Biggest changeAt December 31, 2022, total loans held for investment, net of ACL, totaled $3.3 billion. 50 The following table presents the balance and associated percentage of each major category in our loan portfolio at December 31 for the past five years: As of December 31, 2022 2021 2020 2019 2018 (dollars in thousands) $ % $ % $ % $ % $ % Loans: (1) Commercial and industrial $ 201,223 6.0 % $ 268,709 9.2 % $ 290,139 10.7 % $ 274,586 12.5 % $ 304,084 14.2 % SBA 61,411 1.8 % 76,136 2.6 % 97,821 3.6 % 74,985 3.4 % 84,500 3.9 % Construction and land development 276,876 8.3 % 303,144 10.3 % 186,723 6.9 % 96,020 4.4 % 113,235 5.3 % Commercial real estate (2) 1,312,132 39.3 % 1,247,999 42.6 % 1,003,637 37.1 % 793,268 36.1 % 758,721 35.4 % Single-family residential mortgages 1,464,108 43.9 % 1,004,576 34.3 % 1,124,357 41.5 % 957,254 43.6 % 881,249 41.1 % Other loans 20,699 0.7 % 30,786 1.0 % 4,089 0.2 % 821 0.0 % 226 0.1 % Total loans 3,336,449 100.0 % 2,931,350 100.0 % 2,706,766 100.0 % 2,196,934 100.0 % 2,142,015 100.0 % Allowance for credit losses (41,076 ) (32,912 ) (29,337 ) (18,816 ) (17,577 ) Total loans, net $ 3,295,373 $ 2,898,438 $ 2,677,429 $ 2,178,118 $ 2,124,438 (1) Net of discounts and deferred fees and costs (2) Includes non-farm and non-residential real estate loans, multifamily residential and 1-4 family SFR loans originated for a business purpose Net loans held for investment increased $396.9 million, or 13.7%, to $3.3 billion at December 31, 2022 as compared to $2.9 billion at December 31, 2021.
Biggest changeSFR mortgage loans represent approximately 50% of our total loans as of December 31, 2023, up from approximately 44% as of the end of 2022. 55 Table of Contents The following table presents the balance and associated percentage of each major category in our loan portfolio at December 31 for the past five years: As of December 31, 2023 2022 2021 2020 2019 (dollars in thousands) $ % $ % $ % $ % $ % Loans:(1) Construction and land development $ 181,469 6.0 % $ 276,876 8.3 % $ 303,144 10.3 % $ 186,723 6.9 % $ 96,020 4.4 % Commercial real estate (2) 1,167,857 38.5 % 1,312,132 39.3 % 1,247,999 42.6 % 1,003,637 37.1 % 793,268 36.1 % Single-family residential mortgages 1,487,796 49.1 % 1,464,108 43.9 % 1,004,576 34.3 % 1,124,357 41.5 % 957,254 43.6 % Commercial and industrial 130,096 4.3 % 201,223 6.0 % 268,709 9.2 % 290,139 10.7 % 274,586 12.5 % SBA 52,074 1.7 % 61,411 1.8 % 76,136 2.6 % 97,821 3.6 % 74,985 3.4 % Other loans 12,569 0.4 % 20,699 0.7 % 30,786 1.03 % 4,089 0.2 % 821 0.0 % Total loans 3,031,861 100.0 % 3,336,449 100.0 % 2,931,350 100.0 % 2,706,766 100.0 % 2,196,934 100.0 % Allowance for loan losses (41,903 ) (41,076 ) (32,912 ) (29,337 ) (18,816 ) Total loans, net $ 2,989,958 $ 3,295,373 $ 2,898,438 $ 2,677,429 $ 2,178,118 (1) Net of discounts on acquired loans and deferred fees and costs (2) Includes non-farm and non-residential real estate loans, multifamily residential and 1-4 family SFR loans originated for a business purpose The locations of loans in the Company's total loan portfolio as of December 31, 2023 were as follows: As of December 31, Construction and land development Commercial real estate Single-family residential mortgages Commercial and Industrial SBA Other Total loans, net (dollars in thousands) $ $ $ $ $ $ $ % Loans: California $ 115,943 $ 558,771 $ 702,779 $ 117,788 $ 32,755 $ 1,749 $ 1,529,785 50.5 % Hawaii — 2,057 4,263 841 — 11 7,172 0.2 % Illinois 229 41,745 51,192 1,309 — 107 94,582 3.1 % New Jersey — 19,797 24,184 470 — 196 44,647 1.5 % Nevada — 64,136 21,522 912 2,820 122 89,512 3.0 % New York 53,625 171,695 676,509 830 3,287 4,067 910,013 30.0 % Other 11,672 309,656 7,347 7,946 13,212 6,317 356,150 11.7 % Total loans, net $ 181,469 $ 1,167,857 $ 1,487,796 $ 130,096 $ 52,074 $ 12,569 $ 3,031,861 100.0 % The majority of our loan portfolio is based on collateral or businesses in California and New York, which represent 81% of our loan portfolio.
The preparation of these audited consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities at the date of our financial statements. Actual results may differ from these estimates under different assumptions or conditions.
The preparation of these audited consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities at the date of our consolidated financial statements. Actual results may differ from these estimates under different assumptions or conditions.
CRE loans include owner-occupied and non-occupied commercial real estate, multi-family residential and SFR loans originated for a business purpose.
Commercial Real Estate Loans. CRE loans include owner-occupied and non-occupied commercial real estate, multi-family residential and SFR loans originated for a business purpose.
Except for the multi-family residential loan portfolio, the interest rate for the majority of these loans are Prime based and have a maturity of five years or less except for the SFR loans originated for a business purpose which may have a maturity of one year.
Except for the multi-family residential loan portfolio, the interest rate for the majority of these loans are Prime rate based and have a maturity of five years or less except for the SFR loans originated for a business purpose which may have a maturity of one year.
As is customary in the banking industry, loans that meet underwriting criteria can be renewed by mutual agreement between us and the borrower. Because we are unable to estimate the extent to which our borrowers will renew their loans, the table is based on contractual maturities.
As is customary in the banking industry, loans that meet underwriting criteria can be renewed by mutual agreement between the borrower and us. Because we are unable to estimate the extent to which our borrowers will renew their loans, the table is based on contractual maturities.
(2) Includes non-farm and non-residential real estate loans, multi-family residential and SFR loans originated for a business purpose. Allowance for credit losses. The Company accounts for credit losses on loans in accordance with ASC 326, which requires the Company to record an estimate of expected lifetime credit losses for loans at the time of origination.
(2) Includes non-farm and non-residential real estate loans, multi-family residential and SFR loans originated for a business purpose. Allowance for Credit Losses - Loans The Company accounts for credit losses on loans in accordance with ASC 326, which requires the Company to record an estimate of expected lifetime credit losses for loans at the time of origination.
Tangible Common Equity to Tangible Assets Ratio and Tangible Book Value Per Share. The tangible common equity to tangible assets ratio and tangible book value per share are non-GAAP measures generally used by financial analysts and investment bankers to evaluate capital adequacy.
The tangible common equity to tangible assets ratio and tangible book value per share are non-GAAP measures generally used by financial analysts and investment bankers to evaluate capital adequacy.
The ACL is maintained at a level deemed appropriate by management to provide for expected credit losses in the portfolio as of the date of the consolidated balance sheet. Estimating expected credit losses requires management to use relevant forward-looking information, including the use of reasonable and supportable forecasts.
The ACL for loans is maintained at a level deemed appropriate by management to provide for expected credit losses in the portfolio as of the date of the consolidated balance sheet. Estimating expected credit losses requires management to use relevant forward-looking information, including the use of reasonable and supportable forecasts.
