Biggest changeAverage Balance Sheets and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities Years Ended December 31, 2022 and 2021 (Dollars in thousands) 2022 2021 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Assets Interest‑earning assets: Loans(1): Commercial real estate $ 978,983 $ 42,646 4.36 % $ 832,138 $ 35,104 4.22 % Commercial and industrial 199,957 10,317 5.16 % 135,017 6,127 4.54 % Paycheck protection program 9,112 592 6.50 % 105,980 5,410 5.11 % Commercial construction 165,088 8,762 5.31 % 209,957 9,790 4.66 % Consumer residential 255,794 10,602 4.14 % 169,168 6,685 3.95 % Consumer nonresidential 9,143 705 7.71 % 11,569 858 7.41 % Total loans(1) 1,618,077 73,624 4.55 % 1,463,829 63,974 4.37 % Investment securities(2) 344,725 5,974 1.73 % 204,952 3,878 1.89 % Restricted stock 7,339 408 5.56 % 6,269 328 5.24 % Deposits at other financial institutions 74,477 685 0.92 % 197,987 260 0.13 % Total interest‑earning assets and interest income 2,044,618 80,691 3.95 % 1,873,037 68,440 3.65 % Noninterest‑earning assets: Cash and due from banks 873 18,556 Premises and equipment, net 1,410 1,578 Accrued interest and other assets 92,761 99,562 Allowance for loan losses (14,596) (14,513) Total assets $ 2,125,066 $ 1,978,220 Liabilities and Stockholders' Equity Interest ‑ bearing liabilities: Interest ‑ bearing deposits: Interest checking $ 724,881 $ 5,966 0.82 % $ 587,151 $ 3,224 0.55 % Savings and money markets 315,653 2,662 0.84 % 303,317 1,421 0.47 % Time deposits 203,719 2,908 1.43 % 230,668 2,783 1.21 % Wholesale deposits 61,478 932 1.52 % 37,657 173 0.46 % Total interest ‑ bearing deposits 1,305,731 12,468 0.95 % 1,158,793 7,601 0.66 % Other borrowed funds 89,834 2,970 3.31 % 62,878 2,880 4.58 % Total interest‑bearing liabilities and interest expense 1,395,565 15,438 1.11 % 1,221,671 10,481 0.86 % Noninterest‑bearing liabilities: Demand deposits 501,962 527,675 Other liabilities 25,059 27,988 Common stockholders' equity 202,480 200,886 Total liabilities and stockholders' equity $ 2,125,066 $ 1,978,220 Net interest income and net interest margin $ 65,253 3.19 % $ 57,959 3.09 % ________________________ (1) Non-accrual loans are included in average balances and do not have a material effect on the average yield.
Biggest changeAverage Balance Sheets and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities Years Ended December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Assets Interest‑earning assets: Loans receivable, net of fees Commercial real estate $ 1,103,325 $ 53,356 4.84 % $ 978,983 $ 42,646 4.36 % Commercial and industrial 206,432 15,170 7.35 % 181,540 9,820 5.41 % Commercial construction 154,658 10,917 7.06 % 165,088 8,762 5.31 % Consumer real estate 358,740 17,039 4.75 % 240,055 10,079 4.20 % Warehouse facilities 19,097 1,343 7.03 % 43,268 1,612 3.73 % Consumer nonresidential 6,056 548 9.05 % 9,143 705 7.71 % Total loans (1) 1,848,308 98,373 5.32 % 1,618,077 73,624 4.55 % Investment securities (2)(3) 287,454 5,606 1.95 % 352,064 6,382 1.81 % Interest-bearing deposits at other financial institutions 50,705 2,641 5.21 % 74,477 685 0.92 % Total interest‑earning assets and interest income 2,186,467 106,620 4.88 % 2,044,618 80,691 3.95 % Noninterest‑earning assets: Cash and due from banks 6,168 873 Premises and equipment, net 1,121 1,410 Accrued interest and other assets 97,440 92,761 Allowance for credit losses (18,602) (14,596) Total assets $ 2,272,594 $ 2,125,066 Liabilities and Stockholders' Equity Interest ‑ bearing liabilities: Interest ‑ bearing deposits: Interest checking $ 581,655 $ 16,903 2.91 % $ 724,881 $ 5,966 0.82 % Savings and money markets 254,721 6,102 2.40 % 315,653 2,662 0.84 % Time deposits 349,270 12,791 3.66 % 203,719 2,908 1.43 % Wholesale deposits 303,472 11,549 3.81 % 61,478 932 1.52 % Total interest ‑ bearing deposits 1,489,118 47,345 3.18 % 1,305,731 12,468 0.95 % Other borrowed funds 102,050 3,844 3.77 % 70,299 1,939 2.76 % Subordinated notes, net of issuance costs 19,590 1,030 5.26 % 19,535 1,031 5.28 % Total interest‑bearing liabilities and interest expense 1,610,758 52,219 3.24 % 1,395,565 15,438 1.11 % Noninterest‑bearing liabilities: Demand deposits 425,914 501,962 Other liabilities 26,013 25,059 Common stockholders' equity 209,909 202,480 Total liabilities and stockholders' equity $ 2,272,594 $ 2,125,066 Net interest income and net interest margin $ 54,401 2.49 % $ 65,253 3.19 % ________________________ (1) Non-accrual loans are included in average balances and do not have a material effect on the average yield.
With the exception of these off-balance sheet arrangements, we do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, results of operations, changes in financial condition, revenue, expenses, capital expenditures, or capital resources, that is material to the business of the Company.
With the exception of these off-balance sheet arrangements, we do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, results of operations, changes in financial condition, revenue, expenses, capital expenditures, or capital resources, that is material to our business.
(2) Tangible book value is calculated as total stockholders' equity, less goodwill and other intangible assets, divided by common shares outstanding. (3) Net interest margin is calculated as net interest income divided by total average earning assets. (4) Efficiency ratio is calculated as total non-interest expense divided by the total of net interest income and non-interest income.
(2) Non-GAAP: Tangible book value is calculated as total stockholders' equity, less goodwill and other intangible assets, divided by common shares outstanding. (3) Net interest margin is calculated as net interest income divided by total average earning assets. (4) Efficiency ratio is calculated as total non-interest expense divided by the total of net interest income and non-interest income.
Loans that we have classified as nonperforming are a result of customer specific deterioration, mostly financial in nature, and not a result of economic, industry, or environmental causes that we might see as a pattern for possible future losses within our loan portfolio.
Loans that we have classified as nonperforming are a result of customer specific deterioration, mostly financial in nature, that are not a result of economic, industry, or environmental causes that we might see as a pattern for possible future losses within our loan portfolio.
The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. We evaluate each customer's credit worthiness on a case-by-case basis and require collateral to support financial instruments when deemed necessary. The amount of collateral obtained upon extension of credit is based on management's evaluation of the counterparty.
The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. We evaluate each customer’s credit worthiness on a case-by-case basis and require collateral to support financial instruments when deemed necessary. The amount of collateral obtained upon extension of credit is based on our evaluation of the counterparty.
