Biggest changeThe following table details non-performing loans by loan type at December 31, 2023 and 2022 (in thousands): December 31, 2023 2022 Held-for-investment Real estate loans: Multifamily $ 2,709 $ 3,285 Commercial 6,491 5,184 One-to-four family residential 104 118 Home equity and lines of credit 499 262 Commercial and industrial 305 964 Other 7 — Total non-accrual loans held-for-investment 10,115 9,813 Loans delinquent 90 days or more and still accruing: Real estate loans: Multifamily $ 201 $ 233 Commercial — 8 One-to-four family residential 406 155 Home equity and lines of credit 711 — Commercial and industrial — 24 Other — 5 Total loans delinquent 90 days or more and still accruing held-for-investment 1,318 425 Total non-performing assets $ 11,433 $ 10,238 At December 31, 2023 and 2022, the Company had no assets acquired through foreclosure.
Biggest changeThe following table details non-performing assets consisting of non-performing loans held-for-investment and non-performing loans held-for-sale at December 31, 2024 and 2023 (in thousands): December 31, 2024 2023 Non-accrual loans: Held-for-investment $ 14,264 $ 10,115 Loans 90 days or more past due and still accruing: Held-for-investment 1,186 1,318 Total non-performing loans held-for-investment 15,450 11,433 Other non-performing loans held-for-sale 4,897 — Total non-performing loans 20,347 11,433 Total non-performing assets $ 20,347 $ 11,433 Accruing loans 30 to 89 days delinquent $ 9,336 $ 8,683 The following table details non-performing loans by loan type at December 31, 2024 and 2023 (in thousands): December 31, 2024 2023 Held-for-investment Real estate loans: Multifamily $ 2,609 $ 2,709 Commercial 4,578 6,491 One-to-four family residential — 104 Home equity and lines of credit 1,270 499 Commercial and industrial 5,807 305 Other — 7 Total non-accrual loans held-for-investment 14,264 10,115 Loans delinquent 90 days or more and still accruing: Real estate loans: Multifamily $ 164 $ 201 One-to-four family residential 882 406 Home equity and lines of credit 140 711 Total loans delinquent 90 days or more and still accruing held-for-investment 1,186 1,318 Non-performing loans held-for-sale Commercial real estate 4,397 — Commercial and industrial 500 — Total non-performing loans held-for-sale 4,897 — Total non-performing loans $ 20,347 $ 11,433 Total non-performing assets $ 20,347 $ 11,433 The Company's non-performing loans at December 31, 2024, totaled $20.3 million, or 0.51%, of total loans, and include $4.9 million of loans held-for-sale, as compared to $11.4 million, or 0.27%, at December 31, 2023.
Our Risk Committee is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and withdrawals of deposits by our customers as well as unanticipated contingencies.
The Risk Committee is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and withdrawals of deposits by our customers as well as unanticipated contingencies.
The Company continues to maintain an adequate liquidity position and expects to have sufficient funds available to meet current commitments in the normal course of business. The Company has a diversified deposit base, with long-standing client relationships across multiple customer segments providing stable funding. Government deposits are collateralized by assets or letters of credit issued by the FHLBNY.
The Company continues to maintain an adequate liquidity position and expects to have sufficient funds available to meet current commitments in the normal course of business. 65 The Company has a diversified deposit base, with long-standing client relationships across multiple customer segments providing stable funding. Government deposits are collateralized by assets or letters of credit issued by the FHLBNY.
Our model requires us to make certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. However, we also apply consistent parallel yield curve shifts (in both directions) to determine possible changes in net interest income if the theoretical yield curve shifts occurred gradually.
Our model requires us to make certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. We also apply consistent parallel yield curve shifts (in both directions) to determine possible changes in net interest income if the theoretical yield curve shifts occurred gradually.
Additionally, on March 12, 2023, the Board of Governors of the Federal Reserve System created the BTFP, which aims to enhance liquidity by allowing institutions to pledge certain securities at par value, and at pay a borrowing rate of ten basis points over the one-year overnight index swap rate.
On March 12, 2023, the Board of Governors of the Federal Reserve System created the BTFP, which aims to enhance liquidity by allowing institutions to pledge certain securities at par value, and at pay a borrowing rate of ten basis points over the one-year overnight index swap rate.
Management believes that Northfield Bank (the “Bank”) has implemented appropriate risk management practices, including risk assessments, board-approved underwriting policies and related procedures, which include monitoring Bank portfolio performance, performing market analysis (economic and real estate), and stressing of the Bank’s commercial real estate portfolio under severe, adverse economic conditions.
Management believes that Northfield Bank (the “Bank”) has implemented appropriate risk management practices, including risk assessments, board-approved underwriting policies and related procedures, which include monitoring Bank portfolio performance, performing market analysis (economic and real estate), and stressing the Bank’s commercial real estate portfolio under severe, adverse economic conditions.
Individually impaired loans that have no impairment losses are not considered for collective allowances described earlier. We have a concentration of loans secured by real property located in New York, New Jersey, and, to a lesser extent, eastern Pennsylvania.
Individually impaired loans that have no impairment losses are not considered for collective allowances described earlier. 52 We have a concentration of loans secured by real property located in New York, New Jersey, and, to a lesser extent, eastern Pennsylvania.
PPP loans were of insignificant value at December 31, 2023. 50 Critical Accounting Policies Critical accounting policies are defined as those that involve significant judgments and uncertainties, and could potentially result in materially different results under different assumptions and conditions.
PPP loans were of insignificant value at December 31, 2023 and 2024. 50 Critical Accounting Policies Critical accounting policies are defined as those that involve significant judgments and uncertainties, and could potentially result in materially different results under different assumptions and conditions.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion should be read in conjunction with the consolidated financial statements of Northfield Bancorp, Inc. and the Notes thereto included elsewhere in this report (collectively, the “financial statements”).
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion should be read in conjunction with the consolidated financial statements of Northfield Bancorp and the Notes thereto included elsewhere in this report (collectively, the “financial statements”).
Generally, non-performing loans are charged down to the appraised value of collateral less costs to sell for collateral-dependent loans and to the present value of the expected future cash flows for non-collateral dependent loans, which reduces the ratio of the allowance for credit losses to non-performing loans.
Generally, non-performing loans are charged down to the appraised value of collateral less costs to sell for collateral-dependent loans and to the present value of the expected future cash flows for non-collateral dependent loans, which reduces allowance for credit losses and consequently the ratio of the allowance for credit losses to non-performing loans.
As part of our ongoing asset-liability management, we currently use the following strategies to manage our interest rate risk: • originating multifamily loans and commercial real estate loans that generally have shorter maturities than one-to-four family residential real estate loans and have higher interest rates that generally reset from five to ten years; • investing in investment grade corporate securities and mortgage-backed securities; and • obtaining general financing through lower-cost core deposits, brokered deposits, and longer-term FHLB advances, borrowings under the BTFP, and repurchase agreements.
As part of our ongoing asset-liability management, we currently use the following strategies to manage our interest rate risk: • originating multifamily loans and commercial real estate loans that generally have shorter maturities than one-to-four family residential real estate loans and have higher interest rates that generally reset from five to ten years; • investing in investment grade corporate securities and mortgage-backed securities; and • obtaining general financing through lower-cost core deposits, brokered deposits, longer-term FHLB advances, and repurchase agreements.
GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The effect of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature.
U.S. GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The effect of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature.
Conversely, if we removed the upside scenarios and reallocated the weights from S0 to S4 and S1 to S3, the allowance for credit losses would have increased approximately $2.7 million. These forecasts revert to our long-term historical average loss rate after a 24 month forecasting period.
