Biggest changeAdditionally, there were increases in acquisition expenses related to BoeFly of $1.5 million, other expenses of $1.1 million, marketing and advertising of $0.4 million, and FDIC insurance of $0.2 million, partially offset by decreases in occupancy and equipment of $1.8 million, amortization of core deposit intangibles of $0.3 million, professional and consulting of $0.2 million and information technology and communication of $0.2 million. ● Decrease in noninterest income of $2.4 million, primarily due to decreases in net gains on loans-held-for-sale of $2.1 million, gains on sales of branches of $0.7 million in 2021, decreases in net gains on sale/redemption of investment securities of $0.2 million and an increase in net losses on equity securities of $1.1 million, partially offset by increases in deposit, loan and other income of $0.9 million and income on bank owned life insurance of $0.8 million. ● Increase in income tax expense of $1.3 million resulting primarily from higher state tax rates and a slightly higher percentage of income being derived from taxable sources. ● Increase in preferred dividends of $4.3 million. -39- Table of Contents Net Interest Income Fully taxable equivalent net interest income for 2023 totaled $258.3 million, a decrease of $46.3 million, or 15.2%, from 2022.
Biggest changeThe increase reflected an increase in the individually evaluated allowance, partially offset by a decrease in the level of collectively evaluated allowance. ● Increase in noninterest income of $2.7 million, primarily due to increases in net gains on sale of loans held-for-sale of $1.0 million, income on bank owned life insurance of $0.8 million, deposit, loan and other income of $0.8 million, and net losses on equity securities of $0.1 million. ● Decrease in income tax expense of $5.3 million resulting primarily from lower taxable income.
Additionally, there were increases in FDIC insurance of $5.5 million, which included a $2.1 million FDIC special assessment recognized in 2023. Excluding the $2.1 million special assessment, the increase in FDIC insurance from the prior year of $3.4 million was attributable to balance sheet growth and a two-basis point increase in the Bank’s initial base rate.
Additionally, there were increases in FDIC insurance of $5.5 million, which included a $2.1 million FDIC special assessment recognized in 2023. Excluding the $2.1 million special assessment, the increase in FDIC insurance from the prior year of $3.4 million was attributable to balance sheet growth and a two-basis point increase in the Bank’s initial base rate.
Finally, there were increases in information technology and communications of $3.2 million, other expenses of $2.3 million, occupancy and equipment of $1.0 million and marketing and advertising of $0.3 million, partially offset by decreases in professional and consulting of $0.5 million, BoeFly acquisition of $0.5 million and amortization of core deposit intangibles of $0.2 million.
Finally, there were increases in information technology and communications of $3.2 million, other expenses of $2.3 million, occupancy and equipment of $1.0 million and marketing and advertising of $0.3 million, partially offset by decreases in professional and consulting of $0.5 million, BoeFly acquisition of $0.5 million and amortization of core deposit intangibles of $0.2 million.
The methodology for determining the allowance for credit losses is considered a critical accounting policy by management because of the high degree of judgment involved, the subjectivity of the assumptions used, and the potential for changes in the forecasted economic environment that could result in changes to the amount of the recorded allowance for credit losses.
The methodology for determining the allowance for credit losses is considered a critical accounting policy by management because of the high degree of judgment involved, the subjectivity of the assumptions used, and the potential for changes in the forecasted economic environment that could result in changes to the amount of the recorded allowance for credit losses.
From and including September 15, 2025 through maturity or earlier redemption, the interest rate shall reset quarterly to an interest rate per annum equal to a benchmark rate, which is expected to be Three-Month Term SOFR (as defined in the Second Supplemental Indenture), plus 560.5 basis points, payable quarterly in arrears on March 15, June 15, September 15 and December 15 of each year, commencing on September 15, 2025.
From and including June 15, 2025 through maturity or earlier redemption, the interest rate shall reset quarterly to an interest rate per annum equal to a benchmark rate, which is expected to be Three-Month Term SOFR (as defined in the Second Supplemental Indenture), plus 560.5 basis points, payable quarterly in arrears on March 15, June 15, September 15 and December 15 of each year, commencing on June 15, 2025.
Loan Portfolio The Bank’s lending activities are generally oriented to small-to-medium sized businesses, high net worth individuals, professional practices and consumer and retail clients living and working in the Bank’s metropolitan, New York market area, consisting of Bergen, Union, Morris, Essex, Hudson, Mercer and Monmouth counties, New Jersey, as well as NYC’s five boroughs, Nassau, Rockland, Orange and Westchester counties, in New York and businesses and individuals living and working in the communities served by the Bank's West Palm Beach, Florida office.
Loan Portfolio The Bank’s lending activities are generally oriented to small-to-medium sized businesses, high net worth individuals, professional practices and consumer and retail clients living and working in the Bank’s metropolitan, New York market area, consisting of Bergen, Union, Morris, Essex, Hudson, Mercer and Monmouth counties, New Jersey, as well as NYC’s five boroughs, Nassau, Rockland, Orange, Suffolk and Westchester counties, in New York and businesses and individuals living and working in the communities served by the Bank's West Palm Beach, Florida office.
These subordinated debentures and the related income effects are not eliminated in the consolidated financial statements, as the statutory business trust is not consolidated in accordance with FASB ASC 810-10. Distributions on the subordinated debentures owned by the subsidiary trust have been classified as interest expense in the Consolidated Statements of Income.
These subordinated debentures and the related income effects are not eliminated in the consolidated financial statements, as the statutory business trust is not consolidated in accordance with FASB ASC 810-10. "Consolidation" Distributions on the subordinated debentures owned by the subsidiary trust have been classified as interest expense in the Consolidated Statements of Income.
Capital amounts and classifications are also subject to qualitative judgments by the bank regulators regarding capital components, risk weightings, and other factors. -64- Table of Contents Subordinated Debentures During 2003, the Company formed a statutory business trust, which exists for the exclusive purpose of (i) issuing Trust Securities representing undivided beneficial interests in the assets of the Trust; (ii) investing the gross proceeds of the Trust securities in junior subordinated deferrable interest debentures (subordinated debentures) of the Company; and (iii) engaging in only those activities necessary or incidental thereto.
Capital amounts and classifications are also subject to qualitative judgments by the bank regulators regarding capital components, risk weightings, and other factors. -69- Table of Contents Subordinated Debentures During 2003, the Company formed a statutory business trust, which exists for the exclusive purpose of (i) issuing Trust Securities representing undivided beneficial interests in the assets of the Trust; (ii) investing the gross proceeds of the Trust securities in junior subordinated deferrable interest debentures (subordinated debentures) of the Company; and (iii) engaging in only those activities necessary or incidental thereto.
Securities available-for-sale are a part of the Company’s interest rate risk management strategy and may be sold in response to changes in interest rates, changes in prepayment risk, liquidity management and other factors.
Investment securities available-for-sale are a part of the Company’s interest rate risk management strategy and may be sold in response to changes in interest rates, changes in prepayment risk, liquidity management and other factors.
Changes in assumptions could significantly affect the estimates. -57- Table of Contents Impact of Inflation and Changing Prices The financial statements and notes thereto presented elsewhere herein have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
Changes in assumptions could significantly affect the estimates. -63- Table of Contents Impact of Inflation and Changing Prices The financial statements and notes thereto presented elsewhere herein have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
If model results were to fall outside prescribed ranges, action, including additional monitoring and reporting to the Board, would be required by the ALCO and Bank’s management. -55- Table of Contents The net interest income simulation model attempts to measure the change in net interest income over the next one-year period, and over the next three-year period on a cumulative basis, assuming certain changes in the general level of interest rates.
If model results were to fall outside prescribed ranges, action, including additional monitoring and reporting to the Board, would be required by the ALCO and Bank’s management. -61- Table of Contents The net interest income simulation model attempts to measure the change in net interest income over the next one-year period, and over the next three-year period on a cumulative basis, assuming certain changes in the general level of interest rates.
