To diversify our portfolio and increase interest income, we increased our origination of commercial real estate, multi-family real estate, and commercial business loans. We also increased our auto and consumer loans through originations, purchased auto loan programs, and purchased manufactured homes.
To diversify our portfolio and increase interest income, we increased our origination of commercial real estate, multi-family real estate, and commercial business loans. We also increased our auto and consumer loans through purchased auto loan programs and purchased manufactured homes.
Net interest income is the difference between interest income earned on our loans and investments and interest expense paid on our deposits and borrowings. Changes in levels of interest rates impact our net interest income.
Net interest income is the difference between interest income earned on our loans and investments less interest expense paid on our deposits and borrowings. Changes in levels of interest rates impact our net interest income.
Our Treasury Management and Commercial Relationship teams have deepened relationships with new and existing customers through acquiring operating accounts and increasing SBA and other commercial business lending. • Investing in financial technology ("fintech") companies. The Company has five years remaining in a commitment to invest in Canapi Ventures, which provides funding to fintech start-ups.
Our Treasury Management and Commercial Relationship teams have deepened relationships with new and existing customers through acquiring operating accounts and increasing SBA and other commercial business lending. • Investing in financial technology ("fintech") companies. The Company has four years remaining in a commitment to invest in Canapi Ventures, which provides funding to fintech start-ups.
We also retain the services of independent firms to periodically review segments of our loan portfolio and provide feedback regarding our loan policies and procedures. 64 Table of Contents • Attracting core deposits and other deposit products. We emphasize relationship banking with our customers to obtain a greater share of their deposits, with specific emphasis on primary transaction accounts.
We also retain the services of independent firms to periodically review segments of our loan portfolio and provide feedback regarding our loan policies and procedures. 61 Table of Contents • Attracting core deposits and other deposit products. We emphasize relationship banking with our customers to obtain a greater share of their deposits, with specific emphasis on primary transaction accounts.
The Canapi Ventures relationship allows us early access to companies producing technology and apps that may be of interest as we grow in the fintech sector. We also have eight years remaining in commitments to invest in BankTech Ventures and JAM FINTOP, two fintech-focused venture capital funds designed for community banks.
The Canapi Ventures relationship allows us early access to companies producing technology and apps that may be of interest as we grow in the fintech sector. We also have seven years remaining in commitments to invest in BankTech Ventures and JAM FINTOP, two fintech-focused venture capital funds designed for community banks.
Further, in the event of a change in interest rates, expected rates of prepayments on loans and early withdrawals from certificates could deviate significantly from those assumed in calculating forgoing the table. 75 Table of Contents Liquidity Management Liquidity is the ability to meet current and future financial obligations of a short-term and long-term nature.
Further, in the event of a change in interest rates, expected rates of prepayments on loans and early withdrawals from certificates could deviate significantly from those assumed in calculating forgoing the table. 72 Table of Contents Liquidity Management Liquidity is the ability to meet current and future financial obligations of a short-term and long-term nature.
The Bank has an additional Canapi Small Business Investment Company commitment with nine years remaining. Our objective is to be an independent, high performing bank focused on meeting the needs of individuals, small businesses and community organizations throughout our market areas with exceptional service and competitive products.
The Bank has an additional Canapi Small Business Investment Company commitment with eight years remaining. Our objective is to be an independent, high performing bank focused on meeting the needs of individuals, small businesses and community organizations throughout our market areas with exceptional service and competitive products.
We intend to invest in our online presence and engage in digital strategies that will help us to successfully compete in an ever-changing digital marketplace. The Company has six years remaining in its commitment to Canapi Ventures to identify and infuse capital into early stage fintech companies.
We intend to invest in our online presence and engage in digital strategies that will help us to successfully compete in an ever-changing digital marketplace. The Company has five years remaining in its commitment to Canapi Ventures to identify and infuse capital into early stage fintech companies.
Also presented is the weighted average yield on interest-earning assets, rates paid on interest-bearing liabilities and the resultant spread at December 31, 2023 and 2022. Income and all average balances are daily average balances. Nonaccrual loans have been included in the table as loans carrying a zero yield.
Also presented is the weighted average yield on interest-earning assets, rates paid on interest-bearing liabilities and the resultant spread at December 31, 2024 and 2023. Income and all average balances are daily average balances. Nonaccrual loans have been included in the table as loans carrying a zero yield.
Our accounting policies are discussed in detail in Note 1 of the Notes to Consolidated Financial Statements included in Item 8, "Financial Statements and Supplementary Data" of this Form 10-K. 65 Table of Contents The following represent our critical accounting policies: Allowance for Credit Losses on Loans .
Our accounting policies are discussed in detail in Note 1 of the Notes to Consolidated Financial Statements included in Item 8, "Financial Statements and Supplementary Data" of this Form 10-K. 62 Table of Contents The following represent our critical accounting policies: Allowance for Credit Losses on Loans .
(5) Net interest income divided by average interest-earning assets. 73 Table of Contents Rate/Volume Analysis The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. The presentation distinguishes between the changes related to outstanding balances and the changes in interest rates.
(5) Net interest income divided by average interest-earning assets. 70 Table of Contents Rate/Volume Analysis The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. The presentation distinguishes between the changes related to outstanding balances and the changes in interest rates.
Below are strategies we have implemented, or intend to implement, to achieve our objectives: • Increasing our portfolio of higher yielding loans. Through loan originations, we intend to increase the percentage of our loan portfolio consisting of higher-yielding commercial real estate and commercial business loans.
Below are strategies we have implemented, or intend to implement, to achieve our objectives: • Remixing our loan portfolio. Through loan originations, we intend to increase the percentage of our loan portfolio consisting of higher-yielding commercial real estate and commercial business loans.
The Bank employs the services of outside firms to assist us in our asset and liability management and our analysis of market risk. 74 Table of Contents Interest Rate Sensitivity Analysis. Management uses an interest rate sensitivity analysis to review our level of interest rate risk.
The Bank employs the services of outside firms to assist us in our asset and liability management and our analysis of market and interest rate risk. 71 Table of Contents Interest Rate Sensitivity Analysis. Management uses an interest rate sensitivity analysis to review our level of interest rate risk.
The following table presents the change in the present value of First Fed’s equity at December 31, 2023, that would occur in the event of an immediate change in interest rates based on management's assumptions.
The following table presents the change in the present value of First Fed’s equity at December 31, 2024, that would occur in the event of an immediate change in interest rates based on management's assumptions.
