Biggest changeThe estimation methodologies for credit losses on unfunded lending-related commitments are similar to the process for estimating credit losses for loans, although with the addition of a probability of draw estimate that is applied to each loan portfolio segment. 49 Table of Contents The following table shows the impact of adoption on the allowance for credit losses on loans: As reported under ASU 2016-13 on January 1, 2023 As reported prior to ASU 2016-13 on December 31, 2022 Impact of adoption (In thousands) Commercial real estate: Construction $ — $ — $ — Non-residential $ 1,885 $ 2,652 $ (767) Multifamily $ 286 $ 379 $ (93) Residential real estate $ 157 $ 103 $ 54 Commercial and industrial $ 498 $ 881 $ (383) Consumer: Indirect automobile $ 5,578 $ 3,868 $ 1,710 Home equity $ 31 $ 18 $ 13 Other consumer $ 88 $ 42 $ 46 Total $ 8,523 $ 7,943 $ 580 The Company’s allowance for credit losses for loans totaled $8.1 million and $8.5 million as of December 31, 2023 and January 1, 2023, respectively.
Biggest changeThe estimation methodologies for credit losses on unfunded lending-related commitments are similar to the process for estimating credit losses for loans, although with the addition of a probability of draw estimate that is applied to each loan portfolio segment. The Company’s allowance for credit losses for loans totaled $8.5 million and $8.1 million as of December 31, 2024 and December 31, 2023, respectively.
Our primary sources of non-interest income are service charges on deposit accounts, investment advisory income and net gains in the cash surrender value of bank owned life insurance and other income. Non-Interest Expenses.
Our primary sources of non-interest income are service charges on deposit accounts, investment advisory income, net gains in the cash surrender value of bank owned life insurance and other income. Non-Interest Expenses.
The above table assumes that the composition of our interest-sensitive assets and liabilities existing at the date indicated remains constant uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities.
The table above assumes that the composition of our interest-sensitive assets and liabilities existing at the date indicated remains constant uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities.
Goodwill is not amortized, but it is tested at least annually, or more frequently if indicators of impairment are present. Management evaluated goodwill as of October 1, 2023, utilizing various methods including an income approach that incorporated a discounted cash flow model that involved management assumptions based upon future growth and earnings projections.
Goodwill is not amortized, but it is tested at least annually, or more frequently if indicators of impairment are present. Management evaluated goodwill as of October 1, 2024, utilizing various methods including an income approach that incorporated a discounted cash flow model that involved management assumptions based upon future growth and earnings projections.
If for any future period it is determined that there has been impairment in the carrying value of our goodwill balances, the Company will record a charge to earnings, which could have a material adverse effect on net income, but not risk based capital ratios. 51 Table of Contents Income Taxes We are subject to the income tax laws of the United States, New York State, and the municipalities in which we operate.
If for any future period it is determined that there has been impairment in the carrying value of our goodwill balances, the Company will record a charge to earnings, which could have a material adverse effect on net income, but not risk-based capital ratios. Income Taxes We are subject to the income tax laws of the United States, New York State, and the municipalities in which we operate.
Additional funds available under this line are not included in the table above as we do not consider it to be as readily accessible as the funds above. The following table summarizes our main contractual obligations and other commitments to make future payments as of December 31, 2023.
Additional funds available under this line are not included in the table above as we do not consider it to be as readily accessible as the funds above. The following table summarizes our main contractual obligations and other commitments to make future payments as of December 31, 2024.
We set the interest rates on our deposits in an attempt to maintain a desired level of total deposits. 61 Table of Contents As reported in the Consolidated Statements of Cash Flows, our cash flows are classified for financial reporting purposes as operating, investing, or financing cash flows.
We set the interest rates on our deposits in an attempt to maintain a desired level of total deposits. 60 Table of Contents As reported in the Consolidated Statements of Cash Flows, our cash flows are classified for financial reporting purposes as operating, investing, or financing cash flows.
(2) Represents the difference between interest earned and interest paid, divided by average total interest earning assets. 59 Table of Contents Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
(2) Represents the difference between interest earned and interest paid, divided by average total interest earning assets. 58 Table of Contents Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
By following these strategies, we believe that we can be better positioned to react to changes in market interest rates. 60 Table of Contents Net Economic Value Simulation. We analyze our sensitivity to changes in interest rates through a net economic value of equity (“EVE”) model.
By following these strategies, we believe that we can be better positioned to react to changes in market interest rates. 59 Table of Contents Net Economic Value Simulation. We analyze our sensitivity to changes in interest rates through a net economic value of equity (“EVE”) model.
We currently calculate EVE under the assumptions that interest rates increase 100 to 400 basis points from current market rates and that interest rates decrease from 100 to 400 basis points from current market rates. The following table presents the estimated changes in our EVE that would result from changes in market interest rates at December 31, 2023.
We currently calculate EVE under the assumptions that interest rates increase 100 to 400 basis points from current market rates and that interest rates decrease from 100 to 400 basis points from current market rates. The following table presents the estimated changes in our EVE that would result from changes in market interest rates at December 31, 2024.
Our primary sources of liquidity are deposits, loan sales, amortization and prepayment of loans and mortgage-backed securities, maturities of investment securities and other short-term investments, and earnings and funds provided from operations, as well as access to FHLB advances and other borrowings.
Our primary sources of liquidity are deposits, amortization and prepayment of loans and mortgage-backed securities, maturities of investment securities and other short-term investments, and earnings and funds provided from operations, as well as access to FHLB advances and other borrowings.
The $400,000 decrease in our allowance for credit losses for loans was primarily driven by a decrease in our collectively evaluated loans, partially offset by an increase in the allowance for credit losses on individually analyzed loans.
The $415,000 increase in our allowance for credit losses for loans was primarily driven by an increase in our collectively evaluated loans, partially offset by a decrease in the allowance for credit losses on individually analyzed loans.
Our strategy for credit risk management focuses on an experienced team of credit professionals, well-defined and implemented credit policies and procedures, conservative loan underwriting criteria and active credit monitoring. Our ratio of non-performing loans to total assets was 0.32% at December 31, 2023, which decreased from 0.33% at December 31, 2022. ● Grow the balance sheet.
Our strategy for credit risk management focuses on an experienced team of credit professionals, well-defined and implemented credit policies and procedures, conservative loan underwriting criteria and active credit monitoring. Our ratio of non-performing loans to total assets was 0.33% at December 31, 2024, which increased from 0.32% at December 31, 2023. ● Grow the balance sheet.