We review our balance sheet and interest rate sensitivity on an ongoing basis as part of our asset/liability risk management process. During February 2023, with the expectation that short-term interest rates would continue to increase during 2023, we modeled various scenarios to improve balance sheet efficiency, reduce our cost of funds, improve margin and our capital ratios.
We review our balance sheet and interest rate sensitivity on an ongoing basis as part of our asset/liability risk management process. During 2023, with the expectation that short-term interest rates would continue to increase during year, we modeled various scenarios to improve balance sheet efficiency, reduce our cost of funds, improve margin and our capital ratios.
For December 31, 2022 and 2021, we had $30.0 million and $0 federal funds purchased, respectively. Capital Resources Capital adequacy is an important measure of financial stability and performance. Our objectives are to maintain a level of capitalization that is sufficient to sustain asset growth and promote depositor and investor confidence.
For December 31, 2023 and 2022, we had $0 and $30.0 million federal funds purchased, respectively. Capital Resources Capital adequacy is an important measure of financial stability and performance. Our objectives are to maintain a level of capitalization that is sufficient to sustain asset growth and promote depositor and investor confidence.
Effective September 30, 2022, we opted out of the CBLR framework. A banking organization that opts out of the CBLR framework can subsequently opt back into the CBLR framework if it meets the criteria listed above. We believe that the Bank met all capital adequacy requirements to which it was subject as of December 31, 2022 and December 31, 2021.
Effective September 30, 2022, we opted out of the CBLR framework. A banking organization that opts out of the CBLR framework can subsequently opt back into the CBLR framework if it meets the criteria listed above. We believe that the Bank met all capital adequacy requirements to which it was subject as of December 31, 2023 and 2022.
A bank or holding company may be excluded from qualifying community bank status base on its risk profile, including consideration of its off-balance sheet exposures; trading assets and liabilities; total notional derivatives exposures and such other facts as the appropriate federal banking agencies determine to be appropriate. At January 1, 2020, we qualified for and adopted this simplified capital structure.
A bank or holding company may be excluded from qualifying community bank status based on its risk profile, including consideration of its off-balance sheet exposures; trading assets and liabilities; total notional derivatives exposures; and such other facts as the appropriate federal banking agencies determine to be appropriate. At January 1, 2020, we qualified and adopted this simplified capital structure.
We plan to manage this portion of our portfolio in a disciplined manner. We have comprehensive policies to monitor, measure, and mitigate our loan concentrations within this portfolio segment, including rigorous credit approval, monitoring and administrative practices.
We manage this portion of the portfolio in a disciplined manner, and have comprehensive policies to monitor, measure and mitigate our loan concentrations within this portfolio segment, including rigorous credit approval, monitoring and administrative practices.
Both the amount of the provision expense and the level of the allowance for loan losses are impacted by many factors, including general and industry-specific economic conditions, actual and expected credit losses, historical trends and specific conditions of individual borrowers.
Both the amount of the provision and the level of the allowance for credit losses are impacted by many factors, including general and industry-specific economic conditions, actual and expected credit losses, historical trends and specific conditions of individual borrowers.
As the Company is a bank holding company with less than $3 billion in assets, and which does not (i) conduct significant off balance sheet activities, (ii) engage in significant non-banking activities, and (iii) have a material amount of securities registered under the Securities Exchange Act of 1934 (the "Exchange Act"), it is not currently subject to risk-based capital requirements adopted by the Federal Reserve, pursuant to the small bank holding company policy statement.
As the Company is a bank holding company with less than $3.00 billion in assets, and which does not (i) conduct significant off balance sheet activities, (ii) engage in significant non-banking activities, or (iii) have a material amount of securities registered under the Securities Exchange Act of 1934 (the “Exchange Act”), it is not currently subject to risk-based capital requirements adopted by the Federal Reserve, pursuant to the small bank holding company policy statement.
Including the conservation buffer, we currently consider our minimum capital ratios to be as follows: 7.00% for CET1; 8.50% for Tier 1 capital; and 10.50% for Total capital.
Including the conservation buffer, we currently consider the Bank’s minimum capital ratios to be as follows: 7.00% for CET1; 8.50% for Tier 1 capital; and 10.50% for Total capital.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations The following presents management's discussion and analysis of our consolidated financial condition at December 31, 2022 and 2021 and the results of our operations for the years ended December 31, 2022 and 2021.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations The following presents management's discussion and analysis of our consolidated financial condition at December 31, 2023 and 2022 and the results of our operations for the years ended December 31, 2023 and 2022.
The credit risk involved in issuing letters of credit is essentially the same as 61 Table of Contents that involved in extending loan facilities to customers. We hold certificates of deposit, deposit accounts, and real estate as collateral supporting those commitments for which collateral is deemed necessary.
The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. We hold certificates of deposit, deposit accounts, and real estate as collateral supporting those commitments for which collateral is deemed necessary.
These securities are carried at fair value and may be sold as part of an asset/liability strategy, liquidity management or regulatory capital management. Investment securities held-to-maturity were $264 thousand at each of December 31, 2022 and 2021, and are those securities that we have the intent and ability to hold to maturity and are carried at amortized cost.
These securities are carried at fair value and may be sold as part of an asset/liability strategy, liquidity management or regulatory capital management. Investment securities held-to-maturity at each of December 31, 2023 and 2022 totaled $264 thousand, and are those securities that we have the intent and ability to hold to maturity and are carried at amortized cost.
For each of our criticized assets, we conduct an impairment analysis to determine the level of additional or specific reserves required for any portion of the loan that may result in a loss. As a result of the analysis completed, we had specific reserves totaling $86 thousand and $186 thousand at December 31, 2022 and 2021, respectively.
For each of our criticized assets, we conduct an impairment analysis to determine the level of additional or specific reserves required for any portion of the loan that may result in a loss. As a result of the analysis completed, we had specific reserves totaling $676 thousand and $86 thousand at December 31, 2023 and 2022, respectively.
Additionally, a capital conservation buffer requirement of 2.5% of risk-weighted assets is designed to absorb losses during periods of economic stress and is applicable to our CET1 capital, Tier 1 capital and total capital ratios.
Additionally, a capital conservation buffer requirement of 2.5% of risk-weighted assets is designed to absorb losses during periods of economic stress and is applicable to the Bank’s CET1 capital, Tier 1 capital and total capital ratios.
Typically, financial institutions use their historical loss experience and trends in losses for each loan category which are then adjusted for portfolio trends and economic and environmental factors in determining their allowance for loan losses. Since the Bank's inception in 2007, we have experienced minimal loss history within our loan portfolio.
Typically, financial institutions use their historical loss experience and trends in losses for each loan segment which are then adjusted for portfolio trends and economic and environmental factors in determining the ACL. Since the Bank’s inception in 2007, we have experienced minimal loss history within our loan portfolio.
Loan defaults and foreclosures are inherent risks in the banking industry, and we attempt to limit 39 Table of Contents our exposure to these risks by carefully underwriting and then monitoring our extensions of credit.
Loan defaults and foreclosures are inherent risks in the banking industry, and we attempt to limit our exposure to these risks by carefully underwriting and then monitoring our extensions of credit.
This situation may arise due to circumstances that we may be unable to control, such as general market disruption, negative views about the financial services industry generally, or an operational problem that affects a third party or us.