This new capital conservation buffer requirement was phased in starting in January 2016 until fully implemented in the amount of 2.5% of risk-weighted assets in January 2019. As of December 31, 2023, the conservation buffer was 2.5%.
This new capital conservation buffer requirement was phased in starting in January 2016 until fully implemented in the amount of 2.5% of risk-weighted assets in January 2019. As of December 31, 2024, the conservation buffer was 2.5%.
For additional information, see the Consolidated Statements of Cash Flows included in Item 8, "Financial Statements and Supplementary Data," of this Form 10-K. First Fed has a diversified deposit base with approximately 60% of deposit account balances held by consumers, 28% held by business and public fund depositors, and 12% in brokered deposits.
For additional information, see the Consolidated Statements of Cash Flows included in Item 8, "Financial Statements and Supplementary Data," of this Form 10-K. First Fed has a diversified deposit base with approximately 61% of deposit account balances held by consumers, 28% held by business and public fund depositors, and 11% in brokered deposits.
The Company is a separate legal entity from the Bank and relies on dividends from its subsidiary, First Fed Bank, the NexBank line of credit and future investment redemptions for liquidity to pay its operating expenses and other financial obligations. At December 31, 2023, the Company (on an unconsolidated basis) had liquid assets of $500,000.
The Company is a separate legal entity from the Bank and relies on dividends from its subsidiary, First Fed Bank, the NexBank line of credit and future investment redemptions for liquidity to pay its operating expenses and other financial obligations. At December 31, 2024, the Company (on an unconsolidated basis) had liquid assets of $441,000.
New Accounting Pronouncements For a discussion of new accounting pronouncements and their impact on the Company, see Note 1 of the Notes to Consolidated Financial Statements included in Item 8, "Financial Statements and Supplementary Data" of this Form 10-K. 66 Table of Contents Comparison of Financial Condition at December 31, 2023 and December 31, 2022 Assets .
New Accounting Pronouncements For a discussion of new accounting pronouncements and their impact on the Company, see Note 1 of the Notes to Consolidated Financial Statements included in Item 8, "Financial Statements and Supplementary Data" of this Form 10-K. 63 Table of Contents Comparison of Financial Condition at December 31, 2024 and December 31, 2023 Assets .
The noninterest expenses incurred in operating our business consist of salaries and employee benefit costs, occupancy and equipment expenses, professional fees, deposit insurance premiums and regulatory assessments, digital delivery and data processing expenses, advertising and promotion expenses, expenses related to real estate and personal property owned, state and local taxes, federal income tax, and other miscellaneous expenses. 63 Table of Contents Our Business and Operating Strategy Our operating strategy is focused on growing and diversifying our loan portfolio, expanding our deposit product offerings, and enhancing our digital infrastructure.
The noninterest expenses incurred in operating our business consist of salaries and employee benefit costs, occupancy and equipment expenses, professional fees, deposit insurance premiums and regulatory assessments, digital delivery and data processing expenses, marketing and other customer acquisition expenses, expenses related to real estate and personal property owned, state and local taxes, federal income tax, and other miscellaneous expenses. 60 Table of Contents Our Business and Operating Strategy Our operating strategy is focused on growing and diversifying our loan portfolio, expanding our deposit product offerings, and enhancing our digital infrastructure.
Non-banking investments include several limited partnership investments, including a 33% interest in The Meriwether Group, LLC ("MWG"). The Company's business activities are generally focused on passive investment activities and oversight of the activities of First Fed. The Company has also entered into partnerships to strategically invest in fintech-related businesses, which may result in the development of additional investment opportunities.
Non-banking investments include several limited partnership investments, including a 33% interest in The Meriwether Group, LLC ("MWG"). The Company's business activities are generally focused on passive investment activities and oversight of the activities of First Fed. The Company has also entered into partnerships to strategically invest in fintech-related businesses.
At December 31, 2023, the Bank and consolidated Company exceeded all regulatory capital requirements, and the Bank was considered "well capitalized" under FDIC regulatory capital guidelines. 77 Table of Contents The following table provides the capital requirements and actual results at December 31, 2023.
At December 31, 2024, the Bank and consolidated Company exceeded all regulatory capital requirements, and the Bank was considered "well capitalized" under FDIC regulatory capital guidelines. 74 Table of Contents The following table provides the capital requirements and actual results at December 31, 2024.
These loan categories offer higher risk-adjusted returns, shorter maturities and more sensitivity to interest rate fluctuations than traditional fixed-rate, one-to-four family residential loans. Our commercial and multi-family real estate and commercial business loans have increased to $833.4 million, or 50.2% of total loans, at December 31, 2023, from $718.6 million, or 46.4% of total loans, at December 31, 2022.
These loan categories offer higher risk-adjusted returns, shorter maturities and more sensitivity to interest rate fluctuations than traditional fixed-rate, one-to-four family residential loans. Our commercial and multi-family real estate and commercial business loans have increased to $874.5 million, or 51.6% of total loans, at December 31, 2024, from $833.4 million, or 50.2% of total loans, at December 31, 2023.
First Fed is a community-oriented commercial bank serving Clallam, Jefferson, King, Kitsap, and Whatcom counties in Washington State, through its twelve full-service branches, three business centers and three administration centers. We offer a wide range of products and services focused on the lending, deposit and money movement needs of the communities we serve.
First Fed is a community-oriented commercial bank serving Clallam, Jefferson, King, Kitsap, Snohomish, and Whatcom counties in Washington State, through its twelve full-service branches and six business centers, including our headquarters. We offer a wide range of products and services focused on the lending, deposit and money movement needs of the communities we serve.
We intend to hire additional retail bankers, lenders and treasury management officers who are established in their communities to enhance our market position and add profitable growth opportunities. • Improving our digital presence and streamlining the customer experience.
We intend to hire community bankers, lenders and treasury management officers who are established in their communities to enhance our market position and add profitable growth opportunities as needed. • Improving our digital presence and streamlining the customer experience.
The average deposit account balance, excluding brokered and public fund accounts, was $27,000 at December 31, 2023. We estimate that 20-25% of our retail customer deposit balances are over the $250,000 FDIC insurance limit, representing less than 5% of deposit customers. Management believes that maintaining a diversified deposit base is an important factor in managing liquidity.
The average deposit account balance, excluding brokered and public fund accounts, was $28,000 at December 31, 2024. We estimate that 20-25% of our customer deposit balances, or $390.5 million, are over the $250,000 FDIC insurance limit, representing less than 5% of deposit customers. Management believes that maintaining a diversified deposit base is an important factor in managing liquidity.