The net interest margin contraction was due to a 199-basis point increase in the average cost of deposits, including noninterest-bearing demand, to 2.74%, and was partially offset by a 77 basis-point increase in the loan portfolio yield to 5.57%. Average total loans, which includes loans held-for-sale, increased by 10.8% to $8.2 billion in 2023 from $7.4 billion in 2022.
The net interest margin contraction was due to a 199-basis point increase in the average cost of deposits, including noninterest-bearing demand, to 2.74%, and was partially offset by a 77 basis-point increase in the loan portfolio yield to 5.57%. Average total loans, which include loans held-for-sale, increased by 10.8% to $8.2 billion in 2023 from $7.4 billion in 2022.
The Bank believes that its strategy of high-quality client service, competitive rate structures and selective marketing have enabled it to gain market share. -44- Table of Contents Commercial loans are loans made for business purposes and are primarily secured by collateral such as business assets including accounts receivable, inventory and equipment.
The Bank believes that its strategy of high-quality client service, competitive rate structures and selective marketing have enabled it to gain market share. -50- Table of Contents Commercial loans are loans made for business purposes and are primarily secured by collateral such as business assets including accounts receivable, inventory and equipment.
The decrease in unrealized losses is predominately attributable to changes in market conditions and interest rates. Unrealized losses have not been recognized into income because the issuers are of high credit quality, we do not intend to sell, and it is likely that we will not be required to sell the securities prior to their anticipated recovery.
The increase in unrealized losses is predominately attributable to changes in market conditions and interest rates. Unrealized losses have not been recognized into income because the issuers are of high credit quality, we do not intend to sell, and it is likely that we will not be required to sell the securities prior to their anticipated recovery.
Generally, the policy statement recommends that institutions have effective systems and controls to identify, monitor and address asset quality problems; that management analyze all significant factors that affect the collectability of the portfolio in a reasonable manner; and that management establish acceptable allowance evaluation processes that meet the objectives set forth in the policy statement.
Generally, the policy statement requires that institutions have effective systems and controls to identify, monitor and address asset quality problems; that management analyze all significant factors that affect the collectability of the portfolio in a reasonable manner; and that management establish acceptable allowance evaluation processes that meet the objectives set forth in the policy statement.
If quoted market prices are not available, fair values are based on judgments regarding future expected loss experience, current economic condition risk characteristics of various financial instruments, and other factors. See Note 20 of the Notes to Consolidated Financial Statements for additional discussion.
If quoted market prices are not available, fair values are based on judgments regarding future expected loss experience, current economic condition risk characteristics of various financial instruments, and other factors. See Note 21 of the Notes to Consolidated Financial Statements for additional discussion.
We currently utilize net interest income simulation and economic value of equity (“EVE”) models to measure the potential impact to the Bank of future changes in interest rates. As of December 31, 2023, and December 31, 2022, the results of the models are monitored by guidelines prescribed by our Board of Directors.
We currently utilize net interest income simulation and economic value of equity (“EVE”) models to measure the potential impact to the Bank of future changes in interest rates. As of December 31, 2024, and December 31, 2023, the results of the models are monitored by guidelines prescribed by our Board of Directors.
As of December 31, 2023, the amount of liquid assets remained at a level management deemed adequate to ensure that, on a short and long-term basis, contractual liabilities, depositors’ withdrawal requirements, and other operational and client credit needs could be satisfied.
As of December 31, 2024, the amount of liquid assets remained at a level management deemed adequate to ensure that, on a short and long-term basis, contractual liabilities, depositors’ withdrawal requirements, and other operational and client credit needs could be satisfied.
(6) Represents net interest income on a tax equivalent basis divided by average total interest-earning assets. -41- Table of Contents Rate/Volume Analysis The following table presents, by category, the major factors that contributed to the changes in net interest income.
(6) Represents net interest income on a tax equivalent basis divided by average total interest-earning assets. -47- Table of Contents Rate/Volume Analysis The following table presents, by category, the major factors that contributed to the changes in net interest income.
The 2020 Notes bear interest at 5.75% annually from, and including, the date of initial issuance to, but excluding, September 15, 2025 or the date of earlier redemption, payable semi-annually in arrears on September 15 and December 15 of each year, commencing December 15, 2020.
The 2020 Notes bear interest at 5.75% annually from, and including, the date of initial issuance to, but excluding, June 15, 2025 or the date of earlier redemption, payable semi-annually in arrears on June 15 and December 15 of each year, commencing December 15, 2020.
The Company considers charging off loans, or a portion thereof, at the time the Company deems it has exhausted all means of collection. For additional information regarding loans, see Note 4 of the Notes to the Consolidated Financial Statements.
The Company considers charging off loans, or a portion thereof, at the time the Company deems it has exhausted all means of collection. For additional information regarding loans, see Note 5 of the Notes to the Consolidated Financial Statements.
As of December 31, 2023, the principal components of the investment portfolio are U.S. Treasury and Government Agency Obligations, Federal Agency Obligations including mortgage-backed securities, Obligations of U.S. States and Political Subdivisions, Corporate Bonds and other debt and equity securities.
As of December 31, 2024, the principal components of the investment portfolio are U.S. Treasury and Government Agency Obligations, Federal Agency Obligations including mortgage-backed securities, Obligations of U.S. States and Political Subdivisions, Corporate Bonds and other debt and equity securities.
General The following discussion and analysis present the more significant factors affecting the Company’s financial condition as of December 31, 2023 and 2022 and results of operations for each of the years in the three-year period ended December 31, 2023.
General The following discussion and analysis present the more significant factors affecting the Company’s financial condition as of December 31, 2024 and 2023 and results of operations for each of the years in the three-year period ended December 31, 2024.
Contractual Obligations and Other Commitments The following table summarizes contractual obligations as of December 31, 2023 and the effect such obligations are expected to have on liquidity and cash flows in future periods.
Contractual Obligations and Other Commitments The following table summarizes contractual obligations as of December 31, 2024 and the effect such obligations are expected to have on liquidity and cash flows in future periods.
The change in interest rate sensitivity was impacted by changes in overall market interest rates, updates to certain model assumptions, changes in short and intermediate-term fixed rate funding and by the deposit mix shift into certificates of deposit, from both noninterest-bearing and interest-bearing non-maturity deposits. -56- Table of Contents The following table illustrates the most recent results for EVE and NII as of December 31, 2023.
The change in interest rate sensitivity was impacted by changes in overall market interest rates, updates to certain model assumptions, changes in short and intermediate-term fixed rate funding and by the deposit mix shift into certificates of deposit, from both noninterest-bearing and interest-bearing non-maturity deposits. -62- Table of Contents The following table illustrates the most recent results for EVE and NII as of December 31, 2024.
Noninterest Expense Noninterest expenses for the full-year 2023 increased by $17.6 million, primarily due to increases in salaries and employee benefits of $7.0 million attributable to increased staff in both the revenue and back-office areas of the Bank, base salary increases and incentive compensation accruals.
Noninterest expenses for 2023 increased by $17.6 million, primarily due to increases in salaries and employee benefits of $7.0 million attributable to increased staff in both the revenue and back-office areas of the Bank, base salary increases and incentive compensation accruals.
Interest on the 2018 Notes was to be paid on February 1, May 1, August 1, and November 1, of each year to but excluding the stated maturity date, unless in any case previously redeemed. The 2018 Notes were redeemed in full on February 1, 2023.
Interest on the 2018 Notes was to be paid on February 1, May 1, August 1, and November 1, of each year to but excluding the stated maturity date, unless in any case previously redeemed.
There were no municipal securities, or corporate securities, of any single issuer exceeding 10% of stockholders’ equity as of December 31, 2023.
