Biggest changeIn response to the economic environment in 2023, the Company: • increased and expanded its monitoring of our entire loan portfolio, with added focus on our commercial real estate loan portfolio, • added resources in the Portfolio Management Department; • expanded reporting to Directors' Loan Committee and the Board of Directors which includes: ◦ upcoming commercial real estate maturity schedule, including loan to value, debt service coverage ratio, occupancy, and commentary on expected refinance or payoff status, maturity by property type and owner occupied or non-owner-occupied status; ◦ individual loan level detail of the performance on our residential care portfolio and our insurance agency portfolio. • expanded the scope of our third-party loan review from 60% of the loan portfolio to include all new and renewed loans originated since September 2022, all residential care loans, all commercial real estate loans secured by office properties where the loan balance is greater than one million dollars, and all loans with addresses in New York City; and • enhanced our covenant tracking and reporting to the Directors Loan Committee. 45 The following table compares the composition of our commercial real estate loan portfolio by property type, and collateral location as of December 31, 2023 : Commercial Real Estate CT All Other NY NYC NJ FL OH PA All Other Total (1) (Dollars in thousands) Residential care (2) $ — $ 43,072 $ 41,154 $ 22,382 $ 296,976 $ 80,221 $ 23,709 $ 127,901 $ 635,415 Retail 134,215 87,011 7,450 21,594 17,078 3,586 37,792 98,846 407,572 Multifamily 166,926 31,050 52,296 7,203 — — — — 257,475 Office 69,752 22,665 — 38,260 2,293 — — 60,073 193,043 Industrial / warehouse 74,446 14,445 20,048 17,138 2,798 — — 23,201 152,076 Mixed use 46,303 1,157 51,074 10,000 — — — — 108,534 Medical office 48,304 — 1,466 — — 4,919 3,900 20,145 78,734 1-4 family investment 13,967 13,528 1,936 2,809 17,420 — — — 49,660 All other (3) 20,344 20,578 23,475 — — — — — 64,397 $ 574,257 $ 233,506 $ 198,899 $ 119,386 $ 336,565 $ 88,726 $ 65,401 $ 330,166 $ 1,946,906 (1) Excludes the positive fair value effect of the portfolio layer swap of $742 thousand for Commercial Real Estate at December 31, 2023.
Biggest changeIn response to the recent economic environment, the Company adopted expanded monitoring and reporting on our loan portfolio, including: • increased and expanded our monitoring of our entire loan portfolio, with added focus on our commercial real estate loan portfolio, • expanded reporting to Directors' Loan Committee and the Board of Directors which includes: ◦ upcoming commercial real estate maturity schedule, including loan to value, debt service coverage ratio, occupancy, and commentary on expected refinance or payoff status, maturity by property type and owner occupied or non-owner-occupied status; and ◦ individual loan level detail of the performance on our residential care portfolio and our insurance agency portfolio. • expanded the scope of our third-party loan review from 60% of the loan portfolio to include all new and renewed loans originated since September 2022, all residential care loans, all commercial real estate loans secured by office properties where the loan balance is greater than one million dollars, and all loans with addresses in New York City; and • enhanced our covenant tracking and reporting to the Directors Loan Committee.
The ACL-Loans is measured on each loan’s amortized cost basis, excluding interest receivable, and is initially recognized upon origination or purchase of the loan, and subsequently remeasured on a recurring basis. The ACL-Loans is recognized as a contra-asset, and credit loss expense is recorded as a provision for loan losses in the consolidated statements of income.
The ACL-Loans is measured on each loan’s amortized cost basis, excluding interest receivable, and is initially recognized upon origination or purchase of the loan, and subsequently remeasured on a recurring basis. The ACL-Loans is recognized as a contra-asset, and credit loss expense is recorded as a provision for credit losses in the consolidated statements of income.
Qualitative factor adjustments may increase or decrease management’s estimate of expected credit losses. Qualitative loss factors are based on the Company’s judgment of market, changes in loan composition or concentrations, performance trends, regulatory changes, uncertainty of macroeconomic forecasts, and other asset specific risk characteristics. 37 When loans do not share risk characteristics with other financial assets they are evaluated individually.
Qualitative factor adjustments may increase or decrease management’s estimate of expected credit losses. Qualitative loss factors are based on the Company’s judgment of market, changes in loan composition or 37 concentrations, performance trends, regulatory changes, uncertainty of macroeconomic forecasts, and other asset specific risk characteristics. When loans do not share risk characteristics with other financial assets they are evaluated individually.
If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities. The Company’s private placement municipal housing authority bonds, classified as held to maturity, have no available quoted market price. The fair value for these securities is estimated using a discounted cash flow model.
If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities. The Company’s private placement municipal housing authority bonds, classified as held to maturity, have no available quoted market price. The 38 fair value for these securities is estimated using a discounted cash flow model.
We cannot predict the extent to which economic conditions or other factors may impact borrowers and the potential problem loans. Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become restructured, or require increased allowance coverage and provision for loan losses.
We cannot predict the extent to which economic conditions or other factors may impact borrowers and the potential problem loans. Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become restructured, or require increased allowance coverage and provision for credit losses.
Of our held to maturity securities portfolio, one security’s fair value was less than its amortized cost as of December 31, 2023. Since this is a highly rated state agency and municipal obligation, the Company's expectation of nonpayment of the amortized cost basis is zero. No allowance for ALC-Securities was recorded for this security as of December 31, 2023.
Of our held to maturity securities portfolio, one security’s fair value was less than its amortized cost as of December 31, 2024. Since this is a highly rated state agency and municipal obligation, the Company's expectation of nonpayment of the amortized cost basis is zero. No allowance for ALC-Securities was recorded for this security as of December 31, 2024.
Members are required to own capital stock of the FHLB, and borrowings are collateralized by qualifying assets not otherwise pledged. The maximum amount of credit that the FHLB will extend varies from time to time, depending on its policies and the amount of qualifying collateral the member can pledge. The Bank had satisfied its collateral requirement at December 31, 2023.
Members are required to own capital stock of the FHLB, and borrowings are collateralized by qualifying assets not otherwise pledged. The maximum amount of credit that the FHLB will extend varies from time to time, depending on its policies and the amount of qualifying collateral the member can pledge. The Bank had satisfied its collateral requirement at December 31, 2024.
The Company and the Bank must maintain the capital conservation buffer to avoid restrictions on the ability to pay dividends, pay discretionary bonuses, or to engage in share repurchases. Contractual Obligations The following table summarizes our contractual obligations to make future payments as of December 31, 2023. Payments for borrowings do not include interest.
The Company and the Bank must maintain the capital conservation buffer to avoid restrictions on the ability to pay dividends, pay discretionary bonuses, or to engage in share repurchases. Contractual Obligations The following table summarizes our contractual obligations to make future payments as of December 31, 2024. Payments for borrowings do not include interest.
We believe that the level of the ACL-Loans at December 31, 2023 is appropriate to cover probable losses. Investment Securities We manage our investment securities portfolio to provide a readily available source of liquidity for balance sheet management, to generate interest income and to implement interest rate risk management strategies.
We believe that the level of the ACL-Loans at December 31, 2024 is appropriate to cover probable losses. Investment Securities We manage our investment securities portfolio to provide a readily available source of liquidity for balance sheet management, to generate interest income and to implement interest rate risk management strategies.
We utilize advances from the FHLB as part of our overall funding strategy, to meet short-term liquidity needs and to manage interest rate risk arising from the difference in asset and liability maturities. Total FHLB advances were $90.0 million at December 31, 2023 and $90.0 million at December 31, 2022.
We utilize advances from the FHLB as part of our overall funding strategy, to meet short-term liquidity needs and to manage interest rate risk arising from the difference in asset and liability maturities. Total FHLB advances were $90.0 million at December 31, 2024 and $90.0 million at December 31, 2023.
The selected consolidated balance sheet data as of December 31, 2023 and 2022 and the selected consolidated statement of income data for the years ended December 31, 2023 and 2022 have been derived mainly from our audited consolidated financial statements and related notes that we have included elsewhere in this Annual Report.