As noted above, loans receivable was the main contributor to the increase in interest income with $6.9 million due to an increase in average volume and $9.1 million due higher rates.
As noted above, loans receivable was the main contributor to the increase in interest income with $4.9 million due to an increase in average volume and $4.2 million due to higher rates.
We enhanced our mobile banking platform, online account opening solutions, foreign exchange capabilities and are in the process of upgrading our business on-line banking platform. • Expanding our market presence and capturing business opportunities resulting from changes in the competitive environment.
We enhanced our mobile banking platform, online account opening solutions, foreign exchange capabilities and upgraded our business on-line banking platform. • Expanding our market presence and capturing business opportunities resulting from changes in the competitive environment.
Net interest income decreased $8.4 million, or 12.1%, to $61.4 million for the year ended December 31, 2023, from $69.9 million for the year ended December 31, 2022, mainly as the result of additional interest expense related to higher costs on both deposit and advance balances as well as an increase in the average balances of CDs and advances.
Net interest income decreased $5.1 million, or 8.3%, to $56.3 million for the year ended December 31, 2024, from $61.4 million for the year ended December 31, 2023, mainly as the result of additional interest expense related to higher costs on both deposit and advance balances as well as an increase in the average balances of CDs and advances.
The average cost of all interest-bearing deposit products increased 159 basis points to 2.01% for the year ended December 31, 2023 from 0.42% for the year ended December 31, 2022. The average balances of savings and CD accounts increased year-over-year, while lower cost transaction and money market average account balances declined.
The average cost of all interest-bearing deposit products increased 94-basis points to 2.95% for the year ended December 31, 2024 from 2.01% for the year ended December 31, 2023. The average balances of money market and CD accounts increased year-over-year, while lower cost transaction and savings average account balances declined.
The estimated average life of the total investment securities portfolio was 7.7 years as of December 31, 2023, compared to 8.2 years as of December 31, 2022 , and the average repricing term was approximate ly 6.3 years as of December 31, 2023, compared to 7.1 years as of December 31, 2022 , based on the interest rate environments at those times.
The estimated average life of the total investment securities portfolio was 6.9 years as of December 31, 2024, compared to 7.7 years as of December 31, 2023 , and the average repricing term was approximate ly 5.3 years as of December 31, 2024, compared to 6.3 years as of December 31, 2023 , based on the interest rate environments at those times.
The interest income earned from higher yields was offset by higher interest-bearing liability costs which increased to 2.42% for the year ended December 31, 2023 compared to 0.73% for the year ended December 31, 2022.
The interest income earned from higher yields was offset by higher interest-bearing liability costs which increased to 3.22% for the year ended December 31, 2024 compared to 2.42% for the year ended December 31, 2023.
Other one-time noninterest expenses recorded during 2023 included the Quil commitment receivable write-off of $1.5 million, a write-off of Fannie Mae and Freddie Mac investor accounting related items totaling $725,000, and an accrual for a civil money penalty proposed by the FDIC of $718,000.
The decrease from the prior year is primarily related to one-time noninterest expenses recorded during 2023, including the QUIL commitment receivable write-off of $1.5 million, a write-off of Fannie Mae and Freddie Mac investor accounting related items totaling $725,000, and an accrual for a civil money penalty proposed by the FDIC of $718,000.
The Company also purchased loans totaling $83.1 million with the largest concentration of these loans located in California.
The Company also purchased loans totaling $88.9 million with the largest concentration of these loans located in California.
Nonperforming loans to total loans was 1.12% at December 31, 2023, an increase from 0.12% at December 31, 2022. At December 31, 2023, substantially all restructured loans were performing in accordance with their modified payment terms and returned to accrual status.
Nonperforming loans to total loans was 1.80% at December 31, 2024, an increase from 1.12% at December 31, 2023. 65 Table of Contents At December 31, 2024, substantially all restructured loans were performing in accordance with their modified payment terms and returned to accrual status.
Interest income increased $20.5 million, or 25.5%, to $100.9 million for the year ended December 31, 2023 from $80.4 million for the comparable period in 2022, primarily due to an increase in the average balance of and higher yields on loans receivable.
Interest income increased $11.4 million, or 11.3%, to $112.3 million for the year ended December 31, 2024 from $100.9 million for the comparable period in 2023, primarily due to an increase in the average balance of and higher yields on loans receivable.
The increase in interest income was largely attributable to changes in loans receivable with an average balance increase of $145.5 million, at an average yield of 5.31%, for the year ended December 31, 2023 compared to an average yield of 4.74%, for the year ended December 31, 2022.
The increase in interest income was largely attributable to changes in loans receivable with an average balance increase of $92.7 million, at an average yield of 5.56%, for the year ended December 31, 2024 compared to an average yield of 5.31%, for the year ended December 31, 2023.
The levels of these assets depend on our operating, financing, lending and investing activities during any given period. At December 31, 2023, cash and cash equivalents totaled $123.2 million and securities classified as available-for-sale had a market value of $295.6 million.
The levels of these assets depend on our operating, financing, lending and investing activities during any given period. At December 31, 2024, cash and cash equivalents totaled $72.5 million and securities classified as available-for-sale had a market value of $340.3 million.
The Bank's balance sheet became more liability sensitive in 2023 due to slower loan prepayment speeds, driven by higher interest rates and deposit migration from non-maturity deposits to certificates of deposits with shorter average lives.
The Bank's balance sheet remains more liability sensitive due to slower loan prepayment speeds, driven by higher interest rates during the first nine months of 2024, and deposit migration from non-maturity deposits to certificates of deposits with shorter average lives.
Brokered CDs due within one year as of December 31, 2023, totaled $146.2 million, or 22.5% of total CDs. Management believes a significant portion of our customer CDs will be renewed or rolled into new certificates of deposit given the current rate environment.
Brokered CDs due within one year as of December 31, 2024, totaled $100.9 million, or 15.6% of total CDs. Management believes a significant portion of our customer CDs will be renewed or rolled into new certificates of deposit given the current rate environment.
During 2023, we repositioned the investment portfolio by selling $44.8 million of available-for-sale securities yielding 2.4% for a total loss of $5.4 million during the period, and purchased $21.1 million of available-for-sale securities yielding 6.7%.
