Biggest changeAdditionally, the credit loss expense recovery included a $1.7 million negative provision for accrued interest receivable for loans currently or previously modified under the CARES Act, offset by a $1.6 million SBA guarantee repair loss allowance. 35 Noninterest Income The following table sets forth the various components of noninterest income for the years indicated: Year Ended December 31, 2023 2022 2021 (in thousands) Service charges on deposit accounts $ 10,147 $ 11,488 $ 11,043 Trade finance and other service charges and fees 4,832 4,805 4,628 Servicing income 3,177 2,757 2,820 Bank-owned life insurance income 792 832 1,011 All other operating income 5,458 4,840 3,857 Service charges, fees and other 24,406 24,722 23,359 Gain on sale of SBA loans 5,701 9,478 17,266 Net gain (loss) on sales of securities (1,871 ) — (499 ) Gain on sale of bank premises 4,000 — 45 Legal settlement 1,943 — 325 Total noninterest income $ 34,179 $ 34,200 $ 40,496 2023 Compared to 2022 For the year ended December 31, 2023, noninterest income was $34.2 million, essentially unchanged from 2022.
Biggest changeThe increase in credit loss expense for 2023 compared to 2022 was mainly attributable to a $5.2 million increase in specific allowances arising from a charge-off on a $10.0 million nonperforming commercial and industrial loan in the health-care industry. 39 Noninterest Income The following table sets forth the various components of noninterest income for the years indicated: Year Ended December 31, 2024 2023 2022 (in thousands) Service charges on deposit accounts $ 9,381 $ 10,147 $ 11,488 Trade finance and other service charges and fees 5,309 4,832 4,805 Servicing income 2,993 3,177 2,757 Bank-owned life insurance income 1,578 792 832 All other operating income 3,883 5,458 4,840 Service charges, fees and other 23,144 24,406 24,722 Gain on sale of SBA loans 6,112 5,701 9,478 Gain on sale of mortgage loans 1,469 — — Net gain (loss) on sales of securities — (1,871 ) — Gain on sale of bank premises 860 4,000 — Legal settlement — 1,943 — Total noninterest income $ 31,585 $ 34,179 $ 34,200 2024 Compared to 2023 For the year ended December 31, 2024, noninterest income was $31.6 million, a decrease of $2.6 million, or 7.6%, compared to $34.2 for the same period in 2023, due primarily to a $4.0 million gain on the sale-leaseback of a branch property in 2023 and a $0.8 million decrease in service charges on deposits due primarily to a decrease in money service business volume.
At December 31, 2023, the Company used the discounted cash flow (“DCF”) method to estimate allowances for credit losses for the commercial and industrial loan portfolio, the Probability of Default/Loss Given Default (“PD/LGD”) method for the commercial property, construction and residential property portfolios, and the Weighted Average Remaining Maturity (“WARM”) method to estimate expected credit losses for equipment financing agreements.
At December 31, 2024, the Company used the discounted cash flow (“DCF”) method to estimate allowances for credit losses for the commercial and industrial loan portfolio, the Probability of Default/Loss Given Default (“PD/LGD”) method for the commercial property, construction and residential property portfolios, and the Weighted Average Remaining Maturity (“WARM”) method to estimate expected credit losses for equipment financing agreements.
The methodology for calculating the allowance for credit losses is discussed in more detail in “Notes to Consolidated Financial Statements, Note 1 — Summary of Significant Accounting Policies.” To adjust the historical and forecast periods to current conditions, the Company applies various qualitative factors derived from market, industry or business specific data, changes in the underlying portfolio composition, trends relating to credit quality, delinquent and nonperforming loans and adversely-rated equipment financing agreements, and reasonable and supportable forecasts of economic conditions.
The methodology for calculating the allowance for credit losses is discussed in more detail in “Notes to Consolidated Financial Statements, Note 1 — Summary of Significant Accounting Policies.” The Company considers historical and forecast periods in addition to current conditions and applies various qualitative factors derived from market, industry or business specific data, changes in the underlying portfolio composition, trends relating to credit quality, delinquent and nonperforming loans and adversely-rated equipment financing agreements, and reasonable and supportable forecasts of economic conditions.
Allowance for Credit Losses and Allowance for Credit Losses Related to Off-Balance Sheet Items The Company’s estimate of the allowance for credit losses at December 31, 2023 and 2022 reflected losses expected over the remaining contractual life of the assets based on historical, current, and forward-looking information. The contractual term does not consider extensions, renewals or modifications.
Allowance for Credit Losses and Allowance for Credit Losses Related to Off-Balance Sheet Items The Company’s estimate of the allowance for credit losses at December 31, 2024 and 2023 reflected losses expected over the remaining contractual life of the assets based on historical, current, and forward-looking information. The contractual term does not consider extensions, renewals or modifications.
(4) Represents the average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities. (5) Represents net interest income as a percentage of average interest-earning assets. 33 The table below shows changes in interest income and interest expense and the amounts attributable to variations in interest rates and volumes for the periods indicated.
(4) Represents the average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities. (5) Represents net interest income as a percentage of average interest-earning assets. 37 The table below shows changes in interest income and interest expense and the amounts attributable to variations in interest rates and volumes for the periods indicated.
As of December 31, 2023 and 2022, OREO consisted of one property with a carrying value of $0.1 million. Individually Evaluated Loans The Company reviews all loans on an individual basis when they do not share similar risk characteristics with loan pools.
As of December 31, 2024 and 2023, OREO consisted of one property with a carrying value of $0.1 million. Individually Evaluated Loans The Company reviews all loans on an individual basis when they do not share similar risk characteristics with loan pools.
The following table summarizes the results as of December 31, 2023. The results are compared to policy limits, which for net interest income, specify the maximum tolerance level over a 1- to 12-month and a 13- to 24-month horizon.
The following table summarizes the results as of December 31, 2024. The results are compared to policy limits, which for net interest income, specify the maximum tolerance level over a 1- to 12-month and a 13- to 24-month horizon.
Except for nonperforming loans discussed below, management is not aware of any loans as of December 31, 2023 for which known credit problems of the borrower would cause serious doubts as to the ability of such borrowers to comply with 40 their present loan repayment terms, or any known events that would result in the loan being designated as nonperforming at some future date.
Except for nonperforming loans discussed below, management is not aware of any loans as of December 31, 2024 for which known credit problems of the borrower would cause serious doubts as to the ability of such borrowers to comply with their present loan repayment terms, or any known events that would result in the loan being designated as nonperforming at some future date.
Those factors are, in turn, affected by general economic conditions and other factors beyond our control, such as federal economic policies, the general supply of money in the economy, legislative tax policies, governmental budgetary matters, and the actions of the Federal Reserve. 32 The following table shows the average balances of assets, liabilities and stockholders’ equity; the amount of interest income, on a tax equivalent basis and interest expense; the average yield or rate for each category of interest-earning assets and interest-bearing liabilities; and the net interest spread and the net interest margin for the periods indicated.
Those factors are, in turn, affected by general economic conditions and other factors beyond our control, such as federal economic policies, including the imposition of the tariffs, the general supply of money in the economy, legislative tax policies, governmental budgetary matters, and the actions of the Federal Reserve. 36 The following table shows the average balances of assets, liabilities and stockholders’ equity; the amount of interest income, on a tax equivalent basis and interest expense; the average yield or rate for each category of interest-earning assets and interest-bearing liabilities; and the net interest spread and the net interest margin for the periods indicated.
Interest Rate Risk Management The financial performance of the Company is impacted by changes in interest rates because the Company's primary source of income is derived from earning a spread between the interest income it receives on its interest-earning assets and the interest expense it pays on its interest-bearing liabilities, its net interest income.
Interest Rate Risk Management The financial performance of the Company is impacted by changes in interest rates because the Company's primary source of income is derived from its net interest income, which represents the spread between the interest income it receives on its interest-earning assets and the interest expense it pays on its interest-bearing liabilities.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations This discussion presents management’s analysis of the financial condition and results of operations as of and for the years ended December 31, 2023, 2022 and 2021.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations This discussion presents management’s analysis of the financial condition and results of operations as of and for the years ended December 31, 2024, 2023 and 2022.
Based on management’s evaluation and analysis of portfolio credit quality and prevailing economic conditions, we believe these allowances were adequate for losses inherent in the loan portfolio and off-balance sheet exposure as of December 31, 2023.
Based on management’s evaluation and analysis of portfolio credit quality, prevailing economic conditions and economic forecasts, we believe these allowances were adequate for losses inherent in the loan portfolio and off-balance sheet exposure as of December 31, 2024.
Allowance for credit losses and Allowance for credit losses related to off-balance sheet items Our allowance for credit losses methodologies incorporate a variety of risk considerations, both quantitative and qualitative, in establishing an allowance for credit losses that management believes is appropriate at each reporting date.