There were no municipal securities, or corporate securities, of any single issuer exceeding 10% of stockholders’ equity as of December 31, 2024.
The increase in average total loans is primarily attributable to higher loan originations. -40- Table of Contents Average Balance Sheets The following table sets forth certain information relating to our average assets and liabilities for the years ended December 31, 2023, 2022 and 2021 and reflects the average yield on assets and average cost of liabilities for the periods indicated.
The increase in average total loans is attributable to higher loan originations. -46- Table of Contents Average Balance Sheets The following table sets forth certain information relating to our average assets and liabilities for the years ended December 31, 2024, 2023 and 2022 and reflects the average yield on assets and average cost of liabilities for the periods indicated.
The issuers continue to make timely principal and interest payments on the securities. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. For additional information regarding the Company’s investment portfolio, see Note 3, Note 15 and Note 20 of the Notes to the Consolidated Financial Statements.
The issuers continue to make timely principal and interest payments on the securities. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. For additional information regarding the Company’s investment portfolio, see Note 4, Note 16 and Note 21 of the Notes to the Consolidated Financial Statements.
As of December 31, 2023, on a weighted average basis the most severe historical loss rate for our commercial and commercial real estate loans were 2.33% and 1.88%, respectively. -37- Table of Contents The Company’s quantitative component of allowance for credit losses for collectively evaluated loans is calculated with an economic forecast sourced from Moody’s.
As of December 31, 2024, on a weighted average basis the most severe historical loss rate for our commercial and commercial real estate loans were 2.37% and 1.96%, respectively. -42- Table of Contents The Company’s quantitative component of allowance for credit losses for collectively evaluated loans is calculated with an economic forecast sourced from Moody’s.
Based on our model, which was run as of December 31, 2023, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 5.68%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 4.29%.
As of December 31, 2023, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 5.68%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 4.29%.
Diluted earnings per share were $2.07 for 2023, a 31.2% decrease from $3.01 for 2022. The change in net income from 2022 to 2023 was attributable to the following: ● Decrease in net interest income of $47.0 million.
Diluted earnings per share were $2.07 for 2023, a 31.2% decrease from $3.01 for 2022. -44- Table of Contents The change in net income from 2022 to 2023 was primarily attributable to the following: ● Decrease in net interest income of $47.0 million.
As of December 31, 2023, net unrealized losses on securities available-for-sale, which are carried as a component of accumulated other comprehensive loss and included in stockholders’ equity, net of tax, amounted to $57.8 million as compared with net unrealized losses of $61.8 million as of December 31, 2022.
As of December 31, 2024, net unrealized losses on securities available-for-sale, which are carried as a component of accumulated other comprehensive loss and included in stockholders’ equity, net of tax, amounted to $69.6 million as compared with net unrealized losses of $57.8 million as of December 31, 2023.
Deposits were $7.5 billion, an increase of $0.2 billion from December 31, 2022. As of December 31, 2022, the Company’s total assets were $9.645 billion, an increase of $1.5 billion from December 31, 2021. Total loans (including loans held-for-sale) were $8.1 billion, an increase of $1.3 billion from December 31, 2021.
As of December 31, 2023, the Company’s total assets were $9.9 billion, an increase of $0.2 billion from December 31, 2022. Total loans (including loans held-for-sale) were $8.3 billion, an increase of $0.2 billion from December 31, 2022. Deposits were $7.5 billion, an increase of $0.2 billion from December 31, 2022.
Based on our model, which was run as of December 31, 2023, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 9.25%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 5.34%.
As of December 31, 2023, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 9.25%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 5.34%.
Within the various economic scenarios considered for this hypothetical sensitivity analysis, as of December 31, 2023, the quantitative estimate of the allowance for credit loss for collectively evaluated loans would increase by approximately $39.4 million under sole consideration of an adverse Moody’s economic forecast.
Within the various economic scenarios considered for this hypothetical sensitivity analysis, as of December 31, 2024, the quantitative estimate of the allowance for credit loss for collectively evaluated loans would increase by approximately $47.2 million under sole consideration of an adverse Moody’s economic forecast.
Therefore, effective for quarterly interest rate resets after July 3, 2023 the subordinated debentures’ floating rate will be three-month CME Term SOFR plus 2.85% plus a tenor spread adjust of 0.26161%. The rate as of December 31, 2023 was 8.50%.
Therefore, effective for quarterly interest rate resets after July 3, 2023 the subordinated debentures’ floating rate will be three-month CME Term SOFR plus 2.85% plus a tenor spread of 0.26161%. The rate as of December 31, 2024 was 7.70%.
As of December 31, 2023, liquid assets (cash and due from banks, interest-bearing deposits with banks and unencumbered investment securities) were $516.3 million, which represented 5.2% of total assets and 6.1% of total deposits and borrowings, compared to $760.0 million as of December 31, 2022, which represented 7.9% of total assets and 9.3% of total deposits and borrowings on such date.
As of December 31, 2024, liquid assets (cash and due from banks, interest-bearing deposits with banks and unencumbered investment securities) were $799.7 million, which represented 8.1% of total assets and 9.4% of total deposits and borrowings, compared to $516.3 million as of December 31, 2023, which represented 5.2% of total assets and 6.1% of total deposits and borrowings on such date.
As of December 31, 2023, the Bank had aggregate available and unused credit of approximately $3.3 billion, which represents the aforementioned facilities totaling $4.8 billion net of $1.5 billion in outstanding borrowings and letters of credit. As of December 31, 2023, outstanding commitments for the Bank to extend credit were approximately $1.2 billion.
As of December 31, 2024, the Bank had aggregate available and unused credit of approximately $3.0 billion, which represents the aforementioned facilities totaling $4.4 billion net of $1.4 billion in outstanding borrowings and letters of credit. As of December 31, 2024, outstanding commitments for the Bank to extend credit were approximately $1.1 billion.
For loans designated as nonaccrual with balances of less than $250,000, these loans are collectively evaluated, and, accordingly, are not separately identified for analysis or disclosures. Instruments will not be included in either collective or individual analysis. Individual analysis will establish a specific reserve for instruments in scope. -49- Table of Contents Asset Classification.
For loans designated as nonaccrual with balances of less than $250,000, these loans are collectively evaluated, and, accordingly, are not separately identified for analysis or disclosures. Instruments will not be included in either collective or individual analysis. Individual analysis will establish an individually evaluated allowance for instruments in scope. -55- Table of Contents Asset Classification.
The beta, which is the measurement of deposit rate sensitivity in response to market rate changes, on nonreciprocal brokered deposits tends to be higher than that of ICS and CDARS reciprocal deposits, as nonreciprocal brokered time deposits are more directly correlated to prevailing market rates of interest, while ICS and CDARs reciprocal deposits reflect the Bank’s relationship with reciprocal deposit clients and are more driven by a desire for FDIC insurance coverage than market leading rates. -60- Table of Contents The following table sets forth the year-to-date average balances and weighted average rates of our deposits for the periods indicated.
The beta, which is the measurement of deposit rate sensitivity in response to market rate changes, on nonreciprocal brokered deposits tends to be higher than that of ICS and CDARS reciprocal deposits, as nonreciprocal brokered time deposits are more directly correlated to prevailing market rates of interest, while ICS and CDARs reciprocal deposits reflect the Bank’s relationship with reciprocal deposit clients and are more driven by a desire for FDIC insurance coverage than market leading rates. -66- Table of Contents The following table sets forth information related to the uninsured deposit balances of the Bank.
Loans 90 days or greater past due and still accruing represent loans that are both well-secured and in the process of collection, as well as any purchased credit-deteriorated loans, net of fair value marks, which accrete income per the valuation at date of acquisition.