During 2024, we repositioned the investment portfolio by selling $22.8 million of available-for-sale securities yielding 3.1% for a total loss of $2.1 million during the period, and purchased $100.4 million of available-for-sale securities yielding 6.5%.
The increase to the cost of average interest-bearing liabilities for the year ended December 31, 2023 was due primarily to costs from higher rates paid of $24.6 million and increased average balances of $4.3 million on advances, certificates of deposit and money market accounts. Interest Income.
The increase to the cost of average interest-bearing liabilities for the year ended December 31, 2024 was due primarily to costs from higher rates paid of $12.3 million on all interest-bearing deposits and advances and increased average balances of $3.6 million on certificates of deposit. Interest Income.
The FDIC proposed assessing a civil money penalty in connection with the concerns detailed in a consent order entered into by the Bank during 2023.
The FDIC proposed assessing a civil money penalty in connection with the concerns detailed in the consent order entered into by the Bank during 2023 which was lifted in 2024 and the penalty reduced by $218,000.
Our focus continues to be on increasing core customer deposits, with an emphasis on small-to-medium sized business deposits, and maintaining a stable source of funding to reduce interest expense as a percentage of liabilities.
As a result, the Bank continues offering deposit rate specials to attract new funds. Our focus continues to be on increasing core customer deposits, with an emphasis on small-to-medium sized business deposits, digital accounts and maintaining a stable source of funding to reduce interest expense as a percentage of liabilities.
We have pledged loan collateral with principal balances totaling $896.2 million to support borrowings from the FHLB of $275.0 million, with a remaining borrowing capacity of $589.5 million.
We have pledged loan collateral with principal balances totaling $951.8 million to support borrowings from the FHLB of $290.0 million, with a remaining borrowing capacity of $207.3 million.
We have also pledged collateral of $6.6 million and $15.2 million, respectively, to the Federal Reserve Bank of San Francisco to secure discount window and Bank Term Funding Program advances; the Company has performed periodic borrowing tests on these lines with the Federal Reserve; however, no such funds were borrowed as of December 31, 2023 .
We have also pledged collateral of $17.9 million to the Federal Reserve Bank of San Francisco to secure discount window advances; the Company has performed periodic borrowing tests on this line with the Federal Reserve; however, no such funds were borrowed as of December 31, 2024 .
Actual Minimum Capital Requirements Minimum Required to be Well-Capitalized Amount Ratio Amount Ratio Amount Ratio (Dollars in thousands) Tier I leverage capital (to average assets) Bank only $ 214,049 9.9 % $ 86,508 4.0 % $ 108,135 5.0 % Common equity tier I (to risk-weighted assets) Bank only 214,049 13.1 73,407 4.5 106,032 6.5 Tier I risk-based capital (to risk-weighted assets) Bank only 214,049 13.1 97,876 6.0 130,501 8.0 Total risk-based capital (to risk-weighted assets) Bank only 230,163 14.1 130,501 8.0 163,127 10.0 Effect of Inflation and Changing Prices The consolidated financial statements and related financial data presented in this report have been prepared according to generally accepted accounting principles in the United States, which require the measurement of financial and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
Actual Minimum Capital Requirements Minimum Required to be Well-Capitalized Amount Ratio Amount Ratio Amount Ratio (Dollars in thousands) Tier I leverage capital (to average assets) Bank only $ 208,836 9.4 % $ 88,930 4.0 % $ 111,163 5.0 % Common equity tier I (to risk-weighted assets) Bank only 208,836 12.4 75,515 4.5 109,077 6.5 Tier I risk-based capital (to risk-weighted assets) Bank only 208,836 12.4 100,686 6.0 134,248 8.0 Total risk-based capital (to risk-weighted assets) Bank only 228,409 13.6 134,248 8.0 167,810 10.0 Effect of Inflation and Changing Prices The consolidated financial statements and related financial data presented in this report have been prepared according to generally accepted accounting principles in the United States, which require the measurement of financial and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
This increase was mainly the result of increases in nonperforming commercial construction of $15.0 million, one-to-four family of $890,000, commercial business of $877,000 and auto and other consumer of $211,000, partially offset by decreases in home equity loans of $73,000 and commercial real estate of $25,000.
This increase was mainly the result of increases in nonperforming commercial real estate of $5.6 million, commercial construction of $4.6 million and commercial business of $2.3 million, partially offset by decreases in one-to-four family of $367,000, auto and other consumer of $86,000 and home equity loans of $68,000.
At December 31, 2023, the investment portfolio contained 52.0% of amortizing securities, compared to 50.8% at December 31, 2022. The projected average life of our securities may vary due to prepayment activity, which, particularly in the mortgage-backed securities portfolio, is generally affected by changing interest rates.
At December 31, 2024, the investment portfolio contained 60.2% of amortizing securities, compared to 52.0% at December 31, 2023. The projected average life of our securities may vary due to prepayment activity, which, particularly in the MBS portfolio, is generally affected by changing interest rates. We may purchase investment securities as a source of additional interest income.
Commercial business loans increased $35.4 million primarily due to an increase in the Northpointe Bank Mortgage Participation Program of $9.5 million and purchases of $15.9 million of unsecured Bankers Healthcare Group loans in addition to advances on new and existing lines of credit and originations of amortizing commercial loans.
Commercial business loans increased $39.2 million primarily due to an increase in the Northpointe MPP of $26.7 million, $15.2 million of equipment loan originations and purchases of $8.5 million of unsecured Bankers Healthcare Group loans in addition to advances on new and existing lines of credit and originations of amortizing commercial loans.
Asset quality declined with increases in past due, nonaccrual and classified assets compared to the total loan portfolio. Management continues to closely monitor economic conditions for potential weaknesses that could expose the loan portfolio to losses.
Asset quality declined with increases in past due, nonaccrual and classified assets compared to the total loan portfolio. Management continues to closely monitor economic conditions for potential weaknesses that could expose the loan portfolio to losses. The ACLL as a percentage of total loans was 1.21% at December 31, 2024 and 1.05% at December 31, 2023.
We strive to grow the balance sheet and leverage capital in a safe and sound manner and believe that lending opportunities outside of organic originations may be a valuable source of interest income. We increased our auto loan portfolio through our partnership involving the purchase of loans made to borrowers purchasing high-end automobiles and classic cars.
We strive to grow the balance sheet and leverage capital in a safe and sound manner and believe that lending opportunities outside of organic originations may be a valuable source of interest income. We increased our auto loan portfolio through our partnerships with Woodside and First Help.
