Biggest changeThe following table reconciles the non-GAAP financial measurement of operating net income available to common stockholders for the periods presented (in thousands, except per share data): As of and for the years ended December 31, 2022 2021 Pre-Tax Pre-Provision ("PTPP") Income: Net income $ 20,141 $ 21,077 Plus: Provision for income taxes 6,944 6,600 Plus: Provision for (recovery of) credit losses 2,495 (160) PTPP income $ 29,580 $ 27,517 PTPP Return on Average Assets: PTPP income $ 29,580 $ 27,517 Average assets $ 1,990,610 $ 1,701,658 PTPP return on average assets 1.49% 1.62% Operating Net Income: Net income $ 20,141 $ 21,077 Less: Net gain (loss) on sale of securities (2,529) 214 Less: Tax effect on sale of securities 641 (52) Operating net income $ 22,029 $ 20,915 Operating PTPP Income: PTPP income $ 29,580 $ 27,517 Less: Net gain (loss) on sale of securities (2,529) 214 Operating PTPP Income $ 32,109 $ 27,303 Operating PTPP Return on Average Assets: Operating PTPP income $ 32,109 $ 27,303 Average assets $ 1,990,610 $ 1,701,658 Operating PTPP Return on average assets 1.61% 1.60% Operating Return on Average Assets: Operating net income $ 22,029 $ 20,915 Average assets $ 1,990,610 $ 1,701,658 Operating return on average assets 1.11% 1.23% Table of Contents 65 USCB Financial Holdings, Inc. 2022 10-K Years Ended December 31, 2022 2021 Adjusted Net Income Available to Common Stockholders: Net income (GAAP) $ 20,141 $ 21,077 Less: Preferred dividends - 2,077 Less: Exchange and redemption of preferred shares - 89,585 Net income (loss) available to common stockholders (GAAP) 20,141 (70,585) Add back: Exchange and redemption of preferred shares - 89,585 Adjusted net income available to common stock (non-GAAP) $ 20,141 $ 19,000 Weighted average shares outstanding: Class A common stock Basic 19,999,323 10,507,530 Diluted 20,176,838 10,507,530 Diluted EPS: Class A common stock Net income (loss) per diluted share (GAAP) $ 1.00 $ (6.72) Add back: Exchange and redemption of preferred shares - 8.53 Adjusted net income available to common stockholders per diluted share (non-GAAP) $ 1.00 $ 1.81
Biggest changeThe following table reconciles the non-GAAP financial measurement of operating net income available to common stockholders for the periods presented (in thousands, except per share data): As of and for the years ended December 31, 2023 2022 Pre-Tax Pre-Provision ("PTPP") income: (1) Net income (GAAP) $ 16,545 $ 20,141 Plus: Provision for income taxes 5,251 6,944 Plus: Provision for (recovery of) credit losses 2,367 2,495 PTPP income $ 24,163 $ 29,580 Operating net income: (1) Net income (GAAP) $ 16,545 $ 20,141 Less: Net gain (loss) on sale of securities (1,859) (2,529) Less: Tax effect on sale of securities 471 641 Operating net income $ 17,933 $ 22,029 Operating PTPP income: (1) PTPP income $ 24,163 $ 29,580 Less: Net gain (loss) on sale of securities (1,859) (2,529) Operating PTPP Income $ 26,022 $ 32,109 (1) The Company believes these non-GAAP measurements are key indicators of the ongoing earnings power of the Company.
The transfer of the debt securities from the AFS to HTM category was made at fair value at the date of transfer. The unrealized gain or loss at the date of transfer is retained in accumulated other comprehensive income and in the carrying value of the HTM securities. Such amounts are amortized over the remaining life of the security.
The transfer of the debt securities from the AFS to HTM category was made at fair value at the date of transfer. The unrealized gain or loss at the date of transfer is retained in accumulated other comprehensive income (loss) and in the carrying value of the HTM securities. Such amounts are amortized over the remaining life of the security.
We expect funds to be available from several basic banking activity sources, including the core deposit base, the repayment and maturity of loans and investment security cash flows. Other potential funding sources include federal funds purchased, brokered certificates of deposit, listing certificates of deposit, Fed funds lines and borrowings from the FHLB Atlanta.
We expect funds to be available from several basic banking activity sources, including the core deposit base, the repayment and maturity of loans and investment security cash flows. Other potential funding sources include federal funds purchased, brokered certificates of deposit, listing certificates of deposit, Fed funds lines and borrowings from the FHLB Atlanta.
Critical elements of our liquidity risk management include: effective corporate governance consisting of oversight by the Board and ALCO and active involvement by senior management; appropriate strategies, policies, procedures, and limits used to identify and mitigate liquidity risk; comprehensive liquidity risk measurement and monitoring systems (including assessments of the current and prospective cash flows or sources and uses of funds) that are commensurate with the complexity and business activities of the Company; active management of intraday liquidity and collateral; an appropriately diverse mix of existing and potential future funding sources; adequate levels of highly liquid marketable securities free of legal, regulatory, or operational impediments, that can be used to meet liquidity needs in stressful situations; comprehensive contingency funding plans that sufficiently address potential adverse liquidity events and emergency cash flow requirements; and internal controls and internal audit processes sufficient to determine the adequacy of the institution’s liquidity risk management process.
Critical elements of our liquidity risk management include: effective corporate governance consisting of oversight by the Board and ALCO and involvement by senior management; appropriate strategies, policies, procedures, and limits used to identify and mitigate liquidity risk; comprehensive liquidity risk measurement and monitoring systems (including assessments of the current and prospective cash flows or sources and uses of funds) that are commensurate with the complexity and business activities of the Company; management of intraday liquidity and collateral; an appropriately diverse mix of existing and potential future funding sources; adequate levels of highly liquid marketable securities free of legal, regulatory, or operational impediments, that can be used to meet liquidity needs in stressful situations; comprehensive contingency funding plans that sufficiently address potential adverse liquidity events and emergency cash flow requirements; and internal controls and internal audit processes sufficient to determine the adequacy of the institution’s liquidity risk management process.
The maximum potential amount of future payments we could be required to make is represented by the contractual amount of the commitment, less the amount of any advances made. Letters of credit are conditional commitments issued by us to guarantee the performance of a client to a third party.
The maximum potential number of future payments we could be required to make is represented by the contractual amount of the commitment, less the amount of any advances made. Letters of credit are conditional commitments issued by us to guarantee the performance of a client to a third party.
The words “may,” “will,” “anticipate,” “should,” “would,” “believe,” “contemplate,” “expect,” “aim,” “plan,” “estimate,” “continue,” and “intend,” as well as other similar words and expressions of the future, are intended to identify forward-looking statements.