Allowance for credit losses and Allowance for credit losses related to off-balance sheet items Our allowance for credit losses methodologies incorporate a variety of risk considerations, both quantitative and qualitative, that management believes is appropriate at each reporting date.
The allowance for off-balance sheet exposure, as of December 31, 2023, 2022 and 2021 was $2.5 million, $3.1 million and $2.6 million, respectively, representing a decrease of $0.6 million, or 20.6%, in 2023, and an increase of $0.5 million, or 20.4%, in 2022. The Bank closely monitors the borrower’s repayment capabilities, while funding existing commitments to ensure losses are minimized.
The allowance for off-balance sheet exposure as of December 31, 2024, 2023 and 2022 was $2.1 million, $2.5 million and $3.1 million, respectively, representing a decrease of $0.4 million, or 16.2%, in 2024, and a decrease of $0.6 million, or 20.6%, in 2023. The Bank closely monitors the borrower’s repayment capabilities, while funding existing commitments to ensure losses are minimized.
The allowance for off-balance sheet items is included in accrued expenses and other liabilities and the allowance for uncollectible accrued interest receivable is included in accrued interest receivable. 2023 Compared to 2022 Credit loss expense for 2023 was $4.3 million, compared with a credit loss expense of $0.8 million for 2022.
The allowance for off-balance sheet items is included in accrued expenses and other liabilities and the allowance for uncollectible accrued interest receivable is included in accrued interest receivable. 2024 Compared to 2023 Credit loss expense for 2024 was $4.4 million, compared with a credit loss expense of $4.3 million for 2023.
Subordinated debentures were comprised of fixed-to-floating subordinated notes of $108.3 million and $108.2 million as of December 31, 2023 and 2022, respectively, and junior subordinated deferrable interest debentures of $21.7 million and $21.2 million as of December 31, 2023 and 2022, respectively. See “Note 10 - Subordinated Debentures” to the consolidated financial statements for more details.
Subordinated debentures were comprised of fixed-to-floating subordinated notes of $108.5 million and $108.3 million as of December 31, 2024 and 2023, respectively, and junior subordinated deferrable interest debentures of $22.1 million and $21.7 million as of December 31, 2024 and 2023, respectively. See “Note 10 - Subordinated Debentures” to the consolidated financial statements for more details.
Nonperforming assets were $15.6 million at December 31, 2023, or 0.21% of total assets, compared with $10.0 million, or 0.14%, at December 31, 2022. Additionally, not included in nonperforming assets were repossessed personal property assets associated with equipment finance agreements of $1.3 million and $0.5 million at December 31, 2023 and 2022, respectively.
Nonperforming assets were $14.4 million at December 31, 2024, or 0.19% of total assets, compared with $15.6 million, or 0.21%, at December 31, 2023. Additionally, not included in nonperforming assets were repossessed personal property assets associated with equipment finance agreements of $0.6 million and $1.3 million at December 31, 2024 and 2023, respectively.
At December 31, 2023, the Bank’s total risk-based capital ratio was 14.27%, Tier 1 risk-based capital ratio was 13.26%, common equity Tier 1 capital ratio was 13.26%, and Tier 1 leverage capital ratio was 11.32%, placing the Bank in the “well capitalized” category, which is defined as institutions with total risk-based capital ratio equal to or greater than 10.00%, Tier 1 risk-based capital ratio equal to or greater than 8.00%, common equity Tier 1 capital ratio of 6.50%, and Tier 1 leverage capital ratio equal to or greater than 5.00%.
At December 31, 2024, the Bank’s total risk-based capital ratio was 14.43%, Tier 1 risk-based capital ratio was 13.36%, common equity Tier 1 capital ratio was 13.36%, and Tier 1 leverage capital ratio was 11.47%, placing the Bank in the “well capitalized” category, which is defined as institutions with total risk-based capital ratio equal to or greater than 10.00%, Tier 1 risk-based capital ratio equal to or greater than 8.00%, common equity Tier 1 capital ratio of 6.50%, and Tier 1 leverage capital ratio equal to or greater than 5.00%.
At December 31, 2023, 1.25% of equipment financing agreements were on nonaccrual status compared with 0.96% at December 31, 2022. As of December 31, 2023 and 2022, all loans 90 days or more past due were classified as nonaccrual.
At December 31, 2024, 1.81% of equipment financing agreements were on nonaccrual status compared with 1.25% at December 31, 2023. At December 31, 2024 and 2023, all loans 90 days or more past due were classified as nonaccrual.
The following is a summary of contractual maturities of FHLB advances greater than twelve months: December 31, 2023 December 31, 2022 FHLB of San Francisco Outstanding Balance Weighted Average Rate Outstanding Balance Weighted Average Rate (dollars in thousands) Advances due over 12 months through 24 months $ 12,500 1.90 % $ 37,500 0.40 % Advances due over 24 months through 36 months 62,500 4.37 12,500 1.90 Outstanding advances over 12 months $ 75,000 3.96 % $ 50,000 0.78 % The following is financial data pertaining to FHLB advances: As of December 31, 2023 2022 2021 (dollars in thousands) Weighted-average interest rate at end of year 4.69 % 3.57 % 1.05 % Weighted-average interest rate during the year 3.48 % 1.52 % 1.17 % Average balance of FHLB advances $ 197,390 $ 148,027 $ 145,277 Maximum amount outstanding at any month-end $ 450,000 $ 350,000 $ 162,500 Subordinated debentures were $130.0 million as of December 31, 2023 and $129.4 million as of December 31, 2022.
The following is a summary of contractual maturities of FHLB advances greater than twelve months: December 31, 2024 December 31, 2023 FHLB of San Francisco Outstanding Balance Weighted Average Rate Outstanding Balance Weighted Average Rate (dollars in thousands) Advances due over 12 months through 24 months $ 37,500 4.58 % $ 12,500 1.90 % Advances due over 24 months through 36 months — — 62,500 4.37 Outstanding advances over 12 months $ 37,500 4.58 % $ 75,000 3.96 % The following is financial data pertaining to FHLB advances: As of December 31, 2024 2023 2022 (dollars in thousands) Weighted-average interest rate at end of year 4.75 % 4.69 % 3.57 % Weighted-average interest rate during the year 4.37 % 3.48 % 1.52 % Average balance of FHLB advances $ 154,112 $ 197,390 $ 148,027 Maximum amount outstanding at any month-end $ 350,000 $ 450,000 $ 350,000 Subordinated debentures were $130.6 million as of December 31, 2024 and $130.0 million as of December 31, 2023.
Gross charge-offs for the year ended December 31, 2023 consisted of the $5.2 million charge-off on a nonperforming commercial and industrial loan in the health-care industry, the $1.0 million charge-off on a nonperforming commercial and industrial loan, and $8.8 million of charge-offs of equipment financing arrangements.
Gross charge-offs for the year ended December 31, 2024 consisted of the $1.1 million charge-off on a nonperforming commercial and industrial loan in the health-care industry and $9.5 million of charge-offs of equipment financing arrangements.
Net loan charge-offs were $7.0 million, or 0.12% of average loans, compared with net loan charge-offs of $1.4 million, or 0.02% of average loans and net loan charge-offs of $6.3 million or 0.13% of average loans, respectively, for the years ended December 31, 2023, 2022 and 2021.
Net loan charge-offs were $4.1 million, or 0.07% of average loans, compared with net loan charge-offs of $7.0 million, or 0.12% of average loans and net loan charge-offs of $1.4 million or 0.02% of average loans, respectively, for the years ended December 31, 2024, 2023 and 2022.
See “— Allowance for Credit Losses”, “Financial Condition — Allowance for credit losses and Allowance for credit losses related to off-balance sheet items”, “Results of Operations — Credit Loss Expense” and “Notes to Consolidated Financial Statements, Note 1 — Summary of Significant Accounting Policies” for additional information on methodologies used to determine the allowance for credit losses and the allowance for credit losses related to off-balance sheet items. 30 Allowance Attribution Analysis Allowance for credit losses (in thousands) December 31, 2022 $ 71,523 Charge-offs (16,090 ) Recoveries 9,047 Provision (recovery) attributed to qualitative considerations (2,525 ) Provision attributed to quantitative considerations 371 Provision attributed to individually evaluated loans 7,136 December 31, 2023 $ 69,462 The following are the key assumptions employed in the determination of the allowance for credit losses at December 31, 2023 and 2022: Economic Factors 12/31/2023 12/31/2022 Description of Economic Factors Prepayment rates 14.44 % 14.52 % Average total portfolio rate Curtailment rates 83.72 % 85.80 % Average total portfolio rate Unemployment rate 3.96 % 4.00 % Average of 4 quarter forecast period; Baseline (1) Gross domestic product (“GDP”) growth rate year over year % (0.91 )% (1.29 )% Average of 4 quarter forecast period; Alternative Scenario 3 (2) Consumer sentiment 71.78 70.10 Average of 4 quarter forecast period; Alternative Scenario 3 (2) Federal funds target rate 4.6 % 5.1 % 1 year forecast of median target rate; FOMC December 2023 projection (1) The Moody's Baseline scenario was used for the unemployment rate forecast for periods ended December 31, 2023 and 2022.