For SFR loans sold to FNMA and to investment funds we provide limited representations and warranties and with a repurchase and premium refund for loans that become delinquent in the first 90-days or a premium refund if paid-off in the first 90-days with respect to all loans sold.
For SFR loans sold to FNMA, FHLMC and to investment funds we provide limited representations and warranties and with a repurchase and premium refund for loans that become delinquent in the first 90-days or a premium refund if paid-off in the first 90-days with respect to all loans sold.
Our C&D loans are comprised of residential construction, commercial construction and land acquisition and development construction. Interest reserves are generally established on real estate construction loans. These loans are typically Prime based and have maturities of less than 18 months.
Our C&D loans are comprised of residential construction, commercial construction and land acquisition and development construction. Interest reserves are generally established on real estate construction loans. These loans are typically Prime rate based and have maturities of less than 18 months.
The subordinated notes are considered Tier 2 capital at the Company. The Company used the net proceeds from these subordinated debt offerings for general corporate purposes, including providing capital to the Bank and maintaining adequate liquidity at Bancorp.
The 2031 Subordinated Notes are considered Tier 2 capital at the Company. The Company used the net proceeds from these subordinated debt offerings for general corporate purposes, including providing capital to the Bank and maintaining adequate liquidity at Bancorp.
These loans generally require more frequent loan officer contact and receipt of financial data to closely monitor borrower performance. Potential problem loans are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive officers and other members of the Bank’s senior management. Cash and Cash Equivalents.
These loans generally require more frequent loan officer contact and receipt of financial data to closely monitor borrower performance. Potential problem loans are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive officers and other members of the Bank’s senior management.
If the amount of the amortized cost basis expected to be recovered increases in a future period, the valuation reserve would be reduced, but not more than the amount of the current existing reserve for that security. Our significant accounting policies are described in greater detail in our 2022 audited financial statements included in Item 8.
If the amount of the amortized cost basis expected to be recovered increases in a future period, the valuation reserve would be reduced, but not more than the amount of the current existing reserve for that security. Our significant accounting policies are described in greater detail in our 2023 audited financial statements included in Item 8.
See “Analysis of Financial Condition— Capital Resources and Liquidity Management” and Item 7A “ Quantitative and Qualitative Disclosures about Market Risk” included herein. The following tables present average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the years 2022, 2021 and 2020.
See “Analysis of Financial Condition— Capital Resources and Liquidity Management” and Item 7A “ Quantitative and Qualitative Disclosures about Market Risk” included herein. The following tables present average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the years 2023, 2022 and 2021.
The ACL is maintained at a level deemed appropriate by management to provide for expected credit losses in the portfolio as of the date of the consolidated balance sheet. Estimating expected credit losses requires management to use relevant forward-looking information, including the use of reasonable and supportable forecasts.
The ACL is maintained at a level deemed appropriate by management to provide for expected credit losses in the portfolio as of the date of the consolidated balance sheets. Estimating expected credit losses requires management to use relevant forward-looking information, including the use of reasonable and supportable forecasts.
We calculate: (i) tangible common equity as total shareholders’ equity less goodwill and other intangible assets (excluding mortgage servicing rights); (ii) tangible assets as total assets less goodwill and other intangible assets; and (iii) tangible book value per share as tangible common equity divided by shares of common stock outstanding. 64 Our management, banking regulators, many financial analysts and other investors use these measures in conjunction with more traditional bank capital ratios to compare the capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, which typically stem from the use of the purchase accounting method of accounting for mergers and acquisitions.
We calculate: (i) tangible common equity as total shareholders’ equity less goodwill and other intangible assets (excluding mortgage servicing rights); (ii) tangible assets as total assets less goodwill and other intangible assets; and (iii) tangible book value per share as tangible common equity divided by shares of common stock outstanding. 69 Table of Contents Our management, banking regulators, many financial analysts and other investors use these measures in conjunction with more traditional bank capital ratios to compare the capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, which typically stem from the use of the purchase accounting method of accounting for mergers and acquisitions.
Net interest margin and net interest spread are included on a tax equivalent (“TE”) basis by adjusting interest income utilizing the federal statutory tax rate of 21% for 2022, 2021 and 2020. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
Net interest margin and net interest spread are included on a tax equivalent (“TE”) basis by adjusting interest income utilizing the federal statutory tax rate of 21% for 2023, 2022 and 2021. Our net interest income, interest spread, and net interest margin are sensitive to general business and economic conditions.
Financial Statements and Supplementary Data of this Annual Report, specifically in “Note 2 – Summary of Significant Accounting Policies,” which are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Financial Statements and Supplementary Data of this Annual Report, specifically in “Note 2 – Basis of Presentation and Summary of Significant Accounting Policies,” which are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Allowance for Credit Losses on Loans Held for Investment The Company accounts for credit losses on loans in accordance with ASC 326, which requires the Company to record an estimate of expected lifetime credit losses for loans at the time of origination.
Allowance for Credit Losses (“ ACL” ) on Loans Held for Investment The Company accounts for credit losses on loans in accordance with ASC 326, which requires the Company to record an estimate of expected lifetime credit losses for loans at the time of origination.
(2) Tangible book value per share, return on average tangible common equity, and tangible common equity to tangible assets are non-GAAP financial measures. See "Non-GAAP Financial Measures" for a reconciliation of these measures to their most comparable GAAP measures.
(2) Tangible book value per share, return on average tangible common equity, and tangible common equity to tangible assets are non-GAAP financial measures. See “Non-GAAP Financial Measures” for a reconciliation of these measures to their most comparable GAAP measures.
In addition to deposits, we have used long- and short-term borrowings, such as federal funds purchased and FHLB long-and short-term advances, as a source of funds to meet the daily liquidity needs of our customers and fund growth in earning assets. We had $70.0 million and no FHLB short-term advances at December 31, 2022 and at December 31, 2021, respectively.
In addition to deposits, we have used long- and short-term borrowings, such as federal funds purchased and FHLB long-and short-term advances, as a source of funds to meet the daily liquidity needs of our customers and fund growth in earning assets. We had no FHLB short-term advances at December 31, 2023 and $70.0 million at December 31, 2022.
The loans sold to other banks are sold with no representation or warranties and with a replacement feature for the first 90-days if the loan pays off early.
The loans sold to other banks are sold with no representations or warranties and with a replacement feature for the first 90-days if the loan pays off early.
If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For debt securities AFS that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors.
If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For AFS debt securities that do not meet the aforementioned criteria, we evaluate whether the decline in fair value has resulted from credit losses or other factors.
The interest rate on these loans are generally Wall Street Journal Prime rate based. 51 Our trade finance unit supplies financial needs to many of our core customers including trade financing needs for many of our commercial and industrial loan customers. The unit provides international letters of credit, SWIFT, export advice, trade finance discounts and foreign exchange.
The interest rate on these loans are generally Wall Street Journal Prime rate based. 56 Table of Contents Our trade finance unit supplies financial needs to many of our core customers including trade financing needs for many of our commercial and industrial loan customers. The unit provides international letters of credit, SWIFT, export advice, trade finance discounts and foreign exchange.
Loans are restored to accrual status when loans become well-secured and management believes full collectability of principal and interest is probable. 57 In cases where a borrower experiences financial difficulties and we make certain concessionary modifications to contractual terms, the loan is classified as a modified loan.
Loans are restored to accrual status when loans become well-secured and management believes full collectability of principal and interest is probable. 62 Table of Contents In cases where a borrower experiences financial difficulties and we make certain concessionary modifications to contractual terms, the loan is classified as a modified loan.
The following table sets forth the maturity distribution of time deposits in amounts of more than $250,000 as of December 31, 2022.