We offer traditional consumer and business deposit products, including transaction accounts, savings and money market accounts and certificates of deposit for individuals, businesses and nonprofit organizations. Deposits are our primary source of funding for our lending and investing activities.
We offer traditional consumer and business deposit products, including transaction accounts, savings and money market accounts and certificates of deposit for individuals, businesses and nonprofit organizations. Deposits are our primary source of funding for our lending and investing activities. First Fed has a limited partnership investment in the Canapi Ventures SBIC Fund II, LP.
We will continue to look for ways to improve operational efficiency. We realigned staff positions in 2022 to better meet organizational objectives, resulting in some workforce reductions. We believe that recent investments in technology may also provide opportunities to build efficiencies. Net interest income decreased substantially in 2023 as a result of accelerated funding costs.
We will continue to look for ways to improve operational efficiency. We realigned staff positions in 2022 to better meet organizational objectives, resulting in some workforce reductions. Additional workforce reductions were made in 2024. We believe that recent investments in technology may also provide opportunities to build efficiencies.
During the year ended December 31, 2023, the Company originated $221.9 million of loans, of which $156.9 million, or 70.80%, were originated in the Puget Sound region; $55.9 million, or 25.20%, in the Olympic Peninsula region; $5.7 million, or 2.60%, in other areas in Washington; and $3.5 million, or 1.60%, in other states.
During the year ended December 31, 2024, the Company originated $232.4 million of loans, of which $156.0 million, or 67.2%, were originated in the Puget Sound region; $55.8 million, or 24.0%, in the Olympic Peninsula region; $8.7 million, or 3.7%, in other areas in Washington; and $11.8 million, or 5.1%, in other states.
The total provision for credit losses decreased $212,000 to $1.3 million during the year ended December 31, 2023, compared to $1.5 million for 2022.
The total provision for credit losses increased $15.2 million to $16.5 million during the year ended December 31, 2024, compared to $1.3 million for 2023.
Undisbursed construction commitments at December 31, 2023 included $27.9 million of mainly custom one-to-four family residential construction, $22.1 million of multi-family construction, and $5.5 million of commercial real estate construction. Our construction loans are geographically disbursed throughout the state of Washington with one commitment for a property in Oregon.
Undisbursed construction commitments totaled $51.7 million at December 31, 2024 compared to $55.4 million at December 31, 2023. Undisbursed construction commitments at December 31, 2024 included $27.5 million of commercial real estate construction, $15.4 million of mainly custom one-to-four family residential construction, and $8.9 million of multi-family construction. Our construction loans are geographically disbursed throughout the state of Washington.
At December 31, 2023, we had $220,000 in loan commitments outstanding and an additional $148.2 million in undisbursed loans, including undisbursed construction commitments, and standby letters of credit. The Company also had unfunded partnership commitments totaling $3.7 million. Customer CDs due within one year as of December 31, 2023, totaled $349.4 million, or 53.7% of total CDs.
At December 31, 2024, we had $165.8 million in undisbursed loans, including undisbursed construction commitments, and standby letters of credit. The Company also had unfunded partnership commitments totaling $3.2 million. Customer CDs due within one year as of December 31, 2024, totaled $426.6 million, or 65.9% of total CDs.
Total liabilities increased $154.7 million, or 8.2%, to $2.04 billion at December 31, 2023, from $1.88 billion at December 31, 2022, with increases in deposits and borrowings used mainly to fund loan growth. Deposit account balances increased $112.6 million, or 7.2%, to $1.68 billion at December 31, 2023 from $1.56 billion at December 31, 2022.
Total liabilities increased $39.7 million, or 1.9%, to $2.08 billion at December 31, 2024, from $2.04 billion at December 31, 2023, with increases in deposits and borrowings used mainly to purchase investment securities and fund loan growth. Deposit account balances increased $11.1 million, or 0.7%, to $1.69 billion at December 31, 2024 from $1.68 billion at December 31, 2023.
The increase during the year resulted from a $7.9 million reduction in accumulated other comprehensive loss related to an improved unrealized market value of available for sale securities, net of tax, net income of $2.3 million, and an increase of $2.1 million related to share-based compensation plans.
These decreases were partially offset by a $2.5 million reduction in accumulated other comprehensive loss related to an improved unrealized market value of available for sale securities, net of tax, and an increase of $1.6 million related to share-based compensation plans.
We also experienced a decrease in noninterest income, specifically in areas which are impacted by interest rates. We remain focused on building core noninterest income product lines, such as SBA and swap fees, and are pursuing new revenue channels related to payments while continuing to control noninterest expense. • Expanding offerings to small-to-medium sized business .
We remain focused on building core noninterest income product lines, such as SBA and swap fees, and are pursuing new revenue channels related to payments while continuing to control noninterest expense. • Expanding offerings to small-to-medium sized business . Another priority for the Company is expanding offerings for small-to-medium sized business with a focus on entrepreneurs.
Classified loans, consisting solely of substandard loans, increased by $18.2 million, or 107.7%, to $35.1 million at December 31, 2023, from $16.9 million at December 31, 2022.
Classified loans, consisting solely of substandard loans, increased by $7.4 million, or 21.1%, to $42.5 million at December 31, 2024, from $35.1 million at December 31, 2023.
We continue to focus on the origination of one-to-four family mortgage loans with the intention of retaining certain adjustable-rate loans that may not be readily sold in the secondary market, while selling the majority of our saleable production to the Federal Home Loan Mortgage Corporation ("Freddie Mac") and other investors.
We continue to focus on the origination of one-to-four family mortgage loans with the intention of selling the majority of our saleable production to the Federal Home Loan Mortgage Corporation ("Freddie Mac") and other investors, while retaining certain adjustable-rate loans that may not be readily sold in the secondary market. 64 Table of Contents Construction and land loans decreased $51.6 million, or 39.8%, with $80.1 million converting into fully amortizing loans partially offset by draws on new and existing commitments.
Total investment securities decreased $31.0 million, or 9.5%, to $295.6 million at December 31, 2023, from $326.6 million at December 31, 2022. The year-over-year decrease was the result of sales and normal amortization during the year, partially offset by purchases and an improved portfolio market value.
Total investment securities increased $44.7 million, or 15.1%, to $340.3 million at December 31, 2024, from $295.6 million at December 31, 2023. The year-over-year increase was the result of purchases and an improvement in the portfolio market value, partially offset by sales and normal amortization during the year.