See “— Allowance for Credit Losses”, “Financial Condition — Allowance for credit losses and Allowance for credit losses related to off-balance sheet items”, “Results of Operations — Credit Loss Expense” and “Notes to Consolidated Financial Statements, Note 1 — Summary of Significant Accounting Policies” for additional information on methodologies used to determine the allowance for credit losses and the allowance for credit losses related to off-balance sheet items. 34 Allowance Attribution Analysis Allowance for credit losses (in thousands) December 31, 2023 $ 69,462 Charge-offs (11,618 ) Recoveries 7,485 Provision (recovery) attributed to qualitative considerations (1,015 ) Provision (recovery) attributed to quantitative considerations (1,071 ) Provision attributed to individually evaluated loans 6,904 December 31, 2024 $ 70,147 The following are the key assumptions employed in the determination of the allowance for credit losses at December 31, 2024 and 2023: Economic Factors 12/31/2024 12/31/2023 Description of Economic Factors Prepayment rates 14.35 % 14.44 % Average total portfolio rate Curtailment rates 83.83 % 83.72 % Average total portfolio rate Unemployment rate 4.10 % 3.96 % Average of 4 quarter forecast period; Baseline (1) Gross domestic product (“GDP”) growth rate year over year % (0.25 )% (0.91 )% Average of 4 quarter forecast period; Alternative Scenario 3 (2) Consumer sentiment 71.31 71.78 Average of 4 quarter forecast period; Alternative Scenario 3 (2) Federal funds target rate 3.9 % 4.6 % 1 year forecast of median target rate; FOMC December 2024 projection (1) The Moody's baseline scenario was used for the unemployment rate forecast for the periods ended December 31, 2024 and 2023.
The Company reviews baseline and alternative economic scenarios from Moody’s and quarterly projections of federal funds target rates from the Federal Open Market Committee (“FOMC”) for consideration as qualitative factors.
The Company reviews baseline and alternative economic scenarios from Moody’s (previously known as Moody’s Analytics, a subsidiary of Moody’s Corporation) and quarterly projections of federal funds target rates from the Federal Open Market Committee (“FOMC”) for consideration as qualitative factors.
As of January 1, 2024, after giving effect to the 2024 first quarter dividend declared by the Company, the Bank has the ability to pay $174.5 million of dividends without the prior approval of the Commissioner of the DFPI.
As of January 1, 2025, after giving effect to the 2025 first quarter dividend declared by the Company, the Bank has the ability to pay $119.6 million of dividends without the prior approval of the Commissioner of the DFPI.
(2) Amounts calculated on a fully equivalent basis using the current statutory federal tax rate of 21%. 2023 Compared to 2022 Interest income, on a taxable equivalent basis, increased $95.5 million, or 34.9%, to $369.3 million for the year ended December 31, 2023 from $273.8 million for the year ended December 31, 2022.
(2) Amounts calculated on a fully equivalent basis using the current statutory federal tax rate of 21%. 2024 Compared to 2023 Interest income, on a taxable equivalent basis, increased $29.5 million, or 8.0%, to $398.8 million for the year ended December 31, 2024 from $369.3 million for the year ended December 31, 2023.
The Company paid $30.5 million ($1.00 per share), $28.6 million ($0.94 per share), and $16.5 million ($0.54 per share) in dividends in 2023, 2022, and 2021, respectively.
The Company paid $30.4 million ($1.00 per share), $30.5 million ($1.00 per share), and $28.6 million ($0.94 per share) in dividends in 2024, 2023, and 2022, respectively.
Off-Balance Sheet Arrangements For a discussion of off-balance sheet arrangements, see “Note 19 — Off-Balance Sheet Commitments” of Notes to Consolidated Financial Statements and “Item 1. Business — Off-Balance Sheet Commitments” in this Report.
For a discussion of our liquidity position, see “Note 22 - Liquidity” of Notes to Consolidated Financial Statements in this Report. 52 Off-Balance Sheet Arrangements For a discussion of off-balance sheet arrangements, see “Note 19 — Off-Balance Sheet Commitments” of Notes to Consolidated Financial Statements and “Item 1. Business — Off-Balance Sheet Commitments” in this Report.
The effective tax rate for the years ended December 31, 2023, 2022 and 2021 was 30.1%, 27.9% and 27.2%, respectively. The higher effective tax rate for 2023 compared with 2022 was due mainly to the increases in the permanent difference addback and valuation allowance for state net operating loss carryforwards.
The effective tax rate for the years ended December 31, 2024, 2023 and 2022 was 29.8%, 30.1% and 27.9%, respectively. The lower effective tax rate for 2024 compared with 2023 was due mainly to the decreases in the permanent difference addback and valuation allowance for state net operating loss carryforwards.
The key assumptions, based upon loans receivable, securities and deposits, are as follows: Conditional prepayment rates*: Loans receivable 15 % Securities 6 % Deposit rate betas*: NOW, savings, money market demand 48 % Time deposits, retail and wholesale 76 % * Balance-weighted average 45 While the assumptions used are based on current economic and local market conditions, there is no assurance as to the predictive nature of these conditions, including how customer preferences or competitor influences might change.
These estimates are based upon a number of assumptions, including the timing and magnitude of interest rate changes, prepayments on loans receivable and securities, pricing strategies on loans receivable and deposits, and replacement of asset and liability cash flows. 51 The key assumptions, based upon loans receivable, securities and deposits, are as follows: Conditional prepayment rates*: Loans receivable 15 % Securities 6 % Deposit rate betas*: NOW, savings, money market demand 48 % Time deposits, retail and wholesale 76 % * Balance-weighted average While the assumptions used are based on current economic and local market conditions, there is no assurance as to the predictive nature of these conditions, including how customer preferences or competitor influences might change.
The Company has granted a concession by providing principal forgiveness, a term extension, an other-than-insignificant payment delay, or an interest rate reduction.
The Company may grant a concession by providing principal forgiveness, a term extension, an other-than-insignificant payment delay, interest only, payment deferrals, or an interest rate reduction.
The allowance for credit losses as a percentage of loans decreased to 1.12% as of December 31, 2023 from 1.20% as of December 31, 2022. The allowance attributed to loans individually evaluated was $3.4 million at December 31, 2023 compared with $3.3 million at December 31, 2022.
The allowance for credit losses as a percentage of loans was 1.12% as of December 31, 2024 and 2023. The allowance attributed to loans individually evaluated was $6.2 million at December 31, 2024 compared with $3.4 million at December 31, 2023.
At December 31, 2023, FHLB advances were $325.0 million, a decrease of $25.0 million from $350.0 million at December 31, 2022. Funds from deposit growth not used to fund loan production were used to pay off borrowings. At December 31, 2023, the Bank had $112.5 million in term advances and $212.5 million in FHLB open advances.
At December 31, 2024, FHLB advances were $262.5 million, a decrease of $62.5 million from $325.0 million at December 31, 2023, as funds from deposit growth not used to fund loan production were used to pay off borrowings. At December 31, 2024, the Bank had $37.5 million in term advances and $225.0 million in FHLB open advances.
As of December 31, 2023 and 2022, the Bank had $325.0 million and $350.0 million of FHLB advances, $58.3 million and $83.3 million of brokered deposits, and $120.0 million and $120.0 million of State of California time deposits, respectively. Borrowings and Subordinated Debentures Borrowings mostly take the form of FHLB advances.
As of December 31, 2024 and 2023, the Bank had $262.5 million and $325.0 million of FHLB advances, and $60.7 million and $58.3 million of brokered deposits, respectively. The Bank had $120.0 million of State of California time deposits at both December 31, 2024 and 2023. Borrowings and Subordinated Debentures Borrowings mostly take the form of FHLB advances.
Other uninsured deposits, such as demand deposits and money market and savings deposits were $1.84 billion. In addition, $1.09 billion of total uninsured deposits were in accounts with balances of $5.0 million or more at December 31, 2023. The Bank’s wholesale funds historically consisted of FHLB advances, brokered deposits, as well as State of California time deposits.
In addition, $1.21 billion of total uninsured deposits were in accounts with balances of $5.0 million or more at December 31, 2024. The Bank’s wholesale funds historically consisted of FHLB advances, brokered deposits, as well as State of California time deposits.