Conversely, if we removed the upside scenarios and reallocated the weights from S0 to S4 and S1 to S3, the allowance for credit losses would have increased approximately $2.8 million. These forecasts revert to our long-term historical average loss rate after a 24-month forecasting period.
Accordingly, our Board of Directors has established a Management Asset-Liability Committee (“MALCO”), comprised of our SVP & Chief Investment Officer and Treasurer, who chairs this Committee, our President & Chief Executive Officer, our EVP & Chief Risk Officer, our EVP & Chief Financial Officer, our EVP & Chief Lending Officer, our EVP & Chief Branch Administration, Deposit Operations & Business Development Officer, and our SVP & Director of Marketing, and other officers and staff as necessary or appropriate.
Accordingly, our Board of Directors has established a Management Asset-Liability Committee (“MALCO”), comprised of our SVP & Chief Investment Officer and Treasurer, who chairs this Committee, our President & Chief Executive Officer, our EVP & Chief Risk Officer, our EVP & Chief Financial Officer, our EVP & Chief Lending Officer, and our EVP & Chief Branch Administration, Deposit Operations & Business Development Officer, and other officers and staff as necessary or appropriate.
This committee is responsible for, among other things, evaluating the interest rate risk inherent in our assets and liabilities, for recommending to the Risk Committee of our Board of Directors (“Risk Committee”) the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.
This committee is responsible for, among other things, evaluating the interest rate risk inherent in our assets and liabilities, for recommending to the Risk Committee the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.
(11) Includes originated loans held-for-investment, PCD loans and acquired loans (and related allowance for credit losses). (12) Excluding PPP loans of $5.1 million, which are fully government guaranteed and do not carry any provision for losses, the allowance for credit losses to total loans held for investment, net, totaled 1.01% at December 31, 2022.
(12) Includes originated loans held-for-investment, PCD loans and acquired loans (and related allowance for credit losses). (13) Excluding PPP loans of $5.1 million, which are fully government guaranteed and do not carry any provision for losses, the allowance for credit losses to total loans held for investment, net, totaled 1.01% at December 31, 2022.
Depending on current market interest rates we then calculate what the net interest income would be for the same period under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100 and 200 basis points, which is based on the current interest rate environment. 64 The following tables set forth, as of December 31, 2023 and December 31, 2022, our calculation of the estimated changes in our NPV, NPV ratio, and percent change in net interest income that would result from the designated instantaneous and sustained changes in interest rates (dollars in thousands).
Depending on current market interest rates we then calculate what the net interest income would be for the same period under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100, 200, 300 or 400 basis points, which is based on the current interest rate environment. 63 The following tables set forth, as of December 31, 2024 and December 31, 2023, our calculation of the estimated changes in our NPV, NPV ratio, and percent change in net interest income that would result from the designated instantaneous and sustained changes in interest rates (dollars in thousands).
(9) Non-performing loans consist of non-accruing loans and loans 90 days or more past due and still accruing (excluding PCD loans), included in total loans held-for-investment, net, and non-performing loans held-for-sale, included in loans held-for-sale. (10) Includes originated loans held-for-investment, PCD loans, acquired loans, and loans held-for-sale.
(9) Non-performing loans consist of non-accruing loans and loans 90 days or more past due and still accruing (excluding PCD loans), included in total loans held-for-investment, net, and non-performing loans held-for-sale, included in loans held-for-sale. (10) Includes originated loans held-for-investment, PCD loans, acquired loans, and loans held-for-sale. (11) Excludes non-performing loans held-for-sale.
The following table details the five Moody's scenarios utilized in determining the allowance for credit losses on loans at December 31, 2023, and weightings of each scenario: Model Scenario Moody's Scenario Description Weight S0 Upside - 4th Percentile 4% S1 Upside - 10th Percentile 10% S3 Downside - 90th Percentile 10% S4 Downside - 96th Percentile 4% Baseline Baseline Scenario 72% If we placed 100% weighting on the baseline scenario, the quantitative allowance for credit losses at December 31, 2023 would have been approximately $1.4 million lower.
The following table details the five Moody's scenarios utilized in determining the allowance for credit losses on loans at December 31, 2024, and weightings of each scenario: Model Scenario Moody's Scenario Description Weight S0 Upside - 4th Percentile 4% S1 Upside - 10th Percentile 10% S3 Downside - 90th Percentile 10% S4 Downside - 96th Percentile 4% Baseline Baseline Scenario 72% If we placed 100% weighting on the baseline scenario, the quantitative allowance for credit losses at December 31, 2024 would have been approximately $2.8 million lower.
Based on the composition of our loan portfolio, we believe the primary risks are increases in interest rates, a decline in the economy generally, or a decline in real estate market values in New York, New Jersey, or eastern Pennsylvania.
Based on the composition of our loan portfolio, we believe the primary risks are changes in interest rates, inflation, a decline in the economy generally, or a decline in real estate market values in New York, New Jersey, or eastern Pennsylvania.
Comparison of Operating Results for the Years Ended December 31, 2022 and 2021 For a discussion of our results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021, see “Part II, Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” Comparison of Operating Results, included in our 2022 Form 10-K, filed with the SEC on March 1, 2023. 57 Average Balances and Yields The following table sets forth average balance sheets, average yields and costs, and certain other information for the years indicated.
Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 For a discussion of our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022, see “Part II, Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” Comparison of Operating Results, included in our 2023 Form 10-K, filed with the SEC on February 29, 2024. 57 Average Balances and Yields The following table sets forth average balance sheets, average yields and costs, and certain other information for the years indicated.
During the year ended December 31, 2023, the Company recorded net charge-offs of $6.4 million, as compared to net charge-offs of $838,000 for the year ended December 31, 2022, and net charge-offs of $2.8 million for the year ended December 31, 2021. Charge-offs in 2023 were primarily related to small business unsecured commercial and industrial loans.
During the year ended December 31, 2024, the Company recorded net charge-offs of $6.6 million, as compared to net charge-offs of $6.4 million for the year ended December 31, 2023, and net charge-offs of $838,000 for the year ended December 31, 2022. Charge-offs in 2024 and 2023 were primarily related to small business unsecured commercial and industrial loans.
At December 31, 2023 and December 31, 2022, we were in compliance with all Board-approved policies with respect to interest rate risk management. 65 Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in net portfolio value and net interest income.
At December 31, 2024 and December 31, 2023, we were in compliance with all Board-approved policies with respect to interest rate risk management. 64 Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in net portfolio value and net interest income.
At the same time, net charge-offs have remained low at 0.15% of average loans outstanding for the year ended December 31, 2023, as compared to 0.02% for the year ended December 31, 2022, and 0.07% for the year ended December 31, 2021. 59 Non-performing Assets and Delinquent Loans.
At the same time, net charge-offs have remained low at 0.16% of average loans outstanding for the year ended December 31, 2024, as compared to 0.15% for the year ended December 31, 2023, and 0.02% for the year ended December 31, 2022. 59 Non-performing Assets and Delinquent Loans.
Downward adjustments to appraisal values, primarily to reflect “quick sale” discounts, are generally recorded as specific reserves within the allowance for credit losses. The allowance for credit losses to total loans held-for-investment, net, was 0.89% at December 31, 2023, as compared to 1.00% at December 31, 2022.
Downward adjustments to appraisal values, primarily to reflect “quick sale” discounts, are generally recorded as specific reserves within the allowance for credit losses. The allowance for credit losses to total loans held-for-investment, net, was 0.87% at December 31, 2024, as compared to 0.89% at December 31, 2023.
Significant variances from the prior year are as follows: a $33.6 million decrease in net interest income, a $3.1 million decrease in the provision for credit losses on loans, a $3.9 million increase in non-interest income, a $6.5 million increase in non-interest expense, and a $9.6 million decrease in income tax expense.