The words “may,” “will,” “anticipate,” “could,” “should,” “would,” “believe,” “contemplate,” “expect,” “aim,” “plan,” “estimate,” “continue,” and “intend,” as well as other similar words and expressions of the future, are intended to identify forward-looking statements.
In addition to our banking centers network, we developed business verticals to diversify our portfolio in different specialty industries and we offer public fund deposit products to municipalities and public agencies in our geographical footprint.
In addition to our banking centers network, we have developed business verticals to diversify our portfolio in different specialty industries and we offer public fund deposit products to municipalities and public agencies in our geographical footprint.
Net interest spread is equal to the difference between yields earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is equal to the annualized net interest income divided by average interest -earning assets.
Net interest spread is equal to the difference between the weighted average yields earned on interest -earning assets and the weighted average rates paid on interest-bearing liabilities. Net interest margin is equal to the annualized net interest income divided by average interest-earning assets.
While some degree of interest rate risk (“IRR”) exposure is inherent to the banking business, our ALCO has established sound risk management practices in place to identify, measure, monitor and mitigate IRR exposures. When assessing the scope of IRR exposure and impact on the consolidated balance sheet, cash flows and income statement, management considers both earnings and economic impacts.
While some degree of interest rate risk (“IRR”) exposure is inherent to the banking business, our ALCO has established sound risk management practices in place to identify, measure, monitor and mitigate IRR exposures. When assessing the scope of IRR exposure and impact on the consolidated balance sheet, cash flows and statement of operations, management considers both earnings and economic impacts.
Additionally, utilizing an economic value of equity, or EVE, approach, we analyze the risk to capital from the effects of various interest rate scenarios through a long-term discounted cash flow model. This measures the difference between the economic value of our assets and the economic value of our liabilities, which is a proxy for our liquidation value.
Additionally, utilizing an EVE approach, we analyze the risk to capital from the effects of various interest rate scenarios through a long-term discounted cash flow model. This measures the difference between the economic value of our assets and the economic value of our liabilities, which is a proxy for our liquidation value.
Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GA AP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. The Company believes these non-GAAP measurements are key indicators of the earnings power of the Company.
Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies. The Company believes these non-GAAP measurements are key indicators of the earnings power of the Company.
Allowance for Credit Losses The allowance for credit losses (“ACL”) is a valuation allowance that is established through charges to earnings in the form of a provision for credit losses.
Allowance for Credit Losses - Loans The allowance for credit losses (“ACL”) is a valuation allowance that is established through charges to earnings in the form of a provision for credit losses.
Critical elements of our liquidity risk management include: effective corporate governance consisting of oversight by the Board and ALCO and active involvement by senior management; appropriate strategies, policies, procedures, and limits used to identify and mitigate liquidity risk; comprehensive liquidity risk measurement and monitoring systems (including assessments of the current and prospective cash flows or sources and uses of funds) that are commensurate with the complexity and business activities of the Company; active management of intraday liquidity and collateral; an appropriately diverse mix of existing and potential future funding sources; adequate levels of highly liquid marketable securities free of legal, regulatory, or operational impediments, that can be used to meet liquidity needs in stressful situations; comprehensive contingency funding plans that sufficiently address potential adverse liquidity events and emergency cash flow requirements; and internal controls and internal audit processes sufficient to determine the adequacy of the institution’s liquidity risk management process.
Critical elements of our liquidity risk management include: effective corporate governance consisting of oversight by the Board and ALCO and involvement by senior management; strategies, policies, procedures, and limits used to identify and mitigate liquidity risk; comprehensive liquidity risk measurement and monitoring systems (including assessments of the current and prospective cash flows or sources and uses of funds) that are commensurate with the complexity and business activities of the Company; management of intraday liquidity and collateral; a diverse mix of existing and potential future funding sources; adequate levels of highly liquid marketable securities free of legal, regulatory, or operational impediments, that can be used to meet liquidity needs in stressful situations; comprehensive contingency funding plans that sufficiently address potential adverse liquidity events and emergency cash flow requirements; and internal controls and internal audit processes sufficient to determine the adequacy of the institution’s liquidity risk management process.
Changes in cash surrender value are recorded in non-interest income on the Consolidated Statements of Operations. In 2022, the Company maintained BOLI policies with five insurance carriers. The Company is the beneficiary of these policies. Deposits Customer deposits are the primary funding source for the Bank’s growth.
Changes in cash surrender value are recorded in non-interest income on the Consolidated Statements of Operations. In 2023, the Company maintained BOLI policies with five insurance carriers. The Company is the beneficiary of these policies. Deposits Customer deposits are the primary funding source for the Bank’s growth.
The growth experienced over the last couple of years is primarily due to implementation of our relationship-based banking model and the success of our relationship managers in competing for new business in a highly competitive metropolitan area.
The growth experienced over the last couple of years is primarily due to implementation of our relationship-based banking model, our diversified business verticals, and the success of our relationship managers in competing for new business in a highly competitive metropolitan area.
According to our balance sheet composition, and as expected, our model stipulates that an increase of interest rates will have a negative impact on the EVE. Results and analysis are presented quarterly to the ALCO, and strategies are reviewed and refined. Additionally, in the last couple of quarters we have been reducing our asset sensitivity by extending asset duration.
According to our balance sheet composition, and as expected, our model stipulates that an increase of interest rates will have a negative impact on the EVE. Results and analysis are presented quarterly to the ALCO, and strategies are reviewed and refined. Additionally, in the last year we have been reducing our asset sensitivity by extending asset duration.
The Company’s obligations, and the funding sources used to meet them, depend significantly on our business mix, balance sheet structure and composition, credit quality of our assets and the cash flow profiles of our on- and off-balance sheet obligations. In managing inflows and outflows, management regularly monitors situations that can give rise to increased liquidity risk.
The Company’s obligations, and the funding sources used to meet them, depend significantly on our business mix, balance sheet structure and composition, credit quality of our assets, interest rate environment and the cash flow profiles of our on- and off-balance sheet obligations. In managing cash inflows and outflows, management regularly monitors situations that can give rise to increased liquidity risk.
During the third quarter of 2022, there were 26 investment securities that was transferred from AFS to HTM with an amortized cost basis and fair value amount of $74.4 million and $63.8 million, respectively. On the date of transfer, these securities had a total net unrealized loss of $10.6 million.
During the third quarter of 2022, 26 investment securities were transferred from AFS to HTM with an amortized cost basis and fair value amount of $74.4 million and $63.8 million, respectively. On the date of transfer, these securities had a total net unrealized loss of $10.6 million.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations Management’s discussion and analysis of financial condition and results of operations analyzes the consolidated financial condition and results of operations of the Company and the Bank, its wholly owned subsidiary, for the years ended December 31, 2022 and 2021.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations Management’s discussion and analysis of financial condition and results of operations analyzes the consolidated financial condition and results of operations of the Company and the Bank, its wholly owned subsidiary, for the years ended December 31, 2023 and 2022.