The effective tax rate increased over the prior year as a result of the permanent tax exclusion of BOLI noninterest income, including the BOLI death benefit, in 2022. 72 Table of Contents Average Balances, Interest and Average Yields/Cost The following table sets forth, for the periods indicated, information regarding average balances of assets and liabilities as well as the total dollar amounts of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities, resultant yields, interest rate spread, net interest margin (otherwise known as net yield on interest-earning assets), and the ratio of average interest-earning assets to average interest-bearing liabilities.
The provision includes accruals for both federal and state income taxes. 69 Table of Contents Average Balances, Interest and Average Yields/Cost The following table sets forth, for the periods indicated, information regarding average balances of assets and liabilities as well as the total dollar amounts of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities, resultant yields, interest rate spread, net interest margin (otherwise known as net yield on interest-earning assets), and the ratio of average interest-earning assets to average interest-bearing liabilities.
A higher provision for credit losses on loans compared to 2022 is reflective of loan growth, a change to the life-of-loan loss methodology and an increase in net charge-offs during 2023, which partially offset the unfunded commitments recapture. 70 Table of Contents The following table details activity and information related to the allowance for credit losses on loans and reserve for unfunded commitments for the periods shown: Year Ended December 31, 2023 2022 (Dollars in thousands) Provision for credit losses on loans $ 2,357 $ 1,535 Charge offs net of recoveries (3,172 ) (543 ) Allowance for credit losses on loans 17,510 16,116 Allowance for credit losses on loans as a percentage of total gross loans receivable at the end of this period 1.05 % 1.04 % Total nonaccrual loans 18,644 1,796 Allowance for credit losses on loans as a percentage of nonaccrual loans at end of period 94 % 897 % Nonaccrual and 90 days or more past due loans as a percentage of total loans 1.12 % 0.12 % Total loans receivable $ 1,660,028 $ 1,547,551 Recapture of provision for credit losses on unfunded commitments $ (1,034 ) $ — Reserve for unfunded commitments 817 325 Unfunded loan commitments 149,631 225,836 Noninterest Income.
The following table details activity and information related to the allowance for credit losses on loans and reserve for unfunded commitments for the periods shown: Year Ended December 31, 2024 2023 (Dollars in thousands) Provision for credit losses on loans $ 16,716 $ 2,357 Charge offs net of recoveries (13,777 ) (3,172 ) Allowance for credit losses on loans 20,449 17,510 Allowance for credit losses on loans as a percentage of total gross loans receivable at the end of this period 1.21 % 1.05 % Total nonaccrual loans 30,515 18,644 Allowance for credit losses on loans as a percentage of nonaccrual loans at end of period 67 % 94 % Nonaccrual and 90 days or more past due loans as a percentage of total loans 1.80 % 1.12 % Total loans receivable $ 1,695,823 $ 1,660,028 Recapture of provision for credit losses on unfunded commitments $ (218 ) $ (1,034 ) Reserve for unfunded commitments 599 817 Unfunded loan commitments 163,827 149,631 Noninterest Income.
For the year ended December 31, 2023, we engaged in no off-balance sheet transactions likely to have a material effect on our financial condition, results of operations or cash flows. 76 Table of Contents Commitments and Off-Balance Sheet Arrangements The following table summarizes our commitments and contingent liabilities with off-balance sheet risks as of December 31, 2023: Amount of Commitment Expiration Within 1 Year After 1 Year Through 3 Years After 3 Years Through 5 Years Beyond 5 Years Total Amounts Committed (In thousands) Commitments to originate loans: Fixed-rate loans $ 220 $ — $ — $ — $ 220 Unfunded commitments under lines of credit 17,624 9,232 2,198 63,488 92,542 Unfunded commitments under existing construction loans 23,842 10,761 1,442 19,394 55,439 Unfunded commitments under existing maritime loans — — — 1,650 1,650 Standby letters of credit — — — 200 200 Unfunded commitments under partnership agreements 3,659 — — — 3,659 Total $ 45,345 $ 19,993 $ 3,640 $ 84,732 $ 153,710 Capital Resources First Northwest Bancorp is a financial holding company (a type of bank holding company) subject to regulation by the Federal Reserve.
For the year ended December 31, 2024, we engaged in no off-balance sheet transactions likely to have a material effect on our financial condition, results of operations or cash flows. 73 Table of Contents Commitments and Off-Balance Sheet Arrangements The following table summarizes our commitments and contingent liabilities with off-balance sheet risks as of December 31, 2024: Amount of Commitment Expiration Within 1 Year After 1 Year Through 3 Years After 3 Years Through 5 Years Beyond 5 Years Total Amounts Committed (In thousands) Unfunded commitments under lines of credit $ 18,030 $ 17,615 $ 5,789 $ 69,077 $ 110,511 Unfunded commitments under existing construction loans 19,079 8,975 — 23,662 51,716 Unfunded commitments under existing maritime loans — — — 1,600 1,600 Standby letters of credit 1,817 — — 200 2,017 Unfunded commitments under partnership agreements 3,158 — — — 3,158 Total $ 42,084 $ 26,590 $ 5,789 $ 94,539 $ 169,002 Capital Resources First Northwest Bancorp is a financial holding company (a type of bank holding company) subject to regulation by the Federal Reserve.
Comparison of Results of Operations for the Years Ended December 31, 2023 and 2022 General. The Company generated a return on average assets of 0.11%, and a return on average equity of 1.43%, for the year ended December 31, 2023, compared to 0.79% and 9.09%, respectively, for the year ended December 31, 2022.
The Company generated a loss on average assets of -0.30%, and a loss on average equity of -4.09%, for the year ended December 31, 2024, compared to a return on average assets of 0.11% and a return on average equity of 1.43% for the year ended December 31, 2023. Net income decreased $8.9 million compared to 2023.
The following table compares average earning asset balances, associated yields, and resulting changes in interest income for the periods shown: Year Ended December 31, 2023 2022 Average Balance Outstanding Yield Average Balance Outstanding Yield Increase/ (Decrease) in Interest Income (Dollars in thousands) Loans receivable, net $ 1,594,268 5.31 % $ 1,448,777 4.74 % $ 15,979 Investment securities 317,924 4.18 350,521 3.10 2,413 FHLB stock 12,035 7.31 8,540 5.88 378 Interest-earning deposits in banks 40,832 5.21 34,807 1.08 1,751 Total interest-earning assets $ 1,965,059 5.13 % $ 1,842,645 4.36 % $ 20,521 Interest Expense.