For 2023, we did not engage in any off-balance-sheet transactions other than loan origination commitments and standby letters of credit in the normal course of our lending activities. 62 Table of Contents Impact of Inflation and Changing Prices The financial statements and related notes of the Company have been prepared in accordance with United States GAAP.
For 2024, we did not engage in any off-balance-sheet transactions other than loan origination commitments and standby letters of credit in the normal course of our lending activities. 61 Table of Contents Impact of Inflation and Changing Prices The financial statements and related notes of the Company have been prepared in accordance with United States GAAP.
While scheduled principal repayments on loans and mortgage-backed securities are a relatively predictable source of funds, deposit flows and loan sales and prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition.
While scheduled principal repayments on loans and mortgage-backed securities are a relatively predictable source of funds, deposit flows, loan sales and prepayments are greatly influenced by market interest rates, economic conditions, interest rate risk management and rates offered by our competition.
As previously mentioned, actual as well as forecasted increases in delinquencies and net charge-offs for automobile loans drove management’s increase in qualitative loss factors. Our allowance for credit losses for individually analyzed loans is determined on an individual basis using the fair value of the collateral, less estimated selling costs, as applicable.
As previously mentioned, actual as well as forecasted increases in delinquencies and net charge-offs for automobile loans drove management’s increase in qualitative loss factors. Our allowance for credit losses for individually analyzed loans is determined using the fair value of the collateral, less estimated selling costs, as applicable.
Our non-interest expense was $36.4 million and $37.4 million for the years ended December 31, 2023 and 2022, respectively. ● Manage credit risk to maintain a low level of non-performing assets. We believe that strong asset quality is a key to long-term financial success.
Our non-interest expense was $36.8 million and $36.4 million for the years ended December 31, 2024 and 2023, respectively. ● Manage credit risk to maintain a low level of non-performing assets. We believe that strong asset quality is a key to long-term financial success.
As such, this does not necessarily reflect the nature and extent of future changes in the allowance for reasons including increases or decreases in qualitative adjustments, changes in the risk profile, changes in the severity of the macroeconomic scenario and the range of scenarios under management consideration. Goodwill and Intangible Assets The assets (including identifiable intangible assets) and liabilities acquired in a business combination are recorded at fair value at the date of acquisition.
As such, this does not necessarily reflect the nature and extent of future changes in the allowance for reasons including increases or decreases in qualitative adjustments, changes in the risk profile of the portfolio, changes in the macroeconomic scenario and/or the range of scenarios under management consideration. 50 Table of Contents Goodwill and Intangible Assets The assets (including identifiable intangible assets) and liabilities acquired in a business combination are recorded at fair value at the date of acquisition.
A valuation allowance, if needed, reduces deferred tax assets to the amounts expected to be realized. 47 Table of Contents Business Strategy Based on an extensive review of the current opportunities in our primary market area as well as our resources and capabilities, we are pursuing the following business strategies: ● Maintain our indirect automobile loan portfolio while limiting growth.
A valuation allowance, if needed, reduces deferred tax assets to the amounts expected to be realized. 47 Table of Contents Business Strategy Based on an extensive review of the current opportunities in our primary market area as well as our resources and capabilities, we are pursuing the following business strategies: ● Prudent management of our indirect automobile loan portfolio.
The statutory tax rate is impacted by the benefits derived mainly from tax-exempt bond income and income received on the bank owned life insurance to arrive at the effective tax rate. 58 Table of Contents Average Balance Sheets for the Years Ended December 31, 2023 and 2022 The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated.
The statutory tax rate was impacted by the benefits derived mainly from tax-exempt bond income and income received on the bank owned life insurance to arrive at the effective tax rate. 57 Table of Contents Average Balance Sheets for the Years Ended December 31, 2024 and 2023 The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated.
The quantitative component of our allowance for credit losses on collectively evaluated loans, which is largely based on a selection of various economic forecasts, decreased by $506,000 as of December 31, 2023, when compared to January 1, 2023.
The quantitative component of our allowance for credit losses on collectively evaluated loans, which is largely based on a selection of various economic forecasts, decreased by $151,000 as of December 31, 2024, when compared to December 31, 2023.
By providing our customers with quality service, coupled with a home-town ambience, we expect to return to a period of strong organic growth. 48 Table of Contents Critical Accounting Policies Our most significant accounting policies are described in Note 1 to the consolidated financial statements.
By providing our customers with quality service, a home-town ambience and local decision making, we expect to return to a period of strong organic growth. 48 Table of Contents Significant Accounting Policies, Critical Accounting Estimates Our most significant accounting policies are described in Note 1 to the consolidated financial statements.
Core deposits, which we define as all non time deposits, represented 69.1% of our total deposits at December 31, 2023 compared to 80.9% at December 31, 2022.
Core deposits, which we define as all non time deposits, represented 66.9% of our total deposits at December 31, 2024 compared to 69.1% at December 31, 2023.
In the normal course of operations, we engage in a variety of financial transactions that, in accordance with GAAP are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk.
In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles (“GAAP”) are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk.
The CECL model requires that we make assumptions of credit quality, macroeconomic factors and conditions, and loan composition which are inherently subjective due to the use of estimates that are susceptible to significant revision as more information becomes available or as future events occur.
The Company adopted the CECL model beginning on January 1, 2023, which requires that we make assumptions of credit quality, macroeconomic factors and conditions, and loan composition which are inherently subjective due to the use of estimates that are susceptible to significant revision as more information becomes available or as future events occur.
Based on our model, if all segments of the portfolio grew by an additional 5% on a year-over-year basis, our allowance for credit losses as of December 31, 2023, would have increased by $394,000 to $8.5 million, holding all other variables constant.
Based on our model, if all segments of the portfolio grew by an additional 5% on a year-over-year basis, our allowance for credit losses as of December 31, 2024 would have increased by $418,000 to $9.0 million, holding all other variables constant.
Net cash provided by operating activities was $7.0 million and $14.8 million for the years ended December 31, 2023 and 2022, respectively. These amounts differ from our net income because of a variety of cash receipts and disbursements that did not affect net income for the respective periods.
Net cash provided by operating activities was $8.5 million and $7.0 million for the years ended December 31, 2024 and 2023, respectively. These amounts differ from our net income because of certain cash receipts and disbursements that did not affect net income for the respective periods.
Our effective tax rate for the year ended December 31, 2023 was 21.71% compared to 21.35% in 2022.