Significant variances from the prior year are as follows: a $10.2 million decrease in net interest income, a $2.9 million increase in the provision for credit losses on loans, a $4.9 million increase in non-interest income, a $3.1 million increase in non-interest expense, and a $3.5 million decrease in income tax expense.
As of December 31, 2023, non-owner occupied commercial real estate loans (as defined by regulatory guidance) to total risk-based capital was estimated at approximately 456%.
As of December 31, 2024, non-owner occupied commercial real estate loans (as defined by regulatory guidance) to total risk-based capital was estimated at approximately 434%.
At December 31, 2023, 2.9% of PCD loans were past due 30 to 89 days, and 27.1% were past due 90 days or more, as compared to 6.8% and 23.0%, respectively, at December 31, 2022. Loans General. Maintaining loan quality historically has been, and will continue to be, a key element of our business strategy.
At December 31, 2024, 2.1% of PCD loans were past due 30 to 89 days, and 24.9% were past due 90 days or more, as compared to 2.9% and 27.1%, respectively, at December 31, 2023. Loans General. Maintaining loan quality historically has been, and will continue to be, a key element of our business strategy.
(2) The year ended December 31, 2022, includes $925,000, after tax, of net interest income generated from accelerated accretion of fees related to the forgiveness of PPP loans and $326,000, after-tax, in gains on loans sold.
(2) The year ended December 31, 2023, includes $317,000, after tax, of severance costs and $96,000, after tax, of gains on loans sold. (3) The year ended December 31, 2022, includes $925,000, after tax, of net interest income generated from accelerated accretion of fees related to the forgiveness of PPP loans and $326,000, after-tax, in gains on loans sold.
Significant variances from the prior year are as follows: a $33.6 million decrease in net interest income, a $3.1 million decrease in the provision for credit losses on loans, a $3.9 million increase in non-interest income, a $6.5 million increase in non-interest expense, and a $9.6 million decrease in income tax expense. 55 Interest Income.
Significant variances from the prior year are as follows: a $10.2 million decrease in net interest income, a $2.9 million increase in the provision for credit losses on loans, a $4.9 million increase in non-interest income, a $3.1 million increase in non-interest expense, and a $3.5 million decrease in income tax expense. Interest Income.
We employ conservative underwriting standards for new loan originations and maintain sound credit administration practices while the loans are outstanding. In addition, substantially all of our loans are secured, predominantly by real estate. At December 31, 2023, our non-performing loans totaled $11.4 million, or 0.27%, of total loans.
We employ conservative underwriting standards for new loan originations and maintain sound credit administration practices while the loans are outstanding. In addition, substantially all of our loans are secured, predominantly by real estate. At December 31, 2024, our non-performing loans totaled $20.3 million, or 0.51%, of total loans.
The allowance for credit losses for off-balance sheet credit exposures is recorded in other liabilities on the consolidated balance sheets and the corresponding provision is included in other non-interest expense. 53 Comparison of Financial Condition at December 31, 2023 and 2022 Total assets decreased by $2.9 million, or 0.1%, to $5.60 billion at December 31, 2023 compared to December 31, 2022.
The allowance for credit losses for off-balance sheet credit exposures is recorded in other liabilities on the consolidated balance sheets and the corresponding provision is included in other non-interest expense. 53 Comparison of Financial Condition at December 31, 2024 and 2023 Total assets increased by $68.0 million, or 1.2%, to $5.67 billion at December 31, 2024, from $5.60 billion at December 31, 2023.
Because of the of the high degree of judgment involved in management's estimates of the allowance for credit losses, the subjectivity of assumptions used, and the potential for changes in the forecasted economic environment, there is inherent uncertainty in such estimates.
Because of the of the high degree of judgment involved in management's estimates of the allowance for credit losses, the subjectivity of assumptions used, and the potential for changes in the forecasted economic environment, there is inherent uncertainty in such estimates. Changes in these estimates could significantly impact the allowance for credit losses on loans.
PCD loans had an allowance for credit losses of approximately $3.1 million and $3.9 million at December 31, 2023 and December 31, 2022, respectively. Bank-owned life insurance increased $3.6 million, or 2.2%, to $171.5 million at December 31, 2023, as compared to $167.9 million at December 31, 2022.
PCD loans had an allowance for credit losses of approximately $2.9 million and $3.1 million at December 31, 2024 and December 31, 2023, respectively. Bank-owned life insurance increased $4.2 million, or 2.5%, to $175.8 million at December 31, 2024, as compared to $171.5 million at December 31, 2023.
Allowance for credit losses allocated to the home equity and lines of credit and commercial and industrial loan portfolios increased from December 31, 2022 to December 31, 2023. This increase was primarily due to risk rating downgrades in those portfolios. 63 Management of Market Risk General . A majority of our assets and liabilities are monetary in nature.
Allowance for credit losses allocated to the home equity and lines of credit and commercial and industrial loan portfolios increased from December 31, 2023 to December 31, 2024 primarily due to risk rating downgrades in those portfolios and higher loan balances. 62 Management of Market Risk General . A majority of our assets and liabilities are monetary in nature.
Changes in these estimates could significantly impact the allowance for credit losses on loans. 52 Allowance for Individually Evaluated Loans The Company measures specific reserves for individual loans that do not share common risk characteristics with other loans, consisting of all loans designated as TDRs prior to the adoption of ASU 2022-02 and non-accrual loans with an outstanding balance of $500,000 or greater.
Allowance for Individually Evaluated Loans The Company measures specific reserves for individual loans that do not share common risk characteristics with other loans, consisting of all loans designated as TDRs prior to the adoption of ASU 2022-02 and non-accrual loans with an outstanding balance of $500,000 or greater.
Management continues to monitor the small business unsecured commercial and industrial loan portfolio, which totaled $37.4 million at December 31, 2023. Non-interest Income.
Management continues to monitor the small business unsecured commercial and industrial loan portfolio, which totaled $28.9 million at December 31, 2024. Non-interest Income.
Among other things, these adjustments include and account for differences in: (i) changes in lending policies and procedures; (ii) changes in local, regional, national, and international economic and business conditions and developments that affect the collectability of our portfolio, including the condition of various market segments; (iii) changes in the experience, ability and depth of lending management and other relevant staff; (iv) changes in the quality of our loan review system; (v) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (vi) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio.
Among other things, these adjustments include and account for differences in: (i) changes in lending policies and procedures; (ii) changes in local, regional, national, and international economic and business conditions and developments that affect the collectability of our portfolio, including the condition of various market segments; (iii) changes in the experience, ability and depth of lending management and other relevant staff; (iv) changes in the quality of our loan review system; (v) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (vi) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio. 51 The Company utilizes a two-year reasonable and supportable forecast period after which estimated losses revert to historical loss experience immediately for the remaining life of the loan.
The Company continues to focus on the credit needs of its customers, and to a lesser extent, the development of new business notwithstanding the current uncertain economic environment.
The Company continues to focus on the credit needs of its customers, and to a lesser extent, the development of new business.
This decrease was primarily attributable to a decrease of $5.1 million, or 11.9%, in the allowance for credit losses as well as an increase in non-performing loans of $1.2 million, from $10.2 million at December 31, 2022 to $11.4 million at December 31, 2023.
This decrease was primarily attributable to a decrease of $2.4 million, or 6.3%, in the allowance for credit losses as well as an increase in non-performing loans of $8.9 million, from $11.4 million at December 31, 2023 to $20.3 million at December 31, 2024.
At December 31, 2023, office-related loans represented $208.6 million, or approximately 5% of our total loan portfolio, with an average balance of $1.8 million (although we have originated these type of loans in amounts substantially greater than this average) and a weighted average loan-to-value ratio of 58%. Approximately 46% were owner-occupied.