The following table sets forth the maturity distribution of time deposits in amounts of more than $250,000 as of December 31, 2023.
The Company performs goodwill impairment test in accordance with ASC 350 “Intangibles- Goodwill and Other.” Fair value of goodwill is based on selection and weighting of valuations methods using management assumptions not limited to discounted cash flow, diversification, market position, customer dependence, access to capital markets, financial risk, growth, and earnings trends.
The Company performs goodwill impairment tests in accordance with ASC 350 “Intangibles- Goodwill and Other.” Fair value of goodwill is based on selection and weighting of valuation methods using management assumptions not limited to discounted cash flow (“DCF”), diversification, market position, customer dependence, access to capital markets, financial risk, growth, and earnings trends.
Initial setup or an increase to deferred tax asset valuation allowance would be charged to income tax expense that would negatively impacted our earnings. Our significant accounting policies are described in greater detail in our 2022 audited financial statements included in Item 8.
Initial setup or an increase to deferred tax asset valuation allowance would be charged to income tax expense that would negatively impact our earnings. Our significant accounting policies are described in greater detail in our 2023 audited financial statements included in Item 8.
The measurement of the ACL is performed by collectively evaluating loans with similar risk characteristics. The Company has elected to utilize a discounted cash flow (“DCF”) approach for all segments except consumer loans and warehouse mortgage loans, for these a remaining life approach was elected.
The measurement of the ACL for loans is performed by collectively evaluating loans with similar risk characteristics. The Company has elected to utilize a DCF approach for all segments except consumer loans and warehouse mortgage loans, for these a remaining life approach was elected.
Other sources of liquidity include the sale of loans, the ability to acquire additional national market noncore deposits, the issuance of additional collateralized borrowings such as FHLB advances, the issuance of debt securities, additional borrowings through the Federal Reserve’s discount window and the issuance of preferred or common securities.
Other sources of liquidity include the sale of loans, the ability to acquire additional national market noncore deposits, the issuance of additional collateralized borrowings through FHLB advances or the Federal Reserve’s discount window, and the ability to access the capital markets through the issuance of debt securities, preferred securities or common securities.
Substantially all of our C&I loans are collateralized by business assets or by real estate. We originate commercial and industrial lines of credit, term loans, mortgage warehouse lines and international trade discounts which totaled $201.2 million as of December 31, 2022 and $268.7 million at December 31, 2021.
Substantially all of our C&I loans are collateralized by business assets or by real estate. We originate commercial and industrial lines of credit, term loans, mortgage warehouse lines and international trade discounts, which totaled $130.1 million as of December 31, 2023 and $201.2 million at December 31, 2022.
The following table sets forth information on our total FHLB advances during the periods presented: Year Ended December 31, (dollars in thousands) 2022 2021 2020 Outstanding at period-end $ 220,000 $ 150,000 $ 150,000 Average amount outstanding 192,438 150,000 129,071 Maximum amount outstanding at any month-end 270,000 150,000 190,000 Weighted average interest rate: During period 1.49 % 1.18 % 1.15 % End of period 2.28 % 1.18 % 1.18 % Long-Term Debt .
The following table sets forth information on our total FHLB advances during the periods presented: Year Ended December 31, (dollars in thousands) 2023 2022 2021 Outstanding at period-end $ 150,000 $ 220,000 $ 150,000 Average amount outstanding 172,219 192,438 150,000 Maximum amount outstanding at any month-end 220,000 270,000 150,000 Weighted average interest rate: During period 1.67 % 1.49 % 1.18 % End of period 1.18 % 2.28 % 1.18 % Long-Term Debt .
For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis.
For AFS debt securities in an unrealized loss position, we first assess whether we intend to sell, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis.
Financial Statements and Supplementary Data of this Annual Report, specifically in “Note 2 – Summary of Significant Accounting Policies,” which are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations. OVERVIEW For the year 2022, we reported net earnings of $64.3 million, compared with $56.9 million for the year 2021.
Financial Statements and Supplementary Data of this Annual Report, specifically in “Note 2 – Basis of Presentation and Summary of Significant Accounting Policies,” which are essential to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations. OVERVIEW For the year 2023, we reported net earnings of $42.5 million, compared with $64.3 million for the year 2022.
Specific goals of our investment portfolio are as follows: ● provide a ready source of balance sheet liquidity, ensuring adequate availability of funds to meet fluctuations in loan demand, deposit balances and other changes in balance sheet volumes and composition; ● serve as a means for diversification of our assets with respect to credit quality, maturity and other attributes; and ● serve as a tool for modifying our interest rate risk profile pursuant to our established policies.
Specific goals of our investment portfolio include: ● providing a ready source of balance sheet liquidity to ensure adequate availability of funds to meet fluctuations in loan demand, deposit balances and other changes in balance sheet volumes and composition; ● serving as a means for diversification of our assets with respect to credit quality, maturity and other attributes; and ● serving as a tool for modifying our interest rate risk profile pursuant to our established policies.
Approximately 19.0% of the securities in the total investment portfolio at December 31, 2022, are issued by the U.S. government or U.S. government-sponsored agencies and enterprises, which have the implied guarantee of payment of principal and interest.
Approximately 17.3% of the securities in the total investment portfolio at December 31, 2023, are issued by the U.S. government or U.S. government-sponsored agencies and enterprises, which have the implied guarantee of payment of principal and interest.
The table below also summarizes the capital requirements applicable to us and the Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as our and the Bank’s capital ratios as of December 31, 2022 and December 31, 2021.
The table below also summarizes the capital requirements applicable to Bancorp and the Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as Bancorp's and the Bank’s capital ratios as of December 31, 2023 and December 31, 2022.
We also have what we believe to be a comprehensive methodology to monitor these credit quality standards, including a risk classification system that identifies potential problem loans based on risk characteristics by loan type as well as the early identification of deterioration at the individual loan level. Discounts on Purchased Loans.
We also have what we believe to be a comprehensive methodology to monitor these credit quality standards, including a risk classification system that identifies potential problem loans based on risk characteristics by loan type as well as the early identification of deterioration at the individual loan level. 59 Table of Contents Analysis of the Allowance for Loan Losses.
The interest rate for multi-family residential loans are based on the 5 -y ear treasury, are 10 year maturity with a five year fixed rate period followed by a five year floating rate period, and have a declining prepayment penalty for the first five years. At December 31, 2022, approximately 14.5% of the CRE portfolio consisted of fixed-rate loans.
The multi-family residential loans generally have interest rates based on the 5 -y ear treasury, 10-year maturity with a five year fixed rate period followed by a five year floating rate period, and have a declining prepayment penalty over the first five years. At December 31, 2023, approximately 18% of the CRE portfolio consisted of fixed-rate loans.
As of December 31, 2022, no U.S. government agency bonds are callable. 48 The table below shows the Company’s investment securities’ amortized cost and fair value by maturity in the following maturity groupings as of December 31, 2022. The amortized cost and fair value of the investment securities portfolio are shown by expected maturity.
As of December 31, 2023, no U.S. government agency bonds are callable. 53 Table of Contents The table below shows the Company’s investment securities’ fair value and weighted average yields by maturity in the following maturity groupings as of December 31, 2023. The amortized cost and fair value of the investment securities portfolio are shown by expected maturity.
The Company did not have any loans past due 90 days or more but still accruing interest at any of the dates presented. The balances of nonperforming loans reflect the net investment in these assets.
Nonperforming loans include nonaccrual loans, loans past due 90 days or more and still accruing interest, and loans modified under troubled debt restructurings. The Company did not have any loans past due 90 days or more but still accruing interest at any of the dates presented. The balances of nonperforming loans reflect the net investment in these assets.