Our effective tax rate for the year ended December 31, 2024 was 21.18% compared to 21.71% in 2023.
These agencies may require us to recognize adjustments to the allowance, based on their judgments about information available to them at the time of their examination. The Company recorded a provision for credit losses of $1.7 million for the year ended December 31, 2023, an increase of $288,000, or 20.4%, as compared to $1.4 million for the year ended December 31, 2022.
These agencies may require us to recognize adjustments to the allowance, based on their judgments about information available to them at the time of their examination. The Company recorded a provision for credit losses of $2.8 million for the year ended December 31, 2024, an increase of $1.1 million, or 64.5%, as compared to $1.7 million for the year ended December 31, 2023.
It is our opinion that, as of the measurement date, the aggregate fair value of the reporting unit exceeded the carrying value of the reporting unit. Therefore, management concluded that goodwill was not impaired. Although we believe our assumptions are reasonable, actual results may vary significantly and it is impossible to know the future impact of evolving economic conditions.
It is our opinion that, as of the measurement date, the aggregate fair value of the reporting unit exceeded the carrying value of the reporting unit. Therefore, management concluded that goodwill was not impaired. Although we believe our assumptions are reasonable, actual results may vary significantly.
Our allowance for credit losses was 0.81% of total loans and 194.31% of non-performing loans at December 31, 2023 as compared to 0.80% of total loans and 179.54% of non-performing loans at December 31, 2022. Federal Home Loan Bank Stock.
Our allowance for credit losses was 0.88% of total loans and 206.56% of non-performing loans at December 31, 2024 as compared to 0.81% of total loans and 194.31% of non-performing loans at December 31, 2023. Federal Home Loan Bank Stock.
Deposit and borrowing cash flows have traditionally comprised most of our financing activities, which resulted in a net cash outflow $31.0 million in the year ended December 31, 2023, as opposed to a net cash inflow of $68.1 million in fiscal year 2022.
Deposit and borrowing cash flows have traditionally comprised most of our financing activities, which resulted in a net cash outflow $67.9 million in the year ended December 31, 2024, as compared to $31.0 million in fiscal year 2023.
Our reciprocal deposits obtained through the CDARS and ICS networks totaled $23.4 million and $16.7 million, respectively, at December 31, 2023. At December 31, 2022, we had reciprocal deposits obtained through CDARS of $10.0 million. We had no brokered deposits at December 31, 2023 and $34.0 million in brokered deposits at December 31, 2022. Borrowed Funds.
Our reciprocal deposits obtained through the CDARS and ICS networks totaled $25.4 million and $13.5 million, respectively, at December 31, 2024. At December 31, 2023, we had reciprocal deposits obtained through CDARS and ICS networks of $23.4 million and $16.7 million, respectively. We had no brokered deposits at December 31, 2024 and 2023. Borrowed Funds.
(6) Represents average equity divided by average total assets. (7) Capital ratios are for Rhinebeck Bank only. Rhinebeck Bancorp, Inc. is not subject to the minimum consolidated capital requirements as a small bank holding company with assets less than $3.0 billion.
(6) Represents average equity divided by average total assets. (7) Capital ratios are for Rhinebeck Bank only. Rhinebeck Bancorp, Inc. is not subject to the minimum consolidated capital requirements as a small bank holding company with assets less than $3.0 billion. 53 Table of Contents Comparison of Financial Condition at December 31, 2024 and December 31, 2024 Total Assets.
Because of the nature of the judgment and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations. The following accounting policies materially affect our reported earnings and financial condition and require significant judgments and estimates. Allowance for Credit Losses The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
The following accounting policies materially affect our reported earnings and financial condition and require significant judgments and estimates. Allowance for Credit Losses The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
Non-accrual loans decreased $243,000, or 5.5%, to $4.2 million at December 31, 2023 from $4.4 million at December 31, 2022. Non-performing assets decreased $218,000, or 4.9%. Non-performing assets included $25,000 in other real estate owned as of December 31, 2023. The Company had no other real estate owned as of December 31, 2022.
Non-accrual loans decreased $47,000, or 1.1%, to $4.1 million at December 31, 2024 from $4.2 million at December 31, 2023. Non-performing assets decreased $72,000, or 1.7%. Non-performing assets included $25,000 in other real estate owned as of December 31, 2023. The Company had no other real estate owned as of December 31, 2024.
The costs of interest bearing liabilities increased 165 basis points to 2.44% in 2023 from 0.79% in 2022 driven by increases in general market rates, competitive forces and a greater percentage of higher-yielding certificates of deposits and FHLB advances.
The costs of interest bearing liabilities increased 43 basis points to 2.87% in 2024 from 2.44% in 2023 driven by increases in general market rates, competitive market forces and a greater percentage of higher-yielding certificates of deposits and FHLB advances. The interest rate spread increased by 5 basis points to 2.49%.
Net cash provided by investing activities was $14.7 million in 2023 as compared to net cash used for investing activities of $123.6 million in 2022. Net cash provided by or used in investing activities principally reflects our investment security and loan activities in the respective periods.
Net cash provided by investing activities was $74.7 million in 2024 as compared to $14.7 million in 2023. Net cash provided by investing activities principally reflects our investment security and loan activities in the respective periods.
Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates.
Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates.
The percentage of overdue account balances to total loans decreased to 1.90% as of December 31, 2023 from 2.29% as of December 31, 2022, while non-performing assets decreased $218,000, or 4.9%, to $4.2 million at December 31, 2023. Non-Interest Income.
The percentage of overdue account balances to total loans decreased to 1.71% as of December 31, 2024, from 1.90% as of December 31, 2023 and non-performing assets decreased $72,000, or 1.7%, to $4.1 million at December 31, 2024. Non-Interest Income.
Net interest income decreased $3.9 million, or 9.3%, to $38.0 million for the year ended December 31, 2023, as compared to $41.8 million for the year ended December 31, 2022. The decrease was primarily driven by higher costs on higher interest-bearing liability balances, which were partially offset by higher yields on higher interest-earning asset balances.
Net interest income increased $266,000, or 0.7%, to $38.2 million for the year ended December 31, 2024, as compared to $38.0 million for the year ended December 31, 2023. The increase was primarily driven by higher yields on interest-earning asset balances, which were partially offset by higher costs on interest-bearing liability balances.