Deposits The following table shows the composition of deposits by type as of the dates indicated: As of December 31, 2023 2022 2021 Balance Percent Balance Percent Balance Percent (dollars in thousands) Demand – noninterest-bearing $ 2,003,596 31.9 % $ 2,539,602 41.3 % $ 2,574,517 44.5 % Interest-bearing: Demand 87,452 1.4 115,573 1.9 125,183 2.2 Money market and savings 1,734,659 27.6 1,556,690 25.2 2,099,381 36.2 Uninsured amount of time deposits more than $250,000: Three months or less 186,321 3.0 44,828 0.7 69,464 1.2 Over three months through six months 201,085 3.2 123,471 2.0 73,808 1.3 Over six months through twelve months 222,683 3.5 191,248 3.1 29,706 0.5 Over twelve months 70,932 1.1 138,451 2.2 549 — All other insured time deposits 1,773,846 28.2 1,458,209 23.6 813,661 14.1 Total deposits $ 6,280,574 100.0 % $ 6,168,072 100.0 % $ 5,786,269 100.0 % Total deposits were $6.28 billion, $6.17 billion and $5.79 billion as of December 31, 2023, 2022 and 2021, respectively, representing an increase of $112.5 million, or 1.8%, for 2023, and an increase of $381.8 million, or 6.6%, for 2022.
Deposits The following table shows the composition of deposits by type as of the dates indicated: As of December 31, 2024 2023 2022 Balance Percent Balance Percent Balance Percent (dollars in thousands) Demand – noninterest-bearing $ 2,096,634 32.6 % $ 2,003,596 31.9 % $ 2,539,602 41.3 % Interest-bearing: Demand 80,323 1.2 87,452 1.4 115,573 1.9 Money market and savings 1,933,535 30.0 1,734,659 27.6 1,556,690 25.2 Uninsured amount of time deposits more than $250,000: Three months or less 225,015 3.5 186,321 3.0 44,828 0.7 Over three months through six months 219,304 3.4 201,085 3.2 123,471 2.0 Over six months through twelve months 202,966 3.2 222,683 3.5 191,248 3.1 Over twelve months 14 — 70,932 1.1 138,451 2.2 All other insured time deposits 1,677,985 26.1 1,773,846 28.2 1,458,209 23.6 Total deposits $ 6,435,776 100.0 % $ 6,280,574 100.0 % $ 6,168,072 100.0 % Total deposits were $6.44 billion, $6.28 billion and $6.17 billion as of December 31, 2024, 2023 and 2022, respectively, representing an increase of $155.2 million, or 2.5%, for 2024, and an increase of $112.5 million, or 1.8%, for 2023.
The $15.5 million of nonperforming loans as of December 31, 2023 had individually evaluated allowances of $3.4 million, compared with $9.8 million of nonperforming loans with individually evaluated allowances of $3.3 million as of December 31, 2022.
The $14.3 million of nonperforming loans as of December 31, 2024 had individually evaluated allowances of $6.2 million, compared with $15.5 million of nonperforming loans with individually evaluated allowances of $3.4 million as of December 31, 2023.
The increase was primarily attributable to the decrease in unrealized losses at year-end 2023 when compared with year-end 2022. 37 The following table summarizes the contractual maturity schedule for securities, at amortized cost, and their cost-weighted average yield, which is calculated using amortized cost as the weight, as of December 31, 2023: After One Year But After Five Years But Within One Year Within Five Years Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield (dollars in thousands) Securities available for sale: U.S.
The following table summarizes the contractual maturity schedule for securities, at amortized cost, and their cost-weighted average yield, which is calculated using amortized cost as the weight, as of December 31, 2024: After One Year But After Five Years But Within One Year Within Five Years Within Ten Years After Ten Years Total Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield (dollars in thousands) Securities available for sale: U.S.
The credit loss expense for 2022 was comprised of a $0.3 million provision for credit losses and a $0.5 million provision for off-balance sheet items.
The 2024 credit loss expense was comprised of a $4.8 million provision for credit losses and a $0.4 million recovery for off-balance sheet items.
Effective Q2 2022, the Company elected to use Alternative Scenario 3 (mid-level downside/pessimistic scenario) for the GDP growth rate and consumer sentiment forecasts, given the elevation in inflation and rising rate environment. The potential effect from changes in key assumptions could affect the estimated allowance for credit losses at December 31, 2023.
Effective Q1 2024, the Company elected to use equally weighted alternative scenario 2 and 3 (mid-level downside/pessimistic scenario) for the GDP growth rate and consumer sentiment forecasts, given the current market condition. The potential effect from changes in key assumptions could affect the estimated allowance for credit losses at December 31, 2024.
At December 31, 2023, the Company’s total risk-based capital ratio, Tier 1 risk-based capital ratio, common equity Tier 1 capital ratio and Tier 1 leverage capital ratio were 14.95%, 12.20%, 11.86%, and 10.37%, respectively, all of which exceeded the Company’s regulatory capital ratio requirements.
At December 31, 2024, the Company’s total risk-based capital ratio, Tier 1 risk-based capital ratio, common equity Tier 1 capital ratio and Tier 1 leverage capital ratio were 15.24%, 12.46%, 12.11%, and 10.63%, respectively, all of which exceeded the Company’s regulatory capital ratio requirements.
The average rate on borrowings increased from 1.61% in 2022, to 3.48% in 2023. 34 2022 Compared to 2021 Interest income, on a taxable equivalent basis, increased $57.1 million, or 26.4%, to $273.8 million for the year ended December 31, 2022 from $216.7 million for the year ended December 31, 2021.
The average rate on borrowings increased from 3.48% in 2023, to 4.38% in 2024. 38 2023 Compared to 2022 Interest income, on a taxable equivalent basis, increased $95.5 million, or 34.9%, to $369.3 million for the year ended December 31, 2023 from $273.8 million for the year ended December 31, 2022.
The average rate on interest-bearing deposits increased from 0.79% in 2022, to 3.35% in 2023.
The average rate on interest-bearing deposits increased from 3.35% in 2023, to 4.16% in 2024.
The increase 43 in total deposits for 2023 was primarily attributable to an increase of $498.7 million in time deposits and an increase of $178.0 million in money market and savings accounts, offset by a decrease of $536.0 million in non-interest bearing demand deposits.
The increase in total deposits for 2024 was primarily attributable to an increase of $198.9 million in money market and savings accounts and an increase of $93.0 million in non-interest bearing demand deposits, offset by a decrease of $129.6 million in time deposits.
Nonaccrual loans were $15.5 million and $9.8 million as of December 31, 2023 and 2022, respectively, representing an increase of $5.7 million, or 58.2%, for 2023. The increase in nonaccrual loans for 2023 resulted from additions to nonperforming loans of $12.7 million, offset by payoffs, paydowns, note sales, or upgrades of $7.0 million.
Nonaccrual loans were $14.3 million and $15.5 million as of December 31, 2024 and 2023, respectively, representing a decrease of $1.2 million, or 7.8%, for 2024. The decrease in nonaccrual loans for 2024 resulted from payoffs, paydowns, note sales, or upgrades of $13.6 million, offset by additions to nonperforming loans of $12.4 million.
The net increase was due to production of $1.29 billion, offset by payoffs and prepayments of $1.07 billion. • Securities increased $11.9 million to $865.7 million at December 31, 2023 from $853.8 million at December 31, 2022, primarily attributable to a decrease in unrealized losses during 2023. • Deposits were $6.28 billion at December 31, 2023 compared with $6.17 billion at December 31, 2022 as time deposits and money market and savings deposits increased $498.7 million and $178.0 million, respectively, while non-interest bearing demand deposits decreased $536.0 million. • Borrowings decreased $25.0 million to $325.0 million at December 31, 2023 compared with $350.0 million at December 31, 2022. • Cash dividends were $1.00 per share of common stock for the year ended December 31, 2023 compared with $0.94 and $0.54 per share of common stock for the years ended December 31, 2022 and 2021, respectively. • Return on average assets and return on average stockholders’ equity for the year ended December 31, 2023 were 1.08% and 10.70%, respectively, as compared with 1.44% and 14.83%, respectively, for the year ended December 31, 2022.
The net increase was due to loan production of $1.19 billion, offset by payoffs, loan sales, and prepayments of $1.12 billion. • Securities increased $40.1 million to $905.8 million at December 31, 2024 from $865.7 million at December 31, 2023, primarily attributable to $196.4 million in securities purchases, offset by $156.2 million in securities maturities and payoffs during 2024. • Deposits were $6.44 billion at December 31, 2024 compared with $6.28 billion at December 31, 2023 as non-interest bearing demand deposits and money market and savings deposits increased by $93.0 million and $198.9 million, respectively, while time deposits decreased by $129.6 million. • Borrowings decreased $62.5 million to $262.5 million at December 31, 2024 compared with $325.0 million at December 31, 2023. • Cash dividends were $1.00, $1.00, and $0.94 per share of common stock for the years ended December 31, 2024, 2023 and 2022, respectively. • Return on average assets and return on average stockholders’ equity for the year ended December 31, 2024 were 0.83% and 7.97%, respectively, as compared with 1.08% and 10.70%, respectively, for the year ended December 31, 2023, and 1.44% and 14.83%, respectively, for the year ended December 31, 2022.