At December 31, 2024, office-related loans represented $184.0 million, or approximately 5% of our total loan portfolio, with an average balance of $1.8 million (although we have originated these types of loans in amounts substantially greater than this average) and a weighted average loan-to-value ratio of 59%. Approximately 42% were owner-occupied.
In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”. The amendments in the this ASU require improved annual income tax disclosures surrounding rate reconciliation, income taxes paid, and other disclosures. This update will be effective for financial statements issued for fiscal years beginning after December 15, 2024. Early adoption is permitted.
The amendments in this ASU require improved annual income tax disclosures surrounding rate reconciliation, income taxes paid, and other disclosures. This update will be effective for financial statements issued for fiscal years beginning after December 15, 2024, with early adoption is permitted.
A forecast of cash flow data for the upcoming twelve months is presented to the Risk Committee on a quarterly basis. Liquidity is the ability to fund assets and meet obligations as they come due.
In addition, a twelve-month liquidity forecast is presented to MALCO in order to assess potential future liquidity scenarios. A forecast of cash flow data for the upcoming twelve months is presented to the Risk Committee on a quarterly basis. Liquidity is the ability to fund assets and meet obligations as they come due.
The Company recorded income tax expense of $14.1 million for the year ended December 31, 2023, compared to $23.7 million for the year ended December 31, 2022, with the decrease due to lower taxable income. The effective tax rate for the year ended December 31, 2023, was 27.2%, compared to 28.0% for the year ended December 31, 2022.
The Company recorded income tax expense of $10.6 million for the year ended December 31, 2024, compared to $14.1 million for the year ended December 31, 2023, with the decrease due to lower taxable income. The effective tax rate for the year ended December 31, 2024, was 26.1%, compared to 27.2% for the year ended December 31, 2023.
Overview Net income was $37.7 million, or $0.86 per diluted common share, and $61.1 million, or $1.32 per diluted common share, for the years ended December 31, 2023 and December 31, 2022, respectively.
Overview Net income was $29.9 million, or $0.72 per diluted common share, and $37.7 million, or $0.86 per diluted common share, for the years ended December 31, 2024 and December 31, 2023, respectively.
(2) Represents remaining borrowing potential. At December 31, 2023, we had $7.0 million in outstanding loan commitments. In addition, we had $292.7 million in unused lines of credit to borrowers. Certificates of deposit due within one year of December 31, 2023 totaled $635.8 million, or 16.4% of total deposits.
(2) Represents remaining borrowing potential. At December 31, 2024, we had $51.3 million in outstanding loan commitments. In addition, we had $261.8 million in unused lines of credit to borrowers. Certificates of deposit due within one year of December 31, 2024 totaled $940.2 million, or 22.7% of total deposits.
Treasuries, $125.8 million in corporate bonds, substantially all of which were considered investment grade, and $763,000 in municipal bonds at December 31, 2023. Gross unrealized losses, net of tax, on available-for-sale debt securities and held-to-maturity securities approximated $32.5 million and $279,000, respectively, at December 31, 2023, and $48.6 million and $332,000, respectively, at December 31, 2022.
Government agency securities, $35.8 million in corporate bonds, substantially all of which were considered investment grade, and $685,000 in municipal bonds at December 31, 2024. Gross unrealized losses, net of tax, on available-for-sale debt securities and held-to-maturity securities approximated $21.8 million and $400,000, respectively, at December 31, 2024, and $32.5 million and $279,000, respectively, at December 31, 2023.
The Company routinely utilizes brokered deposits and borrowed funds to manage interest rate risk, the cost of interest-bearing liabilities, and funding needs related to loan originations and deposit activity. Deposits decreased $271.8 million, or 6.5%, to $3.88 billion at December 31, 2023, as compared to $4.15 billion at December 31, 2022. Brokered deposits decreased by $290.0 million, or 74.4%.
The Company routinely utilizes brokered deposits and borrowed funds to manage interest rate risk, the cost of interest-bearing liabilities, and funding needs related to loan originations and deposit activity. Deposits increased $260.0 million, or 6.70%, to $4.14 billion at December 31, 2024, as compared to $3.88 billion at December 31, 2023.
Net charge-offs were $6.4 million for the year ended December 31, 2023, as compared to net charge-offs of $838,000 for the year ended December 31, 2022, due to $6.2 million in charge-offs on small business unsecured commercial and industrial loans.
Net charge-offs were $6.6 million for the year ended December 31, 2024, as compared to net charge-offs of $6.4 million for the year ended December 31, 2023, and included charge-offs of $5.5 million and $6.2 million on small business unsecured commercial and industrial loans for the years ended December 31, 2024 and 2023, respectively.
We believe that the most critical accounting policies upon which our financial condition and results of operation depend, and which involve the most complex subjective decisions or assessments, are the following: Allowance for Credit Losses on Loans.
We believe that the most critical accounting policies upon which our financial condition and results of operation depend, and which involve the most complex subjective decisions or assessments, are the following: Allowance for Credit Losses on Loans. The Company estimates and recognize an allowance for lifetime expected credit losses for loans and other financial assets measured at amortized cost.
In the event of a 400 basis point increase in interest rates, we would experience a 22.31% decrease in estimated net portfolio value, a 25.83% decrease in net interest income in year one and an 11.03% decrease in net interest income in year two.
In the event of a 400 basis point increase in interest rates, we would experience an 11.18% decrease in estimated net portfolio value, a 15.51% decrease in net interest income in year one and a 1.73% increase in net interest income in year two.
The decrease was attributable to $36.9 million in stock repurchases and $22.8 million in dividend payments, partially offset by net income of $37.7 million for the year ended December 31, 2023, a $15.9 million reduction in accumulated other comprehensive loss due to an increase in the fair value of our debt securities available-for-sale portfolio, and a $4.2 million increase in equity award activity. 48 Selected Financial Data The summary information presented below at the dates or for each of the years presented is derived in part from our consolidated financial statements.
The increase was attributable to net income of $29.9 million for the year ended December 31, 2024, a $12.1 million increase in accumulated other comprehensive income, associated with an increase in the estimated fair value of our debt securities available-for-sale portfolio due to the increase in market interest rates, and a $3.6 million increase in equity award activity, partially offset by $18.1 million in stock repurchases and $21.8 million in dividend payments. 48 Selected Financial Data The summary information presented below at the dates or for each of the years presented is derived in part from our consolidated financial statements.
(6) Dividend payout ratio is calculated as total dividends declared for the year divided by net income for the year. (7) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income. (8) The year ended December 31, 2023, includes $440,000 pre-tax, of severance costs.
(6) Dividend payout ratio is calculated as total dividends declared for the year divided by net income for the year. (7) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income.
The decrease in the coverage ratio from December 31, 2022 was primarily attributable to a decrease of $5.1 million, or 11.9%, in the allowance for credit losses from December 31, 2022 to December 31, 2023, offset by a decrease in the loan portfolio of $40.0 million, or 0.9%.
The decrease in the coverage ratio from December 31, 2023 was primarily attributable to a decrease of $2.4 million, or 6.3%, in the allowance for credit losses from December 31, 2023 to December 31, 2024, offset by a decrease in the loan portfolio of $176.5 million, or 4.2%.
The increase in FHLBNY stock directly correlates with higher short-term borrowing balances at December 31, 2023, as compared to December 31, 2022. Other assets decreased $5.9 million, or 10.7%, to $48.6 million at December 31, 2023, from $54.4 million at December 31, 2022.
The decrease in FHLBNY stock directly correlates with lower short-term borrowing balances at December 31, 2024, as compared to December 31, 2023. Other assets decreased $1.6 million, or 3.4%, to $46.9 million at December 31, 2024, from $48.6 million at December 31, 2023.