A favorable tax settlement would result in a reduction in our effective income tax rate in the period of resolution. 52 Table of Contents Selected Financial Data The following selected consolidated financial data sets forth certain financial highlights of the Company and should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for 2023 and 2022. At December 31, 2023 2022 (In thousands) Selected Financial Condition Data: Total assets $ 1,313,202 $ 1,335,977 Cash and cash equivalents 22,129 31,384 Securities available-for-sale 191,985 223,659 Loans receivable, net 1,008,851 994,368 Bank owned life insurance 30,031 29,794 Goodwill and other intangibles 2,481 2,569 Total liabilities 1,199,517 1,227,845 Deposits 1,030,503 1,129,933 Federal Home Loan Bank advances 128,064 57,723 Subordinated debt 5,155 5,155 Total stockholders’ equity $ 113,685 $ 108,132 For the Year Ended December 31, 2023 2022 (In thousands, except per share data) Selected Operating Data: Interest and dividend income $ 60,659 $ 48,592 Interest expense 22,694 6,756 Net interest income 37,965 41,836 Provision for credit losses 1,702 1,414 Net interest income after provision for credit losses 36,263 40,422 Non-interest income 5,780 5,896 Non-interest expense 36,429 37,422 Income before income tax expense 5,614 8,896 Income tax expense 1,219 1,899 Net income $ 4,395 $ 6,997 Earnings per share (diluted) $ 0.40 $ 0.64 53 Table of Contents At or For the Year Ended December 31, 2023 2022 Performance Ratios: Return on average assets (1) 0.33 % 0.54 % Return on average equity (2) 4.03 % 6.06 % Interest rate spread (3) 2.44 % 3.22 % Net interest margin (4) 3.06 % 3.45 % Efficiency ratio (5) 83.28 % 78.40 % Average interest-earning assets to average interest-bearing liabilities 133.80 % 142.18 % Total gross loans to total assets 76.80 % 74.14 % Equity to assets (6) 8.19 % 8.91 % Capital Ratios (7) : Tier 1 capital (to adjusted total assets) 10.10 % 9.75 % Tier I capital (to risk-weighted assets) 11.96 % 11.55 % Total capital (to risk-weighted assets) 12.70 % 12.25 % Common equity Tier 1 capital (to risk-weighted assets) 11.96 % 11.55 % Asset Quality Ratios: Allowance for credit losses as a percent of total loans 0.81 % 0.80 % Allowance for credit losses as a percent of non-performing loans 194.31 % 179.54 % Net charge-offs to average outstanding loans (0.21) % (0.11) % Non-performing loans as a percent of total loans 0.41 % 0.45 % Non-performing assets as a percent of total assets 0.32 % 0.33 % Other Data: Book value per common share $ 10.27 $ 9.58 Tangible book value per common share (8) $ 10.04 $ 9.35 Number of offices 16 17 Number of full-time equivalent employees 171 190 (1) Represents net income divided by average total assets.
A favorable tax settlement would result in a reduction in our effective income tax rate in the period of resolution. 51 Table of Contents Selected Financial Data The following selected consolidated financial data sets forth certain financial highlights of the Company and should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for 2024 and 2023. At December 31, 2024 2023 (In thousands) Selected Financial Condition Data: Total assets $ 1,255,765 $ 1,313,202 Cash and cash equivalents 37,484 22,129 Securities available-for-sale 159,947 191,985 Loans receivable, net 971,779 1,008,851 Bank owned life insurance 30,193 30,031 Goodwill and other intangibles 2,401 2,481 Total liabilities 1,133,932 1,199,517 Deposits 1,020,783 1,030,503 Federal Home Loan Bank advances 69,773 128,064 Subordinated debt 5,155 5,155 Total stockholders’ equity $ 121,833 $ 113,685 For the Year Ended December 31, 2024 2023 (In thousands, except per share data) Selected Operating Data: Interest and dividend income $ 63,758 $ 60,659 Interest expense 25,527 22,694 Net interest income 38,231 37,965 Provision for credit losses 2,800 1,702 Net interest income after provision for credit losses 35,431 36,263 Non-interest income (9,520) 5,780 Non-interest expense 36,848 36,429 (Loss) income before income tax expense (10,937) 5,614 Income tax (benefit) expense (2,317) 1,219 Net (loss) income $ (8,620) $ 4,395 (Loss) earnings per share (diluted) $ (0.80) $ 0.40 52 Table of Contents At or For the Year Ended December 31, 2024 2023 Performance Ratios: (Loss) return on average assets (1) (0.67) % 0.33 % (Loss) return on average equity (2) (7.31) % 4.03 % Interest rate spread (3) 2.49 % 2.44 % Net interest margin (4) 3.21 % 3.06 % Efficiency ratio (5) 82.34 % 83.28 % Average interest-earning assets to average interest-bearing liabilities 133.68 % 133.80 % Total gross loans to total assets 77.64 % 76.80 % Equity to assets (6) 9.23 % 8.19 % Capital Ratios (7) : Tier 1 capital (to adjusted total assets) 10.07 % 10.10 % Tier I capital (to risk-weighted assets) 11.81 % 11.96 % Total capital (to risk-weighted assets) 12.63 % 12.70 % Common equity Tier 1 capital (to risk-weighted assets) 11.81 % 11.96 % Asset Quality Ratios: Allowance for credit losses as a percent of total loans 0.88 % 0.81 % Allowance for credit losses as a percent of non-performing loans 206.56 % 194.31 % Net charge-offs to average outstanding loans (0.24) % (0.21) % Non-performing loans as a percent of total loans 0.42 % 0.41 % Non-performing assets as a percent of total assets 0.33 % 0.32 % Other Data: Book value per common share $ 10.98 $ 10.27 Number of offices 15 16 (1) Represents net income divided by average total assets.
Of this $288,000 increase, $252,000 is related to the provision for credit losses on loans, while the remaining $36,000 is related to the provision for credit losses on unfunded commitments.
Of this $1.1 million increase, $1.1 million is related to the provision for credit losses on loans, while the provision for credit losses on unfunded commitments decreased $43,000.
The net interest rate spread decreased 78 basis points to 2.44% for the year ended December 31, 2023 as compared to 3.22% for the year ended December 31, 2022. Net interest margin decreased 39 basis points to 3.06% at December 31, 2023 from 3.45% at December 31, 2022. Management of Market Risk General.
The net interest rate spread increased 5 basis points to 2.49% for the year ended December 31, 2024 as compared to 2.44% for the year ended December 31, 2023. Net interest margin increased 15 basis points to 3.21% for 2024 from 3.06% for 2023. Management of Market Risk General.