The selected consolidated balance sheet data as of December 31, 2024 and 2023 and the selected consolidated statement of income data for the years ended December 31, 2024 and 2023 have been derived mainly from our audited consolidated financial statements and related notes that we have included elsewhere in this Annual Report.
Available for sale securities include U.S. Treasuries, mortgage-backed securities, and corporate bonds. U.S. Treasuries and mortgaged-backed securities are guaranteed by the U.S. Government and as a result, management has a zero loss expectation. No ACL-Securities was recorded for these securities as of December 31, 2023.
Available for sale securities include U.S. Treasuries, mortgage-backed securities, and corporate bonds. U.S. Treasuries and mortgaged-backed securities are guaranteed by the U.S. Government and as a result, management has a zero loss expectation. No ACL-Securities was recorded for these securities as of December 31, 2024.
The selected consolidated balance sheet data as of December 31, 2021, 2020, and 2019 and the selected consolidated statement of income data for the years ended December 31, 2021, 2020, and 2019 has been derived mainly from audited consolidated financial statements that are not presented in this Annual Report.
The selected consolidated balance sheet data as of December 31, 2022, 2021, and 2020 and the selected consolidated statement of income data for the years ended December 31, 2022, 2021, and 2020 has been derived mainly from audited consolidated financial statements that are not presented in this Annual Report.
The analysis of the issuers’ performance and the intent of the Company to retain these securities support the determination that there was no expected credit loss, and therefore, no ACL-Securities were recognized on the corporate bond portfolio as of December 31, 2023.
The analysis of the issuers’ performance and the intent of the Company to retain these securities support the determination that there was no expected credit loss, and therefore, no ACL-Securities were recognized on the corporate bond portfolio as of December 31, 2024.
At December 31, 2023 and 2022, there were no commitments to lend additional funds to any borrower on nonaccrual status. Past Due Loans . When a loan is 15 days past due, the Company sends the borrower a late notice.
At December 31, 2024 and 2023, there were no commitments to lend additional funds to any borrower on nonaccrual status. Past Due Loans . When a loan is 15 days past due, the Company sends the borrower a late notice.
Deposit Activities and Other Sources of Funds Our sources of funds include deposits, including brokered deposits, FHLB borrowings, subordinated debt and proceeds from the sales, maturities and payments of loans and investment securities. Total deposits represented 85% of our total assets at December 31, 2023.
Deposit Activities and Other Sources of Funds Our sources of funds include deposits, including brokered deposits, FHLB borrowings, subordinated debt and proceeds from the sales, maturities and payments of loans and investment securities. Total deposits represented 85% of our total assets at December 31, 2024.
(2) Primarily consists of skilled nursing and assisted living facilities. The following table presents an analysis of the maturity of our commercial real estate, commercial construction and commercial business loan portfolios as of December 31, 2023.
(2) Primarily consists of skilled nursing and assisted living facilities. The following table presents an analysis of the maturity of our commercial real estate, commercial construction and commercial business loan portfolios as of December 31, 2024.
(2) The adjustment for securities and loans taxable equivalency was $207 thousand and $201 thousand, respectively, for the years ended December 31, 2023 and 2022. Tax exempt income was converted to a fully taxable equivalent basis at a 20 percent tax rate for 2023 and 2022. (3) Net interest inco me as a percentage of total earning assets.
(2) The adjustment for securities and loans taxable equivalency was $383 thousand and $207 thousand, respectively, for the years ended December 31, 2024 and 2023. Tax exempt income was converted to a fully taxable equivalent basis at a 20 percent tax rate for 2024 and 2023. (3) Net interest inco me as a percentage of total earning assets.
Changes in the fair value of these cash flow hedges are initially recorded in accumulated other comprehensive income and subsequently reclassified into earnings when the forecasted transaction affects earnings. The Company entered into one pay-fixed portfolio layer method fair value swap, designated as a hedging instrument, with a total notional amount of $150 million in the first quarter of 2023.
Changes in the fair value of these cash flow hedges are initially recorded in accumulated other comprehensive income and subsequently reclassified into earnings when the forecasted transaction affects earnings. The Company has one pay-fixed portfolio layer method fair value swap, designated as a hedging instrument, with a total notional amount of $150 million.
Due to the judgments and uncertainties involved in the estimation process, the estimates could result in materially different results under different assumptions and conditions. 38 Allowance for Credit Losses - Securities ("ACL-Securities") Effective January 1, 2023, pursuant to ASU No. 2016-13, each quarter the Company individually evaluates the available for sale debt securities and held to maturity securities for impairment credit losses.
Due to the judgments and uncertainties involved in the estimation process, the estimates could result in materially different results under different assumptions and conditions. Allowance for Credit Losses - Securities ("ACL-Securities") Pursuant to ASU No. 2016-13, each quarter the Company individually evaluates the available for sale debt securities and held to maturity securities for impairment credit losses.
Due Within 1 Year Due 1–5 Years Due 5–10 Years Due After 10 Years or No Contractual Maturity At December 31, 2023 Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield (Dollars in thousands) Marketable equity securities $ — — % $ — — % $ — — % $ 2,202 2.19 % Securities available for sale: U.S.
Due Within 1 Year Due 1–5 Years Due 5–10 Years Due After 10 Years or No Contractual Maturity At December 31, 2024 Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield Amortized Cost Yield (Dollars in thousands) Marketable equity securities $ — — % $ — — % $ — — % $ 2,264 2.19 % Securities available for sale: U.S.
Information about derivative instruments at December 31, 2023 and 2022 was as follows: As of December 31, 2023 Derivative Assets Derivative Liabilities Original Notional Amount Balance Sheet Location Fair Value Original Notional Amount Balance Sheet Location Fair Value (In thousands) Derivatives designated as hedging instruments: Interest rate swaps $ 125,000 Other assets $ 5,240 $ — Accrued expenses and other liabilities $ — Fair value swap $ 150,000 Other assets $ — $ — Accrued expenses and other liabilities $ 917 Derivatives not designated as hedging instruments: Interest rate swaps (1) $ 38,500 Other assets $ 3,579 $ 38,500 Accrued expenses and other liabilities $ 3,579 (1) Represents interest rate swaps with commercial banking clients, which are offset by derivatives with a third party. 57 As of December 31, 2022 Derivative Assets Derivative Liabilities Original Notional Amount Balance Sheet Location Fair Value Original Notional Amount Balance Sheet Location Fair Value (In thousands) Derivatives designated as hedging instruments: Interest rate swaps $ 125,000 Other assets $ 8,292 $ — Accrued expenses and other liabilities $ — Derivatives not designated as hedging instruments: Interest rate swaps (1) $ 38,500 Other assets $ 4,207 $ 38,500 Accrued expenses and other liabilities $ 4,207 (1) Represents interest rate swaps with commercial banking clients, which are offset by derivatives with a third party.
Information about derivative instruments at December 31, 2024 and 2023 was as follows: As of December 31, 2024 Derivative Assets Derivative Liabilities Original Notional Amount Balance Sheet Location Fair Value Original Notional Amount Balance Sheet Location Fair Value (In thousands) Derivatives designated as hedging instruments: Interest rate swaps $ 75,000 Other assets $ 3,259 $ — Accrued expenses and other liabilities $ — Fair value swap $ — Other assets $ — $ 150,000 Accrued expenses and other liabilities $ 259 Derivatives not designated as hedging instruments: Interest rate swaps (1) $ 38,500 Other assets $ 4,213 $ 38,500 Accrued expenses and other liabilities $ 4,213 (1) Represents interest rate swaps with commercial banking clients, which are offset by derivatives with a third party. 57 As of December 31, 2023 Derivative Assets Derivative Liabilities Original Notional Amount Balance Sheet Location Fair Value Original Notional Amount Balance Sheet Location Fair Value (In thousands) Derivatives designated as hedging instruments: Interest rate swaps $ 125,000 Other assets $ 5,240 $ — Accrued expenses and other liabilities $ — Fair value swap $ — Other assets $ — $ 150,000 Accrued expenses and other liabilities $ 917 Derivatives not designated as hedging instruments: Interest rate swaps (1) $ 38,500 Other assets $ 3,579 $ 38,500 Accrued expenses and other liabilities $ 3,579 (1) Represents interest rate swaps with commercial banking clients, which are offset by derivatives with a third party.