The Company uses both internal and external qualitative factors within the CECL model: lending policies, procedures, and strategies; changes in nature and volume of the portfolio; credit & lending personnel experience; changes in volume and trends in classified loans, delinquencies, and nonaccrual; concentration risk; collateral values; regulatory and business environment; loan review results; and economic conditions. 55 Individual loans considered to be uncollectible are charged off against the allowance.
The Company uses both internal and external qualitative factors within the CECL model including: lending policies, procedures, and strategies; changes in nature and volume of the portfolio; credit and lending personnel experience; changes in volume and trends in classified loans, delinquencies, and nonaccrual; concentration risk; collateral values; regulatory and business environment; loan review results; and economic conditions.
The following table allocates the ACL, or the allowance, by category: As of December 31, 2022 2021 2020 2019 2018 (dollars in thousands) $ % (1) $ % (1) $ % (1) $ % (1) $ % (1) Loans: Commercial and industrial $ 1,804 0.90 % $ 2,813 1.05 % $ 3,690 1.27 % $ 2,736 1.00 % $ 3,112 1.02 % SBA 621 1.01 % 980 1.29 % 927 0.95 % 852 1.14 % 1,027 1.22 % Construction and land development 2,638 0.95 % 4,150 1.37 % 2,473 1.32 % 1,268 1.32 % 1,500 1.32 % Commercial real estate (2) 17,657 1.35 % 16,603 1.33 % 13,718 1.37 % 7,668 0.97 % 6,449 0.85 % Single family residential mortgages 17,640 1.20 % 7,839 0.78 % 8,486 0.75 % 6,182 0.65 % 5,489 0.62 % Other 716 3.46 % 527 1.71 % 43 1.05 % 9 1.10 % — — Unallocated — — — — — — 101 — — — Allowance for credit losses $ 41,076 1.23 % $ 32,912 1.12 % $ 29,337 1.08 % $ 18,816 0.86 % $ 17,577 0.82 % (1) Represents the percentage of the allowance to total loans in the respective category.
The following table allocates the ALL, or the allowance, by category: As of December 31, 2023 2022 2021 2020 2019 (dollars in thousands) $ % (1) $ % (1) $ % (1) $ % (1) $ % (1) Loans: Construction and land development $ 1,219 0.67 % $ 2,638 0.95 % $ 4,150 1.37 % $ 2,473 1.32 % $ 1,268 1.32 % Commercial real estate (2) 17,826 1.53 % 17,657 1.35 % 16,603 1.33 % 13,718 1.37 % 7,668 0.97 % Single-family residential mortgages 20,117 1.35 % 17,640 1.20 % 7,839 0.78 % 8,486 0.75 % 6,182 0.65 % Commercial and industrial 1,348 1.04 % 1,804 0.90 % 2,813 1.05 % 3,690 1.27 % 2,736 1.00 % SBA 1,196 2.30 % 621 1.01 % 980 1.29 % 927 0.95 % 852 1.14 % Other 197 1.57 % 716 3.46 % 527 1.71 % 43 1.05 % 9 1.10 % Unallocated — — — — — — — — 101 — Allowance for loan losses $ 41,903 1.38 % $ 41,076 1.23 % $ 32,912 1.12 % $ 29,337 1.08 % $ 18,816 0.86 % (1) Represents the percentage of the allowance to total loans in the respective category.
Gains on sale of loans are comprised primarily of gains on sale of SFR mortgage loans and SBA loans. Gains on sale of loans totaled $1.9 million in 2022, compared to $10.0 million in 2021.
Gains on sale of loans are comprised primarily of gains on sale of SFR mortgage loans and SBA loans. Gains on sale of loans totaled $374,000 in 2023, compared to $1.9 million in 2022.
Results of Operations—Comparison of Results of Operations for the Years Ended December 31, 2022 to December 31, 2021 Net Interest Income/Average Balance Sheet In 2022, we generated fully-taxable equivalent net interest income of $149.7 million, an increase of $25.2 million, or 20.3%, from $124.4 million in 2021.
Results of Operations—Comparison of Results of Operations for the Years Ended December 31, 2023 to December 31, 2022 Net Interest Income/Average Balance Sheet In 2023, we generated fully-taxable equivalent net interest income of $119.4 million, a decrease of $30.3 million, or 20.2%, from $149.7 million in 2022.
This compares to a weighted-average yield of 1.03% at December 31, 2021 with a weighted-average life of 3.8 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
This compares to a weighted-average yield of 2.55% at December 31, 2022 with a weighted-average life of 5.8 years. The weighted average life is the average number of years that each dollar of unpaid principal due remains outstanding.
As a condition of the sale, the buyer must have the loans audited for underwriting and compliance standards. SFR real estate loans held for investment increased $459.5 million, or 45.7%, to $1.5 billion as of December 31, 2022 as compared to $1.0 billion as of December 31, 2021.
As a condition of the sale, the buyer must have the loans audited for underwriting and compliance standards. SFR real estate loans held for investment increased $23.7 million, or 1.6%, to $1.49 billion as of December 31, 2023 as compared to $1.46 billion as of December 31, 2022.
There were no loans held for sale as of December 31, 2022 compared to $6.0 million as of December 31, 2021. In addition, our SFR mortgage lending unit originates mortgage warehouse lines to our correspondents.
There were $1.9 million loans held for sale as of December 31, 2023 compared to none as of December 31, 2022. In addition, our SFR mortgage lending unit originates mortgage warehouse lines to our correspondents.
The increase in net earnings reflected a $25.2 million increase in net interest income, which was partially offset by a $7.5 million decrease in non-interest income, a $2.1 million increase in the provision for credit losses, a $5.2 million increase in non-interest expenses and a $3.0 million increase in income tax expense.
The decrease in net earnings reflected a $30.3 million decrease in net interest income and a $6.2 million increase in non-interest expenses, which was partially offset by a $3.8 million increase in noninterest income, a $1.6 million decrease in the provision for credit losses and a $9.2 million decrease in income tax expense.
The Company’s CECL methodology utilizes a four-quarter reasonable and supportable forecast period, and a four-quarter reversion period. The Company is using the Federal Open Market Committee to obtain forecasts for the unemployment rate, while reverting to a long-run average of each considered economic factor.
The Company’s CECL methodology utilizes a four-quarter reasonable and supportable forecast period, and a four-quarter reversion period. The Company is using the Federal Open Market Committee to obtain forecasts for the unemployment rate, while reverting to a long-run average of each considered economic factor. 60 Table of Contents Individual loans considered to be uncollectible are charged off against the ACL.
The exchange of notes was completed in March 2019. In March 2021, the Company issued $120 million of 4.00% fixed to floating rate subordinated notes due April 1, 2031. The interest rate is fixed through April 1, 2026 and floats at three month SOFR plus 329 basis points thereafter. The Company can redeem these subordinated notes beginning April 1, 2026.
In March 2021, the Company issued $120.0 million of 4.00% fixed to floating rate subordinated notes due April 1, 2031 (the “2031 Subordinated Notes”). The interest rate is fixed through April 1, 2026 and floats at three month Secured Overnight Financing Rate (“SOFR”) plus 329 basis points thereafter. The Company can redeem the 2031 Subordinated Notes beginning April 1, 2026.
The following table sets forth the estimated deposits exceeding the FDIC insurance limit: (dollars in thousands) For the Year Ended December 31, 2022 2021 Uninsured deposits $ 1,212,517 $ 1,823,410 The estimated aggregate amount of time deposits in excess of the FDIC insurance limit is $581.2 million at December 31, 2022.