Inclusion of qualitative adjustments to consider factors that have not been accounted for, may be changing, or are, by evidence, expected to change; e. Discounted cash flow methodologies to measure credit impairment on each of our loan portfolio segments; f. Credit losses for loans that do not share similar risk characteristics are estimated on an individual basis.
Discounted cash flow methodologies to measure credit impairment on each of our loan portfolio segments; f. Evaluation of credit losses for loans that do not share similar risk characteristics are estimated on an individual basis.
Total assets were $1.313 billion at December 31, 2023, representing a decrease of $22.8 million, or 1.7%, compared to $1.336 billion at December 31, 2022.
Total assets were $1.26 billion at December 31, 2024, representing a decrease of $57.4 million, or 4.4%, compared to $1.31 billion at December 31, 2023.
Of the interest bearing accounts, transaction accounts including NOW, savings and money market accounts decreased $167.3 million, or 26.6%, which was partially offset by an increase in time deposits of $101.7 million, or 47.0%.
The increase in interest bearing accounts represented an increase in time deposits of $19.6 million, or 6.2%, which was offset by a decrease transaction accounts including NOW, savings and money market accounts of $17.6 million, or 3.8%.
Deposits decreased $99.4 million, or 8.8%, to $1.031 billion at December 31, 2023 from $1.130 billion at December 31, 2022. Interest bearing accounts decreased $65.7 million, or 7.8%, to $780.7 million while non-interest bearing balances decreased $33.8 million, or 11.9%, finishing the year at $249.8 million.
Deposits. Deposits decreased $9.7 million, or 0.9%, to $1.02 billion at December 31, 2024 from $1.03 billion at December 31, 2023. Interest bearing accounts increased $1.9 million, or 0.2%, to $782.7 million while non-interest bearing balances decreased $11.7 million, or 4.7%, finishing the year at $238.1 million.
Deferred loan fees included in interest income totaled $67,000 and $1.2 million for the years ended December 31, 2023 and 2022, respectively. For the Year Ended December 31, 2023 2022 Average Interest and Average Interest and Balance Dividends Yield/Cost Balance Dividends Yield/Cost (Dollars in thousands) Assets: Interest bearing depository accounts $ 22,612 $ 1,173 5.19 % $ 29,368 $ 325 1.11 % Loans (1) 1,006,506 55,077 5.47 % 924,581 44,419 4.80 % Available for sale securities 208,058 3,964 1.91 % 255,762 3,733 1.46 % Other interest-earning assets 5,223 445 8.52 % 1,978 115 5.81 % Total interest-earning assets 1,242,399 60,659 4.88 % 1,211,689 48,592 4.01 % Non-interest-earning assets 90,389 84,310 Total assets $ 1,332,788 $ 1,295,999 Liabilities and equity: NOW accounts $ 138,515 $ 192 0.14 % $ 160,172 $ 228 0.14 % Money market accounts 232,666 6,154 2.64 % 315,231 3,395 1.08 % Savings accounts 161,812 586 0.36 % 188,188 443 0.24 % Certificates of deposit 282,838 10,574 3.74 % 143,449 1,435 1.00 % Total interest-bearing deposits 815,831 17,506 2.15 % 807,040 5,501 0.68 % Escrow accounts 10,032 111 1.11 % 9,931 110 1.11 % Federal Home Loan Bank advances 96,409 4,634 4.81 % 30,074 948 3.15 % Subordinated debt 5,155 381 7.39 % 5,155 197 3.82 % Other interest-bearing liabilities 1,146 62 5.41 % — — Total other interest-bearing liabilities 112,742 5,188 4.60 % 45,160 1,255 2.78 % Total interest-bearing liabilities 928,573 22,694 2.44 % 852,200 6,756 0.79 % Non-interest-bearing deposits 268,103 304,488 Other non-interest-bearing liabilities 26,972 23,865 Total liabilities 1,223,648 1,180,553 Total stockholders’ equity 109,140 115,446 Total liabilities and stockholders’ equity $ 1,332,788 $ 1,295,999 Net interest income $ 37,965 $ 41,836 Interest rate spread 2.44 % 3.22 % Net interest margin (2) 3.06 % 3.45 % Average interest-earning assets to average interest-bearing liabilities 133.80 % 142.18 % (1) Non-accruing loans are included in the outstanding loan balance.
Deferred loan fees included in interest income totaled $60,000 and $67,000 for the years ended December 31, 2024 and 2023, respectively. For the Year Ended December 31, 2024 2023 Average Interest and Average Interest and Balance Dividends Yield/Cost Balance Dividends Yield/Cost (Dollars in thousands) Assets: Interest bearing depository accounts $ 21,042 $ 1,113 5.29 % $ 22,612 $ 1,173 5.19 % Loans (1) 987,212 58,371 5.91 % 1,006,506 55,077 5.47 % Available for sale securities 177,214 3,799 2.14 % 208,058 3,964 1.91 % Other interest-earning assets 4,689 475 10.13 % 5,223 445 8.52 % Total interest-earning assets 1,190,157 63,758 5.36 % 1,242,399 60,659 4.88 % Non-interest-earning assets 88,221 90,389 Total assets $ 1,278,378 $ 1,332,788 Liabilities and equity: NOW accounts $ 124,061 $ 175 0.14 % $ 138,515 $ 192 0.14 % Money market accounts 187,615 4,971 2.65 % 232,666 6,154 2.64 % Savings accounts 141,189 511 0.36 % 161,812 586 0.36 % Certificates of deposit 339,133 15,528 4.58 % 282,838 10,574 3.74 % Total interest-bearing deposits 791,998 21,185 2.67 % 815,831 17,506 2.15 % Escrow accounts 9,210 108 1.17 % 10,032 111 1.11 % Federal Home Loan Bank advances 82,915 3,787 4.57 % 96,409 4,634 4.81 % Subordinated debt 5,155 390 7.57 % 5,155 381 7.39 % Other interest-bearing liabilities 1,043 57 5.47 % 1,146 62 5.41 % Total other interest-bearing liabilities 98,323 4,342 4.42 % 112,742 5,188 4.60 % Total interest-bearing liabilities 890,321 25,527 2.87 % 928,573 22,694 2.44 % Non-interest-bearing deposits 242,603 268,103 Other non-interest-bearing liabilities 27,515 26,972 Total liabilities 1,160,439 1,223,648 Total stockholders’ equity 117,939 109,140 Total liabilities and stockholders’ equity $ 1,278,378 $ 1,332,788 Net interest income $ 38,231 $ 37,965 Interest rate spread 2.49 % 2.44 % Net interest margin (2) 3.21 % 3.06 % Average interest-earning assets to average interest-bearing liabilities 133.68 % 133.80 % (1) Non-accruing loans are included in the outstanding loan balance.
