest-earning assets

5,465,165

72,087

5.23

%

5,495,936

70,432

5.08

%

5,338,507

56,925

4.23

%

Cash and due from banks

87,633

69,348

69,223

Premises and equipment, net

72,435

73,004

71,482

Goodwill and intangible assets

163,220

163,602

115,952

Other assets

342,669

332,551

332,855

Less: Allowance for credit losses

(23,532

)

(23,558

)

(17,332

)

Total assets

$

6,107,590

$

6,110,883

$

5,910,687

Liabilities:
Interest-bearing demand deposits

$

1,299,683

$

3,467

1.06

%

$

1,300,936

$

3,068

0.94

%

$

1,150,327

$

684

0.24

%

Savings deposits

1,274,726

2,369

0.74

%

1,314,484

2,319

0.70

%

1,412,246

829

0.23

%

Time deposits (2)

1,025,870

6,644

2.57

%

985,038

5,163

2.08

%

916,845

1,497

0.65

%

Short-term borrowings

312,941

3,693

4.68

%

272,558

2,990

4.35

%

303,599

1,534

2.00

%

FHLB long-term advances

100,000

1,026

4.07

%

100,000

1,035

4.11

%

-

-

-

Total interest-bearing liabilities

4,013,220

17,199

1.70

%

3,973,016

14,575

1.46

%

3,783,017

4,544

0.48

%

Noninterest-bearing demand deposits

1,334,021

1,359,268

1,428,013

Other liabilities

132,862

123,137

134,075

Stockholders' equity

627,487

655,462

565,582

Total liabilities and
stockholders' equity

$

6,107,590

$

6,110,883

$

5,910,687

Net interest income

$

54,888

$

55,857

$

52,381

Net yield on earning assets

3.98

%

4.03

%

3.89

%

(1)For purposes of this table, non-accruing loans have been included in average balances and the following amounts (in thousands) of net loan fees have been included in interest income:
Loan fees, net

$

201

$

254

$

(41

)

(2) Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the Company's acquisitions:
Residential real estate

$

78

$

47

$

67

Commercial, financial, and agriculture

702

720

135

Installment loans to individuals

26

4

4

Time deposits

131

240

21

$

937

$

1,011

$

227

(3) Includes the Company’s consumer and DDA overdrafts loan categories.
(4) Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 21%.
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited) ($ in 000s)
Twelve Months Ended
December 31, 2023 December 31, 2022
Average Yield/ Average Yield/
Balance Interest Rate Balance Interest Rate
Assets:
Loan portfolio (1):
Residential real estate (2)

$

1,899,239

$

88,083

4.64

%

$

1,755,772

$

68,581

3.91

%

Commercial, financial, and agriculture (2)

1,935,038

120,783

6.24

%

1,781,132

75,390

4.23

%

Installment loans to individuals (2), (3)

66,636

3,828

5.74

%

46,622

2,567

5.51

%

Total loans

3,900,913

212,694

5.45

%

3,583,526

146,538

4.09

%

Securities:
Taxable

1,273,674

48,335

3.79

%

1,288,252

34,445

2.67

%

Tax-exempt (4)

175,383

4,878

2.78

%

218,588

6,217

2.84

%

Total securities

1,449,057

53,213

3.67

%

1,506,840

40,662

2.70

%

Deposits in depository institutions

142,299

6,382

4.48

%

357,184

3,794

1.06

%

Total interest-earning assets

5,492,269

272,289

4.96

%

5,447,550

190,994

3.51

%

Cash and due from banks

74,443

88,581

Premises and equipment, net

72,582

72,590

Goodwill and intangible assets

153,937

116,469

Other assets

329,198

271,685

Less: Allowance for credit losses

(22,089

)

(17,687

)

Total assets

$

6,100,340

$

5,979,188

Liabilities:
Interest-bearing demand deposits

$

1,291,234

$

11,048

0.86

%

$

1,150,007

$

1,234

0.11

%

Savings deposits

1,332,527

7,979

0.60

%

1,414,727

1,544

0.11

%

Time deposits (2)

969,329

18,260

1.88

%

983,046

4,666

0.47

%

Short-term borrowings

290,440

12,027

4.14

%

284,611

2,211

0.78

%

FHLB long-term advances

66,849

2,709

4.05

%

-

-

-

Total interest-bearing liabilities

3,950,379

52,023

1.32

%

3,832,391

9,655

0.25

%

Noninterest-bearing demand deposits

1,389,295

1,429,415

Other liabilities

125,377

98,553

Stockholders' equity

635,289

618,829

Total liabilities and
stockholders' equity

$

6,100,340

$

5,979,188

Net interest income

$

220,266

$

181,339

Net yield on earning assets

4.01

%

3.33

%

(1) For purposes of this table, non-accruing loans have been included in average balances and the following amounts (in thousands) of net loan fees have been included in interest income:
Loan fees, net