OREO represents property acquired through foreclosure in partial or full satisfaction of loans. Loans 90 days or greater past due and still accruing represent loans that are both well-secured and in the process of collection, as well as any purchased credit-deteriorated loans, net of fair value marks, which accrete income per the valuation at the date of acquisition.
Total Commercial Residential Real Estate Consumer Amount of % of Total Amount of % of Total Amount of % of Total Total Allowance Allowance Allowance Allowance Allowance Allowance Allowance (dollars in thousands) 2023 $ 77,649 94.7 % $ 4,320 5.2 % $ 5 0.1 % $ 81,974 2022 86,363 95.4 % 4,143 4.6 % 7 0.1 % 90,513 2021 75,138 95.4 % 3,628 4.6 % 7 0.1 % 78,773 -52- Table of Contents Investments For the year ended December 31, 2023, the amortized cost of investment securities, including equity securities, increased by $65.7 million to approximately $726.5 million or 7.9% of average earning assets, from $660.8 million, or 8.0% of average earning assets, for the year ended December 31, 2022.
Total Commercial Residential Real Estate Consumer Amount of % of Total Amount of % of Total Amount of % of Total Total Allowance Allowance Allowance Allowance Allowance Allowance Allowance (dollars in thousands) 2024 $ 78,119 94.5 % $ 4,561 5.5 % $ 5 0.0 % $ 82,685 2023 77,649 94.7 % 4,320 5.2 % 5 0.1 % 81,974 2022 86,363 95.4 % 4,143 4.6 % 7 0.1 % 90,513 -58- Table of Contents Investments For the year ended December 31, 2024, the average amortized cost of investment securities, including equity securities, increased by $6.8 million to approximately $733.3 million or 8.0% of average earning assets, from $726.5 million, or 7.9% of average earning assets, for the year ended December 31, 2023.
During the year ended December 31, 2023, rate related factors increased investment revenue by $2.9 million and volume related factors increased investment revenue by $2.0 million. The tax-equivalent yield on investments increased by 43 basis points to 3.10% from a yield of 2.67% during the year ended December 31, 2022.
During the year ended December 31, 2024, rate related factors increased investment revenue by $1.5 million and volume related factors increased investment revenue by $0.2 million. The tax-equivalent yield on investments increased by 21 basis points to 3.31% from a yield of 3.10% during the year ended December 31, 2023.
The MD&A should be read in conjunction with the consolidated financial statements, notes to consolidated financial statements and other information contained in this report. -38- Table of Contents Operating Results Overview Net income available to common stockholders for the year ended December 31, 2023 was $81.0 million, a decrease of $38.2 million, or 32.1%, compared to net income of $119.2 million for 2022.
The MD&A should be read in conjunction with the consolidated financial statements, notes to consolidated financial statements and other information contained in this report. -43- Table of Contents Operating Results Overview Net income available to common stockholders for the year ended December 31, 2024 was $67.8 million, a decrease of $13.2 million, or 16.3%, compared to net income of $81.0 million for 2023.
The decrease in income tax expense in 2023 when compared to 2022 was primarily the result of lower taxable income. The increase in income tax expense in 2022 when compared to 2021 was also primarily the result of higher taxable income. The effective tax rates were 25.6% in 2023, 26.9% in 2022 and 25.5% for 2021.
The decrease in income tax expense in 2024 when compared to 2023 and 2022 was primarily the result of lower taxable income. The effective tax rates were 25.1% in 2024, 25.6% in 2023 and 26.9% for 2022.
The following table sets forth, as of the dates indicated, the amount of the Company’s nonaccrual loans, other real estate owned (“OREO”), and loans past due 90 days or greater and still accruing: December 31, December 31, December 31, 2023 2022 2021 Nonaccrual loans $ 52,524 $ 44,454 $ 61,700 OREO - 264 - Total nonperforming assets $ 52,524 $ 44,718 $ 61,700 Loans 90 days or greater past due and still accruing (PCD) $ - $ 5,591 $ 13,531 Nonaccrual loans to loans receivable 0.63 % 0.55 % 0.90 % Nonperforming assets to total assets 0.53 0.46 0.76 Allowance for Credit Losses and Related Provision The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
The following table sets forth, as of the dates indicated, the amount of the Company’s nonaccrual loans, other real estate owned (“OREO”), and loans past due 90 days or greater and still accruing: December 31, December 31, 2024 2023 Nonaccrual loans $ 57,310 $ 52,524 OREO - - Total nonperforming assets $ 57,310 $ 52,524 Loans 90 days or greater past due and still accruing $ - $ - Nonaccrual loans to loans receivable 0.69 % 0.63 % Nonperforming assets to total assets 0.58 0.53 Allowance for Credit Losses and Related Provision The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
The Company’s allowance for credit losses for collectively evaluated loans totaled $80.6 million as of December 31, 2023, which included $71.6 million of allowance related to commercial and commercial real estate loans. Of the $71.6 million allowance related to commercial and commercial real estate loans, $24.1 million was attributable to qualitative loss factors.
The Company’s allowance for credit losses for collectively evaluated loans totaled $81.2 million as of December 31, 2024, which included $71.6 million of allowance related to commercial and commercial real estate loans. Of the $71.6 million allowance related to commercial and commercial real estate loans, $32.0 million was attributable to qualitative loss factors.
The table below sets forth information on our classified loans and loans designated as special mention (excluding loans held-for-sale) as of the dates presented: 2023 2022 (dollars in thousands) Classified Loans: Substandard $ 58,509 $ 120,330 Doubtful - - Loss - - Total classified loans 58,509 120,330 Special Mention Loans 54,168 62,105 Total classified and special mention loans $ 112,677 $ 182,435 During the year ended December 31, 2023, “substandard” loans and “doubtful” loans, which include lower credit quality loans which possess higher risk characteristics than “special mention” loans, decreased to $58.5 million, or 0.7% of loans receivable, as of December 31, 2023 from $120.3 million, or 1.5% of loans receivable, as of December 31, 2022.
The table below sets forth information on our classified loans and loans designated as special mention (excluding loans held-for-sale) as of the dates presented: 2024 2023 (dollars in thousands) Classified Loans: Substandard $ 72,399 $ 58,509 Doubtful - - Loss - - Total classified loans 72,399 58,509 Special Mention Loans 149,375 54,168 Total classified and special mention loans $ 221,774 $ 112,677 During the year ended December 31, 2024, “substandard” loans and “doubtful” loans, which include lower credit quality loans which possess higher risk characteristics than “special mention” loans, increased to $72.4 million, or 0.9% of loans receivable, as of December 31, 2024 from $58.5 million, or 0.7% of loans receivable, as of December 31, 2023.
The expected credit loss for unfunded loan commitments is reported on the Consolidated Statement of Financial Condition in “Other Liabilities”. As of December 31, 2023, the allowance for credit losses for loans was $82.0 million, a decrease of $8.5 million, or 9.4%, from $90.5 million as of December 31, 2022.
The expected credit loss for unfunded loan commitments is reported on the Consolidated Statement of Financial Condition in “Other Liabilities”. As of December 31, 2024, the allowance for credit losses for loans was $82.7 million, an increase of $0.7 million, or 0.9%, from $82.0 million as of December 31, 2023.
As of December 31, 2023 As of December 31, 2022 Balance Balance (dollars in thousands) As stated in FFIEC 041-Consolidated Report of Condition, schedule RC-O: Total Bank unconsolidated deposits (including affiliate and subsidiary accounts) $ 11,243,254 $ 10,670,491 Estimated uninsured deposits 6,152,454 6,533,537 The Bank, on a consolidated basis: Total deposits $ 7,536,202 $ 7,356,622 Estimated uninsured deposits (excluding affiliate and subsidiary accounts) 2,388,545 3,148,407 -61- Table of Contents The following table sets forth the distribution of total actual deposit accounts, by account types for the periods indicated.