This situation may arise due to circumstances that we may be unable 58 Table of Contents to control, such as general market disruption, negative views about the financial services industry generally, or an operational problem that affects a third party or us.
Credit losses are an inherent part of our business and, although we believe the methodologies for determining the allowance for loan losses and the current level of the allowance are appropriate, it is possible that there may be unidentified losses in the portfolio at any particular time that may become evident at a future date pursuant to additional internal analysis or regulatory comment.
Credit losses are an inherent part of our business and, although we believe the methodologies for determining the ACL and the current level of the allowance and reserve on unfunded commitments are appropriate, it is possible that there may be unidentified losses in the portfolio at any particular time that may become evident at a future date pursuant to additional internal analysis or regulatory comment.
(2) The average yields for investment securities are reported on a fully taxable-equivalent basis at a rate of 21% for 2022 and 2021. 47 Table of Contents Net interest income, on a tax equivalent basis, is a financial measure that we believe provides a more accurate picture of the interest margin for comparative purposes.
(2) The average yields for investment securities are reported on a fully taxable-equivalent basis at a rate of 22% for 2023 and 21% for 2022. 43 Table of Contents Net interest income, on a tax equivalent basis, is a financial measure that we believe provides a more accurate picture of the interest margin for comparative purposes.
The allocation of the allowance for loan losses to a category of loans is not necessarily indicative of future losses or charge-offs, and does not restrict the use of the allowance to any specific category of loans.
The allocation of the allowance for credit losses on loans to a category of loans is not necessarily indicative of future losses or charge-offs, and does not restrict the use of the allowance to any specific category of loans.
The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250 thousand and is calculated based on the same methodologies and assumptions used for purposes of the Bank's regulatory reporting requirements. The following table reports maturities of the estimated amount of uninsured certificates of deposit at December 31, 2022.
The estimate of uninsured deposits generally represents the portion of deposit accounts that exceed the FDIC insurance limit of $250,000 and is calculated based on the same methodologies and assumptions used for purposes of the Bank's regulatory reporting requirements. 55 Table of Contents The following table reports maturities of the estimated amount of uninsured certificates of deposit at December 31, 2023.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the minimum plus the conservation buffer will face constraints on dividends, equity repurchases, and compensation. 58 Table of Contents On January 1, 2020, the federal banking agencies adopted a CBLR, which is calculated by dividing tangible equity capital by average consolidated total assets.
Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the minimum plus the conservation buffer will face constraints on dividends, equity repurchases, and compensation. On January 1, 2020, the federal banking agencies adopted a “Community Bank Leverage Ratio", which is calculated by dividing tangible equity capital by average consolidated total assets.
Potential problem loans are defined as loans that are not included in the 90 day past due, nonaccrual or adversely classified or restructured categories, but for which known information about possible credit problems causes management to be uncertain as to the ability of the borrowers to comply with the present loan repayment terms which may in the future result in disclosure in the past due, nonaccrual or restructured loan categories.
Potential problem loans are defined as loans that are not included in the 90 days or more past due, nonaccrual or restructured categories, but for which known information about possible credit problems causes us to be uncertain as to the ability of the borrowers to comply with the present loan repayment terms which may in the future result in disclosure in the past due, nonaccrual or restructured loan categories.
See the above table for a reconciliation of GAAP net income to operating earnings (non-GAAP). Net Interest Income/Margin The following table presents average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the years ended December 31, 2022 and 2021.
See the above table for a reconciliation of GAAP net income to core bank operating earnings (non-GAAP). 41 Table of Contents Net Interest Income/Margin The following table presents average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the years ended December 31, 2023 and 2022.
Municipal securities have third party protective elements and there are no negative indications that the contractual cash flows will not be received when due. We do not intend to sell nor do we believe we will be required to sell any of our temporarily impaired securities prior to the recovery of the amortized cost.
Municipal securities have third party protective elements and there are no negative indications that the contractual cash flows will not be received when due. We do not intend to sell nor do we believe we will be required to sell any of our investment securities portfolio prior to the recovery of the amortized cost as of the valuation date.
Our commercial relationship officers focus on attracting small and medium sized businesses, commercial real estate developers and builders, including government contractors, non-profit organizations, and professionals. Our approach to our market features competitive customized financial services offered to customers and prospects in a personal relationship context by seasoned professionals. On October 12, 2018, we completed our acquisition of Colombo.
Our commercial relationship officers focus on attracting small and medium sized businesses, commercial real estate developers and builders, including government contractors, non-profit organizations, and professionals. Our approach to our market features competitive customized financial services offered to customers and prospects in a personal relationship context by seasoned professionals.
Av erage balances of nonperforming loans, which consist of nonaccrual loans, are included in the net interest margin calculation and did not have a material impact on our net interest margin in 2022 and 2021.
Average balances of nonperforming loans, which consist of nonaccrual loans, are included in the net interest margin calculation and did not have a material impact on our net interest margin in 2023 and 2022.
At December 31, 2021, we owned $1.8 million in FHLB stock and $4.4 million in FRB stock. 56 Table of Contents The following table presents the weighted average yields of our investment portfolio for each of the maturity ranges at December 31, 2022 and 2021.
At December 31, 2022, we owned $4.4 million in FRB stock and $11.1 million in FHLB stock. 53 Table of Contents The following table presents the weighted average yields of our investment portfolio for each of the maturity ranges at December 31, 2023 and 2022.
See "Critical Accounting Policies" above for more information on our allowance for loan losses methodology. The following tables present additional information pertaining to the activity in and allocation of the allowance for loan losses by loan type and the percentage of the loan type to the total loan portfolio.
See “Critical Accounting Policies” above for more information on our allowance for credit losses methodology. The following tables present additional information pertaining to the activity in and allocation of the allowance for credit losses on loans by loan type and the percentage of the loan type to the total loan portfolio.
As of December 31, 2022 and 2021, the majority of the investment securities portfolio consisted of securities rated AAA by a leading rating agency. Investment securities that carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.
As of December 31, 2023 and 2022, the majority of the investment securities portfolio consisted of securities rated AAA by a leading rating agency. In vestment securities which carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.
If a "qualified community bank," generally a depository institution or depository institution holding company with consolidated assets of less than $10 billion, opts into the CBLR framework and has a leverage ratio that exceeds the CBLR threshold, which was initially set at 9%, then such bank will be considered to have met all generally applicable leverage and risk based capital requirements under Basel III, the capital ratio requirements for "well capitalized" status under Section 38 of the FDIA, and any other leverage or capital requirements to which it is subject.
If a “qualified community bank,” generally a depository institution or depository institution holding company with consolidated assets of less than $10.00 billion, opts into the CBLR framework and has a leverage ratio that exceeds the CBLR threshold, which was initially set at 9%, then such bank will be considered to have met all generally applicable leverage and risk based capital requirements under Basel III, the capital ratio requirements for “well capitalized” status under Section 38 of the Federal Deposit Insurance Act, and any other leverage or capital requirements to which it is subject.
The Bank had FHLB advances outstanding of $235.0 million and $25.0 million for the years ended December 31, 2022 and 2021. Subordinated debt, net of unamortized issuance costs, totaled $19.6 million and $19.5 million at December 31, 2022 and 2021, respectively.