The following table sets forth the estimated deposits exceeding the FDIC insurance limit: (dollars in thousands) For the Year Ended December 31, 2023 2022 Uninsured deposits $ 1,367,568 $ 1,212,517 Of the $811.6 million in time deposits over $250,000, the estimated aggregate amount of time deposits in excess of the FDIC insurance limit is $629.2 million at December 31, 2023.
These non-GAAP financial measures include “tangible common equity to tangible assets”, “tangible book value per share”, “return on average tangible common equity”, “adjusted earnings”, “adjusted diluted earnings per share”, “adjusted return on average assets”, and “adjusted return on average tangible common equity”. Our management uses these non-GAAP financial measures in its analysis of our performance.
These non-GAAP financial measures include “tangible common equity to tangible assets,” “tangible book value per share” and “return on average tangible common equity.” Our management uses these non-GAAP financial measures in its analysis of our performance. Tangible Common Equity to Tangible Assets Ratio and Tangible Book Value per Share.
The Company’s discounted cash flow methodology incorporates a probability of default, loss given default and exposure at default model, as well as expectations of future economic conditions, using reasonable and supportable forecasts.
The Company’s DCF loss rate methodology incorporates a probability of default, loss given default and exposure at default to derive expected loss within the CECL model, as well as expectations of future economic conditions, using reasonable and supportable forecasts.
Under the terms of our subordinated notes and the related subordinated notes purchase agreements, we are not permitted to declare or pay any dividends on our capital stock if an event of default occurs under the terms of the long term debt.
The 2028 Subordinated Notes were assigned an investment grade rating of BBB by the Kroll Bond Rating Agency, Inc. Under the terms of our subordinated notes and the related subordinated notes purchase agreements, we were not permitted to declare or pay any dividends on our capital stock if an event of default occurs under the terms of the long-term debt.
The determination of credit losses when fair value decline in available for sale security involves significant judgment. Adverse changes in management’s assessment that concluded a credit impairment on investment security could result in an increase in impairment charges that negatively impacted our earnings.
The determination of credit losses when there is a decrease in fair value of an AFS debt security involves significant judgment. Adverse changes in management’s assessment that concluded a credit impairment on an investment security would result in an increase in impairment charges that would negatively impact our earnings.
The subordinated notes qualified as Tier 2 capital for Bancorp for regulatory purposes and the portion that Bancorp contributed to the Bank qualified as Tier 1 capital for the Bank. Subordinated Debentures. Subordinated debentures consist of subordinated debentures issued in connection with trust preferred securities.
The subordinated notes qualified as Tier 2 capital for Bancorp for regulatory purposes and the portion that Bancorp contributed to the Bank qualified as Tier 1 capital for the Bank. Subordinated Debentures.
As of December 31, 2022, $34.5 million or 62.3% is located in California; $4.1 million or 7.4% is located in Texas; $4.0 million or 7.2% is located in Nevada; $3.5 million or 6.3% is located in Washington; and $9.2 million or 16.8% is located in other states.
As of December 31, 2023, $28.3 million or 59.6% was located in California; $3.7 million or 7.8% was located in Texas; $3.9 million or 8.2% was located in Nevada; $3.5 million or 7.3% was located in Washington; and $8.1 million or 17.0% was located in other states.
In 2022, we originated $29.7 million in SBA loans, $17.8 million were SBA 7A originations and $11.9 million were SBA 504 originations. 52 As of December 31, 2022 our SBA portfolio totaled $61.4 million of which $6.1 million is guaranteed by the SBA and $55.3 million is unguaranteed, of which $54.1 million is secured by real estate and $1.2 million is unsecured or secured by business assets.
In 2023, we originated $11.4 million in SBA loans, of which $8.6 million were SBA 7A loans and $2.8 million were SBA 504 loans. 57 Table of Contents As of December 31, 2023, our SBA portfolio totaled $52.1 million of which $4.7 million was guaranteed by the SBA and $47.4 million was unguaranteed, of which $46.2 million was secured by real estate and $1.2 million was unsecured or secured by business assets.
From December 31, 2021 to December 31, 2022, the decrease in past due loans (excluding non-accrual loans) resulted from decreases of $1.6 million in C&I loans, $1.6 million in SBA loans, $1.1 million in commercial real estate loans, partially offset by a $1.7 million increase in SFR mortgage loans and a $167,000 increase in other loans. 58 We did not recognize any interest income on nonaccrual loans during the years ended December 31, 2022 and December 31, 2021 while the loans were in nonaccrual status.
From December 31, 2022 to December 31, 2023, the increase in past due loans (excluding non-accrual loans) resulted from increases of $1.5 million in C&I loans, $206,000 in SBA loans, and $543,000 in CRE loans, partially offset by a $688,000 decrease in SFR mortgage loans and a $51,000 decrease in other loans. 63 Table of Contents We did not recognize any interest income on non-accrual loans during the years ended December 31, 2023 and December 31, 2022 while the loans were in non-accrual status.
Less than Twelve Months Twelve Months or More Total (dollars in thousands) Unrealized Unrealized Unrealized December 31, 2022 Fair Value Losses Fair Value Losses Fair Value Losses Government sponsored agencies $ 354 $ (24 ) $ 4,141 $ (493 ) $ 4,495 $ (517 ) SBA securities 2,411 (223 ) — — 2,411 (223 ) Mortgage-backed securities: residential 5,535 (362 ) 32,522 (6,390 ) 38,057 (6,752 ) Mortgage-backed securities: commercial 4,871 (16 ) — — 4,871 (16 ) Collateralized mortgage obligations: residential 27,050 (1,842 ) 39,815 (11,014 ) 66,865 (12,856 ) Collateralized mortgage obligations: commercial 18,741 (790 ) 22,949 (2,111 ) 41,690 (2,901 ) Commercial paper 39,624 (16 ) — — 39,624 (16 ) Corporate debt securities 22,977 (1,843 ) 10,330 (2,322 ) 33,307 (4,165 ) Municipal securities — — 8,854 (3,815 ) 8,854 (3,815 ) Total available for sale $ 121,563 $ (5,116 ) $ 118,611 $ (26,145 ) $ 240,174 $ (31,261 ) Municipal taxable securities $ 498 $ (3 ) $ — $ — $ 498 $ (3 ) Municipal securities 4,556 (170 ) — — 4,556 (170 ) Total held to maturity $ 5,054 $ (173 ) $ — $ — $ 5,054 $ (173 ) Less than Twelve Months Twelve Months or More Total Unrealized Unrealized Unrealized December 31, 2021 Fair Value Losses Fair Value Losses Fair Value Losses Government sponsored agencies $ 4,860 $ (83 ) $ — $ — $ 4,860 $ (83 ) Mortgage-backed securities: residential 44,009 (536 ) — — 44,009 (536 ) Mortgage-backed securities: commercial — — 9,974 (4 ) 9,974 (4 ) Collateralized mortgage obligations: residential 59,540 (1,595 ) — — 59,540 (1,595 ) Collateralized mortgage obligations: commercial 20,311 (321 ) 17,782 (78 ) 38,093 (399 ) Commercial paper 129,926 (36 ) — — 129,926 (36 ) Corporate debt securities 13,208 (254 ) — — 13,208 (254 ) Municipal securities 11,447 (160 ) 1,067 (27 ) 12,514 (187 ) Total available for sale $ 283,301 $ (2,985 ) $ 28,823 $ (109 ) $ 312,124 $ (3,094 ) The Company did not record any charges for other-than-temporary impairment losses for the twelve months ended December 31, 2022 and 2021.