At December 31, 2023 2022 2021 (Dollars in thousands) Selected Financial Condition Data: Total assets $ 5,598,396 $ 5,601,293 $ 5,430,542 Cash and cash equivalents 229,506 45,799 91,068 Trading securities 12,549 10,751 13,461 Debt securities available-for-sale, at estimated fair value 795,464 952,173 1,208,237 Debt securities held-to-maturity, at amortized cost 9,866 10,760 5,283 Equity securities 10,629 10,443 5,342 Loans held-for-investment, net 4,203,654 4,243,693 3,806,617 Allowance for credit losses (37,535) (42,617) (38,973) Net loans held-for-investment 4,166,119 4,201,076 3,767,644 Bank-owned life insurance 171,543 167,912 164,500 FHLBNY stock, at cost 39,667 30,382 22,336 Operating lease right-of-use assets 30,202 34,288 33,943 Other real estate owned — — 100 Deposits 3,878,435 4,150,219 4,169,334 Borrowed funds 859,272 583,859 421,755 Subordinated debentures, net of issuance costs 61,219 60,996 — Operating lease liabilities 35,205 39,790 39,851 Total liabilities 4,898,951 4,899,903 4,690,659 Total stockholders’ equity $ 699,445 $ 701,390 $ 739,883 Years Ended December 31, 2023 2022 2021 (Dollars in thousands, except share data) Selected Operating Data: Interest income $ 208,795 $ 179,688 $ 172,298 Interest expense 84,128 21,382 16,649 Net interest income before provision/(benefit) for credit losses 124,667 158,306 155,649 Provision/(benefit) for credit losses 1,353 4,482 (6,184) Net interest income after provision/(benefit) for credit losses 123,314 153,824 161,833 Non-interest income 11,896 7,983 14,453 Non-interest expense 83,450 76,948 79,159 Income before income taxes 51,760 84,859 97,127 Income tax expense 14,091 23,740 26,473 Net income $ 37,669 $ 61,119 $ 70,654 Net income per common share - basic $ 0.86 $ 1.32 $ 1.46 Net income per common share - diluted $ 0.86 $ 1.32 $ 1.45 Weighted average basic shares outstanding 43,560,844 46,234,122 48,416,495 Weighted average diluted shares outstanding 43,638,616 46,438,119 48,754,263 49 At or For the Years Ended December 31, 2023 2022 2021 Selected Financial Ratios and Other Data: Performance Ratios: Return on assets (ratio of net income to average total assets) (1) (2) (3) 0.68 % 1.09 % 1.29 % Return on equity (ratio of net income to average equity) (1) (2) (3) 5.45 8.57 9.42 Interest rate spread (4) 1.82 2.82 2.89 Net interest margin (5) 2.35 2.97 3.01 Dividend payout ratio (6) 60.51 39.48 34.39 Efficiency ratio (7) (8) 61.11 46.27 46.54 Non-interest expense to average total assets 1.50 1.38 1.44 Average interest-earning assets to average interest-bearing liabilities 133.01 137.82 135.63 Average equity to average total assets 12.44 12.75 13.69 Asset Quality Ratios: Non-performing assets to total assets 0.20 0.18 0.15 Non-performing loans to total loans (9) (10) 0.27 0.24 0.21 Allowance for credit losses to total non-performing loans 328.30 416.26 486.80 Allowance for credit losses to total loans held-for-investment, net (11) (12) 0.89 1.00 1.02 Capital Ratio: Tier 1 capital (to adjusted assets) 12.58 12.64 12.93 Other Data: Number of full service offices 39 38 38 Full time equivalent employees 401 400 385 (1) The year ended December 31, 2023, includes $317,000, after tax, of severance costs and $96,000, after tax, of gains on loans sold.
At December 31, 2024 2023 2022 (Dollars in thousands) Selected Financial Condition Data: Total assets $ 5,666,378 $ 5,598,396 $ 5,601,293 Cash and cash equivalents 167,744 229,506 45,799 Trading securities 13,884 12,549 10,751 Debt securities available-for-sale, at estimated fair value 1,100,817 795,464 952,173 Debt securities held-to-maturity, at amortized cost 9,303 9,866 10,760 Equity securities 14,261 10,629 10,443 Loans held-for-sale 4,897 — — Loans held-for-investment, net 4,022,224 4,203,654 4,243,693 Allowance for credit losses (35,183) (37,535) (42,617) Net loans held-for-investment 3,987,041 4,166,119 4,201,076 Bank-owned life insurance 175,759 171,543 167,912 FHLBNY stock, at cost 35,894 39,667 30,382 Operating lease right-of-use assets 27,771 30,202 34,288 Deposits 4,138,477 3,878,435 4,150,219 Borrowed funds 666,402 859,272 583,859 Subordinated debentures, net of issuance costs 61,442 61,219 60,996 Operating lease liabilities 32,209 35,205 39,790 Total liabilities 4,961,682 4,898,951 4,899,903 Total stockholders’ equity $ 704,696 $ 699,445 $ 701,390 Years Ended December 31, 2024 2023 2022 (Dollars in thousands, except share data) Selected Operating Data: Interest income $ 237,908 $ 208,795 $ 179,688 Interest expense 123,423 84,128 21,382 Net interest income before provision for credit losses 114,485 124,667 158,306 Provision for credit losses 4,281 1,353 4,482 Net interest income after provision for credit losses 110,204 123,314 153,824 Non-interest income 16,822 11,896 7,983 Non-interest expense 86,525 83,450 76,948 Income before income taxes 40,501 51,760 84,859 Income tax expense 10,556 14,091 23,740 Net income $ 29,945 $ 37,669 $ 61,119 Net income per common share - basic $ 0.72 $ 0.86 $ 1.32 Net income per common share - diluted $ 0.72 $ 0.86 $ 1.32 Weighted average basic shares outstanding 41,567,370 43,560,844 46,234,122 Weighted average diluted shares outstanding 41,628,660 43,638,616 46,438,119 49 At or For the Years Ended December 31, 2024 2023 2022 Selected Financial Ratios and Other Data: Performance Ratios: Return on assets (ratio of net income to average total assets) (1) (2) (3) 0.52 % 0.68 % 1.09 % Return on equity (ratio of net income to average equity) (1) (2) (3) 4.30 5.45 8.57 Interest rate spread (4) 1.45 1.82 2.82 Net interest margin (5) 2.10 2.35 2.97 Dividend payout ratio (6) 72.89 60.51 39.48 Efficiency ratio (7) (8) 65.90 61.11 46.27 Non-interest expense to average total assets 1.51 1.50 1.38 Average interest-earning assets to average interest-bearing liabilities 128.77 133.01 137.82 Average equity to average total assets 12.14 12.44 12.75 Asset Quality Ratios: Non-performing assets to total assets 0.36 0.20 0.18 Non-performing loans to total loans (9) (10) 0.51 0.27 0.24 Allowance for credit losses to total non-performing loans (11) 227.72 328.30 416.26 Allowance for credit losses to total loans held-for-investment, net (12) (13) 0.87 0.89 1.00 Capital Ratio: Tier 1 capital (to adjusted assets) 12.11 12.58 12.64 Other Data: Number of full service offices 37 39 38 Full time equivalent employees 359 401 400 (1) The year ended December 31, 2024, includes a $2.4 million, after tax, gain on sale of property, $795,000 additional tax expense related to options that expired in June 2024, and $492,000, after tax, of severance costs.
Net interest income for the year ended December 31, 2023, decreased $33.6 million, or 21.2%, to $124.7 million, from $158.3 million for the year ended December 31, 2022, primarily due to a 62 basis point decrease in net interest margin to 2.35% for the year ended December 31, 2023 from 2.97% for the year ended December 31, 2022.