The investment portfolio is regularly reviewed by the Chief Financial Officer, Treasurer, or the ALCO of the Company to ensure an appropriate risk and return profile as well as for adherence to the investment policy. As of December 31, 2022, the investment portfolio consisted of available-for-sale (“AFS”) and held-to-maturity (“HTM”) debt securities.
The investment portfolio is regularly reviewed by the Chief Financial Officer, Treasurer, and/or the ALCO of the Company to ensure an appropriate risk and return profile as well as for adherence to the Company’s investment policy. As of December 31, 2023, the investment portfolio consisted of available-for-sale (“AFS”) and held-to-maturity (“HTM”) debt securities.
Liability sensitivity indicates that our liabilities generally reprice faster than our assets, which results in a favorable impact to net interest income when market interest rates decrease.
Asset sensitivity indicates that our assets generally reprice faster than our liabilities, which results in a favorable impact to net interest income when market interest rates increase. Liability sensitivity indicates that our liabilities generally reprice faster than our assets, which results in a favorable impact to net interest income when market interest rates decrease.
This accessibility of additional funding allows us to efficiently and timely meet both expected and unexpected outgoing cash flows and collateral needs without adversely affecting either daily operations or the financial condition of the Company. Outstanding fixed-rate advances from the FHLB were at $46.0 million and $36.0 million, as of December 31, 2022, and December 31, 2021, respectively.
This accessibility of additional funding allows us to efficiently and timely meet both expected and unexpected outgoing cash flows and collateral needs without adversely affecting either daily operations or the financial condition of the Company. Outstanding fixed-rate advances from the FHLB were at $183.0 million and $46.0 million, as of December 31, 2023, and December 31, 2022, respectively.
This has reduced our NII volatility for the first and second year in the analysis and has helped us to maintain the NII in accordance with ALCO expectations. Table of Contents 62 USCB Financial Holdings, Inc. 2022 10-K Liquidity Liquidity is defined as a Company’s capacity to meet its cash and collateral obligations at a reasonable cost.
This has reduced our NII volatility for the first and second year in the analysis and has helped us to maintain the NII in accordance with ALCO expectations. Table of Contents 69 USCB Financial Holdings, Inc. 2023 10-K Liquidity Liquidity is defined as a Company’s capacity to meet its cash and collateral obligations at a reasonable cost.
Changes in the cash surrender value of bank-owned life insurance policies for key employees, purchasing municipal bonds, and overall taxable income will be important elements in determining our effective tax rate. Income tax expense for the year ended December 31, 2022 was $6.9 million, compared to $6.6 million for the year ended December 31, 2021.
Changes in the cash surrender value of bank-owned life insurance policies for key employees, purchasing municipal bonds, and overall taxable income will be important elements in determining our effective tax rate. Income tax expense for the year ended December 31, 2023 was $5.3 million, compared to $6.9 million for the year ended December 31, 2022.
In evaluating our financial performance, we consider the level of and trends in net interest income, the net interest margin, the cost of deposits, levels and composition of non-interest income and non-interest expense, performance ratios, asset quality ratios, regulatory capital ratios, and any significant event or transaction .
In evaluating our financial performance, we consider the level of and trends in net interest income, the net interest margin, the cost of deposits, growth and composition of our loan portfolio, levels and composition of non-interest income and non-interest expense, performance ratios, asset quality ratios, regulatory capital ratios, and any significant event or transaction.
Changes in rate-volume are proportionately allocated between rate and volume variance.
Changes in rate-volume are proportionately allocated between rate and volume variance (in thousands).
This discussion and analysis are best read in conjunction with the Consolidated Financial Statements and related footnotes of our Company presented in Item 8 “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.
This discussion and analysis is best read in conjunction with the Consolidated Financial Statements and related footnotes of the Company presented in Item 8 “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.
Table of Contents 46 USCB Financial Holdings, Inc. 2022 10-K Critical Accounting Policies and Estimates The consolidated financial statements are prepared based on the application of U.S. GAAP, the most significant of which are described in Note 1 “Summary of Significant Accounting Policies” to our Consolidated Financial Statements .
Table of Contents 53 USCB Financial Holdings, Inc. 2023 10-K Critical Accounting Policies and Estimates The consolidated financial statements are prepared based on the application of U.S. GAAP, the most significant of which are described in Note 1 “Summary of Significant Accounting Policies” to our Consolidated Financial Statements.
Liquidity risk is the risk that we will be unable to meet our short-term and long-term obligations as they become due because of an inability to liquidate assets or obtain adequate funding on acceptable terms.
Liquidity risk is the risk that we will be unable to meet our short-term and long-term obligations as they become due because of an inability to liquidate assets or obtain adequate funding on acceptable terms in a timely matter.
To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable GAAP measures can be found in the ‘Non-GAAP Reconciliation Tables’ included in this annual report. Overview For the year ended December 31, 2022, the Company reported net income of $20.1 million compared with net income of $21.1 million for the year ended December 31, 2021.
To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable GAAP measures can be found in the ‘Non-GAAP Reconciliation Tables’ included in this annual report. Overview For the year ended December 31, 2023, the Company reported net income of $16.5 million compared with net income of $20.1 million for the year ended December 31, 2022.
These include funding mismatches, market constraints on the ability to convert assets (particularly investments) into cash or in accessing sources of funds (i.e., market liquidity), and contingent liquidity events. Management presents to the ALCO, on a quarterly basis, liquidity stress tests foll owing the scenarios described in the Bank’s contingency funding plan.
These include funding mismatches, market constraints on the ability to convert assets (particularly investments) into cash or in accessing sources of funds (i.e., market liquidity), and contingent liquidity events. Management presents to the ALCO, on a quarterly basis, liquidity stress tests following the scenarios described in the Company’s contingency funding plan.
Table of Contents 53 USCB Financial Holdings, Inc. 2022 10-K The following table presents the amortized cost and fair value of investment securities for the dates indicated (in thousands): December 31, 2022 December 31, 2021 Available-for-sale: Amortized Cost Fair Value Amortized Cost Fair Value U.S.
Table of Contents 60 USCB Financial Holdings, Inc. 2023 10-K The following table presents the amortized cost and fair value of investment securities for the dates indicated (in thousands): December 31, 2023 December 31, 2022 Available-for-sale: Amortized Cost Fair Value Amortized Cost Fair Value U.S.
Due to its critical importance to the viability of the Company, liquidity risk management is integrated into our risk management processes and ALM policy.
Due to its critical importance to the viability of the Company, liquidity risk management is integrated into our risk management processes, Contingency Funding Plan and ALM policy.