The Bank had FHLB advances outstanding of $85.0 million and $235.0 million for the years ended December 31, 2023 and 2022, respectively. Subordinated debt, net of unamortized issuance costs, totaled $19.6 million at each of December 31, 2023 and 2022.
We are a member of the IntraFi Network ("IntraFi"), which gives us the ability to offer Certificates of Deposit Account Registry Service ("CDARS"), and Insured Cash Sweep ("ICS"), products to our customers who seek to maximize FDIC insurance protection.
In addition, we are a member of the IntraFi Network (“IntraFi”), which gives us the ability to offer Certificates of Deposit Account Registry Service (“CDARS”) and Insured Cash Sweep (“ICS”) products to our customers who seek to maximize FDIC insurance protection.
From time to time, we may utilize other borrowed funds such as federal funds purchased and FHLB advances as an additional funding source for the Bank. For December 31, 2022 and 2021, we had $30.0 million and $0 federal funds purchased, respectively.
From time to time, we may utilize other borrowed funds such as federal funds purchased and FHLB advances as an additional funding source for the Bank. For December 31, 2023, we had no federal funds purchased compared to $30 million at December 31, 2022.
Liquid assets, which include cash and due from banks, federal funds sold and investment securities available for sale, totaled $359.6 million at December 31, 2022, or 15% of total assets, a decrease from $598.7 million, or 27%, at December 31, 2021.
Liquid assets, which include cash and due from banks, federal funds sold and investment securities available for sale, totaled $232.1 million at December 31, 2023, or 11% of total assets, a decrease from $359.6 million, or 15%, at December 31, 2022.
The yield on interest-earning assets increased 30 basis points to 3.95% for the year ended December 31, 2022, compared to 3.65% for the same period of 2021, a result of the increased rate environment during 2022.
The yield on interest-earning assets increased 93 basis points to 4.88% for the year ended December 31, 2023, compared to 3.95% for the same period of 2022, a result of the increased rate environment during 2023.
Average interest-earning deposits at other financial institutions, consisting primarily of excess cash reserves maintained at the Federal Reserve, decreased $123.5 million to $74.5 million for the year ended December 31, 2022, compared to $198.0 million for the year ended December 31, 2021.
Average interest-earning deposits at other financial institutions, consisting primarily of excess cash reserves maintained at the Federal Reserve, decreased $23.8 million to $50.7 million for the year ended December 31, 2023, compared to $74.5 million for the year ended December 31, 2022.
Provision Expense and Allowance for Loan Losses Our policy is to maintain the allowance for loan losses at a level that represents our best estimate of inherent losses in the loan portfolio.
Provision Expense and Allowance for Credit Losses Our policy is to maintain the ACL at a level that represents our best estimate of expected losses in the loan portfolio as of the valuation date.
The standard describes three levels of inputs that may be used to measure fair value. Our investment securities available-for-sale are recorded at fair value using reliable and unbiased evaluations by an industry-wide valuation service. This service uses evaluated pricing models that vary based on asset class and include available trade, bid, and other market information.
Our investment securities available-for-sale are recorded at fair value using reliable and unbiased evaluations by an industry-wide valuation service. This service uses evaluated pricing models that vary based on asset class and include available trade, bid, and other market information.
The Company adopted ASU 2016-13 as of January 1, 2023 in accordance with the required implementation date and recorded the impact of adoption to retained earnings, net of deferred income taxes, as required by the standard.
We adopted the provisions of the CECL accounting standard as of January 1, 2023 in accordance with the required implementation date and recorded the impact of the adoption to retained earnings, net of deferred income taxes, as required by the standard.
Our effective tax rate for December 31, 2022 was 19.4%, compared to 22.2% for 2021. Our effective tax rates for 2022 and 2021 are less than our combined federal and state statutory rate of 22.5% because of discrete tax benefits recorded as a result of nonqualified option exercises during the aforementioned periods.
Our effective tax rates for 2023 and 2022 are less than our combined federal and state statutory rate of 22.5% because of discrete tax benefits recorded as a result of nonqualified option exercises during the aforementioned periods.
Investment securities with unrealized losses are a result of pricing changes due to recent rising rate conditions in the current market environment and not as a result of permanent credit impairment. Contractual cash flows for the agency mortgage-backed securities are guaranteed and/or funded by the U.S. government.
As a result of the assessment performed as of December 31, 2023, the investment securities with unrealized losses are a result of pricing changes due to recent rising interest rate conditions in the current market environment and not as a result of credit deterioration. Contractual cash flows for agency-backed portfolios are guaranteed and funded by the U.S. government.
Stable core deposits and a strong capital position provide the base for our liquidity position. We believe we have demonstrated our ability to attract deposits because of our convenient branch locations, personal service, technology and pricing. In addition to deposits, we have access to the different wholesale funding markets.
Stable core deposits and a strong capital position provide the base for our liquidity position. We believe we have demonstrated our ability to attract deposits because of our convenient branch locations, personal service, technology and pri cing.
Guidelines for the forecasted liquidity cushion and for liquidity cushions for each stress scenario have been established. We believe that we have sufficient resources to meet our liquidity needs. Our primary and secondary sources of liquidity remain strong.
We also stress test our liquidity position under several different stress scenarios, from moderate to severe. Guidelines for the forecasted liquidity cushion and for liquidity cushions for each stress scenario have been established. We believe that we have sufficient resources to meet our liquidity needs. Our primary and secondary sources of liquidity remain strong.
The Federal Reserve has not historically deemed a bank holding company ineligible for application of the small bank holding company policy statement solely because its common stock is registered under the Exchange Act.
The Federal Reserve has not historically deemed a bank holding company ineligible for application of the small bank holding company policy statement solely because its common stock is registered under the Exchange Act. There can be no assurance that the Federal Reserve will continue this practice.
Years Ended December 31, Non‑GAAP Reconciliation (Dollars in thousands, except per share data) 2022 2021 Total stockholders' equity $ 202,382 $ 209,796 Less: goodwill and intangibles, net (7,790) (8,052) Tangible Common Equity $ 194,592 $ 201,744 Book value per common share $ 11.58 $ 12.23 Less: intangible book value per common share (0.44) (0.47) Tangible book value per common share $ 11.14 $ 11.76 Results of Operations—Years Ended December 31, 2022 and December 31, 2021 Overview We recorded record net income of $25.0 million, or $1.35 per diluted common share, for the year ended December 31, 2022, compared to net income of $21.9 million, or $1.20 per diluted common share for the year ended December 31, 2021.
Years Ended December 31, Non‑GAAP Reconciliation (Dollars in thousands, except per share data) 2023 2022 Total stockholders' equity $ 217,117 $ 202,382 Less: goodwill and intangibles, net (7,585) (7,790) Tangible Common Equity $ 209,532 $ 194,592 Book value per common share $ 12.19 $ 11.58 Less: intangible book value per common share (0.42) (0.44) Tangible book value per common share $ 11.77 $ 11.14 40 Table of Contents Results of Operations—Years Ended December 31, 2023 and December 31, 2022 Overview We recorded net income of $3.8 million, or $0.21 per diluted common share, for the year ended December 31, 2023, compared to net income of $25.0 million, or $1.35 per diluted common share for the year ended December 31, 2022.