FHLB stock increased $3.3 million, or 99.9%, to $6.5 million at December 31, 2023, from $3.3 million at December 31, 2022, primarily due to the required purchase of additional shares to support additional borrowing activity. Premises and Equipment .
FHLB stock decreased $2.6 million, or 39.2%, to $4.0 million at December 31, 2024, from $6.5 million at December 31, 2023, primarily due to a reduction in additional shares required to support borrowing activity as advances from the FHLB decreased. Premises and Equipment .
This was primarily due to a 165 basis point increase in the overall cost of interest bearing liabilities to 2.44% for 2023 from 0.79% for 2022, supplemented by an increase in average interest bearing liability balances of $76.4 million, or 9.0%, year over year. The average balance of FHLB advances increased $66.3 million, while the cost increased 166 basis points.
This was primarily due to a 43 basis point increase in the overall cost of interest bearing liabilities to 2.87% for 2024 from 2.44% for 2023, partially offset by a decrease in average interest bearing liability balances of $38.3 million, or 4.1%, year over year.
The allowance amount attributed to qualitative adjustments at year end for indirect automobile loans was $1.3 million, an increase of approximately $900,000 from January 1, 2023.
In comparison, the Company’s allowance related to indirect automobile loans totaled nearly $4.2 million as of December 31, 2023, a reduction of nearly $200,000 from January 1, 2024. The allowance amount attributed to qualitative adjustments at year end for indirect automobile loans was $1.7 million, an increase of approximately $400,000 from January 1, 2024.
The net interest margin was 3.06% for the year ended December 31, 2023 and 3.45% for the year ended December 31, 2022. The ratio of average interest-earning assets to average interest-bearing liabilities decreased 5.9% to 133.80%.
The net interest margin was 3.21% for the year ended December 31, 2024 and 3.06% for the year ended December 31, 2023. The ratio of average interest-earning assets to average interest-bearing liabilities decreased 0.9% to 133.68%. 55 Table of Contents Interest Income. Interest income increased $3.1 million, or 5.1%, to $63.8 million for 2024 from $60.7 million for 2023.
The increase resulted primarily from increased yields and higher average earning asset balances. The average yield on interest-bearing depository accounts increased to 5.19% for 2023 from 1.11% for 2022. The average yield on loans increased to 5.47% for 2023 from 4.80% in 2022. The average yields on investment securities increased to 1.91% for 2023 from 1.46% for 2022.
The increase resulted primarily from increased asset yields, offset by a decrease in the average balance. The average yield on interest-bearing depository accounts increased to 5.29% for 2024 from 5.19% for 2023. The average yield on loans increased to 5.91% for 2024 from 5.47% in 2023.
One of the most significant variables being portfolio growth, evaluated for the changing historical loss trends within the specific business segments. As of December 31, 2023, $150,000 of our allowance for credit losses reflected the specific risk relative to portfolio growth trends.
The most significant variables are portfolio growth and any changing historical loss trends within the specific business segments. As of December 31, 2024, the $264,000 decrease in our allowance for credit losses reflected the reduction in indirect automobile loan originations.
Our indirect automobile loan portfolio totaled $394.2 million, or 39.1% of our total loan portfolio and 30.0% of total assets, at December 31, 2023 as compared to $457.2 million, or 46.2% of our total loan portfolio and 34.2% of total assets, at December 31, 2022. In addition, our direct automobile portfolio totaled $7.0 million at December 31, 2023.
Our indirect automobile loan portfolio totaled $295.7 million, or 30.3% of our total loan portfolio and 23.5% of total assets, at December 31, 2024 as compared to $394.2 million, or 39.1% of our total loan portfolio and 30.0% of total assets, at December 31, 2023. ● Focus on commercial real estate, multi-family real estate and commercial business lending.
The yield on interest earning assets increased 87 basis points to 4.88% in 2023 from 4.01% in 2022, primarily due to the rising interest rate environment in 2023. Interest Income. Interest income increased $12.1 million, or 24.8%, to $60.7 million for 2023 from $48.6 million for 2022.
The yield on interest earning assets increased 48 basis points to 5.36% in 2024 from 4.88% in 2023, primarily due to the rising interest rate environment in 2024.
As of December 31, 2023, the Company’s allowance for credit losses on individually analyzed loans increased $106,000 from January 1, 2023. This increase was primarily due to the increase of individually analyzed indirect automobile loans. As noted above, we consider a number of variables in our evaluation of the adequacy of the allowance for credit losses.
This decrease was primarily due to a decrease of individually analyzed indirect automobile loans, with additional decreases in commercial and commercial real estate loans also contributing to the overall decrease. As noted above, we consider a number of variables in our evaluation of the adequacy of the allowance for credit losses.
The judgment and assumptions made are based upon historical experience, future forecasts, or other factors that management believes to be reasonable under the circumstances.
The judgment and assumptions made are based upon historical experience, future forecasts, or other factors that management believes to be reasonable under the circumstances. Because of the nature of the judgment and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations.
Total liabilities decreased $28.3 million, or 2.3%, to $1.200 billion at December 31, 2023 from $1.228 billion at December 31, 2022 due to a decrease in deposits of $99.4 million, or 8.8%, partially offset by an increase in advances from the FHLB of $70.3 million, or 121.9%, to help offset deposit outflows. Deposits.
Total liabilities decreased $65.6 million, or 5.5%, to $1.13 billion at December 31, 2024 from $1.20 billion at December 31, 2023 primarily due to a decrease in advances from the FHLB of $58.3 million, or 45.5% and a decrease in deposits of $9.7 million, or 0.9%, partially offset by an increase in accrued expenses and other liabilities of $2.3 million, or 8.6%.
The sale closed in the first quarter of 2024. Income Taxes. Income tax provision decreased by $680,000, or 35.8%, to $1.2 million for the year ended December 31, 2023 as compared to $1.9 million for the year ended December 31, 2022, primarily due to the decline in pre-tax income.