The effective tax rates for the years ended December 31, 2023 and 2022, were 23.7% and 22.0%, respectively. O ur net deferred tax asset at December 31, 2023 was $9.4 million, compared to $7.4 million at December 31, 2022. On October 8, 2015, the Bank established a wholly-owned subsidiary, Bankwell Loan Servicing Group, Inc. (a Passive Investment Company “PIC”).
The effective tax rates for the years ended December 31, 2024 and 2023, were 26.7% and 23.7%, respectively. Our net deferred tax asset at December 31, 2024 was $9.7 million, compared to $9.4 million at December 31, 2023. On October 8, 2015, the Bank established a wholly-owned subsidiary, Bankwell Loan Servicing Group, Inc. (a Passive Investment Company “PIC”).
The following table sets forth certain information concerning short-term FHLB advances as of and for the periods indicated: Year Ended December 31, 2023 2022 (Dollars in thousands) Average amount outstanding during the period $ 91,589 $ 71,740 Amount outstanding at end of period 90,000 90,000 Highest month end balance during the period 100,000 130,000 Weighted average interest rate at end of period (1) 3.24 % 2.29 % (1) $50 million of the Company's FHLB borrowings are subject to longer term interest rate swap agreements and the weighted average rate reflects the "all-in" swap rate under these long interest rate term swap agreements.
The following table sets forth certain information concerning short-term FHLB advances as of and for the periods indicated: Year Ended December 31, 2024 2023 (Dollars in thousands) Average amount outstanding during the period $ 90,000 $ 91,589 Amount outstanding at end of period 90,000 90,000 Highest month end balance during the period 90,000 100,000 Weighted average interest rate at end of period (1) 3.91 % 3.24 % (1) In 2023, $50 million of the Company's FHLB borrowings were subject to longer term interest rate swap agreements and the average rate reflects the "all-in" swap costs under these agreements.
Interest expense for the year ended December 31, 2023 increased by $70.8 million, or 305.1%, compared to interest expense for the year ended December 31, 2022 due to an interest expense on deposits, resulting from an increase in rates paid on interest bearing deposits. 40 Distribution of Assets, Liabilities and Stockholders’ Equity; Interest Rates and Interest Differential The following table presents the average balances and yields earned on interest-earning assets and average balances and weighted average rates paid on our funding liabilities for the years ended December 31, 2023 and 2022.
Interest expense for the year ended December 31, 2024 increased by $14.7 million, or 15.7%, compared to interest expense for the year ended December 31, 2023 due to an interest expense on deposits, resulting from an increase in rates paid on interest bearing deposits. 40 Distribution of Assets, Liabilities and Stockholders’ Equity; Interest Rates and Interest Differential The following table presents the average balances and yields earned on interest-earning assets and average balances and weighted average rates paid on our funding liabilities for the years ended December 31, 2024 and 2023.
You should read the following selected statistical and financial data in conjunction with the more detailed information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our consolidated financial statements and the related notes that we have presented elsewhere in this Annual Report. 31 Selected Financial Data At or For the Years Ended December 31, 2023 2022 2021 2020 (g) 2019 (Dollars in thousands, except per share data) Statements of Income: Interest income $ 188,454 $ 117,945 $ 81,376 $ 77,487 $ 82,948 Interest expense 93,986 23,202 13,490 22,652 29,187 Net interest income 94,468 94,743 67,886 54,835 53,761 Provision (credit) for loan losses 866 5,437 (57) 7,605 437 Net interest income after provision for loan losses 93,602 89,306 67,943 47,230 53,324 Noninterest income 4,842 3,040 5,657 2,884 5,244 Noninterest expense 50,401 44,363 39,739 42,813 35,626 Income before income tax 48,043 47,983 33,861 7,301 22,942 Income tax expense 11,380 10,554 7,275 1,397 4,726 Net income 36,663 37,429 26,586 5,904 18,216 Per Share Data: Basic earnings per share $ 4.71 $ 4.84 $ 3.38 $ 0.75 $ 2.32 Diluted earnings per share $ 4.67 $ 4.79 $ 3.36 $ 0.75 $ 2.31 Book value per share (end of period) (a) 34.84 31.73 26.53 22.77 23.51 Tangible book value per share (end of period) (a)(b) 34.50 31.39 26.19 22.43 23.15 Dividend payout ratio (f) 17.13 % 16.70 % 19.05 % 74.67 % 22.51 % Shares outstanding (end of period) (a) 7,628,288 7,516,699 7,612,807 7,755,909 7,757,828 Weighted average shares outstanding–basic 7,587,768 7,563,363 7,706,407 7,728,328 7,757,355 Weighted average shares outstanding–diluted 7,647,411 7,640,218 7,761,811 7,748,453 7,784,631 Performance Ratios: Return on average assets (c) 1.13 % 1.44 % 1.17 % 0.28 % 0.97 % Return on average common shareholders’ equity (b) 14.55 % 16.72 % 13.86 % 3.35 % 10.20 % Average shareholders’ equity to average assets 7.74 % 8.61 % 8.46 % 8.36 % 9.53 % Net interest margin 2.98 % 3.78 % 3.17 % 2.77 % 3.03 % Efficiency ratio (b) 50.8 % 45.4 % 53.9 % 73.9 % 60.2 % Asset Quality Ratios: Total past due loans to total loans (d) 0.78 % 0.60 % 1.72 % 0.93 % 0.77 % Nonperforming loans to total loans (d) 1.81 % 0.61 % 0.88 % 2.06 % 0.66 % Nonperforming assets to total assets (e) 1.53 % 0.51 % 0.68 % 1.48 % 0.56 % ACL-Loans to nonperforming loans 56.79 % 136.43 % 101.90 % 62.87 % 127.59 % ACL-Loans to total loans (d) 1.03 % 0.84 % 0.89 % 1.29 % 0.84 % Net charge-offs (recoveries) to average loans (d) 0.03 % — % 0.23 % 0.01 % 0.15 % Statements of Financial Condition: Total assets $ 3,215,482 $ 3,252,449 $ 2,456,264 $ 2,253,747 $ 1,882,182 Gross portfolio loans (d) 2,718,607 2,675,448 1,894,881 1,625,627 1,604,484 Investment securities 127,623 121,634 108,409 106,890 100,865 Deposits 2,736,757 2,800,818 2,123,998 1,827,316 1,491,903 FHLB borrowings 90,000 90,000 50,000 175,000 150,000 Subordinated debt 69,205 68,959 34,441 25,258 25,207 Total equity 265,752 238,469 201,987 176,602 182,397 Capital Ratios: Tier 1 capital to average assets Bankwell Bank 9.81 % 9.88 % 9.94 % 8.44 % 10.99 % Tier 1 capital to risk-weighted assets Bankwell Bank 11.30 % 10.28 % 11.18 % 11.06 % 12.53 % Total capital to risk-weighted assets Bankwell Bank 12.32 % 11.07 % 12.00 % 12.28 % 13.35 % Total shareholders’ equity to total assets 8.26 % 7.33 % 8.22 % 7.84 % 9.69 % Tangible common equity ratio (b) 8.19 % 7.26 % 8.13 % 7.73 % 9.56 % 32 (a) Excludes unvested restricted stock awards.