Asset quality remains sound with nonperforming loans and loans past due 90 days or more as a percentage of total assets being 0.19% at December 31, 2022, compared to 0.16% at December 31, 2021. • Total deposits decreased $53.6 million, or 3%, from December 31, 2021 to December 31, 2022.
Asset quality remains sound with nonperforming loans and loans past due 90 days or more as a percentage of total assets of 0.08% at December 31, 2023, compared to 0.19% at December 31, 2022. • Total deposits increased $15.1 million or 1%, from December 31, 2022 to December 31, 2023.
As noted below, regulatory capital levels for the bank meets those established for "well capitalized" institutions. While we are currently considered "well capitalized," we may from time to time find it necessary to access the capital markets to meet our growth objectives or capitalize on specific business opportunities.
While we are currently considered "well capitalized," we may from time to time find it necessary to access the capital markets to meet our growth objectives or capitalize on specific business opportunities.
Fee income from service charges on deposits and other fee income was $1.4 million for the year ended December 31, 2022 as compared $1.7 million for the same period of 2021 .
Fee income from loans was $388 thousand for the year ended December 31, 2023, compared to $232 thousand for the same period of 2022. Service charges on deposits and other fee income was $1.5 million for the year ended December 31, 2023, compared to $1.4 million for the same period of 2022.
The return on average assets for the years ended December 31, 2022 and 2021 was 1.18% and 1.11%, respectively. The return on average equity for the years ended December 31, 2022 and 2021 was 12.34% and 10.92%, respectively.
The return on average assets for the years ended December 31, 2023 and 2022 was 0.17% and 1.18%, respectively. The return on average equity for the years ended December 31, 2023 and 2022 was 1.82% and 12.34%, respectively.
Reconciliation of Book Value (GAAP) to Tangible Book Value (non-GAAP) At December 31, 2022 and 2021 (Dollars in thousands, except per share data) 2022 2021 Total stockholders' equity (GAAP) $ 202,382 $ 209,796 Less: goodwill and intangibles, net (7,790) (8,052) Tangible Common Equity (non-GAAP) $ 194,592 $ 201,744 Book value per common share (GAAP) $ 11.58 $ 12.23 Less: intangible book value per common share (0.44) (0.47) Tangible book value per common share (non-GAAP) $ 11.14 $ 11.76 Liquidity Liquidity in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers.
Includes capital conservation buffer. 57 Table of Contents Reconciliation of Book Value (GAAP) to Tangible Book Value (non-GAAP) At December 31, 2023 and 2022 (Dollars in thousands, except per share data) 2023 2022 Total stockholders' equity (GAAP) $ 217,117 $ 202,382 Less: goodwill and intangibles, net (7,585) (7,790) Tangible Common Equity (non-GAAP) $ 209,532 $ 194,592 Book value per common share (GAAP) $ 12.19 $ 11.58 Less: intangible book value per common share (0.42) (0.44) Tangible book value per common share (non-GAAP) $ 11.77 $ 11.14 Liquidity Liquidity in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers.
Investment Securities by Stated Maturity At December 31, 2022 and 2021 (Dollars in thousands) 2022 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — 2.32 % — — 2.32 % Total held‑to‑maturity securities — 2.32 % — — 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — — 1.49 % — 1.49 % Securities of state and local municipalities — 2.25 % — 2.92 % 2.43 % Corporate bonds — 6.02 % 4.09 % — 4.27 % Mortgaged‑backed securities — 2.09 % 2.48 % 1.57 % 1.62 % Total available‑for‑sale securities — 3.73 % 2.84 % 1.57 % 1.79 % Total investment securities — 3.65 % 2.51 % 1.57 % 1.79 % 2021 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — — 2.32 % — 2.32 % Total held‑to‑maturity securities — — 2.32 % — 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — — 1.49 % — 1.49 % Securities of state and local municipalities — 2.25 % — 2.92 % 2.45 % Corporate bonds — 3.98 % 4.15 % — 4.12 % Mortgaged‑backed securities — — 2.21 % 1.53 % 1.57 % Total available‑for‑sale securities — 3.27 % 2.51 % 1.53 % 1.68 % Total investment securities — 3.27 % 2.51 % 1.53 % 1.68 % Deposits and Other Borrowed Funds The following table sets forth the average balances of deposits and the percentage of each category to total average deposits for the years ended December 31, 2022 and 2021: Average Balance (Dollars in thousands) 2022 2021 Noninterest-bearing demand $ 501,962 27.77 % $ 527,675 31.29 % Interest-bearing deposits Interest checking 724,881 40.10 % 587,151 34.82 % Savings and money markets 315,653 17.46 % 303,317 17.99 % Certificate of deposits, $100,000 to $249,999 51,490 2.85 % 58,453 3.47 % Certificate of deposits, $250,000 or more 152,229 8.42 % 172,215 10.21 % Other time deposits 61,478 3.39 % 37,657 2.22 % Total $ 1,807,693 100.00 % $ 1,686,468 100.00 % 57 Table of Contents Total deposits were $1.83 billion at December 31, 2022, a decrease of $53.6 million, or 3%, from $1.88 billion at December 31, 2021.
Investment Securities by Stated Yields At December 31, 2023 and 2022 (Dollars in thousands) 2023 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — % 2.32 % — % — % 2.32 % Total held‑to‑maturity securities — % 2.32 % — % — % 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — % — % 1.59 % — % 1.59 % Securities of state and local municipalities 3.00 % — % — % 2.92 % 2.98 % Corporate bonds — % 10.35 % 4.09 % — % 4.40 % Mortgaged‑backed securities — % 2.11 % 3.22 % 1.60 % 1.61 % Total available‑for‑sale securities 3.00 % 9.52 % 3.23 % 1.60 % 1.89 % Total investment securities 3.00 % 8.13 % 3.23 % 1.60 % 1.89 % 2022 Within One Year One to Five Years Five to Ten Years Over Ten Years Total Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Weighted Average Yield Held‑to‑maturity Securities of state and local municipalities tax exempt — 2.32 — % — 2.32 % Total held‑to‑maturity securities — 2.32 — % — 2.32 % Available‑for‑sale Securities of U.S. government and federal agencies — — 1.49 % — 1.49 % Securities of state and local municipalities — 2.25 % — 2.92 % 2.43 % Corporate bonds — 6.02 % 4.09 % — 4.27 % Mortgaged‑backed securities — 2.09 2.48 % 1.57 % 1.62 % Total available‑for‑sale securities — 3.73 % 2.84 % 1.57 % 1.79 % Total investment securities — 3.65 % 2.51 % 1.57 % 1.79 % 54 Table of Contents Deposits and Other Borrowed Funds The following table sets forth the average balances of deposits and the percentage of each category to total average deposits for the years ended December 31, 2023 and 2022: Average Deposit Balance Years Ended December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Noninterest-bearing demand $ 425,914 22.24 % $ 501,962 27.77 % Interest-bearing deposits Interest checking 581,655 30.37 % 724,881 40.10 % Savings and money markets 254,721 13.30 % 315,653 17.46 % Certificate of deposits, $100,000 to $249,999 106,865 5.58 % 51,490 2.85 % Certificate of deposits, $250,000 or more 242,405 12.66 % 152,229 8.42 % Other time deposits 303,472 15.85 % 61,478 3.39 % Total $ 1,915,032 100.00 % $ 1,807,693 100.00 % Total deposits increased $15.1 million, or 1%, to $1.85 billion at December 31, 2023 from $1.83 billion at December 31, 2022.