Interest income on loans includes accretion of deferred loan fees, net of deferred loan costs. (2) At fair value except for securities held to maturity. This amount includes FHLB stock. (3) Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities.
(2) Average loan balances include non-accrual loans. Interest income on loans includes accretion of deferred loan fees, net of deferred loan costs. (3) At fair value except for securities held to maturity. This amount includes FHLB stock. (4) Net interest spread is the weighted average yield on total interest-earning assets minus the weighted average rate on total interest-bearing liabilities.
The ALCO has in place asset-liability management techniques to manage major factors that affect net interest income and net interest margin.
The Asset-Liability Committee (“ALCO”) has in place asset-liability management techniques to manage major factors that affect net interest income and net interest margin.
The most significant growth was in the commercial real estate and consumer and other loan pools, offset by a decline in the residential real estate and commercial and industrial loan pools. Consumer and other loans increased primarily as result of organic growth from our yacht lending business vertical created in January 2022.
The most significant growth was in the commercial and industrial and commercial real estate loan pools. Consumer and other loans increased primarily as result of organic growth from our yacht lending business vertical created in January 2022.
Table of Contents 61 USCB Financial Holdings, Inc. 2022 10-K Asset and Liability Management Committee The asset and liability management committee of our Company, or ALCO, consists of members of senior management and our Board.
Table of Contents 68 USCB Financial Holdings, Inc. 2023 10-K Asset and Liability Management Committee The asset and liability management committee of our Company, or ALCO, consists of members of senior management and our Board.
Changes in macroeconomic conditions or exposure to credit, market, operational, legal and reputational risks, including cybersecurity risk could also affect the Company ’s liquidity risk profile unexpectedly and are considered in the assessment of liquidity and ALM framework. Management has established a comprehensive and holistic management process for identifying, measuring, monitoring and mitigating liquidity risk.
Changes in macroeconomic conditions, exposure to credit deterioration, market, operational, legal and reputational risks, including cybersecurity risk and social media events could also affect the Company’s liquidity risk profile unexpectedly and are considered in the assessment of liquidity and ALM framework. Management has established a comprehensive and holistic management process for identifying, measuring, monitoring and mitigating liquidity risk.
Table of Contents 64 USCB Financial Holdings, Inc. 2022 10-K Reconciliation and Management Explanation of Non -GAAP Financial Measures Management has included these non-GAAP measures because it believes these measures may provide useful supplemental information for evaluating the Company’s underlying performance trends.
Table of Contents 71 USCB Financial Holdings, Inc. 2023 10-K Reconciliation and Management Explanation of Non -GAAP Financial Measures Management has included non-GAAP measures set forth below because it believes these measures may provide useful supplemental information for evaluating the Company’s underlying performance trends.
As part of our ALM strategy and policy, management has the ability to modify the balance sheet to either increase asset duration and decrease liability duration to reduce asset sensitivity, or to decrease asset duration and increase liability duration in order to increase asset sensitivity.
As part of our ALM strategy and policy, management has the ability to modify the balance sheet to either increase or decrease asset duration and increase or decrease liability duration to modify the balance sheet sensitivity to interest rates.
A TDR is a debtor that is experiencing financial difficulties and the Company grants a concession. This determination is performed during the annual review process or whenever problems are surfacing regarding the client’s ability to repay in accordance with the original terms of the loan or line of credit.
The Company may grant a loan concession to a borrower experiencing financial difficulties. This determination is performed during the annual review process or whenever problems are surfacing regarding the client’s ability to repay in accordance with the original terms of the loan or line of credit.
Table of Contents 60 USCB Financial Holdings, Inc. 2022 10-K The following table presents the FHLB fixed rate advances as of December 31, 2022 (in thousands): At December 31, 2022 Interest Rate Type of Rate Maturity Date Amount 2.05% Fixed March 27, 2025 $ 10,000 1.07% Fixed July 18, 2025 6,000 1.04% Fixed July 30, 2024 5,000 0.81% Fixed August 17, 2023 5,000 4.17% Fixed January 13, 2023 20,000 $ 46,000 At December 31, 2021 Interest Rate Type of Rate Maturity Date Amount 0.81% Fixed August 17, 2023 $ 5,000 1.04% Fixed July 30, 2024 5,000 2.05% Fixed March 27, 2025 10,000 1.91% Fixed March 28, 2025 5,000 1.81% Fixed April 17, 2025 5,000 1.07% Fixed July 18, 2025 6,000 $ 36,000 We have also established Fed Funds lines of credit with our upstream correspondent banks to manage temporary fluctuations in our daily cash balances.
Table of Contents 67 USCB Financial Holdings, Inc. 2023 10-K The following table presents the FHLB fixed rate advances as of December 31, 2023 (in thousands): At December 31, 2023 Interest Rate Type of Rate Maturity Date Amount 2.05% Fixed March 27, 2025 $ 10,000 1.07% Fixed July 18, 2025 6,000 1.04% Fixed July 30, 2024 5,000 3.76% Fixed January 24, 2028 11,000 3.77% Fixed April 25, 2028 50,000 5.57% Fixed December 26, 2024 101,000 $ 183,000 At December 31, 2022 Interest Rate Type of Rate Maturity Date Amount 2.05% Fixed March 27, 2025 $ 10,000 1.07% Fixed July 18, 2025 6,000 1.04% Fixed July 30, 2024 5,000 0.81% Fixed August 17, 2023 5,000 4.17% Fixed January 13, 2023 20,000 $ 46,000 We have also established Fed Funds lines of credit with our upstream correspondent banks to manage temporary fluctuations in our daily cash balances.
Special Mention – Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Table of Contents 63 USCB Financial Holdings, Inc. 2023 10-K Special Mention – Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
The following table presents lending related commitments outstanding as of December 31, 2022 and 2021 (in thousands): 2022 2021 Commitments to grant loans and unfunded lines of credit $ 95,461 $ 134,877 Standby and commercial letters of credit 4,320 6,420 Total $ 99,781 $ 141,297 Commitments to extend credit are agreements to lend funds to a client, as long as there is no violation of any condition established in the contract, for a specific purpose.
The following table presents lending related commitments outstanding as of December 31, 2023 and 2022 (in thousands): 2023 2022 Commitments to grant loans and unfunded lines of credit $ 85,117 $ 95,461 Standby and commercial letters of credit 3,987 4,320 Total $ 89,104 $ 99,781 Commitments to extend credit are agreements to lend funds to a client, as long as there is no violation of any condition established in the contract, for a specific purpose.
Restoring a loan to accrual status is possible when the borrower resumes payment of all principal and interest payments for a period of six months and the Company has a documented expectation of repayment of the remaining contractual principal and interest or the loan becomes secured and in the process of collection.