Less than Twelve Months Twelve Months or More Total (dollars in thousands) Unrealized Unrealized Unrealized December 31, 2022 Fair Value Losses Fair Value Losses Fair Value Losses Government sponsored agencies $ 354 $ (24 ) $ 4,141 $ (493 ) $ 4,495 $ (517 ) SBA securities 2,411 (223 ) — — 2,411 (223 ) Mortgage-backed securities: residential 5,535 (362 ) 32,522 (6,390 ) 38,057 (6,752 ) Mortgage-backed securities: commercial 4,871 (16 ) — — 4,871 (16 ) Collateralized mortgage obligations: residential 27,050 (1,842 ) 39,815 (11,014 ) 66,865 (12,856 ) Collateralized mortgage obligations: commercial 18,741 (790 ) 22,949 (2,111 ) 41,690 (2,901 ) Commercial paper (1) 39,624 (16 ) — — 39,624 (16 ) Corporate debt securities 22,977 (1,843 ) 10,330 (2,322 ) 33,307 (4,165 ) Municipal securities — — 8,854 (3,815 ) 8,854 (3,815 ) Total available for sale $ 121,563 $ (5,116 ) $ 118,611 $ (26,145 ) $ 240,174 $ (31,261 ) Municipal taxable securities $ 498 $ (3 ) $ — $ — $ 498 $ (3 ) Municipal securities 4,556 (170 ) — — 4,556 (170 ) Total held to maturity $ 5,054 $ (173 ) $ — $ — $ 5,054 $ (173 ) (1) The Company held $9.9 million of commercial paper where the recorded value and fair value are equal as of December 31, 2022.
As of December 31, 2022, total deposits were comprised of 26.8% noninterest-bearing demand accounts, 20.7% interest-bearing non-maturity deposit accounts and 52.5% of time deposits. 60 FHLB Borrowings.
As of December 31, 2023, total deposits were comprised of 17.0% noninterest-bearing demand accounts, 19.9% interest-bearing non-maturity deposit accounts and 63.1% of time deposits compared to 26.8% noninterest-bearing demand accounts, 20.7% interest-bearing non-maturity deposit accounts and 52.5% of time deposits as of December 31, 2022.
Salaries and employee benefits expense increased $1.9 million due to normal salary increases. The number of full-time equivalent employees was 379 at December, 31, 2022, 365 at December 31, 2021 and 366 at December 31, 2020. None of our employees are represented by a labor union, or governed by any collective bargaining agreements. Occupancy and equipment expense.
The number of full-time equivalent employees was 376 at December 31, 2023, 379 at December 31, 2022 and 365 at December 31, 2021. None of our employees are represented by a labor union, or governed by any collective bargaining agreements. Occupancy and equipment expense.
December 31, 2022 December 31, 2021 December 31, 2020 (dollars in thousands) Amount % of Total Amount % of Total Amount % of Total Securities, available for sale, at fair value Government agency securities $ 4,495 1.7 % $ 5,610 1.5 % $ 1,294 0.6 % SBA agency securities 2,411 0.9 % 3,469 0.9 % 4,394 2.0 % Mortgage-backed securities: residential 38,057 14.4 % 45,052 12.0 % 1,498 0.7 % Mortgage-backed securities: commercial 4,871 1.9 % 9,973 2.7 % 16,179 7.4 % Collateralized mortgage obligations: residential 69,903 26.6 % 60,216 16.1 % 1,943 0.9 % Collateralized mortgage obligations: commercial 41,690 15.9 % 59,295 15.8 % 46,931 21.5 % Commercial paper 49,537 18.9 % 129,926 34.7 % 102,448 47.0 % Corporate debt securities (1) 37,012 14.1 % 42,205 11.3 % 34,563 15.9 % Municipal securities 8,854 3.4 % 12,514 3.3 % 1,617 0.7 % Total securities, available for sale, at fair value $ 256,830 97.8 % $ 368,260 98.3 % $ 210,867 96.7 % Securities, held to maturity, at amortized cost Taxable municipal securities $ 1,003 0.4 % $ 1,506 0.4 % $ 2,407 1.1 % Tax-exempt municipal securities 4,726 1.8 % 4,746 1.3 % 4,767 2.2 % Total securities, held to maturity, at amortized cost 5,729 2.2 % 6,252 1.7 % 7,174 3.3 % Total securities $ 262,559 100.0 % $ 374,512 100.0 % $ 218,041 100.0 % (1) Comprised of corporate debt securities and individual financial institution subordinated debentures 47 The tables below set forth investment securities AFS and HTM for the periods presented.
December 31, 2023 December 31, 2022 December 31, 2021 (dollars in thousands) Amount % of Total Amount % of Total Amount % of Total Securities, available for sale, at fair value Government agency securities $ 8,161 2.5 % $ 4,495 1.7 % $ 5,610 1.5 % SBA agency securities 13,217 4.1 % 2,411 0.9 % 3,469 0.9 % Mortgage-backed securities: residential 34,652 10.7 % 38,057 14.4 % 45,052 12.0 % Mortgage-backed securities: commercial — 0.0 % 4,871 1.9 % 9,973 2.7 % Collateralized mortgage obligations: residential 82,327 25.3 % 69,903 26.6 % 60,216 16.1 % Collateralized mortgage obligations: commercial 67,299 20.8 % 41,690 15.9 % 59,295 15.8 % Commercial paper 73,105 22.6 % 49,537 18.9 % 129,926 34.7 % Corporate debt securities (1) 30,691 9.5 % 37,012 14.1 % 42,205 11.3 % Municipal securities 9,509 2.8 % 8,854 3.4 % 12,514 3.3 % Total securities, available for sale, at fair value $ 318,961 98.3 % $ 256,830 97.8 % $ 368,260 98.3 % Securities, held to maturity, at amortized cost Taxable municipal securities $ 501 0.2 % $ 1,003 0.4 % $ 1,506 0.4 % Tax-exempt municipal securities 4,708 1.5 % 4,726 1.8 % 4,746 1.3 % Total securities, held to maturity, at amortized cost 5,209 1.7 % 5,729 2.2 % 6,252 1.7 % Total securities $ 324,170 100.0 % $ 262,559 100.0 % $ 374,512 100.0 % (1) Comprised of corporate debt securities and individual financial institution subordinated debentures 52 Table of Contents The tables below set forth the amortized cost and fair value of AFS and HTM securities and the corresponding amounts of gross unrealized gains and losses for the periods presented.
Investment Securities Effective January 1, 2022, upon the adoption of ASU 2016-13, the Company accounts for credit losses on available for sale ("AFS") securities in accordance with ASC 326-30. Debt securities are measured at fair value and subject to impairment testing.
Under the Major Stress scenario, ACL increased by $19.3 million or 46.0% as of December 31, 2023. Investment Securities Effective January 1, 2022, upon the adoption of ASU 2016-13, the Company accounts for credit losses on available for sale (“AFS”) securities in accordance with ASC 326-30. Debt securities are measured at fair value and subject to impairment testing.
The FAIC Trust issued thirty-year fixed-to-floating rate capital securities with an aggregate liquidation amount of $7,000,000 to an independent investor, and all of its common securities, amounting to $217,000, financed by the issuance of $7.2 million of debentures.
The FAIC Trust issued 7,000 units of fixed-to-floating rate capital securities with an aggregate liquidation amount of $7.0 million and all of its common securities with an aggregate liquidation amount of $217,000.