As of December 31, 2024 As of December 31, 2023 Balance Balance (dollars in thousands) As stated in FFIEC 041-Consolidated Report of Condition, schedule RC-O: Total Bank unconsolidated deposits (including affiliate and subsidiary accounts) $ 11,196,115 $ 11,243,254 Estimated uninsured deposits 7,536,202 6,152,454 The Bank, on a consolidated basis: Total deposits $ 6,883,241 $ 7,536,202 Estimated uninsured deposits (excluding affiliate and subsidiary accounts) 2,712,798 2,388,545 The following table sets forth the distribution of total actual deposit accounts, by account types for the periods indicated.
The decrease was primarily due to changes in forecasted macroeconomic conditions. ● Increase in noninterest income of $0.7 million, primarily due to decreases in net losses on equity securities of $1.4 million and income on bank owned life insurance of $0.7 million, partially offset by decreases in deposit, loan and other income of $1.4 million. ● Decrease in income tax expense of $16.1 million resulting primarily from lower taxable income.
The decrease was primarily due to changes in forecasted macroeconomic conditions. ● Increase in noninterest income of $0.7 million, primarily due to decreases in net losses on equity securities of $1.4 million and income on bank owned life insurance of $0.7 million, partially offset by decreases in deposit, loan and other income of $1.4 million. ● Decrease in income tax expense of $16.1 million resulting primarily from lower taxable income. -45- Table of Contents Net Interest Income Fully taxable equivalent net interest income for 2024 totaled $250.7 million, a decrease of $7.6 million, or 2.9%, from 2023.
The quantitative component of our ACL for loans on collectively evaluated loans, which is largely based on a selection of various economic forecasts, increased by $3.4 million as of December 31, 2023 when compared to December 31, 2022. This increase was primarily attributable to organic growth of $0.3 billion in collectively evaluated loans.
The quantitative component of our ACL for collectively evaluated loans, which is largely based on a selection of various economic forecasts, decreased by $7.4 million as of December 31, 2024 when compared to December 31, 2023. This decrease was primarily attributable to a decrease in collectively evaluated loans of $54.4 million.
As of December 31, 2023, not included in the above liquid assets were securities with a market value of $276.0 million which were pledged to either the Federal Reserve Bank’s Bank Term Funding Program (“BTFP”), or the Federal Home Loan Bank, which support aggregate unutilized borrowing capacity of $300.5 million as of December 31, 2023. -58- Table of Contents The Bank is a member of the Federal Home Loan Bank of New York and, based on available qualified collateral as of December 31, 2023, had the ability to borrow $2.8 billion.
As of December 31, 2024, not included in the above liquid assets were securities with a market value of $102.5 million which were pledged to the Federal Home Loan Bank, which support aggregate unutilized borrowing capacity of $95.2 million as of December 31, 2024. -64- Table of Contents The Bank is a member of the Federal Home Loan Bank of New York and, based on available qualified collateral as of December 31, 2024, had the ability to borrow $2.5 billion.
Other securities do not have a contractual maturity and are included in the “Due in 1 year or less” maturity in the table above. -54- Table of Contents The following table sets forth the carrying value of the Company’s investment securities, as of December 31 for each of the last three years. 2023 2022 2021 (dollars in thousands) Investment Securities Available-for-Sale: Federal agency obligations $ 45,326 $ 44,450 $ 50,360 Residential mortgage pass-through securities 411,191 417,578 316,095 Commercial mortgage pass-through securities 21,564 21,104 10,469 Obligations of U.S.
Other securities do not have a contractual maturity and are included in the “Due in 1 year or less” maturity in the table above. -60- Table of Contents The following table sets forth the carrying value of the Company’s investment securities, as of December 31, for each of the last three years. 2024 2023 (dollars in thousands) Investment Securities Available-for-Sale: Federal agency obligations $ 84,670 $ 45,326 Residential mortgage pass-through securities 378,838 411,191 Commercial mortgage pass-through securities 20,892 21,564 Obligations of U.S.
As of December 31, 2022, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.66%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 3.99%.
Based on our model, which was run as of December 31, 2024, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.08%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 0.37%.
As of December 31, 2022, the Company had a gross carrying value of $857.6 million, excluding a net fair value discount of $80 thousand, in notes outstanding at a weighted average interest rate of 4.32%.
As of December 31, 2024, the Company had a gross carrying value of $688.1 million, excluding a net fair value discount of $36 thousand, in notes outstanding at a weighted average interest rate of 4.49%.
The increase in provision for credit losses for the year ended December 31, 2022 reflected strong organic loan growth and changes in forecasted macroeconomic conditions. -42- Table of Contents Noninterest Income Noninterest income for the full-year 2023 increased by $0.7 million, or 5.7%, to $14.0 million from $13.2 million in 2022.
The decrease in provision for credit losses for the year ended December 31, 2024 reflected changes in forecasted macroeconomic conditions, partially offset by organic loan growth. -48- Table of Contents Noninterest Income Noninterest income for 2024 increased by $2.7 million, or 19.5%, to $16.7 million from $14.0 million in 2023.
Our EVE as of December 31, 2022, would decrease by 10.51% with an instantaneous rate shock of up 200 basis points, and decrease by 1.13% with an instantaneous rate shock of down 100 basis points.
Our EVE as of December 31, 2024, would decrease by 7.87% with an instantaneous rate shock of up 200 basis points, and increase by 1.67% with an instantaneous rate shock of down 100 basis points.
The Bank also has two credit facilities established with the Federal Reserve Bank of New York for direct discount window borrowings and BTFP capacity based on pledged collateral and had the ability to borrow $1.6 billion as of December 31, 2023. The BTFP is scheduled to cease making new loans on March 11, 2024.
The Bank also has a credit facility established with the Federal Reserve Bank of New York for direct discount window borrowings based on pledged collateral and had the ability to borrow $1.6 billion as of December 31, 2024.
Total demand deposits as of December 31, 2023 include $1.1 billion in ICS reciprocal deposits, compared to $272 million as of December 31, 2022. Total time deposits as of December 31, 2023 include $96 million in CDARS, compared to $3 million as of December 31, 2022.
Total interest-bearing demand deposits as of both December 31, 2024 and December 31, 2023 include $1.0 billion in ICS reciprocal deposits. Total time deposits as of December 31, 2024 include $60.3 million in CDARS, compared to $96.0 million as of December 31, 2023.
Clients, who are Federal Deposit Insurance Corporation (“FDIC”) insurance sensitive, are able to place large dollar deposits with the Company and the Company utilizes ICS and CDARS, under which the Bank receives a reciprocal deposit back in return to place those funds into non-maturity accounts, or certificates of deposit, issued by other banks in the IntraFi Network.
Clients, who are Federal Deposit Insurance Corporation (“FDIC”) insurance sensitive, are able to place large dollar deposits with the Company and the Company utilizes CDARS to place those funds into certificates of deposit issued by other banks in the Network.
As of December 31, 2020, the variable interest rate was 4.16%, all costs related to 2015 issuance had been amortized and the 2015 Notes were redeemed in full on January 1, 2021. -65- Table of Contents Preferred Stock On August 19, 2021, the Company completed an underwritten public offering of 115,000 shares, or $115 million in aggregate liquidation preference, of its depositary shares, each representing a 1/40th interest in a share of the Company’s 5.25% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series A, no par value, with a liquidation preference of $1,000 per share.
The 2018 Notes were redeemed in full on February 1, 2023. -70- Table of Contents Preferred Stock On August 19, 2021, the Company completed an underwritten public offering of 115,000 shares, or $115 million in aggregate liquidation preference, of its depositary shares, each representing a 1/40th interest in a share of the Company’s 5.25% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series A, no par value, with a liquidation preference of $1,000 per share.