Restoring a loan to accrual status is possible when the borrower resumes payment of all Table of Contents 64 USCB Financial Holdings, Inc. 2023 10-K principal and interest payments for a period of six months and the Company has a documented expectation of repayment of the remaining contractual principal and interest or the loan becomes secured and in the process of collection.
Forward-Looking Statements This Annual Report on Form 10-K contains statements that are not historical in nature are intended to be, and are hereby identified as, forward-looking statements for purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended.
Table of Contents 51 USCB Financial Holdings, Inc. 2023 10-K CAUTIONARY NOTE REGARDING FORWARD -LOOKING STATEMENTS This Annual Report on Form 10-K contains statements that are not historical in nature are intended to be, and are hereby identified as, forward-looking statements for purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended.
Our services and products generate service charges and fees, mainly from our depository accounts. We also generate income from gain on sale of loans though our swap and SBA programs. In addition, we own insurance on several employees and generate income reflecting the increase in the cash surrender value of these policies.
We also generate income from gain on sale of loans though our swap and SBA programs. In addition, we own life insurance policies on several employees and generate income reflecting the increase in the cash surrender value of these policies.
Potential risks and uncertainties include, but are not limited to: • the strength of the United States economy in general and the strength of the local economies in which we conduct operations; • the COVID-19 pandemic and its impact on us, our employees, customers and third-party service providers, and the ultimate extent of the impact of the pandemic and related government stimulus programs; • our ability to successfully manage interest rate risk, credit risk, liquidity risk, and other risks inherent to our industry; • the accuracy of our financial statement estimates and assumptions, including the estimates used for our credit loss reserve and deferred tax asset valuation allowance; • the efficiency and effectiveness of our internal control environment; • our ability to comply with the extensive laws and regulations to which we are subject, including the laws for each jurisdiction where we operate; • legislative or regulatory changes and changes in accounting principles, policies, practices or guidelines, including the effects of the implementation of the Current Expected Credit Losses (“CECL”) standard on January 1, 2023; • the effects of our lack of a diversified loan portfolio and concentration in the South Florida market, including the risks of geographic, depositor, and industry concentrations, including our concentration in loans secured by real estate; • effects of climate change; • the concentration of ownership of our common stock; • fluctuations in the price of our Class A common stock; • our ability to fund or access the capital markets at attractive rates and terms and manage our growth, both organic growth as well as growth through other means, such as future acquisitions; • inflation, interest rate, unemployment rate, market, and potential monetary fluctuations; • impacts of international hostilities and geopolitical events; • increased competition and its effect on the pricing of our products and services as well as our margin; • the effectiveness of our risk management strategies, including operational risks, including, but not limited to, client, employee, or third-party fraud and security breaches; and • other risks described in this Annual Report and other filings we make with the SEC.
Potential risks and uncertainties include, but are not limited to: • the strength of the United States economy in general and the strength of the local economies in which we conduct operations; • our ability to successfully manage interest rate risk, credit risk, liquidity risk, and other risks inherent to our industry; • the accuracy of our financial statement estimates and assumptions, including the estimates used for our credit loss reserve and deferred tax asset valuation allowance; • the efficiency and effectiveness of our internal control environment; • our ability to comply with the extensive laws and regulations to which we are subject, including the laws for each jurisdiction where we operate; • adverse changes or conditions in the capital and financial markets, including actual or potential stresses in the banking industry; • deposit attrition and the level of our uninsured deposits; • legislative or regulatory changes and changes in accounting principles, policies, practices or guidelines, including the on-going effects of the implementation of CECL; • the lack of a significantly diversified loan portfolio and concentration in the South Florida market, including the risks of geographic, depositor, and industry concentrations, including our concentration in loans secured by real estate, in particular, commercial real estate; • the effects of climate change; • the concentration of ownership of our common stock; • fluctuations in the price of our common stock; • our ability to fund or access the capital markets at attractive rates and terms and manage our growth, both organic growth as well as growth through other means, such as future acquisitions; • inflation, interest rate, unemployment rate, market, and monetary fluctuations; • impacts of international hostilities and geopolitical events; • increased competition and its effect on the pricing of our products and services as well as our net interest rate spread and net interest margin; • the loss of key employees; • the effectiveness of our risk management strategies, including operational risks, including, but not limited to, client, employee, or third-party fraud and cybersecurity breaches; and • other risks described in this Annual Report on Form 10-K and other filings we make with the SEC.
As of December 31, 2022, approximately 61.8% of the loans have adjustable/variable rates and 38.2% of the loans have fixed rates. The adjustable/variable loans re-price to different benchmarks and tenors in different periods of time. By contractual characteristics, there are no material concentrations on anniversary repricing.
As of December 31, 2023, approximately 57.9% of the loans have adjustable/variable rates and 42.1% of the loans have fixed rates. The adjustable/variable loans re-price to different benchmarks and tenors in different periods of time. By contractual characteristics, there are no material concentrations on anniversary repricing.
Additionally, it is important to note Table of Contents 55 USCB Financial Holdings, Inc. 2022 10-K that most of our loans have interest rate floors. This embedded option protects the Company from a decrease in interest rates and positions us to gain in the scenario of higher interest rates.
Additionally, it is important to note that most of our loans have interest rate floors. This embedded option protects the Company from a decrease in interest rates and positions us to gain in the scenario of higher interest rates.
We are not aware of any accounting loss to be incurred by funding these commitments; however, we maintain an allowance for off-balance sheet credit risk which is recorded under other liabilities on the Consolidated Balance Sheets.
We use more conservative credit and collateral policies in making these credit commitments as we do for on-balance sheet items. We are not aware of any accounting loss to be incurred by funding these commitments; however, we maintain an allowance for off-balance sheet credit risk which is recorded under other liabilities on the Consolidated Balance Sheets.
The Company reported net income per diluted share for the year ended December 31, 2022 of $1.00 compared to net loss per diluted share for the same period in 2021 of $6.72.
The Company reported net income per diluted share for the year ended December 31, 2023 of $0.84 compared to net income per diluted share for the same period in 2022 of $1.00.
As of December 31, 2022, the Bank was well-capitalized, with a total risk-based capital ratio of 13.65%, a tier 1 risk-based capital ratio of 12.53%, a common equity tier 1 capital ratio of 12.53%, and a leverage ratio of 9.61%.
As of December 31, 2023, the Bank was well-capitalized, with a total risk-based capital ratio of 12.65%, a tier 1 risk-based capital ratio of 11.48%, a common equity tier 1 capital ratio of 11.48%, and a leverage ratio of 9.17%.
Table of Contents 51 USCB Financial Holdings, Inc. 2022 10-K Provision for Income Tax Fluctuations in the effective tax rate reflect the effect of the differences in the inclusion or deductibility of certain income and expense for income tax purposes. Therefore, future decisions on the investments we choose will affect our effective tax rate.