The Bank exceeded all regulatory capital requirements under Basel III and was considered to be “well-capitalized” as of the dates reflected in the table below: Ratio at December 31, 2022 Ratio at December 31, 2021 Regulatory Capital Ratio Requirements Regulatory Capital Ratio Requirements, including fully phased-in Capital Conservation Buffer Minimum Requirement for "Well Capitalized" Depository Institution Tier 1 Leverage Ratio Consolidated 11.67% 10.21% 4.00% 4.00% 5.00% Bank 14.89% 12.45% 4.00% 4.00% 5.00% Common Equity Tier 1 Risk-Based Capital Ratio (1) Consolidated 16.03% 14.86% 4.50% 7.00% 6.50% Bank 21.14% 18.80% 4.50% 7.00% 6.50% Tier 1 Risk-Based Capital Ratio Consolidated 16.58% 15.40% 6.00% 8.50% 8.00% Bank 21.14% 18.80% 6.00% 8.50% 8.00% Total Risk-Based Capital Ratio Consolidated 24.27% 23.15% 8.00% 10.50% 10.00% Bank 22.40% 20.05% 8.00% 10.50% 10.00% (1) The common equity tier 1 risk-based ratio, or CET1, is a ratio created by the Basel III regulations beginning January 1, 2015. 63 Contractual Obligations The following table contains supplemental information regarding our total contractual obligations at December 31, 2022: Payments Due Within One to Three to After Five (dollars in thousands) One Year Three Years Five Years Years Total Deposits without a stated maturity $ 1,414,080 $ — $ — $ — $ 1,414,080 Time deposits 1,540,582 21,780 1,241 — 1,563,603 FHLB advances 70,000 150,000 — — 220,000 Long-term debt — — — 173,585 173,585 Subordinated debentures — — — 14,720 14,720 Leases 4,469 7,450 7,356 9,410 28,685 Total contractual obligations $ 3,029,131 $ 179,230 $ 8,597 $ 197,715 $ 3,414,673 Off-Balance Sheet Arrangements We have limited off-balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on our financial condition, revenues, expenses, results of operations, liquidity, capital expenditures or capital resources.
We exceeded all regulatory capital requirements under Basel III and was considered to be “well-capitalized” as of the dates reflected in the table below: Ratio at December 31, 2023 Ratio at December 31, 2022 Regulatory Capital Ratio Requirements Regulatory Capital Ratio Requirements, including fully phased-in Capital Conservation Buffer Minimum Requirement for "Well Capitalized" Depository Institution Tier 1 Leverage Ratio Consolidated 11.99 % 11.67 % 4.00 % 4.00 % 5.00 % Bank 13.62 % 14.89 % 4.00 % 4.00 % 5.00 % Common Equity Tier 1 Risk-Based Capital Ratio (1) Consolidated 19.07 % 16.03 % 4.50 % 7.00 % 6.50 % Bank 22.41 % 21.14 % 4.50 % 7.00 % 6.50 % Tier 1 Risk-Based Capital Ratio Consolidated 19.69 % 16.58 % 6.00 % 8.50 % 8.00 % Bank 22.41 % 21.14 % 6.00 % 8.50 % 8.00 % Total Risk-Based Capital Ratio Consolidated 25.92 % 24.27 % 8.00 % 10.50 % 10.00 % Bank 23.67 % 22.40 % 8.00 % 10.50 % 10.00 % (1) The common equity tier 1 risk-based ratio, or CET1, is a ratio created by the Basel III regulations beginning January 1, 2015. 68 Table of Contents Contractual Obligations The following table contains supplemental information regarding our total contractual obligations at December 31, 2023: Payments Due Within One to Three to After Five (dollars in thousands) One Year Three Years Five Years Years Total Deposits without a stated maturity $ 1,172,350 $ — $ — $ — $ 1,172,350 Time deposits 1,994,517 6,689 1,204 — 2,002,410 FHLB advances — 150,000 — — 150,000 Long-term debt — — — 119,147 119,147 Subordinated debentures — — — 14,938 14,938 Leases 4,728 10,230 9,050 10,699 34,707 Total contractual obligations $ 3,171,595 $ 166,919 $ 10,254 $ 144,784 $ 3,493,552 Off-Balance Sheet Arrangements We have limited off-balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on our financial condition, revenues, expenses, results of operations, liquidity, capital expenditures or capital resources.
During 2022, we originated $672.1 million of SFR mortgage loans. The loans are generally originated through our retail branch network to our customers, many of whom establish a deposit relationship with us. During 2022, we originated $386.1 million of such loans through our retail channel, and $286.0 million through our wholesale and correspondent channel.
During 2023, we originated $192.3 million of SFR mortgage loans. Loans originated through our retail branch network are to our customers, many of whom establish a deposit relationship with us. During 2023, we originated $78.6 million through our retail channel and $113.7 million through our wholesale and correspondent channel of such loans.
These loans are included in our commercial and industrial lending unit and totaled $29.3 million as of December 31, 2022 and $47.2 million as of December 31, 2021. 53 The loan maturities in the table below are based on contractual maturities as of December 31, 2022.
These loans are included in our C&I loans and totaled $4.2 million as of December 31, 2023 and $29.3 million as of December 31, 2022. 58 Table of Contents The loan maturities in the table below are based on contractual maturities as of December 31, 2023.
Shareholders’ equity increased $17.9 million, or 3.8%, to $484.6 million as of December 31, 2022 from $466.7 million at December 31, 2021.
Shareholders’ equity increased $26.7 million, or 5.5%, to $511.3 million as of December 31, 2023 from $484.6 million at December 31, 2022.
Total deposits were $3.0 billion at December 31, 2022, a decrease of $407.8 million, or 12.0%, compared to $3.4 billion at December 31, 2021, primarily due to a decrease of $805.0 million in non-maturity deposits, partially offset by an increase of $397.2 million of time deposits.
Total deposits were $3.17 billion at December 31, 2023, an increase of $197.1 million, or 6.6%, compared to $2.98 billion at December 31, 2022, primarily due to an increase of $438.8 million in time deposits, partially offset by a decrease of $241.7 million of non-maturity deposits.
Based on this sensitivity analysis, a positive 25% change in prepayment speed would result in a $1.2 million, or 3.0%, decrease to the ACL. A negative 25% change in prepayment speed would result in a $1.7 million, or 4.0%, increase to the ACL.
A sensitivity analysis of our ACL was performed as of December 31, 2023. Based on this sensitivity analysis, a positive 25% change in prepayment speed would result in a $968,000, or (2.31)%, decrease to the ACL. A negative 25% change in prepayment speed would result in a $1.3 million, or 3.08%, increase to the ACL.
The ACL to HFI loans outstanding was 1.23% and 1.12% as of December 31, 2022 and December 31, 2021, respectively. Shareholders’ equity increased $17.9 million, or 3.8%, to $484.6 million as of December 31, 2022 from $466.7 million at December 31, 2021.
The ACL to LHFI outstanding was 1.38% and 1.23% as of December 31, 2023 and December 31, 2022, respectively. Shareholders’ equity increased $26.7 million, or 5.5%, to $511.3 million as of December 31, 2023 from $484.6 million at December 31, 2022.
The following table reconciles shareholders’ equity (on a GAAP basis) to tangible common equity and total assets (on a GAAP basis) to tangible assets, and calculates our tangible book value per share: (dollars in thousands) December 31, 2022 December 31, 2021 Tangible common equity: Total shareholders' equity $ 484,563 $ 466,683 Adjustments Goodwill (71,498 ) (69,243 ) Core deposit intangible (3,718 ) (4,075 ) Tangible common equity $ 409,347 $ 393,365 Tangible assets: Total assets-GAAP $ 3,919,058 $ 4,228,194 Adjustments Goodwill (71,498 ) (69,243 ) Core deposit intangible (3,718 ) (4,075 ) Tangible assets: $ 3,843,842 $ 4,154,876 Common shares outstanding 18,965,776 19,455,544 Common equity to assets ratio 12.36 % 11.04 % Book value per share $ 25.55 $ 23.99 Tangible common equity to tangible assets ratio 10.65 % 9.47 % Tangible book value per share $ 21.58 $ 20.22 Return on Average Tangible Common Equity.