Allowance for Loan Losses We maintain the allowance for loan losses at a level that represents management's best estimate of known and inherent losses in our loan portfolio.
Allowance for Credit Losses - Loans & Unfunded Commitments We maintain the allowance for credit losses ("ACL") at a level that represents management’s best estimate of expected losses in our loan portfolio.
Both average volume and rate significantly impacted interest income during 2022, with volume contributing an additional 48 Table of Contents $7.9 million in interest income and rate contributing an additional $4.4 million in interest income when compared to the prior year.
Both average volume and rate significantly impacted interest income during 2023, with volume contributing an additional $8.7 million in interest income and rate contributing an additional $17.3 million in interest income when compared to the prior year.
In addition to net interest income, non-interest income is a complementary source of revenue for us and includes, among other things, service charges on deposits and loans, income from minority membership interest in ACM, merchant services fee income, insurance commission income, income from bank owned life insurance ("BOLI"), and gains and losses on sales of investment securities available-for-sale.
In addition to net interest income, non-interest income is a complementary source of revenue for us and includes, among other things, service charges on deposits and loans, income from minority membership interest in ACM, merchant services fee income, insurance commission income, income from bank owned life insurance ("BOLI"), and gains and losses on sales of investment securities available-for-sale. 35 Table of Contents Critical Accounting Policies General The accounting principles we apply under GAAP are complex and require management to apply significant judgment to various accounting, reporting and disclosure matters.
Selected Financial Data (Dollars and shares in thousands, except per share data) Years Ended December 31, Income Statement Data: 2022 2021 Interest income $ 80,682 $ 68,428 Interest expense 15,438 10,481 Net interest income 65,244 57,947 Provision for (reversal of) loan losses 2,629 (500) Net interest income after provision for (reversal of) loan losses 62,615 58,447 Non‑interest income 2,834 4,302 Non‑interest expense 34,460 34,540 Net income before income taxes 30,989 28,209 Provision for income taxes 6,005 6,276 Net income $ 24,984 $ 21,933 Balance Sheet Data: Total assets $ 2,344,322 $ 2,202,924 Loans receivable, net of fees 1,840,434 1,503,849 Allowance for loan losses (16,040) (13,829) Total investment securities 278,333 358,038 Total deposits 1,830,162 1,883,769 Other borrowed funds 284,565 44,510 Total shareholders' equity 202,382 209,796 Common shares outstanding 17,476 13,727 Per Common Share Data (1) : Basic net income $ 1.43 $ 1.29 Fully diluted net income 1.35 1.20 Book value 11.58 12.23 Tangible book value (2) 11.14 11.76 Performance Ratios: Return on average assets 1.18 % 1.11 % Return on average equity 12.34 10.92 Net interest margin (3) 3.19 3.09 Efficiency ratio (4) 50.62 55.49 Non‑interest income to average assets 0.13 0.22 Non‑interest expense to average assets 1.62 1.75 Loans receivable, net of fees to total deposits 100.56 79.83 Asset Quality Ratios: Net charge‑offs (recoveries) to average loans receivable, net of fees 0.03 % 0.04 % Nonperforming loans to loans receivable, net of fees 0.24 0.23 Nonperforming assets to total assets 0.19 0.16 Allowance for loan losses to nonperforming loans 357.00 394.21 Allowance for loan losses to loans receivable, net of fees 0.87 0.92 Capital Ratios (Bank Only): Tier 1 risk‑based capital 13.28 % 13.54 % Total risk‑based capital 12.45 12.72 Common Equity Tier 1 capital 12.45 12.72 Leverage capital ratio 10.75 10.55 Other: Average shareholders' equity to average total assets 9.53 % 10.15 % Average loans receivable, net of fees to average total deposits 86.77 86.80 Average common shares outstanding (1) : Basic 17,431 17,062 Diluted 18,484 18,227 44 Table of Contents _________________________ (1) Amounts for all periods reflect the effect of a 5-for-4 stock split declared on December 15, 2022.
Selected Financial Data (Dollars and shares in thousands, except per share data) Years Ended December 31, 2023 2022 Income Statement Data: Interest income $ 106,615 $ 80,682 Interest expense 52,219 15,438 Net interest income 54,396 65,244 Provision for credit losses 132 2,629 Net interest income after provision for credit losses 54,264 62,615 Non‑interest income (loss) (13,370) 2,834 Non‑interest expense 36,662 34,460 Net income before income taxes 4,232 30,989 Provision for income taxes 410 6,005 Net income $ 3,822 $ 24,984 Balance Sheet Data: Total assets $ 2,190,558 $ 2,344,322 Loans receivable, net of fees 1,828,564 1,840,434 Allowance for credit losses (18,871) (16,040) Total investment securities 171,859 278,333 Total deposits 1,845,292 1,830,162 Other borrowed funds 104,620 284,565 Total shareholders' equity 217,117 202,382 Common shares outstanding 17,807 17,476 39 Table of Contents Years Ended December 31, 2023 2022 Per Common Share Data (1) : Basic net income $ 0.22 $ 1.43 Fully diluted net income 0.21 1.35 Book value 12.19 11.58 Tangible book value (2) 11.77 11.14 Performance Ratios: Return on average assets 0.17 % 1.18 % Return on average equity 1.82 12.34 Net interest margin (3) 2.49 3.19 Efficiency ratio (4) 89.36 50.62 Non‑interest income to average assets (0.59) 0.13 Non‑interest expense to average assets 1.61 1.62 Loans receivable, net of fees to total deposits 99.09 100.56 Asset Quality Ratios: Net charge‑offs (recoveries) to average loans receivable, net of fees 0.02 % 0.03 % Nonperforming loans to loans receivable, net of fees 0.10 0.24 Nonperforming assets to total assets 0.08 0.19 Allowance for credit losses to nonperforming loans 1,031.77 357.00 Allowance for credit losses on loans to loans receivable, net of fees 1.03 0.87 Capital Ratios (Bank Only): Tangible common equity 10.12 % 8.86 % Total risk‑based capital 13.83 13.28 Common Equity Tier 1 capital 12.80 12.45 Leverage capital ratio 10.77 10.75 Other: Average shareholders' equity to average total assets 9.24 % 9.53 % Average loans receivable, net of fees to average total deposits 96.52 86.77 Average common shares outstanding (1) : Basic 17,723 17,431 Diluted 18,231 18,484 ______________________ (1) Amounts for all periods include the effect of a 5-for-4 stock split declared on December 15, 2022.
The significant decrease in average interest-earning deposits at other financial institutions was primarily a result of our deployment of excess liquidity during 2022 to fund loan growth. The yield on average interest-earning deposits increased 79 basis points to 0.92% for the year ended December 31, 2022.