Provision for Income Tax Fluctuations in the effective tax rate reflect the effect of the differences in the inclusion or deductibility of certain income and expense for income tax purposes. Therefore, future decisions on the investments we choose will affect our effective tax rate.
Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies.
Operating performance measures should be viewed in addition to, and not as an alternative Table of Contents 52 USCB Financial Holdings, Inc. 2023 10-K to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies.
The effective tax rate for the year ended December 31, 2022 was 25.6% and for the year ended December 31, 2021 was 23.8%. For a further discussion on income taxes, see Note 6 “Income Taxes” to the Consolidated Financial Statements in this Annual Report on Form 10-K.
The effective tax rate for the year ended December 31, 2023 was 24.1% and for the year ended December 31, 2022 was 25.6%. Table of Contents 58 USCB Financial Holdings, Inc. 2023 10-K For a further discussion on income taxes, see Note 6 “Income Taxes” to the Consolidated Financial Statements in this Annual Report on Form 10-K.
As of December 31, 2022, there were no outstanding balances under the Fed Funds line of credit. Off-Balance Sheet Arrangements We engage in various financial transactions in our operations that, under GAAP, may not be included on the balance sheet. To meet the financing needs of our customers we may include commitments to extend credit and standby letters of credit.
As of December 31, 2023, there were no outstanding balances under the Fed Funds line of credit and the BTFP. Off-Balance Sheet Arrangements We engage in various financial transactions in our operations that, under GAAP, may not be included on the balance sheet.
The following table presents the components of non-interest income for the dates indicated (in thousands): Years Ended December 31, 2022 2021 Service fees $ 4,010 $ 3,609 Gain (loss) on sale of securities available for sale, net (2,529) 214 Gain on sale of loans held for sale, net 891 1,626 Gain on sale of premises and equipment, net - 983 Loan settlement 161 2,500 Other non-interest income 2,695 1,766 Total non-interest income $ 5,228 $ 10,698 Non-interest income for the year ended December 31, 2022 was $5.2 million compared to $10.7 million for the same period in 2021.
The following table presents the components of non-interest income for the periods indicated (in thousands): Years Ended December 31, 2023 2022 Service fees $ 5,055 $ 4,010 Gain (loss) on sale of securities available for sale, net (1,859) (2,529) Gain on sale of loans held for sale, net 801 891 Loan settlement - 161 Other non-interest income 3,406 2,695 Total non-interest income $ 7,403 $ 5,228 Non-interest income for the year ended December 31, 2023 was $7.4 million compared to $5.2 million for the same period in 2022.
Other factors contributing to the results of operations include our provision for credit losses, non-interest expense, and the provision for income taxes. Table of Contents 48 USCB Financial Holdings, Inc. 2022 10-K Net income for the year ended December 31, 2022 was $20.1 million, compared with net income of $21.1 million for the same period in 2021.
Other factors contributing to the results of operations include our provision for credit losses, non-interest expense, and the provision for income taxes. Net income for the year ended December 31, 2023 was $16.5 million , compared with net income of $20.1 million for the same period in 2022.
Non-Interest Expense The following table presents the components of non-interest expense for the dates indicated (in thousands): Years Ended December 31, 2022 2021 Salaries and employee benefits $ 23,943 $ 21,438 Occupancy 5,058 5,257 Regulatory assessment and fees 930 783 Consulting and legal fees 1,890 1,454 Network and information technology services 1,806 1,466 Other operating 5,682 5,279 Total non-interest expense $ 39,309 $ 35,677 Non-interest expense for the year ended December 31, 2022 increased $3.6 million or 10.2%, compared to the same period in 2021.
Non-Interest Expense The following table presents the components of non-interest expense for the periods indicated (in thousands): Years Ended December 31, 2023 2022 Salaries and employee benefits $ 24,429 $ 23,943 Occupancy 5,230 5,058 Regulatory assessment and fees 1,453 930 Consulting and legal fees 1,899 1,890 Network and information technology services 2,016 1,806 Other operating 6,781 5,682 Total non-interest expense $ 41,808 $ 39,309 Non-interest expense for the year ended December 31, 2023 increased $2.5 million or 6.4%, compared to the same period in 2022.
According to our model, as of December 31, 2022, the NIM will remain fairly stable for static rate scenarios (-400 basis points: +400 basis points). For the static forecast for year one, the estimated NIM will decrease from 3.38% base case scenario to 3.20% under a +400-basis points scenario.
According to our model, as of end of 2023, the NIM will remain fairly stable for static rate scenarios (-400 basis points: +400 basis points). For the static forecast for year one, the estimated NIM will increase from 2.81% base case scenario to 2.86% under a +400-basis points scenario.
There was no impact to net income on the date of transfer. The book value of the AFS securities is adjusted monthly for unrealized gain or loss as a valuation allowance, and any gain or loss is reported on an after-tax basis as a component of other comprehensive income in stockholders’ equity.
The book value of the AFS securities is adjusted quarterly for unrealized gain or loss as a valuation allowance, and any gain or loss is reported on an after-tax basis as a component of other comprehensive income (loss) in stockholders’ equity. CECL requires a loss reserve for securities classified as Held-to-Maturity (HTM).
The uninsured deposits are estimated based on the FDIC deposit insurance limit of $250 thousand for all deposit accounts at the Bank per account holder. Total estimated uninsured deposits were $1.1 billion and $897.8 million at Table of Contents 59 USCB Financial Holdings, Inc. 2022 10-K December 31, 2022 and 2021, respectively. U.S. Century Bank maintains a well-diversified deposit base.
Table of Contents 66 USCB Financial Holdings, Inc. 2023 10-K The uninsured deposits are estimated based on the FDIC deposit insurance limit of $250 thousand for all deposit accounts at the Bank per account holder. Total estimated uninsured deposits was $1.1 billion at December 31, 2023 and 2022.
These credit metrics evaluate the credit quality and level of credit risk inherent in our loan portfolio, assess non-performing loans and charge-offs levels, considers statistical trends and economic conditions and other applicable factors.
There are multiple credit quality metrics that we use to base our determination of the amount of the ACL and corresponding provision for credit losses. These credit metrics evaluate the credit quality and level of credit risk inherent in our loan portfolio, assess non-performing loans and charge- offs levels, considers statistical trends and economic conditions and other applicable factors.