Net interest income for the year ended December 31, 2024, decreased $10.2 million, or 8.2%, to $114.5 million, from $124.7 million for the year ended December 31, 2023, primarily due to a 25 basis point decrease in net interest margin to 2.10% for the year ended December 31, 2024 from 2.35% for the year ended December 31, 2023.
Each scenario is weighted with a majority of the weighting placed on the Baseline scenario and lower weights placed on both the Upside and Downside scenarios. The weighting assigned by management is based on the economic outlook and available information at the reporting date. The model projects economic variables under each scenario based on detailed statistical analyses.
The weighting assigned by management is based on the economic outlook and available information at the reporting date. The model projects economic variables under each scenario based on detailed statistical analyses.
Year Ended December 31, Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 Total Total Increase (Decrease) Due to Increase Increase (Decrease) Due to Increase Volume Rate (Decrease) Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ 6,944 $ 13,783 $ 20,727 $ 4,493 $ (1,799) $ 2,694 Mortgage-backed securities (1,661) 3,908 2,247 (1,001) 2,822 1,821 Other securities (514) 1,276 762 1,982 378 2,360 FHLBNY stock 1,225 714 1,939 (152) 47 (105) Interest-earning deposits 136 3,296 3,432 (46) 666 620 Total interest-earning assets 6,130 22,977 29,107 5,276 2,114 7,390 Interest-bearing liabilities: Savings, NOW and money market accounts (459) 27,257 26,798 96 483 579 Certificates of deposit 625 11,041 11,666 110 3,393 3,503 Total deposits 166 38,298 38,464 206 3,876 4,082 Borrowings 16,963 7,319 24,282 (854) 1,505 651 Total interest-bearing liabilities 17,129 45,617 62,746 (648) 5,381 4,733 Change in net interest income $ (10,999) $ (22,640) $ (33,639) $ 5,924 $ (3,267) $ 2,657 Asset Quality PCD Loans (Held-for-Investment) Based on a detailed review of PCD loans and experience in loan workouts, management believes it has a reasonable expectation about the amount and timing of future cash flows and accordingly has classified PCD loans of $9.9 million at December 31, 2023 and $11.5 million at December 31, 2022 as accruing, even though they may be contractually past due.
Year Ended December 31, Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 Total Total Increase (Decrease) Due to Increase Increase (Decrease) Due to Increase Volume Rate (Decrease) Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ (5,383) $ 7,677 $ 2,294 $ 6,944 $ 13,783 $ 20,727 Mortgage-backed securities 3,742 10,956 14,698 (1,661) 3,908 2,247 Other securities 1,385 4,987 6,372 (514) 1,276 762 FHLBNY stock (166) 757 591 1,225 714 1,939 Interest-earning deposits 4,463 695 5,158 136 3,296 3,432 Total interest-earning assets 4,041 25,072 29,113 6,130 22,977 29,107 Interest-bearing liabilities: Savings, NOW and money market accounts (177) 19,997 19,820 (459) 27,257 26,798 Certificates of deposit 6,546 7,153 13,699 625 11,041 11,666 Total deposits 6,369 27,150 33,519 166 38,298 38,464 Borrowings 3,376 2,400 5,776 16,963 7,319 24,282 Total interest-bearing liabilities 9,745 29,550 39,295 17,129 45,617 62,746 Change in net interest income $ (5,704) $ (4,478) $ (10,182) $ (10,999) $ (22,640) $ (33,639) Asset Quality PCD Loans (Held-for-Investment) Based on a detailed review of PCD loans and experience in loan workouts, management believes it has a reasonable expectation about the amount and timing of future cash flows and accordingly has classified PCD loans of $9.2 million at December 31, 2024 and $9.9 million at December 31, 2023 as accruing, even though they may be contractually past due.
The Company had the following primary sources of liquidity at December 31, 2023 (in thousands): Cash and cash equivalents (1) $ 215,617 Corporate bonds (2) $ 110,914 Multifamily loans (2) $ 930,990 Mortgage-backed securities (issued or guaranteed by the U.S. Government, Fannie Mae, or Freddie Mac) (2) $ 382,787 (1) Excludes $13.9 million of cash at Northfield Bank.
The Company had the following primary sources of liquidity at December 31, 2024 (in thousands): Cash and cash equivalents (1) $ 154,701 Corporate bonds (2) $ 21,843 Loans (2) $ 934,784 Mortgage-backed securities (issued or guaranteed by the U.S. Government, Fannie Mae, or Freddie Mac) (2) $ 661,518 (1) Excludes $13.0 million of cash at Northfield Bank.
Loans held for investment, net, decreased by $40.0 million to $4.20 billion at December 31, 2023, from $4.24 billion at December 31, 2022, primarily due to a decrease in multifamily loans, partially offset by an increase in commercial real estate loans.
Loans held for investment, net, decreased by $181.4 million to $4.02 billion at December 31, 2024, from $4.20 billion at December 31, 2023, primarily due to a decrease in multifamily loans and commercial real estate loans, partially offset by an increase in home equity and lines of credit, commercial and industrial, and construction and land loans.
Liquidity and Capital Resources The Board of Directors of the Bank has approved a liquidity policy that it reviews and updates at least annually. Senior management is responsible for implementing the policy.
Liquidity and Capital Resources The Board of Directors of the Bank has approved a liquidity policy that it reviews and updates at least annually. Senior management is responsible for implementing the policy. The MALCO is responsible for general oversight and strategic implementation of the policy and the appropriate departments are designated responsibility for implementing any strategies established by MALCO.
For the Years Ended December 31, 2023 2022 2021 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans (1) $ 4,248,355 $ 181,638 4.28 % $ 4,077,175 $ 160,911 3.95 % $ 3,862,243 $ 158,217 4.10 % Mortgage-backed securities (2) 682,416 14,708 2.16 863,897 12,461 1.44 975,518 10,640 1.09 Other securities (2) 238,722 5,087 2.13 285,385 4,325 1.52 151,495 1,965 1.30 FHLBNY stock 40,684 3,113 7.65 22,541 1,174 5.21 25,420 1,279 5.03 Interest-earning deposits 97,975 4,249 4.34 85,485 817 0.96 164,553 197 0.12 Total interest-earning assets 5,308,152 208,795 3.93 5,334,483 179,688 3.37 5,179,229 172,298 3.33 Non-interest-earning assets 247,050 259,891 299,664 Total assets $ 5,555,202 $ 5,594,374 $ 5,478,893 Interest-bearing liabilities: Savings, NOW, and money market accounts $ 2,463,455 $ 30,408 1.23 % $ 2,898,048 $ 3,610 0.12 % $ 2,811,552 $ 3,031 0.11 % Certificates of deposit 571,041 18,345 3.21 525,557 6,679 1.27 505,472 3,176 0.63 Total interest-bearing deposits 3,034,496 48,753 1.61 3,423,605 10,289 0.30 3,317,024 6,207 0.19 Borrowings 895,229 32,055 3.58 413,697 9,296 2.25 501,523 10,442 2.08 Subordinated debt 61,169 3,320 5.43 33,436 1,797 5.37 — — — Total interest-bearing liabilities 3,990,894 84,128 2.11 3,870,738 21,382 0.55 3,818,547 16,649 0.44 Non-interest-bearing deposits 770,939 907,603 812,805 Accrued expenses and other liabilities 102,563 102,807 97,385 Total liabilities 4,864,396 4,881,148 4,728,737 Stockholders’ equity 690,806 713,226 750,156 Total liabilities and stockholders’ equity $ 5,555,202 $ 5,594,374 $ 5,478,893 Net interest income $ 124,667 $ 158,306 $ 155,649 Net interest rate spread (3) 1.82 % 2.82 % 2.89 % Net interest-earning assets (4) $ 1,317,258 $ 1,463,745 $ 1,360,682 Net interest margin (5) 2.35 % 2.97 % 3.01 % Average interest-earning assets to interest-bearing liabilities 133.01 % 137.82 % 135.63 % (1) Includes non-accruing loans.