The decrease in average interest-earning deposits at other financial institutions was primarily a result of our deployment of excess liquidity during 2023 to reduce the Bank's reliance on wholesale funding. The yield on average interest-earning deposits increased 429 basis points to 5.21% for the year ended December 31, 2023.
The increase in average volume of loans receivable contributed $5.3 million to interest income while the increase in average rate of loans receivable contributed $4.3 million to interest income.
The increase in average rate of loans receivable contributed $14.7 million to interest income while the increase in average loan volume contributed $10.1 million to interest income.
Asset Quality Nonperforming assets, defined as nonaccrual loans, loans contractually past due 90 days or more as to principal or interest and still accruing, and OREO at December 31, 2022 were $4.5 million compared to $3.5 million at December 31, 2021.
Asset Quality Nonperforming loans, defined as nonaccrual loans and loans contractually past due 90 days or more as to principal or interest and still accruing, were $1.8 million and $4.5 million at December 31, 2023 and 2022, respectively, a decrease of $2.7 million, or 60%.
Supplemental Financial Data and Reconciliations to GAAP Financial Measures Years Ended December 31, 2022 and 2021 (Dollars in thousands) 2022 2021 GAAP Financial Measurements: Interest income: Loans $ 73,624 $ 63,974 Deposits at other financial institutions 685 260 Investment securities available‑for‑sale 5,959 3,860 Investment securities held‑to‑maturity 6 6 Restricted stock 408 328 Total interest income 80,682 68,428 Interest expense: Interest‑bearing deposits 12,468 7,601 Other borrowed funds 2,970 2,880 Total interest expense 15,438 10,481 Net interest income $ 65,244 $ 57,947 Non‑GAAP Financial Measurements: Add: Tax benefit on tax‑exempt interest income - securities 9 12 Total tax benefit on interest income $ 9 $ 12 Tax equivalent net interest income $ 65,253 $ 57,959 Net interest margin on a tax-equivalent basis 3.19 % 3.09 % Net interest income for the year ended December 31, 2022 was $65.3 million on a fully taxable-equivalent basis, compared to $58.0 million for the year ended December 31, 2021, an increase of $7.3 million, or 13%.
Supplemental Financial Data and Reconciliations to GAAP Financial Measures Years Ended December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 GAAP Financial Measurements: Interest income: Loans $ 98,373 $ 73,624 Deposits at other financial institutions and federal funds sold 2,641 685 Investment securities available‑for‑sale 4,949 5,959 Investment securities held‑to‑maturity 6 6 Dividend on Restricted stock 646 408 Total interest income 106,615 80,682 Interest expense: Interest‑bearing deposits 47,345 12,468 Other borrowed funds 4,874 2,970 Total interest expense 52,219 15,438 Net interest income $ 54,396 $ 65,244 Non‑GAAP Financial Measurements: Add: Tax benefit on tax‑exempt interest income - securities 5 9 Total tax benefit on interest income $ 5 $ 9 Tax equivalent net interest income $ 54,401 $ 65,253 Net interest margin on a tax-equivalent basis 2.49 % 3.19 % Net interest income for the year ended December 31, 2023 was $54.4 million on a fully taxable-equivalent basis, compared to $65.3 million for the year ended December 31, 2022, a decrease of $10.9 million, or 17%.
Income from BOLI increased 21% to $1.2 million for the year ended December 31, 2022 as compared to $994 thousand for the year ended December 31, 2021 as we purchased $15 million in BOLI during the se cond quarter of 2022. 50 Table of Contents Noninterest Expense The following table reflects the components of non-interest expense for the years ended December 31, 2022 and 2021.
Income from BOLI increased 21% to $1.5 million for the year ended December 31, 2023 as compared to $1.2 million for the year ended December 31, 2022, primarily due to the purchase of $15 million in additional BOLI during the second quarter of 2022. 46 Table of Contents Noninterest Expense The following table reflects the components of noninterest expense for the years ended December 31, 2023 and 2022.
Certificates of Deposit Greater than $250,000 At December 31, 2022 (Dollars in thousands) 2022 Three months or less $ 38,589 Over three months through six months 45,366 Over six months through twelve months 51,820 Over twelve months 23,747 $ 159,522 Other borrowed funds, which include federal funds purchased, FHLB advances, and our subordinated notes, were $284.6 million at December 31, 2022, and $44.5 million at December 31, 2021.
Certificates of Deposit Greater than $250,000 At December 31, 2023 (Dollars in thousands) 2023 Three months or less $ 46,571 Over three months through six months 35,475 Over six months through twelve months 30,984 Over twelve months 51,681 $ 164,711 Other borrowed funds, which include federal funds purchased, FHLB advances, and our subordinated notes, were $104.6 million at December 31, 2023, and $284.6 million at December 31, 2022.
The accounting policies we view as critical are those relating to judgments, assumptions and estimates regarding the determination of the allowance for loan losses, accounting for purchase credit-impaired loans, and fair value measurements.
Actual results, in fact, could differ from initial estimates. The accounting policies we view as critical are those relating to judgments, assumptions and estimates regarding the determination of the allowance for credit losses - loans & reserve for unfunded commitments, allowance for credit losses - securities, and fair value measurements.
The return on average assets for the years ended December 31, 2022 and 2021 based on operating earnings (a non-GAAP metric) was 1.18% and 1.17%, respectively. The return on average equity for the years ended December 31, 2022 and 2021 45 Table of Contents based on operating earnings (a non-GAAP metric) was 12.39% and 11.53%, respectively.
The return on average assets for the years ended December 31, 2023 and 2022 based on operating earnings (a non-GAAP metric) was 0.72% and 1.18%, respectively. The return on average equity for the years ended December 31, 2023 and 2022 based on core bank operating earnings (non-GAAP) was 7.78% and 12.39%, respectively.
We recorded a provision for loan losses of $2.6 million for the year ended December 31, 2022 compared to a release of provision of $500 thousand for the year ended December 31, 2021. The allowance for loan losses at December 31, 2022 was $16.0 million compared to $13.8 million at December 31, 2021.
For the year ended December 31, 2023, subsequent to the aforementioned adoption, we recorded a provision for credit losses of $132 thousand for the year ended December 31, 2023 compared to $2.6 million for the year ended December 31, 2022. The allowance for credit losses at December 31, 2023 was $18.9 million compared to $16.0 million at December 31, 2022.
Average interest-earning assets increased by 9% to $2.04 billion at December 31, 2022 compared to $1.87 billion at December 31, 2021, which resulted in an increase in total interest income on a tax equivalent basis of $12.3 million, to $80.7 million for the year ended December 31, 2022 compared to $68.4 million for the year ended December 31, 2021.
Cost of other borrowed funds increased 101 basis points to 3.77% for the year ended December 31, 2023 compared to 2.76% for the year ended December 31, 2022. 44 Table of Contents Average interest-earning assets increased by 7% to $2.19 billion at December 31, 2023 compared to $2.04 billion at December 31, 2022, which resulted in an increase in total interest income on a tax equivalent basis of $25.9 million, to $106.6 million for the year ended December 31, 2023 compared to $80.7 million for the year ended December 31, 2022.
The yield on average investment securities decreased 16 basis points to 1.73% for the year ended December 31, 2022, primarily as a result of purchasing securities at lower interest rates relative to the average yield of the securities portfolio.