The following table presents the capital ratios for both the Bank and the Company at December 31, 2022 and 2021 (in thousands, except ratios): Actual Minimum Capital Requirements To be Well Capitalized Under Prompt Corrective Action Provisions Amount Ratio Amount Ratio Amount Ratio December 31, 2022: Total risk-based capital: $ 216,693 13.58 % $ 127,616 8.00 % $ 159,520 10.00 % Tier 1 risk-based capital: $ 198,909 12.47 % $ 95,712 6.00 % $ 127,616 8.00 % Common equity tier 1 capital: $ 198,909 12.47 % $ 71,784 4.50 % $ 103,688 6.50 % Leverage ratio: 198,909 9.56 % $ 83,210 4.00 % $ 104,012 5.00 % December 31, 2021: (1) Total risk-based capital $ 186,735 14.92 % $ 100,125 8.00 % $ 125,157 10.00 % Tier 1 risk-based capital $ 171,484 13.70 % $ 75,094 6.00 % $ 100,125 8.00 % Common equity tier 1 capital $ 171,484 13.70 % $ 56,321 4.50 % $ 81,352 6.50 % Leverage ratio $ 171,484 9.55 % $ 71,825 4.00 % $ 89,781 5.00 % Impact of Inflation Our Consolidated Financial Statements and related notes have been prepared in accordance with U.S.
The following table presents the capital ratios for the Bank at December 31, 2023 and 2022 (in thousands, except ratios): Actual Minimum Capital Requirements To be Well Capitalized Under Prompt Corrective Action Provisions Amount Ratio Amount Ratio Amount Ratio December 31, 2023 Total risk-based capital: $ 233,109 12.65% $ 147,432 8.00% 184,290 10.00% Tier 1 risk-based capital: $ 211,645 11.48% $ 110,574 6.00% 147,432 8.00% Common equity tier 1 capital: $ 211,645 11.48% $ 82,931 4.50% 119,789 6.50% Leverage ratio: $ 211,645 9.17% $ 92,328 4.00% 115,410 5.00% December 31, 2022 Total risk-based capital: $ 216,693 13.58% $ 127,616 8.00% 159,520 10.00% Tier 1 risk-based capital: $ 198,909 12.47% $ 95,712 6.00% 127,616 8.00% Common equity tier 1 capital: $ 198,909 12.47% $ 71,784 4.50% 103,688 6.50% Leverage ratio: $ 198,909 9.56% $ 83,210 4.00% 104,012 5.00% Impact of Inflation Our Consolidated Financial Statements and related notes have been prepared in accordance with U.S.
The following table shows scheduled maturities of uninsured time deposits as of December 31, 2022 (in thousands): Three months or less $ 10,669 Over three through six months 17,573 Over six though twelve months 29,891 Over twelve months 23,840 $ 81,973 Borrowings As a member of the FHLB Atlanta, we are eligible to obtain advances with various terms and conditions.
The following table shows scheduled maturities of uninsured time deposits as of December 31, 2023 (in thousands): Three months or less $ 16,641 Over three through six months 16,451 Over six though twelve months 24,002 Over twelve months 1,016 $ 58,110 Borrowings As a member of the FHLB Atlanta, we are eligible to obtain advances with various terms and conditions.
Income Taxes Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards.
This reserve is determined using both quantitative and qualitative factors identical to those applied to the collectively evaluated loan portfolio. Income Taxes Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards.
Years Ended December 31, 2022 2021 Consolidated Statements of Operations: Net interest income before provision for credit losses $ 63,661 $ 52,496 Total non-interest income $ 5,228 $ 10,698 Total non-interest expense $ 39,309 $ 35,677 Net income $ 20,141 $ 21,077 Net income (loss) available to common stockholders $ 20,141 $ (70,585) Profitability: Efficiency ratio 57.06% 56.31% Net interest margin 3.38% 3.26% The Company’s results of operations depend substantially on net interest income and non-interest income.
Years Ended December 31, 2023 2022 Consolidated Statements of Operations: Net interest income before provision for credit losses $ 58,568 $ 63,661 Total non-interest income $ 7,403 $ 5,228 Total non-interest expense $ 41,808 $ 39,309 Net income $ 16,545 $ 20,141 Net income available to common stockholders $ 16,545 $ 20,141 Profitability: Efficiency ratio 63.37% 57.06% Net interest margin 2.79% 3.38% The Company’s results of operations depend substantially on net interest income and non-interest income.
Results of Operations General The following tables present selected balance sheet, income statement, and profitability ratios for the dates indicated (in thousands, except ratios): As of December 31, 2022 2021 Consolidated Balance Sheets: Total assets $ 2,085,834 $ 1,853,939 Total loans (1) $ 1,507,338 $ 1,190,081 Total deposits $ 1,829,281 $ 1,590,379 Total stockholders' equity $ 182,428 $ 203,897 (1) Loan amounts include deferred fees/costs.
Table of Contents 55 USCB Financial Holdings, Inc. 2023 10-K Results of Operations General The following tables present selected balance sheet, income statement, and profitability ratios for the dates and for the periods indicated (in thousands, except ratios): As of December 31, 2023 2022 Consolidated Balance Sheets: Total assets $ 2,339,093 $ 2,085,834 Total loans (1) $ 1,780,827 $ 1,507,338 Total deposits $ 1,937,139 $ 1,829,281 Total stockholders' equity $ 191,968 $ 182,428 (1) Loan amounts include deferred fees/costs.
The following table presents the daily average balance and average rate paid on deposits by category as of December 31, 2022 and 2021 (in thousands, except ratios): Twelve Months Ended December 31, 2022 2021 Average Balance Average Rate Paid Average Balance Average Rate Paid Non-interest bearing demand deposits $ 645,366 0.00% $ 547,116 0.00% Interest-bearing demand deposits 64,835 0.13% 52,379 0.11% Saving and money market deposits 803,426 0.64% 619,810 0.34% Time deposits 220,319 0.68% 235,127 0.65% $ 1,733,946 0.39% $ 1,454,431 0.25% To tal average deposits for the year ended December 31, 2022 was $1.7 billion, an increase of $279.5 million, or 19.2% over total average deposits of $1.5 billion for the same period in 2021.
The following table presents the daily average balance and average rate paid on deposits by category as of December 31, 2023 and 2022 (in thousands, except ratios): Twelve Months Ended December 31, 2023 2022 Average Balance Average Rate Paid Average Balance Average Rate Paid Non-interest bearing demand deposits $ 607,506 0.00% $ 645,366 0.00% Interest-bearing demand deposits 53,324 1.69% 64,835 0.13% Saving and money market deposits 963,708 3.08% 803,426 0.64% Time deposits 268,715 3.16% 220,319 0.68% $ 1,893,253 2.06% $ 1,733,946 0.39% Total average deposits for the year ended December 31, 2023 was $1.9 billion, an increase of $159.3 million , or 9.2% over total average deposits of $1.7 billion for the same period in 2022.
(4) Net interest margin is the ratio of net interest income to total interest-earning assets. Net interest income before the provision for credit losses was $63.7 million for the year ended December 31, 2022, an increase of $11.2 million or 21.3%, from $52.5 million for the year ended December 31, 2021.