The unemployment rate forecast remained with the Baseline Scenario due to job market volatility and deterioration below expectations, with less impact to the lending environment compared to GDP growth and consumer sentiment forecasts. (2) The Moody's Alternative Scenario 3 was used for the GDP growth rate and consumer sentiment forecast for the periods ended December 31, 2023 and 2022.
The unemployment rate forecast remained with the baseline scenario due to job market volatility and deterioration below expectations, with less impact to the lending environment compared to GDP growth and consumer sentiment forecasts.
The net interest spread and net interest margin, on a taxable equivalent basis, for the year ended December 31, 2022 were 3.02% and 3.50%, respectively, compared with 2.81% and 3.08%, respectively, for 2021. The average balance of interest earning assets increased $458.7 million, or 7.2%, to $6.80 billion for the year ended December 31, 2022 from $6.34 billion for 2021.
The net interest spread and net interest margin, on a taxable equivalent basis, for the year ended December 31, 2024 were 1.27% and 2.78%, respectively, compared with 1.74% and 3.08%, respectively, for 2023. The average balance of interest earning assets increased $120.1 million, or 1.7%, to $7.30 billion for the year ended December 31, 2024 from $7.18 billion for 2023.
The $217.4 million net increase in loans for 2023 was due to production of $1.29 billion, offset by payoffs and prepayments of $1.07 billion.
The $68.3 million net increase in loans for 2024 was due to production of $1.19 billion, offset by payoffs and prepayments of $1.13 billion.
Loan originations in 2023 consisted of $400.8 million of commercial real estate loans, $183.4 million of commercial and industrial loans, $305.9 million of residential/consumer loans, $248.6 million of equipment financing agreements, and $149.9 million of SBA loans. The table below shows the maturity distribution of outstanding loans (before the allowance for credit losses) as of December 31, 2023.
Loan originations in 2024 consisted of $404.7 million of commercial real estate loans, $275.0 million of commercial and industrial loans, $164.3 million of residential/consumer loans, $164.0 million of equipment financing agreements, and $186.7 million of SBA loans. The table below shows the maturity distribution of outstanding loans (before the allowance for credit losses) as of December 31, 2024.
For the Year Ended December 31, 2023 December 31, 2022 December 31, 2021 Interest Average Interest Average Interest Average Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense Rate Balance Expense Rate Balance Expense Rate Assets (dollars in thousands) Interest-earning assets: Loans receivable (1) $ 5,968,339 $ 339,811 5.69 % $ 5,596,564 $ 257,878 4.61 % $ 4,794,505 $ 208,601 4.35 % Securities (2) 967,231 16,938 1.78 % 949,889 12,351 1.33 % 845,437 6,230 0.75 % FHLB stock 16,385 1,229 7.50 % 16,385 1,024 6.25 % 16,385 941 5.74 % Interest-bearing deposits in other banks 230,835 11,350 4.92 % 236,678 2,560 1.08 % 684,442 903 0.13 % Total interest-earning assets 7,182,790 369,328 5.15 % 6,799,516 273,813 4.03 % 6,340,769 216,675 3.42 % Noninterest-earning assets: Cash and due from banks 62,049 66,993 62,401 Allowance for credit losses (70,501 ) (73,094 ) (84,735 ) Other assets 240,779 247,838 225,750 Total assets $ 7,415,117 $ 7,041,253 $ 6,544,185 Liabilities and stockholders' equity Interest-bearing liabilities: Deposits: Demand: interest-bearing $ 97,388 $ 117 0.12 % $ 121,992 $ 100 0.08 % $ 113,326 $ 61 0.05 % Money market and savings 1,547,911 44,066 2.85 % 2,025,961 12,753 0.63 % 2,028,235 5,199 0.26 % Time deposits 2,371,520 90,525 3.82 % 1,136,073 13,085 1.15 % 1,111,857 6,395 0.58 % Total interest-bearing deposits 4,016,819 134,708 3.35 % 3,284,026 25,938 0.79 % 3,253,418 11,655 0.36 % Borrowings 197,409 6,867 3.48 % 148,047 2,382 1.61 % 145,297 1,697 1.17 % Subordinated debentures 129,708 6,482 5.00 % 149,891 7,846 5.23 % 154,400 8,273 5.35 % Total interest-bearing liabilities 4,343,936 148,057 3.41 % 3,581,964 36,166 1.01 % 3,553,115 21,625 0.61 % Noninterest-bearing liabilities and equity: Demand deposits: noninterest-bearing 2,173,813 2,665,646 2,307,052 Other liabilities 149,460 109,847 77,637 Stockholders' equity 747,908 683,796 606,381 Total liabilities and stockholders' equity $ 7,415,117 $ 7,041,253 $ 6,544,185 Net interest income (taxable equivalent basis) $ 221,271 $ 237,647 $ 195,050 Cost of deposits (3) 2.18 % 0.44 % 0.21 % Net interest spread (taxable equivalent basis) (4) 1.74 % 3.02 % 2.81 % Net interest margin (taxable equivalent basis) (5) 3.08 % 3.50 % 3.08 % (1) Loans receivable include loans held for sale and exclude the allowance for credit losses.
For the Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Interest Average Interest Average Interest Average Average Income / Yield / Average Income / Yield / Average Income / Yield / Balance Expense Rate Balance Expense Rate Balance Expense Rate Assets (dollars in thousands) Interest-earning assets: Loans receivable (1) $ 6,110,713 $ 366,153 5.99 % $ 5,968,339 $ 339,811 5.69 % $ 5,596,564 $ 257,878 4.61 % Securities (2) 983,434 21,583 2.22 % 967,231 16,938 1.78 % 949,889 12,351 1.33 % FHLB stock 16,385 1,437 8.76 % 16,385 1,229 7.50 % 16,385 1,024 6.25 % Interest-bearing deposits in other banks 192,342 9,610 5.00 % 230,835 11,350 4.92 % 236,678 2,560 1.08 % Total interest-earning assets 7,302,874 398,783 5.46 % 7,182,790 369,328 5.15 % 6,799,516 273,813 4.03 % Noninterest-earning assets: Cash and due from banks 55,830 62,049 66,993 Allowance for credit losses (68,553 ) (70,501 ) (73,094 ) Other assets 248,820 240,779 247,838 Total assets $ 7,538,971 $ 7,415,117 $ 7,041,253 Liabilities and stockholders' equity Interest-bearing liabilities: Deposits: Demand: interest-bearing $ 83,807 $ 119 0.14 % $ 97,388 $ 117 0.12 % $ 121,992 $ 100 0.08 % Money market and savings 1,870,541 68,304 3.65 % 1,547,911 44,066 2.85 % 2,025,961 12,753 0.63 % Time deposits 2,433,516 114,269 4.70 % 2,371,520 90,525 3.82 % 1,136,073 13,085 1.15 % Total interest-bearing deposits 4,387,864 182,692 4.16 % 4,016,819 134,708 3.35 % 3,284,026 25,938 0.79 % Borrowings 154,193 6,746 4.38 % 197,409 6,867 3.48 % 148,047 2,382 1.61 % Subordinated debentures 130,325 6,571 5.04 % 129,708 6,482 5.00 % 149,891 7,846 5.23 % Total interest-bearing liabilities 4,672,382 196,009 4.20 % 4,343,936 148,057 3.41 % 3,581,964 36,166 1.01 % Noninterest-bearing liabilities and equity: Demand deposits: noninterest-bearing 1,920,492 2,173,813 2,665,646 Other liabilities 165,288 149,460 109,847 Stockholders' equity 780,809 747,908 683,796 Total liabilities and stockholders' equity $ 7,538,971 $ 7,415,117 $ 7,041,253 Net interest income (taxable equivalent basis) $ 202,774 $ 221,271 $ 237,647 Cost of deposits (3) 2.90 % 2.18 % 0.44 % Net interest spread (taxable equivalent basis) (4) 1.27 % 1.74 % 3.02 % Net interest margin (taxable equivalent basis) (5) 2.78 % 3.08 % 3.50 % (1) Loans receivable include loans held for sale and exclude the allowance for credit losses.
The following table illustrates the possible individual effects to the allowance for credit losses from changes in such assumptions: Sensitivity Analysis Assumptions Increase Decrease (in thousands) Forecast period (from 12 months to 6 or 24 months) $ 494 $ (1,267 ) Estimated unemployment rate (from Baseline to S2 or S1) (1) $ 10,658 $ (2,643 ) Estimated prepayment and curtailment rates (+/-10%) $ 538 $ (539 ) Estimated GDP growth rate (from S3 to S4 or S2) (1) $ 33 $ (57 ) Consumer sentiment (from S3 to S4 or S2) (1) $ 654 $ (2,091 ) Federal funds target rate (+/- 25 bps) $ 100 $ (100 ) 31 (1) The following table provides additional details to the Baseline and Alternative Scenarios referred to above: Unemployment Rate GDP Year over Year % Change Consumer Sentiment Baseline scenario 3.96 % — % — Alternative Scenario S1 3.14 % — % — Alternative Scenario S2 5.70 % 0.35 % 79.99 Alternative Scenario S3 — % -0.91 % 71.78 Alternative Scenario S4 — % -1.65 % 69.23 Executive Overview For the years ended December 31, 2023, 2022 and 2021, net income was $80.0 million, $101.4 million and $98.7 million, respectively.