You should read the following selected statistical and financial data in conjunction with the more detailed information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our consolidated financial statements and the related notes that we have presented elsewhere in this Annual Report. 31 Selected Financial Data At or For the Years Ended December 31, 2024 2023 2022 2021 2020 (f) (Dollars in thousands, except per share data) Statements of Income: Interest income $ 191,994 $ 188,454 $ 117,945 $ 81,376 $ 77,487 Interest expense 108,712 93,986 23,202 13,490 22,652 Net interest income 83,282 94,468 94,743 67,886 54,835 Provision (credit) for credit losses 22,620 866 5,437 (57) 7,605 Net interest income after provision for credit losses 60,662 93,602 89,306 67,943 47,230 Noninterest income 3,718 4,842 3,040 5,657 2,884 Noninterest expense 51,051 50,401 44,363 39,739 42,813 Income before income tax 13,329 48,043 47,983 33,861 7,301 Income tax expense 3,559 11,380 10,554 7,275 1,397 Net income 9,770 36,663 37,429 26,586 5,904 Per Share Data: Basic earnings per share $ 1.24 $ 4.71 $ 4.84 $ 3.38 $ 0.75 Diluted earnings per share $ 1.23 $ 4.67 $ 4.79 $ 3.36 $ 0.75 Book value per share (end of period) (a) 35.43 34.84 31.73 26.53 22.77 Tangible book value per share (end of period) (a)(b) 35.09 34.50 31.39 26.19 22.43 Dividend payout ratio (b)(e) 65.04 % 17.13 % 16.70 % 19.05 % 74.67 % Shares outstanding (end of period) (a) 7,635,998 7,628,288 7,516,699 7,612,807 7,755,909 Weighted average shares outstanding–basic 7,710,076 7,587,768 7,563,363 7,706,407 7,728,328 Weighted average shares outstanding–diluted 7,737,952 7,647,411 7,640,218 7,761,811 7,748,453 Performance Ratios: Return on average assets (b) 0.31 % 1.13 % 1.44 % 1.17 % 0.28 % Return on average common shareholders’ equity (b) 3.60 % 14.55 % 16.72 % 13.86 % 3.35 % Average shareholders’ equity to average assets 8.48 % 7.74 % 8.61 % 8.46 % 8.36 % Net interest margin (b) 2.70 % 2.98 % 3.78 % 3.17 % 2.77 % Efficiency ratio (b) 57.9 % 50.8 % 45.4 % 53.9 % 73.9 % Asset Quality Ratios: Total past due loans to total loans (c) 1.63 % 0.78 % 0.60 % 1.72 % 0.93 % Nonperforming loans to total loans (c) 1.97 % 1.81 % 0.61 % 0.88 % 2.06 % Nonperforming assets to total assets (d) 1.88 % 1.53 % 0.51 % 0.68 % 1.48 % ACL-Loans to nonperforming loans 54.45 % 56.79 % 136.43 % 101.90 % 62.87 % ACL-Loans to total loans (c) 1.07 % 1.03 % 0.84 % 0.89 % 1.29 % Net charge-offs (recoveries) to average loans (b)(g) 0.81 % 0.03 % — % 0.23 % 0.01 % Statements of Financial Condition: Total assets $ 3,268,476 $ 3,215,482 $ 3,252,449 $ 2,456,264 $ 2,253,747 Gross portfolio loans (c) 2,705,888 2,718,607 2,675,448 1,894,881 1,625,627 Investment securities 146,099 127,623 121,634 108,409 106,890 Deposits 2,787,570 2,736,757 2,800,818 2,123,998 1,827,316 FHLB borrowings 90,000 90,000 90,000 50,000 175,000 Subordinated debt 69,451 69,205 68,959 34,441 25,258 Total equity 270,520 265,752 238,469 201,987 176,602 Capital Ratios: Tier 1 capital to average assets Bankwell Bank 10.09 % 9.81 % 9.88 % 9.94 % 8.44 % Tier 1 capital to risk-weighted assets Bankwell Bank 11.64 % 11.30 % 10.28 % 11.18 % 11.06 % Total capital to risk-weighted assets Bankwell Bank 12.70 % 12.32 % 11.07 % 12.00 % 12.28 % Total shareholders’ equity to total assets 8.28 % 8.26 % 7.33 % 8.22 % 7.84 % Tangible common equity ratio (b) 8.20 % 8.19 % 7.26 % 8.13 % 7.73 % 32 (a) Excludes unvested restricted stock awards.
The increase for the year ended December 31, 2023 was mainly driven by an increase in gains on SBA loan sales and service charges and fees. Noninterest Expense The following table compares noninterest expense for the years ended December 31, 2023 and 2022.
The decrease for the year ended December 31, 2024 was mainly driven by a decrease in gains on SBA loan sales partially offset by an increase in service charges and fees. Noninterest Expense The following table compares noninterest expense for the years ended December 31, 2024 and 2023.
The amortized cost and fair value of investment securities as of the dates indicated are presented in the following table: At December 31, 2023 2022 Amortized Cost Fair Value Amortized Cost Fair Value (In thousands) Marketable equity securities $ 2,202 $ 2,070 $ 2,138 $ 1,988 Securities available for sale: U.S.
The amortized cost and fair value of investment securities as of the dates indicated are presented in the following table: At December 31, 2024 2023 Amortized Cost Fair Value Amortized Cost Fair Value (In thousands) Marketable equity securities $ 2,264 $ 2,118 $ 2,202 $ 2,070 Securities available for sale: U.S.
(g) Performance ratios for the year ended December 31, 2020 were negatively impacted by incremental COVID-19 pandemic related loan loss reserves and a $3.9 million one-time charge related to office consolidation, vendor contract termination and employee severance costs recognized in the fourth quarter of 2020.
(f) Performance ratios for the year ended December 31, 2020 were negatively impacted by incremental COVID-19 pandemic related loan loss reserves and a $3.9 million one-time charge related to office consolidation, vendor contract termination and employee severance costs recognized in the fourth quarter of 2020. (g) Return on average assets is calculated by dividing net income by average assets.
(2) Primarily consists of skilled nursing and assisted living facilities. (3) Includes Special use, self storage, and land. During 2023 , we conducted a detailed review of every general office loan in our portfolio. As of December 31, 2023 , the Bank had $193.0 million of loans collateralized by offices, which represented 7.1% of the total loan portfolio.
(2) Primarily consists of skilled nursing and assisted living facilities. (3) Includes Special use, self storage, and land. During 2024 , we conducted a detailed review of every general office loan in our portfolio. As of December 31, 2024 , the Bank had $160.4 million of loans collateralized by offices, which represented 5.9% of the total loan portfolio.
There were no certificates of deposits from national listing services, one-way buy CDARS or one-way buy ICS at December 31, 2023 or December 31, 2022. Brokered deposits are comprised of Brokered CDs, brokered money market accounts, one-way buy CDARS, and one-way buy ICS. As of December 31, 2023, our FDIC insured deposits were $1,945.9 million, or 71% of total deposits.
There were no certificates of deposits from national listing services, one-way buy CDARS or one-way buy ICS at December 31, 2024 or December 31, 2023. Brokered deposits are comprised of Brokered CDs, brokered money market accounts, one-way buy CDARS, and one-way buy ICS. As of December 31, 2024, our FDIC insured deposits were $2,008.2 million, or 72% of total deposits.
Brokered certificates of deposits ("Brokered CDs") to taled $860.5 million a nd $976.5 million at December 31, 2023 and December 31, 2022, respectively. Brokered money market accounts totaled $91.4 million and $41.8 million at December 31, 2023 and 2022, respectively.
Brokered certificates of deposits ("Brokered CDs") to taled $651.5 million a nd $860.5 million at December 31, 2024 and December 31, 2023, respectively. Brokered money market accounts totaled $53.5 million and $91.4 million at December 31, 2024 and 2023, respectively.
Diluted earnings per share was $4.67 for the year ended December 31, 2023, compared to diluted earnings per share of $4.79 for the year ended December 31, 2022.
Diluted earnings per share was $1.23 for the year ended December 31, 2024, compared to diluted earnings per share of $4.67 for the year ended December 31, 2023.