(5) Net interest margin is the ratio of net interest income to average total interest-earning assets. Net interest income before the provision for credit losses was $58.6 million for the year ended December 31, 2023, a decrease of $5.1 million or 8.0%, from $63.7 million for the year ended December 31, 2022.
Treasury 9,841 9,828 - - Collateralized mortgage obligations 68,727 60,925 44,820 43,799 Mortgage-backed securities - Residential 42,685 38,483 26,920 26,352 Mortgage-backed securities - Commercial 11,442 10,777 3,103 3,013 Corporate bonds 11,090 10,013 13,310 13,089 $ 188,699 $ 169,088 $ 122,658 $ 120,157 The following table shows the weighted average yields, categorized by contractual maturity, for investment securities as of December 31, 2022 (in thousands, except ratios): Within 1 year After 1 year through 5 years After 5 years through 10 years After 10 years Total Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield Available-for-sale: U.S.
Treasury - - 9,841 9,828 Collateralized mortgage obligations 62,735 54,752 68,727 60,925 Mortgage-backed securities - Residential 43,784 39,599 42,685 38,483 Mortgage-backed securities - Commercial 15,439 14,182 11,442 10,777 Corporate bonds 9,398 8,671 11,090 10,013 $ 174,982 $ 155,510 $ 188,699 $ 169,088 Allowance for credit losses - securities held-to-maturity (8) Securities held-to maturity, net of allowance for credit losses $ 174,974 The following table shows the weighted average yields, categorized by contractual maturity, for investment securities as of December 31, 2023 (in thousands, except ratios): After 1 year through 5 years After 5 years through 10 years After 10 years Total Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield Available-for-sale: U.S.
The concessions are given to the debtor in various forms, including interest rate reductions, principal forgiveness, extension of maturity date, waiver, or deferral of payments and other concessions intended to minimize potential losses.
The concessions are given to the debtor in various forms, including interest rate reductions, principal forgiveness, extension of maturity date, waiver, or deferral of payments and other concessions intended to minimize potential losses. For further discussion on non-performing loans, see Note 3 “Loans” to the Consolidated Financial Statements in this Annual Report on Form 10-K.
Table of Contents 54 USCB Financial Holdings, Inc. 2022 10-K The following table shows the loan portfolio composition as of the dates indicated (in thousands): December 31, 2022 December 31, 2021 Total Percent of Total Total Percent of Total Residential Real Estate $ 185,636 12.3 % $ 201,359 16.9 % Commercial Real Estate 970,410 64.4 % 704,988 59.2 % Commercial and Industrial 126,984 8.4 % 146,592 12.3 % Foreign Banks 93,769 6.2 % 59,491 5.0 % Consumer and Other 130,429 8.7 % 79,229 6.6 % Total gross loans 1,507,228 100.0 % 1,191,659 100.0 % Less: Unearned income (110) 1,578 Total loans net of unearned income 1,507,338 1,190,081 Less: Allowance for credit losses 17,487 15,057 Total net loans $ 1,489,851 $ 1,175,024 Tot al gross loans increased by $315.6 million or 26.5% at December 31, 2022 compared to December 31, 20211.
Table of Contents 61 USCB Financial Holdings, Inc. 2023 10-K The following table shows the loan portfolio composition as of the dates indicated (in thousands): December 31, 2023 December 31, 2022 Total Percent of Total Total Percent of Total Residential Real Estate $ 204,419 11.5 % $ 185,636 12.3 % Commercial Real Estate 1,047,593 58.8 % 970,410 64.4 % Commercial and Industrial 219,757 12.4 % 126,984 8.4 % Foreign Banks 114,945 6.5 % 93,769 6.2 % Consumer and Other 191,930 10.8 % 130,429 8.7 % Total gross loans 1,778,644 100.0 % 1,507,228 100.0 % Plus: Deferred cost 2,183 110 Total loans net of deferred cost 1,780,827 1,507,338 Less: Allowance for credit losses 21,084 17,487 Total net loans $ 1,759,743 $ 1,489,851 Total gross loans increased by $271.4 million or 18.0% at December 31, 2023 compared to December 31, 2022.
The increase in salaries and employee benefits, consulting and legal fees, and other operating costs has enabled us to support recent growth and has provided us with the necessary technology and required professionals to execute our growth strategy.
Salaries and benefits increased by $486 thousand or 2.0% due to increase in full time employees to 196 from 191 in 2022. The increase in salaries and employee benefits and other operating costs has enabled us to support recent growth and has provided us with the necessary technology and required professionals to execute our growth strategy.
Our top 15 depositors only hold 12% of our total portfolio. As of December 31, 2022, 39% of our deposits are estimated to be FDIC- insured. Our public funds are 11% of total deposits and are partially collateralized. The estimated average account size of our deposit portfolio is $95 thousand.
As of December 31, 2023, 45% of our deposits are estimated to be FDIC-insured. Our public funds are 13.9% of total deposits and are partially collateralized. Brokered deposits are 2.6% of total deposits and are FDIC-insured. The estimated average account size of our deposit portfolio is $97 thousand.
The weighted average rate for outstanding FHLB advances at December 31, 2022 was 2.60%. Most of the advances are due in 2023.
The weighted average rate for outstanding FHLB advances at December 31, 2023 was 4.4%.
Investment securities decreased over the past year as repayments from securities were allocated to fund loan growth. Management reinvested the repayments of securities and income from the sale of securities into higher yielding loans. As of December 31, 2022, securities with a market value of $49.0 million were pledged to secure public deposits.
AFS and HTM investment securities in aggregate decreased $14.5 million or 3.5% to $404.3 million at December 31, 2023 from $418.8 million at December 31, 2022. Investment securities decreased over the past year as repayments from securities were allocated to fund loan growth. Management reinvested the repayments of securities and income from the sale of securities into higher yielding loans.
You should also review the risk factors described herein and in Table of Contents 45 USCB Financial Holdings, Inc. 2022 10-K the reports the Company filed or will file with the SEC and, for periods prior to the completion of the bank holding company reorganization in December 2021, the Bank filed with the FDIC Non-GAAP Financial Measures This Annual Report on Form 10-K includes financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”).
You should also review the risk factors described in this Annual Report on Form 10-K and in the reports the Company filed or will file with the SEC and, for periods prior to the completion of the bank holding company reorganization, the Bank filed with the FDIC.
Because of the inherent use of these estimates and assumptions in the model, our actual results may, and most likely will, differ from static measures results. In addition, static measures like EVEs do not include actions that management may undertake to manage the risks in response to anticipated changes in interest rates or client deposit behavior.
In addition, static measures like the economic value of equity (“EVE“) do not include actions that management may undertake to manage the risks in response to anticipated changes in interest rates or client deposit behavior.