The following table presents the possible individual effects to the allowance for credit losses from changes in such assumptions: Sensitivity Analysis Assumptions Increase Decrease (in thousands) Forecast period (from 12 months to 6 or 24 months) $ 679 $ (1,346 ) Estimated unemployment rate (from Baseline to S2 or S1) (1) $ 9,079 $ (2,611 ) Estimated prepayment and curtailment rates (+/-10%) $ 579 $ (573 ) Estimated GDP growth rate (from S2/S3 to S4 or S2) (1) $ 58 $ (28 ) Consumer sentiment (from S2/S3 to S4 or S2) (1) $ 1,531 $ (928 ) Federal funds target rate (+/- 25 bps) $ 99 $ (101 ) 35 (1) The following table provides additional details to the baseline and alternative scenarios referred to above: Unemployment Rate GDP Year over Year % Change Consumer Sentiment Baseline scenario 4.10 % — % — Alternative Scenario S1 3.29 % — % — Alternative Scenario S2 6.30 % 0.37 % 75.03 Alternative Scenario S2/S3 — % (0.25 )% 71.31 Alternative Scenario S3 — % (0.86 )% 67.59 Alternative Scenario S4 — % (1.53 )% 65.17 Executive Overview For the years ended December 31, 2024, 2023 and 2022, net income was $62.2 million, $80.0 million and $101.4 million, respectively.
The average yield on interest-earning assets, on a taxable equivalent basis, increased 61 basis points to 4.03% in 2022 from 3.42% in 2021, due mainly to the increase in the yields on loans and securities.
The average yield on interest-earning assets, on a taxable equivalent basis, increased 31 basis points to 5.46% in 2024 from 5.15% in 2023, due mainly to the increase in the yields on loans and securities.
Gross recoveries for the year ended December 31, 2023 primarily consisted of a $6.8 million recovery from a troubled loan relationship in 2019.
Gross recoveries for the year ended December 31, 2024 primarily consisted of a $3.2 million recovery from a troubled loan relationship identified in 2023 and $1.8 million in recoveries on equipment financing arrangements.
Credit Loss Expense As a result of credit risks inherent in our lending business, we recognize an allowance for credit losses through charges to credit loss expense. These charges pertain not only to our outstanding loan portfolio, but also to off-balance sheet items, such as commitments to extend credit.
These charges pertain not only to our outstanding loan portfolio, but also to off-balance sheet items, such as commitments to extend credit. Credit loss expense for our outstanding loan portfolio is recorded to the allowance for credit losses.
The changes in the deposit composition from 2022 to 2023 were primarily due to the increase in deposit rates. At December 31, 2023, the loan-to-deposit ratio was 98.4% compared with 96.7% at December 31, 2022. The average balance of deposits for the years ended December 31, 2023, 2022 and 2021 were $6.19 billion, $5.95 billion and $5.56 billion, respectively.
At December 31, 2024, the loan-to-deposit ratio was 97.1% compared with 98.4% at December 31, 2023. 49 The average balance of deposits for the years ended December 31, 2024, 2023 and 2022 was $6.31 billion, $6.19 billion and $5.95 billion, respectively. The average balance of deposits increased 1.9%, 4.0% and 7.0% in 2024, 2023 and 2022, respectively.
The table below presents the allowance for credit losses by portfolio segment as a percentage of the total allowance for credit losses and loans by portfolio segment as a percentage of the aggregate investment of loans receivable for the periods presented: As of December 31, 2023 2022 Allowance Amount Percentage of Total Allowance Total Loans Percentage of Total Loans Allowance Amount Percentage of Total Allowance Total Loans Percentage of Total Loans (dollars in thousands) Real estate loans: Commercial property Retail $ 10,264 14.8 % $ 1,107,360 17.9 % $ 7,872 11.0 % $ 1,023,608 17.2 % Hospitality 15,534 22.4 740,519 12.0 13,407 18.7 646,893 10.8 Office 3,024 4.4 574,981 9.3 2,293 3.2 499,946 8.4 Other 8,663 12.4 1,366,534 22.1 13,056 18.3 1,553,729 26.0 Total commercial property loans 37,485 54.0 3,789,394 61.3 36,628 51.2 3,724,176 62.4 Construction 2,756 4.0 100,345 1.6 4,022 5.7 109,205 1.8 Residential 5,258 7.5 962,661 15.6 3,376 4.7 734,472 12.4 Total real estate loans 45,499 65.5 4,852,400 78.5 44,026 61.6 4,567,853 76.6 Commercial and industrial loans 10,257 14.8 747,819 12.1 15,267 21.3 804,492 13.4 Equipment financing agreements 13,706 19.7 582,215 9.4 12,230 17.1 594,788 10.0 Total $ 69,462 100.0 % $ 6,182,434 100.0 % $ 71,523 100.0 % $ 5,967,133 100.0 % The following table sets forth certain information regarding certain ratios related to our allowance for credit losses for the periods presented: As of and for the Year Ended December 31, 2023 2022 2021 (dollars in thousands) Ratios: Allowance for credit losses to loans 1.12 % 1.20 % 1.41 % Nonaccrual loans to loans 0.25 % 0.17 % 0.26 % Allowance for credit losses to nonaccrual loans 448.89 % 726.42 % 543.09 % Balance: Nonaccrual loans at end of period $ 15,474 $ 9,846 $ 13,360 Nonperforming loans at end of period $ 15,474 $ 9,846 $ 13,360 42 The allowance for credit losses was $69.5 million at December 31, 2023 compared with $71.5 million at December 31, 2022.
The table below presents the allowance for credit losses by portfolio segment as a percentage of the total allowance for credit losses and loans by portfolio segment as a percentage of the aggregate investment of loans receivable for the periods presented: As of December 31, 2024 2023 Allowance Amount Percentage of Total Allowance Total Loans Percentage of Total Loans Allowance Amount Percentage of Total Allowance Total Loans Percentage of Total Loans (dollars in thousands) Real estate loans: Commercial property Retail $ 10,171 14.5 % $ 1,068,978 17.1 % $ 10,264 14.8 % $ 1,107,360 17.9 % Hospitality 15,302 21.8 848,134 13.6 15,534 22.4 740,519 12.0 Office 3,935 5.6 568,861 9.1 3,024 4.4 574,981 9.3 Other 8,243 11.8 1,385,051 22.2 8,663 12.4 1,366,534 22.1 Total commercial property loans 37,651 53.7 3,871,024 62.0 37,485 54.0 3,789,394 61.3 Construction 1,664 2.4 78,598 1.3 2,756 4.0 100,345 1.6 Residential 5,784 8.2 951,302 15.2 5,258 7.5 962,661 15.6 Total real estate loans 45,099 64.3 4,900,924 78.5 45,499 65.5 4,852,400 78.5 Commercial and industrial loans 10,006 14.3 863,431 13.8 10,257 14.8 747,819 12.1 Equipment financing agreements 15,042 21.4 487,022 7.7 13,706 19.7 582,215 9.4 Total $ 70,147 100.0 % $ 6,251,377 100.0 % $ 69,462 100.0 % $ 6,182,434 100.0 % The following table sets forth certain information regarding certain ratios related to our allowance for credit losses for the periods presented: As of and for the Year Ended December 31, 2024 2023 2022 (dollars in thousands) Ratios: Allowance for credit losses to loans 1.12 % 1.12 % 1.20 % Nonaccrual loans to loans 0.23 % 0.25 % 0.17 % Allowance for credit losses to nonaccrual loans 491.50 % 448.89 % 726.42 % Balance: Nonaccrual loans at end of period $ 14,272 $ 15,474 $ 9,846 Nonperforming loans at end of period $ 14,272 $ 15,474 $ 9,846 The allowance for credit losses was $70.1 million at December 31, 2024 compared with $69.5 million at December 31, 2023.
The higher effective tax rate for 2022 compared with 2021 was due mainly to a lower reduction in the deferred tax asset valuation allowance required for state net operating loss carryforwards and state tax credits.
The higher effective tax rate for 2023 compared with 2022 was due mainly to the increases in the permanent difference addback and valuation allowance for state net operating loss carryforwards.
The average yield on loans increased to 4.61% for the year ended December 31, 2022 from 4.35% for 2021, primarily due to the continued increase in market interest rates in 2022. The average yield on securities, on a taxable equivalent basis, increased to 1.33% for 2022 from 0.75% for 2021.
The average yield on loans increased to 5.99% for the year ended December 31, 2024 from 5.69% for 2023, primarily due to the continued increase in market interest rates in 2024. The average yield on securities, on a taxable equivalent basis, increased to 2.22% for 2024 from 1.78% for 2023.