Income tax provision decreased by $3.5 million, or 290.1%, to a net benefit of $2.3 million for the year ended December 31, 2024 as compared to an expense of $1.2 million for the year ended December 31, 2023, primarily due to a pre-tax net loss recorded in 2024.
These excluded items are reflected in our consolidated balance sheet and include deposits with no stated maturity, trade payables, and accrued interest payable. December 31, 2023 (In thousands) Total One Year or Less After One but within Five Years After 5 Years Payments Due: Federal Home Loan Bank advances $ 128,064 $ 80,000 $ 48,064 $ — Operating lease agreements 7,293 764 2,812 3,717 Subordinated debt 5,155 — — 5,155 Time deposits with stated maturity dates 318,046 291,212 26,834 — Total contractual obligations $ 458,558 $ 371,976 $ 77,710 $ 8,872 Off-Balance Sheet Arrangements.
These excluded items are reflected in our consolidated balance sheet and include deposits with no stated maturity, trade payables, and accrued interest payable. December 31, 2024 (In thousands) Total One Year or Less After One but within Five Years After 5 Years Payments Due: Federal Home Loan Bank advances $ 69,773 $ 46,450 $ 23,323 $ — Operating lease agreements 10,443 757 2,872 6,814 Subordinated debt 5,155 — — 5,155 Time deposits with stated maturity dates 337,639 288,303 49,336 — Total contractual obligations $ 423,010 $ 335,510 $ 75,531 $ 11,969 Off-Balance Sheet Arrangements.
Recently, prolonged inflation and higher interest rates are forecast to have an adverse effect on both consumers and businesses so qualitative adjustments were made to account for those negative factors. The following table shows the change in collectively evaluated loans between January 1, 2023 and December 31, 2023: As reported under ASU 2016-13 on January 1, 2023 As reported under ASU 2016-13 on December 31, 2023 Increase/(Decrease) (In thousands) Commercial real estate: Construction $ — $ — $ — Non-residential $ 1,885 $ 2,313 $ 428 Multifamily $ 286 $ 387 $ 101 Residential real estate $ 157 $ 346 $ 189 Commercial and industrial $ 496 $ 574 $ 78 Consumer: Indirect automobile $ 5,471 $ 4,182 $ (1,289) Home equity $ 31 $ 48 $ 17 Other consumer $ 88 $ 58 $ (30) Total $ 8,414 $ 7,908 $ (506) 50 Table of Contents The Company’s allowance for credit losses for collectively evaluated loans totaled $8.4 million as of January 1, 2023, which included nearly $5.5 million of allowance related to indirect automobile loans.
The Company also retained moderated qualitative adjustments related to economic conditions as inflationary pressures and higher interest rates continue to have an adverse effect on both consumers and businesses. The following table shows the change in the ACL for collectively evaluated loans: December 31, 2024 December 31, 2023 Increase/(Decrease) (In thousands) Commercial real estate: Construction $ — $ — $ — Non-residential $ 2,675 $ 2,313 $ 362 Multifamily $ 313 $ 387 $ (74) Residential real estate $ 575 $ 346 $ 229 Commercial and industrial $ 664 $ 574 $ 90 Consumer: Indirect automobile $ 3,994 $ 4,182 $ (188) Home equity $ 84 $ 48 $ 36 Other consumer $ 75 $ 58 $ 17 Total $ 8,380 $ 7,908 $ 472 The Company’s allowance for credit losses for collectively evaluated loans totaled $8.4 million as of December 31, 2024, which included nearly $4.0 million of allowance related to indirect automobile loans.
The continued growth in time deposits was primarily due to depositors seeking higher interest rates, which contributed to the decrease in non-interest bearing and lower interest-bearing deposits. Deposits were also impacted as some depositors withdrew funds in reaction to the highly publicized bank failures in the first quarter of 2023 and as subsequent competition for deposits increased.
The continued growth in time deposits was primarily due to depositors seeking higher interest rates, which contributed to the decrease in non-interest bearing and lower interest-bearing deposits.
At December 31, 2023, we had the following main sources of availability of liquid funds and borrowings: (In thousands) Total Available liquid funds: Cash and cash equivalents $ 22,129 Unencumbered securities 117,719 Amount available from the Paycheck Protection Plan Loan Facility 276 Availability of borrowings: Zions Bank line of credit 10,000 Pacific Coast Bankers Bank line of credit 50,000 FHLB secured line of credit 100,118 FRB secured line of credit 379,151 Total available sources of funds $ 679,393 The Bank has access to a preapproved secured line of credit with the FHLB which totaled $656,516 at December 31, 2023.
At December 31, 2024, we had the following main sources of availability of liquid funds and borrowings: (In thousands) Total Available liquid funds: Cash and cash equivalents $ 37,484 Unencumbered securities 64,002 Availability of borrowings: Zions Bank line of credit 10,000 Pacific Coast Bankers Bank line of credit 50,000 FHLB secured line of credit 236,637 FRB secured line of credit 215,573 Total available sources of funds $ 613,696 The Bank has access to a preapproved secured line of credit with the FHLB not to exceed $627.3 million at December 31, 2024.
Segmentation of loans into pools that share common risk characteristics; b. An economic forecast based on the relation of losses with key economic variables for each portfolio segment; c. Reversion period to historical loss experience using a straight-line method; d.
An economic forecast based on the relation of losses with key economic variables for each portfolio segment; c. Reversion period to historical loss experience using a straight-line method; d. Inclusion of qualitative adjustments to consider factors that have not been accounted for, may be changing, or are, by evidence, expected to change; e.
The increase in average interest earning assets during 2023 compared to 2022 included increases of $81.9 million in average loan balances and $3.2 million in other interest earning assets partially offset by decreases of $47.7 million in available for sale securities and $6.8 million in average interest bearing depository accounts. Interest Expense.
The decrease in average interest earning assets during 2024 compared to 2023 included decreases of $19.3 million in average loan balances and $30.8 million in available for sale securities. Interest Expense. Interest expense increased $2.8 million, or 12.5%, to $25.5 million for 2024 from $22.7 million for 2023.
The decrease was primarily attributable to decreased loan balances of indirect automobile loans and an update to the Loss Driver Analysis that had a favorable impact on the Consumer Loan probability of default (“PD”) and loss given default (“LGD”) factors in the CECL model.