Loan Portfolio We originate commercial real estate loans, construction loans, commercial business loans and consumer loans in our market. We also pursue certain types of commercial lending opportunities outside our market, particularly where we have strong business relationships. Our loan portfolio is the largest category of our earnings assets.
The increase was partially offset by dividends paid of $6.3 million. Loan Portfolio We originate commercial real estate loans, construction loans, commercial business loans and consumer loans in our market. We also pursue certain types of commercial lending opportunities outside our market, particularly where we have strong business relationships. Our loan portfolio is the largest category of our earnings assets.
Partially charged-off loans continue to be evaluated on a monthly basis and additional charge-offs or loan loss provisions may be recorded on the remaining loan balance based on the same criteria. 51 The following table presents the activity in our ACL-Loans and related ratios for the dates indicated: At December 31, 2023 2022 (Dollars in thousands) Balance at beginning of period $ 22,431 $ 16,902 Day 1 CECL Adjustment on January 1, 2023 5,079 — Charge-offs: Residential real estate — — Commercial real estate (824) — Construction — — Commercial business (440) — Consumer (83) (22) Total charge-offs (1,347) (22) Recoveries: Residential real estate — — Commercial real estate — 76 Commercial business 531 34 Consumer 39 4 Total recoveries 570 114 Net (charge-offs) recoveries (777) 92 Provision charged to earnings 1,213 5,437 Balance at end of period $ 27,946 $ 22,431 Net recoveries or charge-offs to average loans 0.03 % — % ACL-Loans to total loans 1.03 % 0.84 % At December 31, 2023, our ACL-Loans was $27.9 million and represented 1.03% of total loans, compared to $22.4 million, or 0.84% of total loans at December 31, 2022.
Partially charged-off loans continue to be evaluated on a monthly basis and additional charge-offs or loan loss provisions may be recorded on the remaining loan balance based on the same criteria. 51 The following table presents the activity in our ACL-Loans and related ratios for the dates indicated: At December 31, 2024 2023 (Dollars in thousands) Balance at beginning of period $ 27,946 $ 22,431 Day 1 CECL Adjustment on January 1, 2023 — 5,079 Charge-offs: Residential real estate (141) — Commercial real estate (13,111) (824) Construction (1,771) — Commercial business (7,909) (440) Consumer (84) (83) Total charge-offs (23,016) (1,347) Recoveries: Residential real estate 141 — Commercial real estate 1,126 — Commercial business (3) 531 Consumer 23 39 Total recoveries 1,287 570 Net (charge-offs) recoveries (21,729) (777) Provision charged to earnings 22,790 1,213 Balance at end of period $ 29,007 $ 27,946 Net charge-offs or (recoveries) to average loans 0.81 % 0.03 % ACL-Loans to total loans 1.07 % 1.03 % At December 31, 2024, our ACL-Loans was $29.0 million and represented 1.07% of total loans, compared to $27.9 million, or 1.03% of total loans at December 31, 2023.
Nine properties totaling $52.3 million, with an average balance of $5.8 million, are in New York City. 46 The following table presents an analysis of the commercial real estate portfolio's loan to value at origination and by property type as of December 31, 2023.
Nine properties totaling $51.6 million, with an average balance of $5.7 million, ar e in New York City. 46 The following table presents an analysis of the commercial real estate portfolio's loan to value at origination and by property type as of December 31, 2024.
The net unrealized loss position on our investment portfolio at December 31, 2022 w as $9.2 mill ion and included $0.3 million of gross unrealized gains. 53 The following tables summarize the amortized cost and weighted average yield of securities in our investment securities portfolio as of December 31, 2023 and 2022, based on remaining period to contractual maturity.
The net unrealized loss position on our investment portfolio at December 31, 2023 was $7.5 million and included $0.8 million of gross unrealized gains. 53 The following tables summarize the amortized cost and weighted average yield of securities in our investment securities portfolio as of December 31, 2024 and 2023, based on remaining period to contractual maturity.
Additionally, $110.0 million of deposits are insured by standby letters of credit with the Federal Home Loan Bank of Boston, or 4% of total deposits. 55 At December 31, 2023 and 2022, time deposits, including CDARS and Brokered CDs, with a denomination of $100 thousand or more totaled $1.2 billion and $1.2 billion, re spectively, maturing during the periods indicated in the table below: At December 31, 2023 2022 (In thousands) Maturing: Within 3 months $ 343,084 $ 251,036 After 3 but within 6 months 317,534 252,673 After 6 months but within 1 year 244,472 530,400 After 1 year 294,641 123,130 Total $ 1,199,731 $ 1,157,239 Federal Home Loan Bank Advances and Other Borrowings The Bank is a member of the FHLB, which is part of a twelve district Federal Home Loan Bank System.
Additionally, $117.1 million of deposits are insured by standby letters of credit with the Federal Home Loan Bank of Boston, or 4% of total deposits. 55 At December 31, 2024 and 2023, time deposits, including CDARS and Brokered CDs, with a denomination of $100 thousand or more totaled $1.2 billion and $1.2 billion, re spectively, maturing during the periods indicated in the table below: At December 31, 2024 2023 (In thousands) Maturing: Within 3 months $ 421,808 $ 317,534 After 3 but within 6 months 326,115 244,472 After 6 months but within 1 year 419,098 294,641 After 1 year 19,429 343,084 Total $ 1,186,450 $ 1,199,731 Federal Home Loan Bank Advances and Other Borrowings The Bank is a member of the FHLB, which is part of a twelve district Federal Home Loan Bank System.
Our returns on average shareholders' equity and average assets for the year ended December 31, 2023, were 14.55% and 1.13%, respectively, compared to 16.72% and 1.44%, respectively for the year ended December 31, 2022.
Our returns on average shareholders' equity and average assets for the year ended December 31, 2024, were 3.60% and 0.31%, respectively, compared to 14.55% and 1.13%, respectively for the year ended December 31, 2023.
Nonperforming assets as a percentage of total assets was 1.53% at December 31, 2023 , when com pared to 0.51% at December 31, 2022. The ACL-Loans at December 31, 2023 was $27.9 million, representing 1.03% of total loans. Nonaccrual Loans . Loans greater than 90 days past due are generally put on nonaccrual status.
Nonperforming assets as a percentage of total assets was 1.88% at December 31, 2024, when compared to 1.53% at December 31, 2023. The ACL-Loans at December 31, 2024 was $29.0 million, representing 1.07% of total loans. Nonaccrual Loans . Loans greater than 90 days past due are generally put on nonaccrual status.
As of December 31, 2023, the tangible common equity ratio and tangible book value per share were 8.19% and $34.50, respectively. The Bank is subject to various regulatory capital requirements administered by the fed eral banking agencies.
As of December 31, 2024, the tangible common equity ratio and tangible book value per share were 8.20% and $35.09, respectively. The Bank and the Company are subject to various regulatory capital requirements administered by the fed eral banking agencies.
Credit risk management involves a partnership between our relationship managers and our credit approval, portfolio management, credit administration and collections staff. Disciplined underwriting, portfolio monitoring and early problem recognition are import ant aspects of maintaining our high credit quality standards and low levels of nonperforming assets since our inception in 2002. Acquired Loans .
Credit risk management involves a partnership between our relationship managers and our credit approval, portfolio management, credit administration and collections staff. Disciplined underwriting, portfolio monitoring and early problem recognition, together with active management of any problem credits, are import ant aspects of maintaining our high credit quality standards. Acquired Loans .