The yield on average investment securities increased 14 basis points to 1.95% for the year ended December 31, 2023, primarily as a result of the sale of lower yielding securities relative to the average yield of the securities portfolio.
Regulatory agencies measure capital adequacy utilizing a formula that takes into account the individual risk profile of the financial institution. The minimum capital requirements are: (i) CET1 capital ratio of 4.5%; (ii) a Tier 1 to risk-based assets capital ratio of 6%; (iii) a total risk based capital ratio of 8%; and (iv) a Tier 1 leverage ratio of 4%.
The minimum capital requirements for the Bank are: (i) a CET1, capital ratio of 4.5%; (ii) a Tier 1 to risk-based assets capital ratio of 6%; (iii) a total risk based capital ratio of 8%; and (iv) a Tier 1 leverage ratio of 4%.
We take a conservative approach with respect to risk rating loans in our portfolio. Based upon the status as a potential problem loan, these loans receive heightened scrutiny and ongoing intensive risk management. Additionally, our loan loss allowance methodology incorporates increased reserve factors for certain loans that are adversely rated but not impaired as compared to the general portfolio.
We take a conservative approach with respect to risk rating loans in our portfolio. Based upon the status as a potential problem loan, these loans receive heightened scrutiny and ongoing intensive risk management.
These policies are critical because they are highly dependent upon subjective or complex judgments, assumptions and estimates. Changes in such judgments, assumptions and estimates may have a significant impact on the consolidated financial statements. Actual results, in fact, could differ from initial estimates.
Management must use assumptions, judgments and estimates when applying these principles where precise measurements are not possible or practical. These policies are critical because they are highly dependent upon subjective or complex judgments, assumptions and estimates. Changes in such judgments, assumptions and estimates may have a significant impact on the consolidated financial statements.
Substandard rated loans are loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. For each of these substandard loans, a liquidation analysis is completed.
At December 31, 2023, we had $22.5 million in loans identified as substandard, an increase of $18.4 million from December 31, 2022. Substandard rated loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. For each of these substandard loans, a liquidation analysis is completed.
Allowance for Loan Losses Years Ended December 31, 2022 and 2021 (Dollars in thousands) 2022 2021 Net (charge-offs) recoveries Percentage of net charge-offs (annualized) to average loans outstanding during the year Net (charge-offs) recoveries Percentage of net charge-offs (annualized) to average loans outstanding during the year Commercial real estate $ — — % $ (453) (0.03) % Commercial and industrial (396) (0.02) % (117) (0.01) % Consumer residential 1 — % 35 — % Consumer nonresidential (23) — % (94) (0.01) % Total $ (418) (0.03) % $ (629) (0.04) % Average loans outstanding during the period $ 1,618,077 $ 1,463,829 Allowance for loan losses to loans receivable, net of fees 0.87 % 0.92 % Allowance for loan losses to loans receivable, net of fees, excluding PPP 0.87 % 0.94 % 55 Table of Contents Allocation of the Allowance for Loan Losses At December 31, 2022 and 2021 (Dollars in thousands) 2022 2021 Allocation % of Total* Allocation % of Total* Commercial real estate $ 10,777 59.77 % $ 8,995 60.11 % Commercial and industrial 2,623 13.21 % 1,827 11.55 % Paycheck protection program — 0.11 % — 1.90 % Commercial construction 1,499 8.04 % 2,009 12.45 % Consumer residential 1,044 18.45 % 781 13.31 % Consumer nonresidential 97 0.42 % 217 0.68 % Total allowance for loan losses $ 16,040 100.00 % $ 13,829 100.00 % ___________________ * Percentage of loan type to the total loan portfolio.
Allowance for Credit Losses on Loans Years Ended December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Net (charge-offs) recoveries Percentage of net charge-offs to average loans outstanding during the year Commercial real estate $ (53) — % $ — — % Commercial and industrial (347) (0.02) % (396) (0.02) % Consumer residential 1 — % 1 — % Consumer nonresidential 24 — % (23) — % Total $ (375) (0.02) % $ (418) (0.03) % Average loans outstanding during the period $ 1,848,308 $ 1,618,077 December 31, 2023 2022 Allowance for credit losses to loans receivable, net of fees 1.03 % 0.87 % Combined allowance for credit losses to loans receivable, net of fees 1.06 % 0.87 % Allocation of the Allowance for Credit Losses on Loans At December 31, 2023 and 2022 (Dollars in thousands) 2023 2022 Allocation % of Total* Allocation % of Total* Commercial real estate $ 10,174 59.88 % $ 10,777 59.77 % Commercial and industrial 3,385 12.07 % 2,623 13.32 % Commercial construction 1,425 8.13 % 1,499 8.04 % Consumer residential 3,822 19.61 % 1,044 18.45 % Consumer nonresidential 65 0.31 % 97 0.42 % Total allowance for credit losses $ 18,871 100.00 % $ 16,040 100.00 % ___________________ 52 Table of Contents * Percentage of loan type to the total loan portfolio .
See "Asset Quality" section below for additional information on the credit quality of the loan portfolio. Noninterest Income The following table provides detail for non-interest income for the years ended December 31, 2022 and 2021.
We recorded net charge-offs of $375 thousand during the year ended December 31, 2023 and net charge-offs of $418 thousand for same period of 2022. See “Asset Quality” below for additional information on the credit quality of the loan portfolio. Noninterest Income The following table provides detail for non-interest income for the years ended December 31, 2023 and 2022.
Dis cussion and Analysis of Financial Condition Overview At December 31, 2022, total assets were $2.34 billion, an increase of 6%, or $141.4 million, from $2.20 billion at December 31, 2021. Total loans receivable, net of deferred fees and costs, increased 22%, or $336.6 million, to $1.84 billion at December 31, 2022, from $1.50 billion at December 31, 2021.
Dis cussion and Analysis of Financial Condition Overview At December 31, 2023, total assets were $2.2 billion, a decrease of 7%, or $153.8 million, from $2.34 billion at December 31, 2022. Total loans receivable, net of deferred fees and costs, decreased 1%, or $11.9 million, to $1.83 billion at December 31, 2023, from $1.84 billion at December 31, 2022.
In addition, the Bank provides a warehouse lending facility to ACM, which includes a construction-to-permanent financing line, and has developed portfolio mortgage products to diversify our held to investment loan portfolio.
On August 31, 2021, we announced that the Bank made an investment in ACM for $20.4 million to obtain a 28.7% ownership interest in ACM. The Bank provides a warehouse lending facility to ACM, which includes a construction-to-permanent financing line, and has developed portfolio mortgage products to diversify our held to investment loan portfolio.
At December 31, 2022, we had $10.4 million in loans identified as special mention within the originated loan portfolio, an increase from $3.0 million as of December 31, 2021. Special mention rated loans are loans that have a potential weakness that deserves management's close attention; however, the borrower continues to pay in accordance with their contract.
At December 31, 2023, we had $6.2 million in loans identified as special mention, a decrease of $4.2 million from December 31, 2022. Special mention rated loans have a potential weakness that deserves our close attention; however, the borrower continues to pay in accordance with their contractual terms, unless modified and disclosed.