The following table compares average earning asset balances, associated yields, and resulting changes in interest income for the periods shown: Year Ended December 31, 2024 2023 Average Balance Outstanding Yield Average Balance Outstanding Yield Increase/ (Decrease) in Interest Income (Dollars in thousands) Loans receivable, net $ 1,686,972 5.56 % $ 1,594,268 5.31 % $ 9,138 Investment securities 311,434 4.82 317,924 4.18 1,746 FHLB stock 12,986 9.36 12,035 7.31 335 Interest-earning deposits in banks 43,934 5.34 40,832 5.21 222 Total interest-earning assets $ 2,055,326 5.47 % $ 1,965,059 5.13 % $ 11,441 67 Table of Contents Interest Expense.
The decrease in unrealized loss of $10.3 million relates mainly to a $5.4 million improvement in unrealized losses driven by a decrease in long-term interest rates and $4.9 million of realized losses related to the securities sale.
The increase in the portfolio market value of $2.4 million relates mainly to the recognition of $1.9 million in realized losses related to the securities sale and a $458,000 improvement in the remaining portfolio driven by changes in long-term interest rates.
Multi-family and commercial real estate loans increased $79.5 million, or 12.4%, consisting mainly of an increase in multi-family real estate loans of $80.4 million as a result of new originations and $38.4 million of construction loans converting into permanent amortizing loans.
Multi-family and commercial real estate loans increased $1.9 million, or 0.3%, consisting mainly of an increase in commercial real estate loans of $2.4 million as new loan originations of $34.6 million and $1.1 million from construction loans converting into permanent amortizing loans exceeded payment activity.
The following table details average balances, cost of funds and the change in interest expense for the periods shown: Year Ended December 31, 2023 2022 Average Balance Outstanding Rate Average Balance Outstanding Rate Increase/ (Decrease) in Interest Expense (Dollars in thousands) Interest-bearing transaction $ 178,577 0.45 % $ 193,064 0.07 % $ 659 Money market accounts 388,287 1.09 555,038 0.31 2,519 Savings accounts 243,300 1.24 197,707 0.08 2,854 Certificates of deposit, retail 369,480 3.39 194,743 1.07 10,430 Certificates of deposit, brokered 165,486 3.91 87,734 1.26 5,359 FHLB and other advances 249,172 4.36 163,198 2.29 7,130 Subordinated debt, net 39,395 4.01 39,312 4.01 1 Total interest-bearing liabilities $ 1,633,697 2.42 % $ 1,430,796 0.73 % $ 28,952 Provision for Credit Losses.
The following table details average balances, cost of funds and the change in interest expense for the periods shown: Year Ended December 31, 2024 2023 Average Balance Outstanding Rate Average Balance Outstanding Rate Increase/ (Decrease) in Interest Expense (Dollars in thousands) Interest-bearing transaction $ 165,097 0.47 % $ 178,577 0.45 % $ (19 ) Money market accounts 414,305 2.42 388,287 1.09 5,800 Savings accounts 223,505 1.57 243,300 1.24 493 Certificates of deposit, customer 428,630 4.16 369,480 3.39 5,318 Certificates of deposit, brokered 205,619 5.00 165,486 3.91 3,816 FHLB and other advances 264,948 4.53 249,172 4.36 1,145 Subordinated debt, net 39,475 4.00 39,395 4.01 — Total interest-bearing liabilities $ 1,741,579 3.22 % $ 1,633,697 2.42 % $ 16,553 Provision for Credit Losses.
The following table provides an analysis of the changes in the components of noninterest income for the periods shown: Year Ended December 31, Increase (Decrease) 2023 2022 Amount Percent (Dollars in thousands) Loan and deposit fees $ 4,341 $ 4,729 $ (388 ) (8.2 )% Sold loan servicing fees and servicing rights mark-to-market 676 867 (191 ) (22.0 ) Net gain on sale of loans 438 824 (386 ) (46.8 ) Net (loss) gain on sale of investment securities (5,397 ) 118 (5,515 ) (4,673.7 ) Increase in cash surrender value of bank-owned life insurance, net 928 916 12 1.3 Income from death benefit on bank-owned life insurance, net — 1,489 (1,489 ) (100.0 ) Other income 3,034 1,384 1,650 119.2 Total noninterest income $ 4,020 $ 10,327 $ (6,307 ) (61.1 )% Noninterest Expense.
The BOLI exchange and reinvestment transactions during 2024 resulted in an increase in the cash surrender value recorded for the year. 68 Table of Contents The following table provides an analysis of the changes in the components of noninterest income for the periods shown: Year Ended December 31, Increase (Decrease) 2024 2023 Amount Percent (Dollars in thousands) Loan and deposit fees $ 4,291 $ 4,341 $ (50 ) (1.2 )% Sold loan servicing fees and servicing rights mark-to-market 188 676 (488 ) (72.2 ) Net gain on sale of loans 312 438 (126 ) (28.8 ) Net loss on sale of investment securities (2,117 ) (5,397 ) 3,280 (60.8 ) Net gain on sale of premises and equipment 7,919 — 7,919 100.0 Increase in cash surrender value of bank-owned life insurance, net 1,179 928 251 27.0 Income from death benefit on bank-owned life insurance, net 1,536 — 1,536 100.0 Other (loss) income (694 ) 3,034 (3,728 ) (122.9 ) Total noninterest income $ 12,614 $ 4,020 $ 8,594 213.8 % Noninterest Expense.
Cash and cash equivalents increased by $77.6 million, or 170.1%, to $123.2 million as of December 31, 2023, compared to $45.6 million at December 31, 2022, as a portion of the proceeds from the sale of investment securities in the fourth quarter of 2023 were held in interest-bearing cash.
Cash and cash equivalents decreased by $50.7 million, or 41.2%, to $72.5 million as of December 31, 2024, compared to $123.2 million at December 31, 2023, as proceeds from the sale of investment securities in the fourth quarter of 2023 were deployed into interest-earning assets.
The provision for income tax for the year ended December 31, 2023, was $549,000 compared to $2.9 million for the year ended December 31, 2022, reflecting differences in pre-tax income.
The Company recorded an income tax benefit for the year ended December 31, 2024, of $944,000 compared to expense of $549,000 for the year ended December 31, 2023, reflecting differences in pre-tax income.
The change in classified loans was mainly the result of a downgrade of a commercial loan relationship totaling $9.3 million involving several commercial real estate and business loans along with downgrades of a $3.6 million SBA loan and a $104,000 commercial business loan during the fourth quarter of 2023.