The information provided below presents a reconciliation of each of our non-GAAP financial measures to the most directly comparable GAAP financial measure. 33 Years Ended December 31, 2023 2022 2021 2020 2019 (Dollars in thousands, except per share data) Efficiency Ratio Noninterest expense $ 50,401 $ 44,363 $ 39,739 $ 42,813 $ 35,626 Less: other real estate owned expenses — — — 6 37 Less: Amortization of intangibles — — 76 138 75 Adjusted noninterest expense (numerator) $ 50,401 $ 44,363 $ 39,663 $ 42,669 $ 35,514 Net interest income $ 94,468 $ 94,743 $ 67,886 $ 54,835 $ 53,761 Noninterest income 4,842 3,040 5,657 2,884 5,244 Adjustments for: gains/(losses) on sales of securities — — — — 76 Adjustments for: gains/(losses) on sale of other real estate owned — — — 19 (102) Adjusted operating revenue (denominator) $ 99,310 $ 97,783 $ 73,543 $ 57,700 $ 59,031 Efficiency ratio 50.8 % 45.4 % 53.9 % 73.9 % 60.2 % Tangible Common Equity and Tangible Common Equity/Tangible Assets Total shareholders’ equity $ 265,752 $ 238,469 $ 201,987 $ 176,602 $ 182,397 Less: preferred stock — — — — — Common shareholders’ equity 265,752 238,469 201,987 176,602 182,397 Less: Intangible assets 2,589 2,589 2,589 2,665 2,803 Tangible Common shareholders’ equity $ 263,163 $ 235,880 $ 199,398 $ 173,937 $ 179,594 Total assets $ 3,215,482 $ 3,252,449 $ 2,456,264 $ 2,253,747 $ 1,882,182 Less: Intangible assets 2,589 2,589 2,589 2,665 2,803 Tangible assets $ 3,212,893 $ 3,249,860 $ 2,453,675 $ 2,251,082 $ 1,879,379 Tangible common shareholders’ equity to tangible assets 8.19 % 7.26 % 8.13 % 7.73 % 9.56 % Tangible Book Value per Share Total shareholders’ equity $ 265,752 $ 238,469 $ 201,987 $ 176,602 $ 182,397 Less: preferred stock — — — — — Common shareholders’ equity 265,752 238,469 201,987 176,602 182,397 Less: Intangible assets 2,589 2,589 2,589 2,665 2,803 Tangible common shareholders’ equity $ 263,163 $ 235,880 $ 199,398 $ 173,937 $ 179,594 Common shares issued 7,882,616 7,730,699 7,803,166 7,919,278 7,868,803 Less: shares of unvested restricted stock 254,328 214,000 190,359 163,369 110,975 Common shares outstanding 7,628,288 7,516,699 7,612,807 7,755,909 7,757,828 Book value per share $ 34.84 $ 31.73 $ 26.53 $ 22.77 $ 23.51 Less: effects of intangible assets 0.34 0.34 0.34 0.34 0.36 Tangible Book Value per Common Share $ 34.50 $ 31.39 $ 26.19 $ 22.43 $ 23.15 Total Revenue Net interest income $ 94,468 $ 94,743 $ 67,886 $ 54,835 $ 53,761 Add: noninterest income 4,842 3,040 5,657 2,884 5,244 Total Revenue $ 99,310 $ 97,783 $ 73,543 $ 57,719 $ 59,005 Noninterest income as a percentage of total revenue 4.88 % 3.11 % 7.69 % 5.00 % 8.89 % Return on Average Common Shareholders’ Equity Net Income Attributable to Common Shareholders $ 36,663 $ 37,429 $ 26,586 $ 5,904 $ 18,216 Total average shareholders’ equity $ 252,061 $ 223,874 $ 191,808 $ 176,489 $ 178,510 Less: average preferred stock — — — — — Average Common Shareholders’ Equity $ 252,061 $ 223,874 $ 191,808 $ 176,489 $ 178,510 Return on Average Common Shareholders’ Equity 14.55 % 16.72 % 13.86 % 3.35 % 10.20 % 34 Executive Overview We are focused on being the banking provider of choice and to serve as an alternative to our larger competitors.
Years Ended December 31, 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) Efficiency Ratio Noninterest expense $ 51,051 $ 50,401 $ 44,363 $ 39,739 $ 42,813 Less: other real estate owned expenses 707 — — — 6 Less: Amortization of intangibles — — — 76 138 Adjusted noninterest expense (numerator) $ 50,344 $ 50,401 $ 44,363 $ 39,663 $ 42,669 Net interest income $ 83,282 $ 94,468 $ 94,743 $ 67,886 $ 54,835 Noninterest income 3,718 4,842 3,040 5,657 2,884 Adjustments for: gains/(losses) on sales of securities — — — — — Adjustments for: gains/(losses) on sale of other real estate owned — — — — 19 Adjusted operating revenue (denominator) $ 87,000 $ 99,310 $ 97,783 $ 73,543 $ 57,700 Efficiency ratio 57.9 % 50.8 % 45.4 % 53.9 % 73.9 % Tangible Common Equity and Tangible Common Equity/Tangible Assets Total shareholders’ equity $ 270,520 $ 265,752 $ 238,469 $ 201,987 $ 176,602 Less: preferred stock — — — — — Common shareholders’ equity 270,520 265,752 238,469 201,987 176,602 Less: Intangible assets 2,589 2,589 2,589 2,589 2,665 Tangible Common shareholders’ equity $ 267,931 $ 263,163 $ 235,880 $ 199,398 $ 173,937 Total assets $ 3,268,476 $ 3,215,482 $ 3,252,449 $ 2,456,264 $ 2,253,747 Less: Intangible assets 2,589 2,589 2,589 2,589 2,665 Tangible assets $ 3,265,887 $ 3,212,893 $ 3,249,860 $ 2,453,675 $ 2,251,082 Tangible common shareholders’ equity to tangible assets 8.20 % 8.19 % 7.26 % 8.13 % 7.73 % Tangible Book Value per Share Total shareholders’ equity $ 270,520 $ 265,752 $ 238,469 $ 201,987 $ 176,602 Less: preferred stock — — — — — Common shareholders’ equity 270,520 265,752 238,469 201,987 176,602 Less: Intangible assets 2,589 2,589 2,589 2,589 2,665 Tangible common shareholders’ equity $ 267,931 $ 263,163 $ 235,880 $ 199,398 $ 173,937 Common shares issued 7,859,873 7,882,616 7,730,699 7,803,166 7,919,278 Less: shares of unvested restricted stock 223,875 254,328 214,000 190,359 163,369 Common shares outstanding 7,635,998 7,628,288 7,516,699 7,612,807 7,755,909 Book value per share $ 35.43 $ 34.84 $ 31.73 $ 26.53 $ 22.77 Less: effects of intangible assets 0.34 0.34 0.34 0.34 0.34 Tangible Book Value per Common Share $ 35.09 $ 34.50 $ 31.39 $ 26.19 $ 22.43 Total Revenue Net interest income $ 83,282 $ 94,468 $ 94,743 $ 67,886 $ 54,835 Add: noninterest income 3,718 4,842 3,040 5,657 2,884 Total Revenue $ 87,000 $ 99,310 $ 97,783 $ 73,543 $ 57,719 Noninterest income as a percentage of total revenue 4.27 % 4.88 % 3.11 % 7.69 % 5.00 % Return on Average Common Shareholders’ Equity Net Income Attributable to Common Shareholders $ 9,770 $ 36,663 $ 37,429 $ 26,586 $ 5,904 Total average shareholders’ equity $ 271,200 $ 252,061 $ 223,874 $ 191,808 $ 176,489 Less: average preferred stock — — — — — Average Common Shareholders’ Equity $ 271,200 $ 252,061 $ 223,874 $ 191,808 $ 176,489 Return on Average Common Shareholders’ Equity 3.60 % 14.55 % 16.72 % 13.86 % 3.35 % 34 Executive Overview We strive to be the preferred banking provider, offering a compelling alternative to larger institutions.
The following table presents nonperforming assets and additional asset quality data for the dates indicated: At December 31, 2023 2022 (Dollars in thousands) Nonaccrual loans: Real estate loans: Residential $ 1,386 $ 2,152 Commercial 23,009 2,781 Commercial business 15,430 2,126 Construction 9,382 9,382 Total nonaccrual loans 49,207 16,441 Property acquired through foreclosure or repossession, net — — Total nonperforming assets $ 49,207 $ 16,441 Nonperforming assets to total assets 1.53 % 0.51 % Nonperforming loans to total loans 1.81 % 0.61 % Total nonaccrual loans were $49.2 million as of December 31, 2023 .