For the Years Ended December 31, 2024 2023 2022 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans (1) $ 4,106,641 $ 183,932 4.48 % $ 4,248,355 $ 181,638 4.28 % $ 4,077,175 $ 160,911 3.95 % Mortgage-backed securities (2) 831,681 29,406 3.54 682,416 14,708 2.16 863,897 12,461 1.44 Other securities (2) 293,776 11,459 3.90 238,722 5,087 2.13 285,385 4,325 1.52 FHLBNY stock 38,350 3,704 9.66 40,684 3,113 7.65 22,541 1,174 5.21 Interest-earning deposits 189,379 9,407 4.97 97,975 4,249 4.34 85,485 817 0.96 Total interest-earning assets 5,459,827 237,908 4.36 5,308,152 208,795 3.93 5,334,483 179,688 3.37 Non-interest-earning assets 271,162 247,050 259,891 Total assets $ 5,730,989 $ 5,555,202 $ 5,594,374 Interest-bearing liabilities: Savings, NOW, and money market accounts $ 2,449,037 $ 50,228 2.05 % $ 2,463,455 $ 30,408 1.23 % $ 2,898,048 $ 3,610 0.12 % Certificates of deposit 746,629 32,044 4.29 571,041 18,345 3.21 525,557 6,679 1.27 Total interest-bearing deposits 3,195,666 82,272 2.57 3,034,496 48,753 1.61 3,423,605 10,289 0.30 Borrowings 982,994 37,822 3.85 895,229 32,055 3.58 413,697 9,296 2.25 Subordinated debt 61,322 3,329 5.43 61,169 3,320 5.43 33,436 1,797 5.37 Total interest-bearing liabilities 4,239,982 123,423 2.91 3,990,894 84,128 2.11 3,870,738 21,382 0.55 Non-interest-bearing deposits 694,543 770,939 907,603 Accrued expenses and other liabilities 100,704 102,563 102,807 Total liabilities 5,035,229 4,864,396 4,881,148 Stockholders’ equity 695,760 690,806 713,226 Total liabilities and stockholders’ equity $ 5,730,989 $ 5,555,202 $ 5,594,374 Net interest income $ 114,485 $ 124,667 $ 158,306 Net interest rate spread (3) 1.45 % 1.82 % 2.82 % Net interest-earning assets (4) $ 1,219,845 $ 1,317,258 $ 1,463,745 Net interest margin (5) 2.10 % 2.35 % 2.97 % Average interest-earning assets to interest-bearing liabilities 128.77 % 133.01 % 137.82 % (1) Includes non-accruing loans.
Although management believes the Bank has implemented appropriate policies and procedures to manage its commercial real estate concentration risk, the Bank’s regulators could require it to implement additional policies and procedures or could require it to maintain higher levels of regulatory capital, which might adversely affect its loan originations, the Company's ability to pay dividends, and overall profitability.
Although management believes the Bank has implemented appropriate policies and procedures to manage its commercial real estate concentration risk, the Bank’s regulators could require it to implement additional policies and procedures or could require it to maintain higher levels of regulatory capital, which might adversely affect its loan originations, the Company's ability to pay dividends, and overall profitability. 54 Our real estate portfolio includes credit risk exposure to loans collateralized by office buildings and multifamily properties in New York State subject to some form of rent regulation limiting increases for rent stabilized multifamily properties.
The decrease was attributable to $36.9 million in stock repurchases and $22.8 million in dividend payments, partially offset by net income of $37.7 million for the year ended December 31, 2023, a $15.9 million reduction in accumulated other comprehensive loss due to an increase in the fair value of our debt securities available-for-sale portfolio, and a $4.2 million increase in equity award activity.
The increase was attributable to net income of $29.9 million for the year ended December 31, 2024, a $12.1 million increase in accumulated other comprehensive income, associated with an increase in the estimated fair value of our debt securities available-for-sale portfolio due to the increase in market interest rates, and a $3.6 million increase in equity award activity, partially offset by $18.1 million in stock repurchases and $21.8 million in dividend payments.
The geographic locations of the properties collateralizing our office-related loans are as follows: 54.2% in New York and 45.8% in New Jersey.
The geographic locations of the properties collateralizing our office-related loans are as follows: 49.9% in New York, 48.6% in New Jersey and 1.5% in Pennsylvania.
At December 31, 2022, the Company had 20 loans classified as individually impaired and recorded $38,200 of specific reserves on four of the 20 impaired loans. 62 The following table sets forth activity in our allowance for credit losses, by loan type, at December 31, for the years indicated (in thousands): Real estate loans Commercial (1) One-to-four Family Residential Construction and Land Home Equity and Lines of Credit Commercial and Industrial Other PCD Total Allowance for Credit Losses 2020 $ 33,005 $ 207 $ 1,214 $ 260 $ 1,842 $ 198 $ 881 $ 37,607 Impact of CECL Adjustment (1,949) 5,233 (921) 419 947 (188) 6,812 10,353 Balance at January 1, 2021 31,056 5,440 293 679 2,789 10 7,693 47,960 (Benefit)/provision for credit losses (4,331) (1,903) (124) (145) 991 (3) (669) (6,184) Recoveries 60 29 — 26 39 5 119 278 Charge-offs — (21) — — (646) (3) (2,411) (3,081) 2021 26,785 3,545 169 560 3,173 9 4,732 38,973 Provision/(benefit) for credit losses 2,876 359 155 287 1,243 (12) (426) 4,482 Recoveries 102 32 — 19 144 12 178 487 Charge-offs (278) — — — (446) — (601) (1,325) 2022 29,485 3,936 324 866 4,114 9 3,883 42,617 (Benefit)/provision for credit losses (6,301) (651) (175) 838 8,445 (3) (800) 1,353 Recoveries 71 — — 1 63 — 10 145 Charge-offs — — — — (6,572) — (8) (6,580) 2023 $ 23,255 $ 3,285 $ 149 $ 1,705 $ 6,050 $ 6 $ 3,085 $ 37,535 (1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.
The following table sets forth activity in our allowance for credit losses, by loan type, at December 31, for the years indicated (in thousands): Real estate loans Commercial (1) One-to-four Family Residential Construction and Land Home Equity and Lines of Credit Commercial and Industrial Other PCD Total Allowance for Credit Losses 2021 $ 26,785 $ 3,545 $ 169 $ 560 $ 3,173 $ 9 $ 4,732 $ 38,973 Provision/(benefit) for credit losses 2,876 359 155 287 1,243 (12) (426) 4,482 Recoveries 102 32 — 19 144 12 178 487 Charge-offs (278) — — — (446) — (601) (1,325) 2022 29,485 3,936 324 866 4,114 9 3,883 42,617 Provision/(benefit) for credit losses (6,301) (651) (175) 838 8,445 (3) (800) 1,353 Recoveries 71 — — 1 63 — 10 145 Charge-offs — — — — (6,572) — (8) (6,580) 2023 23,255 3,285 149 1,705 6,050 6 3,085 37,535 Provision/(benefit) for credit losses (2,227) (1,049) (46) 457 7,329 (2) (181) 4,281 Recoveries 57 9 — 92 218 — — 376 Charge-offs (136) — — — (6,873) — — (7,009) 2024 $ 20,949 $ 2,245 $ 103 $ 2,254 $ 6,724 $ 4 $ 2,904 $ 35,183 (1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.