The following table reconciles shareholders’ equity (on a GAAP basis) to tangible common equity and total assets (on a GAAP basis) to tangible assets, and calculates our tangible book value per share: (dollars in thousands) December 31, 2023 December 31, 2022 Tangible common equity: Total shareholders' equity $ 511,260 $ 484,563 Adjustments Goodwill (71,498 ) (71,498 ) Core deposit intangible (2,795 ) (3,718 ) Tangible common equity $ 436,967 $ 409,347 Tangible assets: Total assets-GAAP $ 4,026,025 $ 3,919,058 Adjustments Goodwill (71,498 ) (71,498 ) Core deposit intangible (2,795 ) (3,718 ) Tangible assets: $ 3,951,732 $ 3,843,842 Common shares outstanding 18,609,179 18,965,776 Common equity to assets ratio 12.70 % 12.36 % Book value per share $ 27.47 $ 25.55 Tangible common equity to tangible assets ratio 11.06 % 10.65 % Tangible book value per share $ 23.48 $ 21.58 Return on Average Tangible Common Equity.
Goodwill and Other Intangible Assets Goodwill is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any non-controlling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date.
Goodwill Goodwill is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any non-controlling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill resulting from whole bank acquisitions is not amortized but tested for impairment at least annually.
This increase was largely due to a $121.1 million increase in the average balance of interest-earning assets, in part due to organic loan growth, and a 78 basis point increase in the average yield of interest-earning assets, partially offset by a 37 basis point increase in the cost of interest bearing liabilities.
This decrease was largely due to a $455.3 million increase in the average balance of interest-bearing liabilities, in part due to higher time deposits, and a 225 basis point increase in the average cost of interest-bearing liabilities, partially offset by a 99 basis point increase in the average yield on interest-earning assets and a $55.1 million increase in the average balance of interest-earning assets.
To the extent we are unable to obtain sufficient liquidity through core deposits, we seek to meet our liquidity needs through wholesale funding or other borrowings on either a short- or long-term basis.
To the extent we are unable to obtain sufficient liquidity through core deposits, we seek to meet our liquidity needs through wholesale funding or other borrowings on either a short- or long-term basis. The Company has sufficient capital and does not anticipate any need for additional liquidity as of December 31, 2023.
Total liabilities decreased $327.0 million to $3.4 billion, or 8.7%, at December 31, 2022 from $3.8 billion at December 31, 2021, primarily due to a $407.8 million decrease in deposits, partially offset by a $70.0 million increase in short-term FHLB advances. Deposits.
Total liabilities increased $80.3 million, or 2.3%, to $3.5 billion, at December 31, 2023 from $3.4 billion at December 31, 2022, primarily due to a $197.1 million increase in deposits, partially offset by a $70.0 million decrease in short-term FHLB advances and a $54.4 million decrease in subordinated notes.
SBA loans can have any maturity up to 25 years. Typically, non-real estate secured loans mature in less than 10 years. Collateral may also include inventory, accounts receivable and equipment, and includes personal guarantees. Our unguaranteed SBA loans collateralized by real estate are monitored by collateral type and are included in our CRE Concentration Guidance.
SBA loans secured by real estate can have any maturity up to 25 years. Typically, non-real estate secured loans mature in less than 10 years. Collateral may include inventory, accounts receivable, equipment, and personal guarantees. We originate SBA loans through our branch staff, loan officers and through SBA brokers.
As of December 31, 2022, the Company’s Tier 1 leverage capital ratio was 11.67%, common equity Tier 1 ratio was 16.03%, Tier 1 risk-based capital ratio totaled 16.58%, and total risk-based capital ratio was 24.27%. 34 ANALYSIS OF THE RESULTS OF OPERATIONS Financial Performance Year Ended December 31, 2022 vs. 2021 Variance Year Ended 2021 vs. 2020 Variance 2022 2021 Increase (Decrease) % December 31, 2020 Increase (Decrease) % (Dollars in thousands, except per share data) Interest income $ 180,970 $ 147,063 $ 33,907 23.1 % $ 139,120 $ 7,943 5.7 % Interest expense 31,416 22,720 8,696 38.3 % 34,365 (11,645 ) (33.9 )% Net interest income 149,554 124,343 25,211 20.3 % 104,755 19,588 18.7 % Provision for credit losses 4,935 3,959 976 24.7 % 11,823 (7,864 ) (66.5 )% Net interest income after provision for credit losses 144,619 120,384 24,235 20.1 % 92,932 27,452 29.5 % Noninterest income 11,252 18,745 (7,493 ) (40.0 )% 14,040 4,705 33.5 % Noninterest expense 64,526 58,192 6,334 10.9 % 59,513 (1,321 ) (2.2 )% Income before income taxes 91,345 80,937 10,408 12.9 % 47,459 33,478 70.5 % Income tax expense 27,018 24,031 2,987 12.4 % 14,531 9,500 65.4 % Net income $ 64,327 $ 56,906 $ 7,421 13.0 % $ 32,928 $ 23,978 72.8 % Share Data Earnings per common share: Basic $ 3.37 $ 2.92 $ 0.45 $ 1.66 $ 1.26 Diluted (1) 3.33 2.86 0.47 1.65 1.21 Performance Ratios Return on average assets, annualized 1.62 % 1.48 % 0.14 % 1.03 % 0.45 % Return on average shareholders’ equity, annualized 13.66 % 12.71 % 0.95 % 7.88 % 4.83 % Efficiency ratio 40.13 % 40.67 % (0.54 )% 50.10 % (9.43 )% Tangible common equity to tangible assets (2) 10.65 % 9.47 % 1.18 % 10.81 % (1.34 )% Return on average tangible common equity, annualized (2) 16.26 % 15.22 % 1.04 % 9.62 % 5.60 % Tangible book value per share (2) $ 21.58 $ 20.22 $ 1.36 $ 18.10 $ 2.12 (1) Earnings per share are calculated utilizing the two-class method.
As of December 31, 2022, Bancorp’s Tier 1 leverage capital ratio was 11.67%, common equity Tier 1 ratio was 16.03%, Tier 1 risk-based capital ratio totaled 16.58%, and total risk-based capital ratio was 24.27%. 43 Table of Contents ANALYSIS OF THE RESULTS OF OPERATIONS Financial Performance Year Ended December 31, 2023 2022 2021 (dollars in thousands, except per share data) Interest income $ 221,148 $ 180,970 $ 147,063 Interest expense 101,862 31,416 22,720 Net interest income 119,286 149,554 124,343 Provision for credit losses 3,362 4,935 3,959 Net interest income after provision for credit losses 115,924 144,619 120,384 Noninterest income 15,018 11,252 18,745 Noninterest expense 70,696 64,526 58,192 Income before income taxes 60,246 91,345 80,937 Income tax expense 17,781 27,018 24,031 Net income $ 42,465 $ 64,327 $ 56,906 Share Data Earnings per common share (1): Basic $ 2.24 $ 3.37 $ 2.92 Diluted 2.24 3.33 2.86 Performance Ratios Return on average assets 1.06 % 1.62 % 1.48 % Return on average shareholders’ equity 8.48 % 13.66 % 12.71 % Efficiency ratio 52.64 % 40.13 % 40.67 % Tangible common equity to tangible assets (2) 11.06 % 10.65 % 9.47 % Return on average tangible common equity (2) 9.97 % 16.26 % 15.22 % Tangible book value per share (2) $ 23.48 $ 21.58 $ 20.22 (1) Earnings per share are calculated utilizing the two-class method.