The following table presents nonperforming assets and additional asset quality data for the dates indicated: At December 31, 2024 2023 (Dollars in thousands) Nonaccrual loans: Real estate loans: Residential $ 791 $ 1,386 Commercial 44,814 23,009 Commercial business 7,672 15,430 Construction — 9,382 Total nonaccrual loans 53,277 49,207 Property acquired through foreclosure or repossession, net 8,299 — Total nonperforming assets $ 61,576 $ 49,207 Nonperforming assets to total assets 1.88 % 1.53 % Nonperforming loans to total loans 1.97 % 1.81 % Total nonaccrual loans were $53.3 million as of December 31, 2024.
Earnings and Performance Overview 2023 Earnings Overview Our net income for the year ended December 31, 2023 was $36.7 million, a decrease of $0.8 million, or 2.0%, compared to the year ended December 31, 2022.
Earnings and Performance Overview 2024 Earnings Overview Our net income for the year ended December 31, 2024 was $9.8 million, a decrease of $26.9 million, or 73.4%, compared to the year ended December 31, 2023.
Key Financial Measures (a) At or For the Years Ended December 31, 2023 2022 (Dollars in thousands, except per share data) Selected balance sheet measures: Total assets $ 3,215,482 $ 3,252,449 Gross portfolio loans 2,718,607 2,675,448 Deposits 2,736,757 2,800,818 FHLB borrowings 90,000 90,000 Subordinated debt 69,205 68,959 Total equity 265,752 238,469 Selected statement of income measures: Total revenue (c) 99,310 97,783 Net interest income before provision for loan losses 94,468 94,743 Income before income tax expense 48,043 47,983 Net income 36,663 37,429 Basic earnings per share $ 4.71 $ 4.84 Diluted earnings per share $ 4.67 $ 4.79 Key Financial Measures (a) At or For the Years Ended December 31, 2023 2022 Other financial measures and ratios: Return on average assets 1.13 % 1.44 % Return on average common shareholders’ equity (c) 14.55 % 16.72 % Net interest margin 2.98 % 3.78 % Efficiency ratio (c) 50.8 % 45.4 % Tangible book value per share (end of period) (c)(d) $ 34.50 $ 31.39 Net charge-offs to average loans (b) 0.03 % — % Nonperforming assets to total assets (e) 1.53 % 0.51 % ACL-Loans to nonperforming loans 56.79 % 136.43 % ACL-Loans to total loans (b) 1.03 % 0.84 % 35 (a) We derived the selected balance sheet measures as of December 31, 2023 and 2022 and the selected statement of income measures for the years ended December 31, 2023 and 2022 from our audited consolidated financial statements included elsewhere in this annual report.
Key Financial Measures (a) At or For the Years Ended December 31, 2024 2023 (Dollars in thousands, except per share data) Selected balance sheet measures: Total assets $ 3,268,476 $ 3,215,482 Gross portfolio loans 2,705,888 2,718,607 Deposits 2,787,570 2,736,757 FHLB borrowings 90,000 90,000 Subordinated debt 69,451 69,205 Total equity 270,520 265,752 Selected statement of income measures: Total revenue (c) 87,000 99,310 Net interest income before provision for credit losses 83,282 94,468 Income before income tax expense 13,329 48,043 Net income 9,770 36,663 Basic earnings per share $ 1.24 $ 4.71 Diluted earnings per share $ 1.23 $ 4.67 35 Key Financial Measures (a) At or For the Years Ended December 31, 2024 2023 Other financial measures and ratios: Return on average assets 0.31 % 1.13 % Return on average common shareholders’ equity (c) 3.60 % 14.55 % Net interest margin (c) 2.70 % 2.98 % Efficiency ratio (c) 57.9 % 50.8 % Tangible book value per share (end of period) (c)(d) $ 35.09 $ 34.50 Net charge-offs to average loans (b) 0.81 % 0.03 % Nonperforming assets to total assets (e) 1.88 % 1.53 % ACL-Loans to nonperforming loans 54.45 % 56.79 % ACL-Loans to total loans (b) 1.07 % 1.03 % (a) We derived the selected balance sheet measures as of December 31, 2024 and 2023 and the selected statement of income measures for the years ended December 31, 2024 and 2023 from our audited consolidated financial statements included elsewhere in this annual report.
While we continue to adhere to prudent underwriting standards, our loan portfolio is not immune to potential negative consequences as a result of general economic weakness, such as a prolonged downturn in the real estate market on a national scale. Decreases in real estate values could adversely affect the value of property used as collateral for loans.
While we continue to adhere to prudent underwriting standards, our loan portfolio is not immune to potential negative consequences as a result of general economic weakness, such as a prolonged downturn in the real estate market on a regional or national scale, or extreme climate events.
Net interest income for the year ended December 31, 2023 was $94.5 million, a decrease of $0.3 million compared to the year ended December 31, 2022. Our net interest margin decreased 80 basis points to 2.98% for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Net interest income for the year ended December 31, 2024 was $83.3 million, a decrease of $11.2 million compared to the year ended December 31, 2023. Our net interest margin decreased 28 basis points to 2.70% for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The decrease in net income for the year ended December 31, 2023 was due to an increase in noninterest expense partially offset by the aforementioned increase in revenues and a decrease in the provision for loan losses.
Net income for the year ended December 31, 2024 was $9.8 million, versus $36.7 million for the year ended December 31, 2023. The decrease in net income for the year ended December 31, 2024 was mainly due to an increase in provision for credit losses and the aforementioned decrease in revenues partially offset by a decrease in income tax expense.
The total average balance of securities for the year ended December 31, 2023 increased by $11.2 million, or 9.4%, from the year ended December 31, 2022. The total yield in earnings assets increased to 5.86% at December 31, 2023, compared to 4.64% at December 31, 2022.
The total average balance of securities for the year ended December 31, 2024 increased by $13.0 million, or 10.0, from the year ended December 31, 2023. The total yield in earnings assets increased to 6.09% at December 31, 2024, compared to 5.86% at December 31, 2023.
A loan is considered to be no longer delinquent when timely payments are made for a period of at least six months (one year for loans providing for quarterly or semi-annual payments) by the borrower in accordance with the contractual terms. 49 The following table presents past due loans as of December 31, 2023 and 2022: 30–59 Days Past Due 60–89 Days Past Due 90 Days or Greater Past Due Total Past Due (In thousands) As of December 31, 2023 Residential real estate $ — $ 1,220 $ 132 $ 1,352 Commercial real estate 195 282 1,851 2,328 Construction — — 9,382 9,382 Commercial business 6,568 1,648 — 8,216 Consumer — — — — Total loans $ 6,763 $ 3,150 $ 11,365 $ 21,278 As of December 31, 2022 Residential real estate $ 1,969 $ — $ 171 $ 2,140 Commercial real estate 66 — 2,540 2,606 Construction — — 9,382 9,382 Commercial business 23 — 1,910 1,933 Consumer — — — — Total loans $ 2,058 $ — $ 14,003 $ 16,061 Total past due loans totaled $21.3 million and represented 0.78% of total loans as of December 31, 2023, increasing $5.2 million from De cember 31, 2022.
A loan is considered to be no longer delinquent when timely payments are made for a period of at least six months (one year for loans providing for quarterly or semi-annual payments) by the borrower in accordance with the contractual terms. 49 The following table presents past due loans as of December 31, 2024 and 2023: 30–59 Days Past Due 60–89 Days Past Due 90 Days or Greater Past Due Total Past Due (In thousands) As of December 31, 2024 Residential real estate $ 130 $ 226 $ 652 $ 1,008 Commercial real estate 359 — 35,585 35,944 Construction — — — — Commercial business 4 11 7,143 7,158 Consumer — — — — Total loans $ 493 $ 237 $ 43,380 $ 44,110 As of December 31, 2023 Residential real estate $ — $ 1,220 $ 132 $ 1,352 Commercial real estate 195 282 1,851 2,328 Construction — — 9,382 9,382 Commercial business 6,568 1,648 — 8,216 Consumer — — — — Total loans $ 6,763 $ 3,150 $ 11,365 $ 21,278 Total pa st due loans totaled $44.1 million and represented 1.63% of total loans as of December 31, 2024, increasing $22.8 million from December 31, 2023.