(1) a collective reserve for estimated expected credit losses for pools of loans that share common risk characteristics and (2) an individual reserve for loans that do not share risk characteristics, consisting of collateral-dependent and, prior to January 1, 2023, TDR loans. 51 Allowance for Collectively Evaluated Loans Held-for-Investment The Company estimates the collective reserve using a risk rating migration model which calculates an expected life of loan loss percentage for each loan by generating probability of default and loss given default metrics.
Allowance for Collectively Evaluated Loans Held-for-Investment The Company estimates the collective reserve using a risk rating migration model which calculates an expected life of loan loss percentage for each loan by generating probability of default and loss given default metrics.
Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 Net Income. Net income was $37.7 million and $61.1 million for the years ended December 31, 2023 and December 31, 2022, respectively.
Net income was $29.9 million and $37.7 million for the years ended December 31, 2024 and December 31, 2023, respectively.
Partially offsetting these decreases were increases in commercial real estate loans of $30.3 million, or 3.4%, to $929.6 million at December 31, 2023 from $899.2 million at December 31, 2022, home equity loans of $11.0 million, or 7.2%, to $163.5 million at December 31, 2023 from $152.6 million at December 31, 2022, and construction and land loans of $6.0 million, or 24.2%, to $31.0 million at December 31, 2023 from $24.9 million at December 31, 2022.
Partially offsetting these decreases were increases in home equity and lines of credit loans of $10.5 million, or 6.4%, to $174.1 million at December 31, 2024 from $163.5 million at December 31, 2023, commercial and industrial loans of $8.2 million, or 5.3%, to $163.4 million at December 31, 2024 from $155.3 million at December 31, 2023, and construction and land loans of $4.9 million, or 15.9%, to $35.9 million at December 31, 2024 from $31.0 million at December 31, 2023.
Uninsured deposits (excluding fully collateralized uninsured governmental deposits and intercompany deposits of $856.5 million) are estimated at approximately $869.9 million, or 22.4%, of total deposits as of December 31, 2023.
This total includes fully collateralized uninsured government deposits and intercompany deposits of $923.8 million, leaving estimated uninsured deposits of approximately $896.5 million, or 21.7%, of total deposits as of December 31, 2024. At December 31, 2023, estimated uninsured deposits totaled $869.9 million, or 22.4% of total deposits.
During the year ended December 31, 2023, the Company repurchased approximately 3.1 million of its common stock outstanding at an average price of $11.99 for a total of $36.9 million pursuant to the approved stock repurchase plans. As of December 31, 2023, the Company had approximately $3.1 million in remaining capacity under its current repurchase program.
During the year ended December 31, 2024, the Company repurchased 1.8 million of its common stock at an average price of $10.03 for a total of $18.1 million pursuant to the approved stock repurchase programs. As of December 31, 2024, the Company had no outstanding repurchase program.
At December 31, 2023, our largest office-related loan had a principal balance of $90.0 million (with a net active principal balance for the Bank of $30.0 million as we have a 33.3% participation interest), was secured by an office facility located in Staten Island, New York, and was performing in accordance with its original contractual terms. 54 PCD loans totaled $9.9 million and $11.5 million at December 31, 2023 and December 31, 2022, respectively, with the decrease being primarily due to one loan with a balance of approximately $950,000 which was sold during the quarter ended December 31, 2023.
At December 31, 2024, our largest office-related loan had a principal balance of $89.1 million (with a net active principal balance for the Bank of $29.7 million as we have a 33.3% participation interest), was secured by an office facility located in Staten Island, New York, and was performing in accordance with its original contractual terms.
The decrease in the average balance of interest-earning assets was due to decreases in the average balance of mortgage-backed securities of $181.5 million and the average balance of other securities of $46.7 million, partially offset by increases in the average balance of loans outstanding of $171.2 million, the average balance of FHLBNY stock of $18.1 million, and the average balance of interest-earning deposits in financial institutions of $12.5 million.
The increase in the average balance of interest-earning assets was primarily due to increases in the average balance of mortgage-backed securities of $149.3 million, the average balance of interest-earning deposits in financial institutions of $91.4 million, and the average balance of other securities of $55.1 million, partially offset by a decrease in the average balance of loans of $141.7 million.
The Company accreted interest income related to PCD loans of $1.3 million for the year ended December 31, 2023, as compared to $1.5 million for the year ended December 31, 2022. Fees recognized from PPP loans totaled $31,000 for the year ended December 31, 2023, as compared to $1.3 million for the year ended December 31, 2022.
The Company accreted interest income of $568,000 and $1.3 million attributable to PCD loans for the quarter and year ended December 31, 2024, respectively, as compared to $330,000 and $1.3 million for the quarter and year ended December 31, 2023, respectively.
We seek to maintain a ratio of liquid assets (not subject to pledge or encumbered) as a percentage of deposits and borrowings of 35% or greater. At December 31, 2023, this ratio was 39.23%. Systemic events of March 2023 impacted liquidity in the overall banking system, particularly for mid-size and regional banks.
We seek to maintain a ratio of liquid assets (not subject to pledge or encumbered) as a percentage of deposits and borrowings of 35% or greater. At December 31, 2024, this ratio was 49.39%.
Specific reserves on loans individually evaluated for impairment increased by $7,000 to $45,200 at December 31, 2023 from $38,200 at December 31, 2022. At December 31, 2023, the Company had 19 loans classified as individually impaired and recorded $45,200 of specific reserves on four of the 19 impaired loans.
At December 31, 2024, the Company had 20 loans classified as individually impaired and recorded $1.3 million of specific reserves on three of the 20 impaired loans. At December 31, 2023, the Company had 19 loans classified as individually impaired and recorded $45,200 of specific reserves on four of the 19 impaired loans.
(unconsolidated) had liquid assets of $29.2 million. Northfield Bank and Northfield Bancorp, Inc. are both subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories.
The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories. At December 31, 2024, both Northfield Bank and Northfield Bancorp exceeded all regulatory capital requirements and are considered “well capitalized” under regulatory guidelines. See “Item 1.
The increase in interest expense on deposits was attributable to a 131 basis point increase in the cost of interest-bearing deposits from 0.30% for the year ended December 31, 2022 to 1.61% for the year ended December 31, 2023, due to rising market interest rates and a shift in the composition of the deposit portfolio towards higher-costing certificates of deposit.
The increase in interest expense was largely driven by the cost of interest-bearing liabilities, which increased by 80 basis points to 2.91% for the year ended December 31, 2024, from 2.11% for the year ended December 31, 2023, driven primarily by a 96 basis point increase in the cost of interest-bearing deposits from 1.61% to 2.57% for the year ended December 31, 2024, and, to a lesser extent, a 27 basis point increase in the cost of borrowings from 3.58% to 3.85% due to rising market interest rates, a shift in the composition of the deposit portfolio towards higher-costing certificates of deposit and a continuing reliance on borrowings.
Interest income increased $29.1 million, or 16.2%, to $208.8 million for the year ended December 31, 2023, from $179.7 million for the year ended December 31, 2022, primarily due to a 56 basis point increase in yields on interest-earning assets due to the rising rate environment and a greater percentage of assets consisting of higher-yielding loans, partially offset by a $26.3 million, or 0.5%, decrease in the average balance of interest-earning assets.
Interest income increased $29.1 million, or 13.9%, to $237.9 million for the year ended December 31, 2024, from $208.8 million for the year ended December 31, 2023, The increase in interest income was primarily due to a $151.7 million, or 2.9%, increase in the average balance of interest-earning assets coupled with a 43 basis point increase in yields on interest-earning assets, which increased to 4.36% for the year ended December 31, 2024, from 3.93% for the year ended December 31, 2023, due to the rising rate environment.