Noninterest Expense The following table sets forth various components of noninterest expense for the years indicated: Year Ended December 31, 2023 2022 2021 (in thousands) Salaries and employee benefits $ 81,398 $ 76,140 $ 72,561 Occupancy and equipment 18,340 17,648 19,075 Data processing 13,695 13,134 12,003 Professional fees 6,255 5,692 5,566 Supplies and communications 2,479 2,638 3,026 Advertising and promotion 3,105 3,637 2,649 All other operating expenses 11,306 11,386 9,870 Subtotal 136,578 130,275 124,750 Other real estate owned expense (income) (166 ) (6 ) 197 Repossessed personal property expense (income) 115 15 (492 ) Total noninterest expense $ 136,527 $ 130,284 $ 124,455 36 2023 Compared to 2022 For the year ended December 31, 2023, noninterest expense was $136.5 million, an increase of $6.2 million, or 4.8%, compared with $130.3 million for 2022.
During the second quarter of 2023, there was a $1.9 million net loss on sales of $8.1 million of securities as part of a portfolio realignment as well as $1.9 million of income from a legal settlement. 40 Noninterest Expense The following table sets forth various components of noninterest expense for the years indicated: Year Ended December 31, 2024 2023 2022 (in thousands) Salaries and employee benefits $ 83,368 $ 81,398 $ 76,140 Occupancy and equipment 17,845 18,340 17,648 Data processing 14,876 13,695 13,134 Professional fees 6,956 6,255 5,692 Supplies and communications 2,261 2,479 2,638 Advertising and promotion 3,028 3,105 3,637 All other operating expenses 13,173 11,306 11,386 Subtotal 141,507 136,578 130,275 Branch consolidation expense 301 — — Other real estate owned income (1,483 ) (166 ) (6 ) Repossessed personal property expense 1,010 115 15 Total noninterest expense $ 141,335 $ 136,527 $ 130,284 2024 Compared to 2023 For the year ended December 31, 2024, noninterest expense was $141.3 million, an increase of $4.8 million, or 3.5%, compared with $136.5 million for 2023.
The Company relied on Frye-Jacobs modeled LGD rates for loan segments with insufficient historical loss data. The Frye-Jacobs model provides a means of applying an LGD rate in the event that limited to no loss data is available. The PD/LGD method incorporates a forecast into loss estimates using a qualitative adjustment.
The Frye-Jacobs model provides a means of applying an LGD rate in the event that limited to no loss data is available. The PD/LGD method incorporates a forecast into loss estimates using a qualitative adjustment. 47 The Company used the WARM method to estimate expected credit losses for the equipment financing agreements portfolio.
Individually evaluated loans were $15.4 million, $9.8 million and $13.4 million as of December 31, 2023, 2022 and 2021, respectively, representing an increase of $5.6 million, or 56.8%, for 2023, and a decrease of $3.5 million, or 26.3%, for 2022.
Individually evaluated loans were $14.3 million, $15.4 million and $9.8 million as of December 31, 2024, 2023 and 2022, respectively, representing a decrease of $1.2 million, or 7.6%, for 2024, and an increase of $5.6 million, or 56.8%, for 2023. The decrease primarily reflected the payoff of a $1.2 million commercial real estate loan in 2024.
The increase in salaries and benefits was due to annual merit increases, higher benefit costs, and a decrease in capitalized loan origination costs resulting from lower loan originations. 2022 Compared to 2021 For the year ended December 31, 2022, noninterest expense was $130.3 million, an increase of $5.8 million, or 4.7%, compared with $124.5 million for 2021.
The increase in salaries and benefits was due to annual merit increases, higher benefit costs, and a decrease in capitalized loan origination costs resulting from lower loan originations. Income Tax Expense For the years ended December 31, 2024, 2023 and 2022, income tax expense was $26.4 million, $34.5 million and $39.3 million, respectively.
The following table presents a summary of net charge-offs (recoveries) for the loan portfolio: For the year ended December 31, 2023 2022 2021 Average Loans Net (Charge-offs) Recoveries Net (Charge-offs) Recoveries to Average Loans Average Loans Net (Charge-offs) Recoveries Net (Charge-offs) Recoveries to Average Loans Average Loans Net (Charge-offs) Recoveries Net (Charge-offs) Recoveries to Average Loans (dollars in thousands) Commercial real estate loans $ 3,769,283 $ (322 ) (0.01 )% $ 3,833,043 $ (1,041 ) (0.03 )% $ 3,364,940 $ 420 0.01 % Construction loans — — — — — — 68,851 8,954 13.00 Residential loans 873,904 7 0.00 541,975 3 — 344,698 6 — Commercial and industrial loans 729,382 432 0.06 686,042 654 0.10 580,220 351 0.06 Equipment financing agreements 595,770 (7,160 ) (1.20 ) 535,504 (990 ) (0.18 ) 435,797 (3,454 ) (0.79 ) Total $ 5,968,339 $ (7,043 ) (0.12 )% $ 5,596,564 $ (1,374 ) (0.02 )% $ 4,794,506 $ 6,277 0.13 % For the year ended December 31, 2023, gross charge-offs were $16.1 million, an increase of $11.4 million, or 240.7%, from $4.7 million for 2022, and gross recoveries were $9.0 million, an increase of $5.7 million, or 170.2%, from $3.3 million for 2022.
The allowance attributed to loans collectively evaluated was $64.0 million at December 31, 2024, compared with $66.1 million at December 31, 2023. 48 The following table presents a summary of net charge-offs (recoveries) for the loan portfolio: For the year ended December 31, 2024 2023 2022 Average Loans Net (Charge-offs) Recoveries Net (Charge-offs) Recoveries to Average Loans Average Loans Net (Charge-offs) Recoveries Net (Charge-offs) Recoveries to Average Loans Average Loans Net (Charge-offs) Recoveries Net (Charge-offs) Recoveries to Average Loans (dollars in thousands) Commercial real estate loans $ 3,874,291 $ 451 0.01 % $ 3,769,283 $ (322 ) (0.01 )% $ 3,833,043 $ (1,041 ) (0.03 )% Construction loans — 226 — — — — — — — Residential loans 952,709 3 0.00 873,904 7 0.00 541,975 3 — Commercial and industrial loans 748,077 2,906 0.39 729,382 432 0.06 686,042 654 0.10 Equipment financing agreements 535,636 (7,719 ) (1.44 ) 595,770 (7,160 ) (1.20 ) 535,504 (990 ) (0.18 ) Total $ 6,110,713 $ (4,133 ) (0.07 )% $ 5,968,339 $ (7,043 ) (0.12 )% $ 5,596,564 $ (1,374 ) (0.02 )% For the year ended December 31, 2024, gross charge-offs were $11.6 million, a decrease of $4.5 million, or 27.8%, from $16.1 million for 2023, and gross recoveries were $7.5 million, a decrease of $1.6 million, or 17.3%, from $9.0 million for 2023.
At December 31, 2023, 2022 and 2021, there were no loans 90 days or more past due and still accruing interest.
Of these, 1.59% were 30 to 89 days delinquent and still accruing at December 31, 2024, compared with 1.37% at December 31, 2023. At December 31, 2024, 2023 and 2022, there were no loans 90 days or more past due and still accruing interest.
Year Ended December 31, 2023 vs 2022 2022 vs 2021 Increases (Decreases) Due to Change In Increases (Decreases) Due to Change In Volume Rate Total Volume Rate Total (in thousands) Interest and dividend income: Loans receivable (1) $ 17,046 $ 64,887 $ 81,933 $ 34,743 $ 14,534 $ 49,277 Securities (2) 225 4,362 4,587 770 5,351 6,121 FHLB stock — 205 205 — 83 83 Interest-bearing deposits in other banks (63 ) 8,853 8,790 (591 ) 2,248 1,657 Total interest and dividend income (taxable equivalent) (2) $ 17,208 $ 78,307 $ 95,515 $ 34,922 $ 22,216 $ 57,138 Interest expense: Demand: interest-bearing $ (20 ) $ 37 $ 17 $ 5 $ 34 $ 39 Money market and savings (2,467 ) 33,780 31,313 (5 ) 7,559 7,554 Time deposits 14,230 63,210 77,440 139 6,551 6,690 Borrowings 617 3,868 4,485 32 653 685 Subordinated debentures (1,056 ) (308 ) (1,364 ) (248 ) (179 ) (427 ) Total interest expense $ 11,304 $ 100,587 $ 111,891 $ (77 ) $ 14,618 $ 14,541 Change in net interest income (taxable equivalent) (2) $ 5,904 $ (22,280 ) $ (16,376 ) $ 34,999 $ 7,598 $ 42,597 (1) Loans receivable include loans held for sale and exclude the allowance for credit losses.