The loan portfolio also represents the largest asset type on the Company’s Consolidated Statements of Condition. Management believes the following information may enable investors to better understand the changes in our allowance for credit losses for loans. The Company’s allowance for credit losses ("ACL") for loans totaled $82.0 million and $90.5 million as of December 31, 2023 and 2022, respectively.
The loan portfolio also represents the largest asset type on the Company’s Consolidated Statements of Financial Condition. Management believes the following information may enable investors to better understand the changes in our allowance for credit losses for loans.
The decrease in the allowance for credit losses was primarily driven by net charge-offs of $17.0 million, partially offset by $8.4 million in provision for credit losses. -51- Table of Contents The allowance for credit losses for loans as a percentage of loans receivable was 0.98% as of December 31, 2023 and 1.12% as of December 31, 2022.
The increase in the allowance for credit losses was primarily driven by $14.0 million in provision for credit losses on loans, partially offset by net charge-offs of $13.3 million. -57- Table of Contents The allowance for credit losses for loans as a percentage of loans receivable was 1.00% as of December 31, 2024 and 0.98% as of December 31, 2023.
As of December 31, 2022, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.22%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 2.01%.
Based on our model, which was run as of December 31, 2024, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 8.02%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 3.56%.
December 31, December 31, December 31, 2023 2022 2021 Balance as of January 1, $ 90,513 $ 78,773 $ 79,226 CECL Day 1 Adjustment - - 6,557 Balance as of January 1, as adjusted for changes in accounting principal 90,513 78,773 85,783 Charge-offs: Commercial 14,888 2,612 382 Commercial real estate 2,142 2,819 1,780 Residential real estate 18 9 235 Consumer 1 3 - Total charge-offs 17,049 5,443 2,397 Recoveries: Commercial 10 54 289 Commercial real estate - - 85 Residential real estate 68 63 20 Consumer 8 - 11 Total recoveries 86 117 405 Net charge-offs 16,963 5,326 1,992 Provision for (reversal of) credit losses for loans 8,424 17,066 (5,018 ) Balance at end of year $ 81,974 $ 90,513 $ 78,773 Ratio of net charge-offs during the year to average loans receivable outstanding during the year 0.23 % 0.07 % 0.03 % Allowance for credit losses for loans as a percentage of loans receivable 0.98 1.12 1.15 For additional information regarding loans, see Note 4 of the Notes to the Consolidated Financial Statements.
December 31, December 31, December 31, 2024 2023 2022 Balance as of January 1, $ 81,974 $ 90,513 $ 78,773 Charge-offs: Commercial 3,286 14,888 2,612 Commercial real estate 10,416 2,142 2,819 Residential real estate - 18 9 Consumer - 1 3 Total charge-offs 13,702 17,049 5,443 Recoveries: Commercial 392 10 54 Commercial real estate 31 - - Residential real estate 6 68 63 Consumer - 8 - Total recoveries 429 86 117 Net charge-offs 13,273 16,963 5,326 Provision for credit losses for loans 13,984 8,424 17,066 Balance at end of year $ 82,685 $ 81,974 $ 90,513 Ratio of net charge-offs during the year to average loans receivable outstanding during the year 0.16 % 0.23 % 0.07 % Allowance for credit losses for loans as a percentage of loans receivable 1.00 0.98 1.12 For additional information regarding loans, see Note 5 of the Notes to the Consolidated Financial Statements.
Our results of operations depend primarily on our net interest income, which is the difference between the interest earned on our interest-earning assets and the interest paid on funds borrowed to support those assets, primarily deposits.
We believe that the Bank’s continued growth and profitability demonstrate the need for and success of our brand of banking. Our results of operations depend primarily on our net interest income, which is the difference between the interest earned on our interest-earning assets and the interest paid on funds borrowed to support those assets, primarily deposits.
During 2023, 2022 and 2021, there were no sales from the Company’s available-for-sale portfolio. The Company had a $195 thousand gain on the redemption of available-for-sale securities during 2021. The Company had no impairment charges in 2023, 2022 and 2021.
During 2024, 2023 and 2022, there were no sales from the Company’s available-for-sale portfolio. The Company had no impairment charges in 2024, 2023 and 2022.
Years Ended December 31, 2023 2022 2021 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (Tax-Equivalent Basis) Balance Expense Rate Balance Expense Rate Balance Expense Rate (dollars in thousands) ASSETS Interest-earning assets: Investment securities (1) (2) $ 726,487 $ 22,541 3.10 % $ 660,760 $ 17,640 2.67 % $ 464,342 $ 7,455 1.61 % Loans receivable and loans held-for-sale (2) (3) (4) 8,179,853 455,940 5.57 % 7,380,584 354,450 4.80 % 6,419,610 294,686 4.59 % Federal funds sold and interest-earning deposits with banks 220,143 11,104 5.04 % 186,205 2,493 1.34 % 322,692 405 0.13 % Restricted investment in bank stocks 44,389 3,662 8.25 % 36,744 1,655 4.50 % 20,797 971 4.67 % Total interest-earning assets 9,170,872 493,247 5.38 % 8,264,293 376,238 4.55 % 7,227,441 303,517 4.20 % Noninterest-earning assets: Allowance for credit losses (89,119 ) (84,209 ) (79,863 ) Noninterest-earning assets 613,642 602,657 587,650 Total assets $ 9,695,395 $ 8,782,741 $ 7,735,228 LIABILITIES & STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Time deposits $ 2,529,892 $ 92,969 3.67 % $ 1,449,826 $ 21,331 1.47 % $ 1,300,270 $ 14,813 1.14 % Other interest-bearing deposits 3,667,096 113,207 3.09 % 3,702,773 29,230 0.79 % 3,451,765 9,955 0.29 % Total interest-bearing deposits 6,196,988 206,176 3.33 % 5,152,599 50,561 0.98 % 4,752,035 24,768 0.52 % Borrowings 792,239 22,453 2.83 % 661,729 12,188 1.84 % 318,700 5,300 1.66 % Subordinated debentures 85,249 6,234 7.31 % 153,092 8,759 5.72 % 153,199 8,669 5.66 % Finance obligation 1,630 96 5.89 % 1,838 119 6.47 % 2,041 123 6.03 % Total interest-bearing liabilities 7,076,106 234,959 3.32 % 5,969,258 71,627 1.20 % 5,225,975 38,860 0.74 % Noninterest-bearing deposits 1,332,809 1,612,040 1,454,148 Other liabilities 89,122 51,048 48,082 Stockholders’ equity 1,197,358 1,150,395 1,007,023 Total liabilities and stockholders’ equity $ 9,695,395 $ 8,782,741 $ 7,735,228 Net interest income/interest rate spread (5) 258,288 2.06 % 304,611 3.35 % 264,657 3.46 % Tax-equivalent adjustment (3,182 ) (2,492 ) (1,779 ) Net interest income as reported $ 255,106 $ 302,119 $ 262,878 Net interest margin (6) 2.82 % 3.69 % 3.66 % (1) Average balances are based on amortized cost.