The decrease was primarily attributable to decreased loan balances of indirect automobile loans and an update to the Loss Driver Analysis that had a favorable impact on the Multifamily Real Estate Loan probability of default (“PD”) and loss given default (“LGD”) factors in the CECL model. The qualitative component of our allowance for credit losses (“ACL”), which is largely based on management’s judgment of qualitative loss factors, was relatively unchanged during the first half of 2024, but was adjusted in the second half to account for increased delinquency and higher net charge-offs.
Average interest earning assets increased $30.7 million from $1.212 billion for the year ended December 31, 2022 to $1.242 billion for the year ended December 31, 2023.
The average yields on investment securities increased to 2.14% for 2024 from 1.91% for 2023. Average interest earning assets decreased $52.2 million from $1.24 billion for the year ended December 31, 2023 to $1.19 billion for the year ended December 31, 2024.
Net cash outlays of $144.5 million for an increase in loans was the primary contributor to the cash used in investing activities for the year ended December 31, 2022, while that amount was only $16.2 million for 2023.
Net cash inflows of $33.4 million for a decrease in loans was the primary contributor to the cash provided by investing activities for the year ended December 31, 2024, as loans increased $16.2 million in 2023.
The decrease was primarily due to a decrease in available for sale securities of $31.7 million, or 14.2%, a decrease in cash and cash equivalents of $9.3 million, or 29.5%, and a decrease in premises and equipment of $1.2 million, or 6.2%, partially offset by an increase in net loans receivable of $14.5 million, or 1.5%, and an increase in Federal Home Loan Bank stock of $3.3 million, or 99.9%.
The decrease was primarily due to decreases in: (i) net loans receivable of $37.1 million, or 3.7%, (ii) available for sale securities of $32.0 million, or 16.7%, (iii) premises and equipment of $3.5 million, or 19.7%, (iv) Federal Home Loan Bank stock of $2.5 million, or 39.2%, and (v) deferred tax assets of $1.8 million, or 18.3%.
Net income for the year ended December 31, 2023 was $4.4 million ($0.41 per basic and $0.40 per diluted share), compared with $7.0 million ($0.65 per basic and $0.64 per diluted share) for the year ended December 31, 2022, a decrease of $2.6 million, or 37.2%.
Net loss for the year ended December 31, 2024 was $8.6 million, compared to net income of $4.4 million for the year ended December 31, 2023, a decrease of $13.0 million, or 296.1%.
Investment Securities Available for Sale. Investment securities available for sale decreased $31.7 million, or 14.2%, to $192.0 million at December 31, 2023 from $223.7 million at December 31, 2022. The decrease was primarily due to $34.1 million of paydowns and maturities, the proceeds of which were used to help offset deposit outflows.
Investment securities available for sale decreased $32.0 million, or 16.7%, to $159.9 million at December 31, 2024 from $192.0 million at December 31, 2023. The decrease was due to $75.0 million of sales and $32.1 million of paydowns and maturities, partially offset by purchases of $71.4 million and an unrealized holding gain of $3.7 million.
The branch location and sheer number of financial institutions in the market made it difficult to gain any meaningful traction. We believe that the remaining offices, and the Bank overall, will continue to benefit from a large customer base that prefers doing business with a local institution and may be reluctant to do business with larger institutions.
We intend to again focus on growing the balance sheet. We believe that we will continue to reap the benefit of a customer base that prefers doing business with a local institution and may be reluctant to do business with larger institutions.
The increase was primarily due to a $710,000 charge-off of one commercial loan in the second quarter of 2023, a $126,000 charge-off of a commercial loan in the fourth quarter of 2023 and increased net charge-offs in indirect automobile loans of $642,000.
The increase was primarily due to a $291,000 commercial real estate loan charged-off in 2024. Net charge-offs on indirect automobile loans remained relatively stable at $1.4 million in both 2024 and 2023.
We originate automobile loans through a network of 120 automobile dealerships (85 in the Hudson Valley region and 35 in Albany, New York). In 2023, we slowed the growth of our indirect automobile loan portfolio by decreasing loan originations through increased pricing and limiting risk selections.
We originate automobile loans through a network of 91 automobile dealerships (61 in the Hudson Valley region and 30 in Albany, New York).
Conversely, if all segment balances of our loan portfolio had fallen by 5% during the year ended December 31, 2023, our allowance for credit losses would have decreased by $394,000 to $7.7 million, holding all other variables constant. Another variable in our evaluation of the allowance for credit losses is the forecasted unemployment rate sourced from the FOMC Summary of Economic Projections for the Civilian Unemployment Rate, Median (Percent) .
Conversely, if all segment balances of our loan portfolio had fallen by 5% during the year ended December 31, 2024, our allowance for credit losses would have decreased by $418,000 to $8.1 million, holding all other variables constant. The above hypothetical sensitivity calculation reflect the sensitivity of the allowance but lacks other qualitative adjustments that are part of the quarterly reserving process.
The average balance of the total interest-bearing deposits increased by $8.8 million, while the cost increased 147 basis points. 57 Table of Contents Provision for credit losses. The Company establishes a provision for credit losses through the allowance for credit losses, which are charged to earnings. The Company adopted the CECL model beginning on January 1, 2023.
The average balance of the total interest-bearing deposits decreased by $23.8 million, while the cost increased 52 basis points. The average balance of FHLB advances decreased $13.5 million, while the cost decreased 24 basis points. Provision for Credit Losses. The Company records a provision for credit losses, which is recognized in earnings.
Advances from the FHLB increased $70.3 million, or 121.9%, from $57.7 million at December 31, 2022 to $128.1 million at December 31, 2023 to offset decreased deposits. 56 Table of Contents Stockholders’ Equity. Stockholders' equity increased $5.6 million, or 5.1%, to $113.7 million at December 31, 2023.
Advances from the FHLB decreased $58.3 million, or 45.5%, from $128.1 million at December 31, 2023 to $69.8 million at December 31, 2024 as proceeds from investment sales were used to pay down debt. Stockholders’ Equity. Stockholders' equity increased $8.1 million, or 7.2%, to $121.8 million at December 31, 2024.
The increase in commercial real estate loans was primarily due to the closing of three large loans totaling $28.7 million, secured by an auto dealership, a retail shopping center and a self-storage facility. The increase in residential real estate loans reflected the strategic decision to hold new production in our portfolio instead of selling these loans.
Partially offsetting the decrease in automobile loans were increases in commercial real estate loans of $54.5 million, or 12.7%, and residential real estate loans of $9.4 million, or 12.2%. The increase in commercial real estate loans was primarily due to the closing of three large loans secured by a retail shopping center and two hotels totaling $26.9 million.