The change in classified loans was mainly the result of downgrades of an $8.2 million commercial construction loan and a $6.4 million commercial real estate loan along with downgrades of six commercial business loans totaling $2.2 million during 2024.
One-to-four family residential loans increased $34.9 million, or 10.2%, with $64.7 million in construction loans converting to permanent amortizing loans during the year.
One-to-four family residential loans increased $16.9 million, or 4.5%, with $42.5 million in construction loans converting to permanent amortizing loans during the year, partially offset by payoffs and regular payments.
(2) Interest earned on loans receivable includes net deferred costs of $561,000 for the year ended December 31, 2023, and net deferred fees of $1.7 million, including $377,000 of deferred fee income from SBA Paycheck Protection Plan loans, for the year ended December 31, 2022. (3) Includes interest-bearing deposits at other financial institutions.
(2) Interest earned on loans receivable includes net deferred costs of $12,000 and $561,000 for the years ended December 31, 2024 and 2023, respectively. (3) Includes interest-bearing deposits at other financial institutions. (4) Cost of all deposits, including noninterest-bearing demand deposits, was 2.51% and 1.66% for the years ended December 31, 2024 and 2023, respectively.
For small-to-medium sized businesses, we believe there are multiple opportunities in payment processing for ACH, check, wire transfers, international payments and debit card interchange. In addition, we intend to build out our capabilities for accounts payable and receivable, payroll, merchant card acquisition and corporate card spend management solutions.
In addition, we intend to build out our capabilities for accounts payable and receivable, payroll, merchant card acquisition and corporate card spend management solutions.
The increase in interest income on investment securities was driven by an increase in the average yield during the year of 108 basis points due to the repricing of variable rate securities and slower prepayment activity reducing the amount of premium amortization during the period.
The increase in interest income on investment securities was driven by an increase in the average yield during the year of 64-basis points due to the investment securities portfolio restructure in the first half of 2024.
Year Ended December 31, 2023 2022 Average Balance Outstanding Interest Earned/ Paid Yield/ Rate Average Balance Outstanding Interest Earned/ Paid Yield/ Rate Interest-earning assets: (Dollars in thousands) Loans receivable, net (1), (2) $ 1,594,268 $ 84,614 5.31 % $ 1,448,777 $ 68,635 4.74 % Total investment securities 317,924 13,279 4.18 350,521 10,866 3.10 FHLB dividends 12,035 880 7.31 8,540 502 5.88 Interest-earning deposits in banks 40,832 2,126 5.21 34,807 375 1.08 Total interest-earning assets (3) 1,965,059 100,899 5.13 1,842,645 80,378 4.36 Noninterest-earning assets 144,141 132,588 Total average assets $ 2,109,200 $ 1,975,233 Interest-bearing liabilities: Interest-bearing demand deposits $ 178,577 $ 796 0.45 $ 193,064 $ 137 0.07 Money market accounts 388,287 4,217 1.09 555,038 1,698 0.31 Savings accounts 243,300 3,019 1.24 197,707 165 0.08 Certificates of deposit, retail 369,480 12,520 3.39 194,743 2,090 1.07 Certificates of deposit, brokered 165,486 6,467 3.91 87,734 1,108 1.26 Total interest-bearing deposits (4) 1,345,130 27,019 2.01 1,228,286 5,198 0.42 FHLB and other advances 249,172 10,870 4.36 163,198 3,740 2.29 Subordinated debt, net 39,395 1,578 4.01 39,312 1,577 4.01 Total interest-bearing liabilities 1,633,697 39,467 2.42 1,430,796 10,515 0.73 Noninterest-bearing deposits (4) 278,123 335,646 Other noninterest-bearing liabilities 37,967 36,666 Total average liabilities 1,949,787 1,803,108 Average equity 159,413 172,125 Total average liabilities and equity $ 2,109,200 $ 1,975,233 Net interest income $ 61,432 $ 69,863 Net interest rate spread 2.71 3.63 Net earning assets $ 331,362 $ 411,849 Net interest margin (5) 3.13 3.79 Average interest-earning assets to average interest-bearing liabilities 120.3 % 128.8 % (1) The average loans receivable, net balances include nonaccrual loans.
Year Ended December 31, 2024 2023 Average Balance Outstanding Interest Earned/ Paid Yield/ Rate Average Balance Outstanding Interest Earned/ Paid Yield/ Rate Interest-earning assets: (Dollars in thousands) Loans receivable, net (1), (2) $ 1,686,972 $ 93,752 5.56 % $ 1,594,268 $ 84,614 5.31 % Total investment securities 311,434 15,025 4.82 317,924 13,279 4.18 FHLB dividends 12,986 1,215 9.36 12,035 880 7.31 Interest-earning deposits in banks 43,934 2,348 5.34 40,832 2,126 5.21 Total interest-earning assets (3) 2,055,326 112,340 5.47 1,965,059 100,899 5.13 Noninterest-earning assets 144,812 144,141 Total average assets $ 2,200,138 $ 2,109,200 Interest-bearing liabilities: Interest-bearing demand deposits $ 165,097 $ 777 0.47 $ 178,577 $ 796 0.45 Money market accounts 414,305 10,017 2.42 388,287 4,217 1.09 Savings accounts 223,505 3,512 1.57 243,300 3,019 1.24 Certificates of deposit, customer 428,630 17,838 4.16 369,480 12,520 3.39 Certificates of deposit, brokered 205,619 10,283 5.00 165,486 6,467 3.91 Total interest-bearing deposits (4) 1,437,156 42,427 2.95 1,345,130 27,019 2.01 FHLB and other advances 264,948 12,015 4.53 249,172 10,870 4.36 Subordinated debt, net 39,475 1,578 4.00 39,395 1,578 4.01 Total interest-bearing liabilities 1,741,579 56,020 3.22 1,633,697 39,467 2.42 Noninterest-bearing deposits (4) 252,600 278,123 Other noninterest-bearing liabilities 44,217 37,967 Total average liabilities 2,038,396 1,949,787 Average equity 161,742 159,413 Total average liabilities and equity $ 2,200,138 $ 2,109,200 Net interest income $ 56,320 $ 61,432 Net interest rate spread 2.25 2.71 Net earning assets $ 313,747 $ 331,362 Net interest margin (5) 2.74 3.13 Average interest-earning assets to average interest-bearing liabilities 118.0 % 120.3 % (1) The average loans receivable, net balances include nonaccrual loans.