$

1,366

$

568

(2) Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the Company's acquisitions:
Residential real estate

$

243

$

298

Commercial, financial, and agriculture

2,276

642

Installment loans to individuals

41

45

Time deposits

535

83

$

3,095

$

1,068

(3) Includes the Company’s consumer and DDA overdrafts loan categories.
(4) Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 21%.
CITY HOLDING COMPANY AND SUBSIDIARIES
Non-GAAP Reconciliations
(Unaudited) ($ in 000s, except per share data)
Three Months Ended Twelve Months Ended
December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 December 31, 2023 December 31, 2022
Net Interest Income/Margin
Net interest income ("GAAP")

$

54,666

$

55,614

$

55,502

$

53,459

$

52,045

$

219,241

$

180,033

Taxable equivalent adjustment

223

243

255

308

336

1,025

1,306

Net interest income, fully taxable equivalent

$

54,889

$

55,857

$

55,757

$

53,767

$

52,381

$

220,266

$

181,339

Tangible Equity Ratio (period end)
Equity to assets ("GAAP")

10.98

%

10.04

%

10.35

%

10.48

%

9.83

%

Effect of goodwill and other intangibles, net

(2.41

)%

(2.49

)%

(2.45

)%

(2.43

)%

(1.81

)%

Tangible common equity to tangible assets

8.57

%

7.55

%

7.90

%

8.05

%

8.02

%

Return on Average Tangible Equity and Return on Assets Ratios (period end)
Return on average tangible equity ("GAAP")

23.8

%

20.3

%

Impact of merger related expenses

0.8

%

-

%

Impact of merger related provision

0.3

%

-

%

Return on tangible equity, excluding merger related expenses and provision

24.9

%

20.3

%

Return on assets ("GAAP")

1.87

%

1.71

%

Impact of merger related expenses

0.07

%

-

%

Impact of merger related provision

0.03

%

-

%

Return on assets, excluding merger related expenses and provision

1.97

%

1.71

%

Commercial Loan Information (period end)
Commercial Sector Total % of Total Loans Average DSC Average LTV
Natural Gas Extraction

$

23,743

0.58

%

3.68

N/A

Natural Gas Distribution

20,000

0.49

%

2.61

N/A

Masonry Contractors

24,190

0.59

%

1.13

84

%

Sheet Metal Work Manufacturing

25,887

0.63

%

1.57

68

%

Beer & Ale Merchant Wholesalers

25,672

0.62

%

3.28

N/A

Gasoline Stations with Convenience Stores

45,945

1.11

%

4.19

65

%

Lessors of Residential Buildings & Dwellings

433,506

10.52

%

1.89

66

%

1-4 Family

186,341

4.52

%

2.97

68

%

Multi-Family

179,822

4.36

%

1.84

66

%

Lessors of Nonresidential Buildings

611,108

14.83

%

1.70

65

%

Office Buildings

43,735

1.06

%

1.64

63

%

Lessors of Mini-Warehouses & Self-Storage Units

50,898

1.23

%

1.62

61

%

Assisted Living Facilities

27,620

0.67

%

1.38

57

%

Hotels & Motels

357,572

8.68

%

1.43

62

%

Average Balance Median Balance
Commercial, Financial, and Agriculture Loans

$

456

$

93

Commercial Real Estate Loans

517

120

CITY HOLDING COMPANY AND SUBSIDIARIES
Non-GAAP Reconciliations, continued
(Unaudited) ($ in 000s, except per share data)
Estimated Uninsured Deposits by Deposit Type
December 31, 2023 September 30, 2023
Noninterest-Bearing Demand Deposits

16

%

17

%

Interest-Bearing Deposits
Demand Deposits

7

%

11

%

Savings Deposits

11

%

11

%

Time Deposits

13

%

14

%

Total Deposits

12

%

13

%

The amounts listed above represent management's best estimate as of the respective period shown of uninsured deposits (either with balances above $250,000 or not collateralized by investment securities).
CITY HOLDING COMPANY AND SUBSIDIARIES
Non-GAAP Reconciliations, continued
(Unaudited) ($ in 000s, except per share data)
Net Growth in DDA Accounts
Year New DDA Accounts Net Number of New Accounts Percentage

2023*

31,745

4,768

1.9

%

2022

28,442

4,544

1.9

%

2021

32,800

8,860

3.8

%

2020

30,360

6,740

3.0

%

2019

32,040

3,717

1.7

%

2018*

30,400

4,310

2.2

%

2017

28,525

2,711

1.4

%

2016

28,650

2,820

1.5

%

* - amounts exclude accounts added in connection with the acquisitions of Poage Bankshares, Inc. (2018), Farmers Deposit Bancorp, Inc.(2018) and Citizens Commerce Bancshares, Inc. (2023).