Year Ended December 31, 2024 vs 2023 2023 vs 2022 Increases (Decreases) Due to Change In Increases (Decreases) Due to Change In Volume Rate Total Volume Rate Total (in thousands) Interest and dividend income: Loans receivable (1) $ 7,159 $ 19,183 $ 26,342 $ 17,046 $ 64,887 $ 81,933 Securities (2) 284 4,361 4,645 225 4,362 4,587 FHLB stock (3 ) 211 208 — 205 205 Interest-bearing deposits in other banks (1,924 ) 184 (1,740 ) (63 ) 8,853 8,790 Total interest and dividend income (taxable equivalent) (2) $ 5,516 $ 23,939 $ 29,455 $ 17,208 $ 78,307 $ 95,515 Interest expense: Demand: interest-bearing $ (17 ) $ 19 $ 2 $ (20 ) $ 37 $ 17 Money market and savings 9,064 15,174 24,238 (2,467 ) 33,780 31,313 Time deposits 2,118 21,626 23,744 14,230 63,210 77,440 Borrowings (1,524 ) 1,403 (121 ) 617 3,868 4,485 Subordinated debentures 31 58 89 (1,056 ) (308 ) (1,364 ) Total interest expense $ 9,672 $ 38,280 $ 47,952 $ 11,304 $ 100,587 $ 111,891 Change in net interest income (taxable equivalent) (2) $ (4,156 ) $ (14,341 ) $ (18,497 ) $ 5,904 $ (22,280 ) $ (16,376 ) (1) Loans receivable include loans held for sale and exclude the allowance for credit losses.
The average rate paid on interest-bearing liabilities increased by 40 basis points to 1.01% for 2022 from 0.61% for 2021. The increase reflected the higher cost of interest-bearing deposits, and an increase in the average rate on borrowings due to increases in market rates in 2022.
The average rate paid on interest-bearing liabilities increased by 79 basis points to 4.20% for 2024 from 3.41% for 2023. The increase reflected the higher cost of interest-bearing deposits, the greater percentage of time deposits in the deposit portfolio, and the increase in the average rate on borrowings due to increases in market rates in 2024.
FHLB term advances and open advances were $100.0 million and $250.0 million, respectively, at December 31, 2022.
FHLB term advances and open advances were $112.5 million and $212.5 million, respectively, at December 31, 2023.
Activity in criticized loans was as follows for the periods indicated: Special Mention Classified (in thousands) December 31, 2023 Balance at beginning of period $ 79,013 $ 46,192 Additions 58,235 16,013 Reductions (71,933 ) (30,838 ) Balance at end of period $ 65,315 $ 31,367 December 31, 2022 Balance at beginning of period $ 95,294 $ 60,633 Additions 133,134 15,808 Reductions (149,415 ) (30,249 ) Balance at end of period $ 79,013 $ 46,192 Special mention loans decreased $13.7 million, or 17.3%, to $65.3 million at December 31, 2023 from $79.0 million at December 31, 2022.
Activity in criticized loans was as follows for the periods indicated: Special Mention Classified (in thousands) December 31, 2024 Balance at beginning of period $ 65,315 $ 31,367 Additions 139,341 19,231 Reductions (65,043 ) (24,915 ) Balance at end of period $ 139,613 $ 25,683 December 31, 2023 Balance at beginning of period $ 79,013 $ 46,192 Additions 58,235 16,013 Reductions (71,933 ) (30,838 ) Balance at end of period $ 65,315 $ 31,367 Special mention loans increased $74.3 million, or 113.8%, to $139.6 million at December 31, 2024 from $65.3 million at December 31, 2023.
Management believes that Hanmi Financial, on a stand-alone basis, had adequate liquid assets to meet its current debt obligations. For a discussion of our liquidity position, see “Note 22 - Liquidity” of Notes to Consolidated Financial Statements in this Report.
Management believes that Hanmi Financial, on a stand-alone basis, had adequate liquid assets to meet its current debt obligations.
For the years ended December 31, 2023 and 2022, the Company relied on the economic projections from Moody’s to inform its loss driver forecasts over the four-quarter forecast period. For all loan pools, the Company utilizes and forecasts the national unemployment rate as the primary loss driver.
The Company applied an expected loss ratio based on internal historical losses adjusted as appropriate for qualitative factors. For the years ended December 31, 2024 and 2023, the Company relied on the economic projections from Moody’s to inform its loss driver forecasts over the four-quarter forecast period.
Since reasonable and supportable forecasts of economic conditions are embedded directly into the DCF model, qualitative adjustments are considered but were minimal. 41 For loan pools utilizing the PD/LGD method, the Company used historical periods that included an economic downturn to derive historical losses for better alignment in the estimation of expected losses under the PD/LGD method.
For each of these loan segments, the Company applied an annualized historical PD/LGD using all available historical periods. Since reasonable and supportable forecasts of economic conditions are embedded directly into the DCF model, qualitative adjustments are considered but were minimal.
The average balance of deposits increased 4.0%, 7.0% and 12.4% in 2023, 2022 and 2021, respectively. As of December 31, 2023, the aggregate amount of uninsured deposits (deposits in amounts greater than $250,000, which is the maximum amount for federal deposit insurance) was $2.52 billion. The aggregate amount of our uninsured time deposits was $681.0 million.
As of December 31, 2024, the aggregate amount of uninsured deposits (deposits in amounts greater than $250,000, which is the maximum amount for federal deposit insurance) was $2.72 billion. The aggregate amount of our uninsured time deposits was $647.3 million. Other uninsured deposits, such as demand deposits and money market and savings deposits were $2.07 billion.
Other than holdings of U.S. government and agency securities, there were no securities of any one issuer exceeding 10% of stockholders’ equity as of December 31, 2023, 2022 and 2021. As of December 31, 2023, securities available for sale increased $11.9 million, or 1.4%, to $865.7 million from $853.8 million as of December 31, 2022.
Most of the securities carried fixed interest rates. Other than holdings of U.S. government and agency securities, there were no securities of any one issuer exceeding 10% of stockholders’ equity as of December 31, 2024, 2023 or 2022.
For the year ended December 31, 2021, the credit loss expense recovery was $24.4 million and was comprised of a $24.1 million negative provision for credit losses, and a $0.2 million negative provision for off-balance sheet items.
The credit loss expense for 2023 was comprised of a $4.9 million provision for loan losses and a $0.6 million recovery for off-balance sheet items. 2023 Compared to 2022 Credit loss expense for 2023 was $4.3 million, compared with a credit loss expense of $0.8 million for 2022.
Additional significant financial highlights include: • Loans receivable increased by $215.3 million, or 3.6%, to $6.18 billion as of December 31, 2023, compared with $5.97 billion as of December 31, 2022.
For the years ended December 31, 2024, 2023 and 2022, our earnings per diluted share were $2.05, $2.62 and $3.32, respectively. Additional significant financial highlights include: • Loans receivable increased by $68.9 million, or 1.1%, to $6.25 billion as of December 31, 2024, compared with $6.18 billion as of December 31, 2023.
Income taxes are discussed in more detail in “Notes to Consolidated Financial Statements, Note 1 — Summary of Significant Accounting Policies” and “Note 11 — Income Taxes” presented elsewhere herein.
Income taxes are discussed in more detail in “Notes to Consolidated Financial Statements, Note 1 — Summary of Significant Accounting Policies” and “Note 11 — Income Taxes” presented elsewhere herein. 41 Financial Condition Securities Portfolio As of December 31, 2024, our securities portfolio was composed of mortgage-backed securities, collateralized mortgage obligations, debt securities issued by U.S. government agencies and sponsored agencies and tax-exempt municipal bonds.
The increase in net interest income was due to an increase in the average yield and average balance on average interest-earning assets, offset partially by increases in the rates paid on interest-bearing liabilities and borrowings. Average loans were 82.3% of average interest earning assets for 2022, an increase from 75.6% for 2021.
The decrease in net interest income was due to higher rates paid on deposits and borrowings, and a higher average balance of deposits, offset partially by higher yields and average balances of loans.
Stockholder's Equity Stockholders’ equity at December 31, 2023 was $701.9 million, an increase of $64.4 million from $637.5 million at December 31, 2022.
Stockholder's Equity Stockholders’ equity at December 31, 2024 was $732.2 million, an increase of $30.3 million from $701.9 million at December 31, 2023. 2024 net income, net of $30.4 million of dividends paid, added $31.8 million to stockholders' equity for the period.
The increase in the average balance of interest-earning assets was due mainly to an $802.0 million increase in average loans, from $4.79 billion in 2021, to $5.60 billion in 2022. The average balance of securities increased $104.5 million, or 12.4%, to $949.9 million in 2022 from $845.4 million for 2021.
The increase in the average balance of interest-earning assets was due mainly to a $142.4 million increase in the average balance of loans, from $5.97 billion in 2023, to $6.11 billion in 2024. Average loans were 83.7% of average interest earning assets for 2024, an increase from 83.1% for 2023.