Years Ended December 31, 2024 2023 2022 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (Tax-Equivalent Basis) Balance Expense Rate Balance Expense Rate Balance Expense Rate (dollars in thousands) ASSETS Interest-earning assets: Investment securities (1) (2) $ 733,261 $ 24,261 3.31 % $ 726,487 $ 22,541 3.10 % $ 660,760 $ 17,640 2.67 % Loans receivable and loans held-for-sale (2) (3) (4) 8,192,738 479,994 5.86 % 8,179,853 455,940 5.57 % 7,380,584 354,450 4.80 % Federal funds sold and interest-earning deposits with banks 243,650 12,617 5.18 % 220,143 11,104 5.04 % 186,205 2,493 1.34 % Restricted investment in bank stocks 44,209 4,349 9.84 % 44,389 3,662 8.25 % 36,744 1,655 4.50 % Total interest-earning assets 9,213,858 521,221 5.66 % 9,170,872 493,247 5.38 % 8,264,293 376,238 4.55 % Noninterest-earning assets: Allowance for credit losses (83,993 ) (89,119 ) (84,209 ) Noninterest-earning assets 620,574 613,642 602,657 Total assets $ 9,750,439 $ 9,695,395 $ 8,782,741 LIABILITIES & STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Time deposits $ 2,564,670 $ 114,555 4.47 % $ 2,529,892 $ 92,969 3.67 % $ 1,449,826 $ 21,331 1.47 % Other interest-bearing deposits 3,751,117 130,291 3.47 % 3,667,096 113,207 3.09 % 3,702,773 29,230 0.79 % Total interest-bearing deposits 6,315,787 244,846 3.88 % 6,196,988 206,176 3.33 % 5,152,599 50,561 0.98 % Borrowings 774,533 20,386 2.63 % 792,239 22,453 2.83 % 661,729 12,188 1.84 % Subordinated debentures 79,673 5,239 6.58 % 85,249 6,234 7.31 % 153,092 8,759 5.72 % Finance lease 1,382 81 5.86 % 1,630 96 5.89 % 1,838 119 6.47 % Total interest-bearing liabilities 7,171,375 270,552 3.77 % 7,076,106 234,959 3.32 % 5,969,258 71,627 1.20 % Noninterest-bearing deposits 1,268,839 1,332,809 1,612,040 Other liabilities 80,702 89,122 51,048 Stockholders’ equity 1,229,523 1,197,358 1,150,395 Total liabilities and stockholders’ equity $ 9,750,439 $ 9,695,395 $ 8,782,741 Net interest income/interest rate spread (5) 250,669 1.88 % 258,288 2.06 % 304,611 3.35 % Tax-equivalent adjustment (3,332 ) (3,182 ) (2,492 ) Net interest income as reported $ 247,337 $ 255,106 $ 302,119 Net interest margin (6) 2.72 % 2.82 % 3.69 % (1) Average balances are based on amortized cost.
Changes due to both volume and rate have been allocated in proportion to the relationship of the dollar amount change in each. 2023/2022 2022/2021 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (dollars in thousands) Interest income: Investment securities: $ 2,039 $ 2,862 $ 4,901 $ 5,244 $ 4,941 $ 10,185 Loans receivable and loans held-for-sale 44,551 56,939 101,490 46,150 13,614 59,764 Federal funds sold and interest-earnings deposits with banks 1,712 6,899 8,611 (1,827 ) 3,915 2,088 Restricted investment in bank stocks 631 1,376 2,007 718 (34 ) 684 Total interest income: $ 48,933 $ 68,076 $ 117,009 $ 50,285 $ 22,436 $ 72,721 Interest expense: Savings, NOW, money market, interest checking $ (1,101 ) $ 85,078 $ 83,977 $ 1,981 $ 17,294 $ 19,275 Time deposits 39,690 31,949 71,639 2,200 4,317 6,517 Borrowings and subordinated debentures (1,262 ) 9,001 7,739 6,312 667 6,979 Finance obligation (12 ) (11 ) (23 ) (13 ) 9 (4 ) Total interest expense: $ 37,315 $ 126,017 $ 163,332 $ 10,480 $ 22,287 $ 32,767 Net interest income: $ 11,618 $ (57,941 ) $ (46,323 ) $ 39,805 $ 149 $ 39,954 Provision for (Reversal of) Credit Losses In determining the provision for credit losses, management considers national and local economic trends and conditions; trends in the portfolio including orientation to specific loan types or industries; experience, ability and depth of lending management in relation to the complexity of the portfolio; effects of changes in lending policies, trends in volume and terms of loans; levels and trends in delinquencies, individually analyzed loans and net charge-offs and the results of independent third party loan reviews.
Changes due to both volume and rate have been allocated in proportion to the relationship of the dollar amount change in each. 2024/2023 2023/2022 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (dollars in thousands) Interest income: Investment securities: $ 224 $ 1,496 $ 1,720 $ 2,039 $ 2,862 $ 4,901 Loans receivable and loans held-for-sale 755 23,299 24,054 44,551 56,939 101,490 Federal funds sold and interest-earnings deposits with banks 1,217 296 1,513 1,712 6,899 8,611 Restricted investment in bank stocks (18 ) 705 687 631 1,376 2,007 Total interest income: $ 2,178 $ 25,796 $ 27,974 $ 48,933 $ 68,076 $ 117,009 Interest expense: Savings, NOW, money market, interest checking $ 2,918 $ 14,166 $ 17,084 $ (1,101 ) $ 85,078 $ 83,977 Time deposits 1,553 20,033 21,586 39,690 31,949 71,639 Borrowings and subordinated debentures (833 ) (2,229 ) (3,062 ) (1,262 ) 9,001 7,739 Finance obligation (15 ) - (15 ) (12 ) (11 ) (23 ) Total interest expense: $ 3,623 $ 31,970 $ 35,593 $ 37,315 $ 126,017 $ 163,332 Net interest income: $ (1,445 ) $ (6,174 ) $ (7,619 ) $ 11,618 $ (57,941 ) $ (46,323 ) Provision for Credit Losses In determining the provision for credit losses, management considers national and local economic trends and conditions; trends in the portfolio including orientation to specific loan types or industries; experience, ability and depth of lending management in relation to the complexity of the portfolio; effects of changes in lending policies, trends in volume and terms of loans; levels and trends in delinquencies, individually analyzed loans and net charge-offs and the results of independent third party loan reviews.
The qualitative component of our ACL for loans, which is largely based on management’s judgment of qualitative loss factors, was relatively unchanged, on an absolute basis, over the same period-of-time, as qualitative factor trends slightly improved over 2023, or largely remained unchanged.
The qualitative component of our ACL for loans, which is largely based on management’s judgment of qualitative loss factors, increased by $8.0 million on an absolute basis, over the same period-of-time, as qualitative factor trends increased over 2024.
The decrease was primarily due to decreases in net gains on loans held for sale of $2.1 million, gains on sale of branches of $0.7 million, net gains on sale/redemption of investment securities of $0.2 million and an increase in net losses on equity securities of $1.1 million, partially offset by increases in deposit, loan and other income of $0.9 million and income on bank owned life insurance of $0.8 million.
The increase was primarily due to increases in net gains on sale of loans held-for-sale of $1.0 million, bank owned life insurance of $0.8 million, deposit, loan and other income of $0.8 million and net gains on equity securities of $0.1 million. Noninterest income for 2023 increased by $0.7 million, or 5.7%, to $14.0 million from $13.2 million in 2022.
The following table sets forth the classification of our loans by loan portfolio segment for the periods presented.
Consumer loans remained essentially flat when compared to the prior year. The following table sets forth the classification of our loans by loan portfolio segment for the periods presented.
For information on risk-based capital and regulatory guidelines for the Parent Corporation and its bank subsidiary, see Note 15 to the Consolidated Financial Statements. The foregoing capital ratios are based in part on specific quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices.
The foregoing capital ratios are based in part on specific quantitative measures of assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices.
December 31, 2023 December 31, 2022 Amount % of total Amount % of total (dollars in thousands) Demand, noninterest-bearing $ 1,259,364 16.7 % $ 1,501,614 20.4 % Demand, interest-bearing & NOW 3,326,989 44.1 3,085,613 41.9 Savings 418,478 5.6 375,205 5.1 Time 2,531,371 33.6 2,394,190 32.6 Total Deposits $ 7,536,202 100.0 % $ 7,356,622 100.0 % Total deposits increased by $180 million, or 2.4%, to $7.5 billion in 2023 from $7.4 billion in 2022.
December 31, 2024 December 31, 2023 Amount % of total Amount % of total (dollars in thousands) Demand, noninterest-bearing $ 1,422,044 18.2 % $ 1,259,364 16.7 % Demand, interest-bearing & NOW 3,248,731 41.5 3,326,989 44.1 Savings 592,139 7.6 418,478 5.6 Time 2,557,200 32.7 2,531,371 33.6 Total Deposits $ 7,820,114 100.0 % $ 7,536,202 100.0 % Total deposits increased by $283.9 million, or 3.8%, to $7.8 billion as of December 31, 2024 from $7.5 billion as of December 31, 2023.
This occurs in increments of less than the Federal Deposit Insurance Corporation (“FDIC”) insurance limits so that both the principal and interest are eligible for FDIC insurance coverage in amounts larger than the insured dollar amount.
This occurs in increments of less than the FDIC insurance limits so that both the principal and interest are eligible for FDIC insurance coverage in amounts larger than the insured dollar amount. Unless certain conditions are satisfied, the FDIC considers these funds as brokered deposits for certain reporting requirements.
December 31, 2023 December 31, 2022 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied Retail $ 208,685 22.4 % $ 204,581 23.2 % Office 102,886 11.1 113,901 12.9 Warehouse/Industrial 249,557 26.8 247,875 28.1 Mixed Use 116,046 12.5 129,371 14.7 Other 253,145 27.2 186,614 21.1 Total owner-occupied $ 930,319 100.0 % $ 882,342 100.0 % December 31, 2023 December 31, 2022 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied Retail $ 637,211 29.3 % $ 680,733 31.9 % Office 424,479 19.5 384,820 18.0 Warehouse/Industrial 233,518 10.7 233,266 10.9 Mixed Use 192,617 8.8 150,090 7.0 Other 689,760 31.7 687,982 32.2 Total nonowner-occupied $ 2,177,585 100.0 % $ 2,136,891 100.0 % -47- Table of Contents The following table sets forth the classification of our gross loans by loan portfolio segment and by fixed and adjustable-rate loans as of December 31, 2023 by remaining contractual maturity.
December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied Retail $ 203,119 18.4 % $ 208,685 22.4 % Office 94,821 8.6 102,886 11.1 Warehouse/Industrial 247,413 22.5 249,557 26.8 Mixed Use 126,783 11.5 116,046 12.5 Other 428,898 39.0 253,145 27.2 Total owner-occupied $ 1,101,034 100.0 % $ 930,319 100.0 % December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied Retail $ 612,431 31.1 % $ 637,211 29.3 % Office 420,059 21.4 424,479 19.5 Warehouse/Industrial 213,842 10.9 233,518 10.7 Mixed Use 127,604 6.5 192,617 8.8 Other 591,108 30.1 689,760 31.7 Total nonowner-occupied $ 1,965,044 100.0 % $ 2,177,585 100.0 % -53- Table of Contents The following table sets forth the classification of our gross loans by loan portfolio segment and by fixed and adjustable-rate loans as of December 31, 2024 by remaining contractual maturity.
December 31, 2023 December 31, 2022 Balance Loan-to-Value Balance Loan-to-Value (dollars in thousands) Commercial real estate loans Multifamily $ 2,553,401 61 % $ 2,618,087 62 % Nonowner-occupied 2,177,585 54 2,136,891 59 Owner-occupied 930,319 53 882,342 43 Land loans 234,563 45 160,125 38 Total commercial real estate loans (before discount) 5,895,868 56 % 5,797,445 57 % Fair value discount (323 ) (2,217 ) Total commercial real estate loans $ 5,895,545 $ 5,795,228 The table above is further broken down in the following table by geography: December 31, 2023 December 31, 2022 Balance Percent of Total Balance Percent of Total (dollars in thousands) Multifamily loans New Jersey $ 1,623,666 63.6 % $ 1,664,795 63.6 % New York 789,065 30.9 827,172 31.6 Florida 7,828 0.3 7,874 0.3 Connecticut 36,761 1.4 18,585 0.7 All Other States 96,081 3.8 99,661 3.8 Total multifamily loans $ 2,553,401 100.0 % $ 2,618,087 100.0 % December 31, 2023 December 31, 2022 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied New Jersey $ 972,907 44.7 % $ 901,823 42.2 % New York 778,842 35.8 815,905 38.2 Florida 205,178 9.4 204,029 9.5 Connecticut 80,067 3.7 86,205 4.0 All Other States 140,592 6.4 128,929 6.1 Total nonowner occupied $ 2,177,585 100.0 % $ 2,136,891 100.0 % December 31, 2023 December 31, 2022 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied New Jersey $ 474,905 51.1 % $ 486,483 55.1 % New York 267,990 28.8 251,870 28.5 Florida 69,989 7.5 55,593 6.3 Connecticut 5,887 0.6 4,991 0.6 All Other States 111,548 12.0 83,405 9.5 Total owner-occupied $ 930,319 100.0 % $ 882,342 100.0 % -46- Table of Contents December 31, 2023 December 31, 2022 Balance Percent of Total Balance Percent of Total (dollars in thousands) Land loans New Jersey $ 106,884 45.6 % $ 101,179 63.2 % New York 77,767 33.1 55,458 34.6 Florida 48,807 20.8 3,488 2.2 Connecticut - - - - All Other States 1,105 0.5 - - Total land $ 234,563 100.0 % $ 160,125 100.0 % In addition, the following tables presents further detail with respect to our owner-occupied and nonowner-occupied borrower concentrations included in the commercial real estate segment.
December 31, 2024 December 31, 2023 Balance Loan-to-Value Balance Loan-to-Value (dollars in thousands) Commercial real estate loans Multifamily $ 2,496,508 61 % $ 2,553,401 61 % Nonowner-occupied 1,965,044 53 2,177,585 54 Owner-occupied 1,101,034 52 930,319 53 Land loans 317,524 45 234,563 45 Total commercial real estate loans (before fair value adjustment) 5,880,110 56 % 5,895,868 56 % Fair value premium (discount) 569 (323 ) Total commercial real estate loans $ 5,880,679 $ 5,895,545 The table above is further broken down in the following table by geography: December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Multifamily loans New Jersey $ 1,588,891 63.6 % $ 1,623,666 63.6 % New York 713,651 28.6 789,065 30.9 Florida 7,732 0.3 7,828 0.3 Connecticut 36,486 1.5 36,761 1.4 All Other States 149,748 6.0 96,081 3.8 Total multifamily loans $ 2,496,508 100.0 % $ 2,553,401 100.0 % December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Nonowner-occupied New Jersey $ 796,785 40.5 % $ 972,907 44.7 % New York 730,145 37.2 778,842 35.8 Florida 162,184 8.3 205,178 9.4 Connecticut 47,083 2.4 80,067 3.7 All Other States 228,847 11.6 140,592 6.4 Total nonowner occupied $ 1,965,044 100.0 % $ 2,177,585 100.0 % December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Owner-occupied New Jersey $ 509,151 46.3 % $ 474,905 51.1 % New York 312,514 28.4 267,990 28.8 Florida 46,540 4.2 69,989 7.5 Connecticut 36,636 3.3 5,887 0.6 All Other States 196,193 17.8 111,548 12.0 Total owner-occupied $ 1,101,034 100.0 % $ 930,319 100.0 % -52- Table of Contents December 31, 2024 December 31, 2023 Balance Percent of Total Balance Percent of Total (dollars in thousands) Land loans New Jersey $ 78,429 24.7 % $ 106,884 45.6 % New York 110,967 35.0 77,767 33.1 Florida 125,523 39.5 48,807 20.8 Connecticut - - - - All Other States 2,605 0.8 1,105 0.5 Total land $ 317,524 100.0 % $ 234,563 100.0 % In addition, the following tables present further detail with respect to our owner-occupied and nonowner-occupied borrower concentrations included in the commercial real estate segment.