Construction. Construction loans were $183.4 million at December 31 2023 , an increase of $28.2 million, or 18.2%, from December 31, 2022. Commercial construction loans consist of commercial development projects, such as apartment buildings and condominiums, as well as office buildings, retail and other income producing properties and land loans. Commercial business.
Construction. Construction loans were $173.6 million at December 31 2024, a decrease of $9.9 million, or 5.4%, from December 31, 2023. Commercial construction loans consist of commercial development projects, such as apartment buildings and condominiums, as well as office buildings, retail and other income producing properties and land loans. 44 Commercial business.
The provision for loan losses for the year ended December 31, 2023 was $0.9 million compared to a $5.4 million provision for loan losses for the year ended December 31, 2022. 42 Noninterest Income Noninterest income is a component of our revenue and is comprised primarily of fees generated from loan and deposit relationships with our clients, fees generated from sales and referrals of loans, income earned on bank owned life insurance and gains on sales of investment securities.
The increase in the provision for credit losses during the year was primarily due to net charge offs. 42 Noninterest Income Noninterest income is a component of our revenue and is comprised primarily of fees generated from loan and deposit relationships with our clients, fees generated from sales and referrals of loans, income earned on bank owned life insurance and gains on sales of investment securities.
At December 31, 2023, the Bank’s ratio of total common equity 58 tier 1 capital to risk-weighted assets was 11.30%, total capital to risk-weighted assets was 12.32%, Tier 1 capital to risk-weighted assets was 11.30% and Tier 1 capital to average assets was 9.81%.
At December 31, 2024, the Bank’s ratio of total common equity tier 1 capital to risk-weighted assets was 11.64%, total capital to risk-weighted assets was 12.70%, Tier 1 capital to risk-weighted assets was 11.64% and Tier 1 capital to average assets was 10.09%.
Most of the properties in this portfolio are in suburban locations, including all t he New York State properties, which are all located in Westchester County. 96.9% of this portfolio was pass rated, and there were two relationships totaling $6.0 million on nonaccrual status. We also performed an additional review of our multifamily exposure.
Most of the properties in this portfolio are in suburban locations. 96.6% of this portfolio was pass rated, and there were two relationships totaling $5.5 million on nonaccrual status. W e also performed an additional review of our multifamily exposure.
FTE basis interest income for the year ended December 31, 2023 increased $70.3 million, or 59.5%, to $188.7 million compared to FTE basis interest income for the year ended December 31, 2022 due primarily to an increase in commercial real estate loans and commercial business loans.
FTE basi s interest income for the year ended December 31, 2024 increased $3.7 million, or 2.0%, to $192.4 million compared to FTE basis interest income for the year ended December 31, 2023 due primarily to an increase in commercial real estate loans.
See Note 13 to our Consolidated Financial Statements for further information regarding income taxes. Financial Condition Summary Assets totaled $3.2 billion at December 31, 2023, compared to assets of $3.3 billion at December 31, 2022. The increase in assets was primarily due to loan growth.
See Note 13 to our Consolidated Financial Statements for further information regarding income taxes. 43 Financial Condition Summary Assets totaled $3.3 billion at December 31, 2024, compared to assets of $3.2 billion at December 31, 2023. Gross loans totaled $2.7 billion at December 31, 2024, compared to gross loans of $2.7 billion at December 31, 2023.
Government and agency obligations 100,276 95,226 95,352 88,425 Corporate bonds 17,000 14,510 17,000 15,238 Total securities available for sale $ 117,276 $ 109,736 $ 112,352 $ 103,663 Securities held to maturity: State agency and municipal obligations $ 15,785 $ 15,870 $ 15,947 $ 15,398 Government mortgage-backed securities 32 33 36 37 Total securities held to maturity $ 15,817 $ 15,903 $ 15,983 $ 15,435 At December 31, 2023, the carrying value of our investment securities portfolio totaled $127.6 million and represented 4% of total asse ts, compared to $121.6 million and 4% of total assets at December 31, 2022.
Government and agency obligations 95,443 91,582 100,276 95,226 Corporate bonds 17,000 15,846 17,000 14,510 Total securities available for sale $ 112,443 $ 107,428 $ 117,276 $ 109,736 Securities held to maturity: State agency and municipal obligations 36,525 36,662 $ 15,785 $ 15,870 Government mortgage-backed securities 28 29 32 33 Total securities held to maturity $ 36,553 $ 36,691 $ 15,817 $ 15,903 At December 31, 2024, the carrying value of our investment securities portfolio totaled $146.1 million and represented 4% of total assets, compared to $127.6 million and 4% of total assets at December 31, 2023.
The increase of $6.0 million primarily reflects purchases of treasury bonds. We purchase investment grade securities with a focus on liquidity, earnings and duration exposure. T he net unrealized losses on our investment portfolio at December 31, 2023 was $7.5 million and included $0.8 million of gross unrealized gains.
The increase of $18.5 million primarily reflects purchases of held to maturity securities. We purchase investment grade securities with a focus on liquidity, earnings and duration exposure. The net unrealized losses on our investment portfolio at December 31, 2024 was $4.9 million and included $1.3 million of gross unrealized gains.
At December 31, 2023, the Bank had pled ged $927.1 million of eligible loans as collateral to support borrowing capacity at the FHLB of Boston. As of December 31, 2023, the Bank had immediate availability to borrow an additional $344.4 million based on qualified collateral.
At December 31, 2024, the Bank had pledged $742.6 million of eligible loans as collateral to support borrowing capacity at the FHLB of Boston. As of December 31, 2024, the Bank had immediate availability to borrow an additional $266.1 million ba sed on qualified collateral.
There were seven nonaccrual loans modified totaling $2.5 million during the year ended December 31, 2022. 50 The following table presents information on modified loans: At December 31, 2023 2022 (In thousands) Accruing modified loans: Residential real estate $ 2,325 $ 1,694 Commercial real estate — 15,893 Commercial business 2,060 2,147 Accruing modified loans 4,385 19,734 Nonaccrual modified loans: Residential real estate $ 1,351 $ 2,113 Commercial real estate 10,606 — Commercial business 104 367 Nonaccrual modified loans 12,061 2,480 Total modified loans $ 16,446 $ 22,214 As of December 31, 2023 and 2022, loans classified as modified totaled $16.4 million and $22.2 million, respectively.
There were no nonaccrual loans modified during the years ended December 31, 2024 and 2023 . 50 The following table presents information on modified loans: At December 31, 2024 2023 (In thousands) Accruing modified loans: Residential real estate $ 2,261 $ 2,325 Commercial real estate — — Commercial business — 2,060 Accruing modified loans 2,261 4,385 Nonaccrual modified loans: Residential real estate $ 652 $ 1,351 Commercial real estate 9,217 10,606 Commercial business 54 104 Nonaccrual modified loans 9,923 12,061 Total modified loans $ 12,184 $ 16,446 As of December 31, 2024 and 2023, loans classified as modified totaled $12.2 million and $16.4 million, respectively.
Consumer loans were $36.0 million and represented 1.3% of our total loan portfolio as of December 31, 2023, an increase of $18.1 million, or 100.7%. We do not expect our consumer loans to become a material component of our loan portfolio, as we do not engage in any material amount of consumer lending.
Consumer loans wer e $75.3 million and represented 2.8% of our total loan portfolio as of December 31, 2024, an increase of $39.3 million, or 108.9%. We do not expect our consumer loans to become a material component of our loan portfolio, as we do not engage in any material amount of consumer lending.
The amount of ACL-Loans related to individually evaluated loans was $1.0 million and $0.9 million, respectively, at December 31, 2023 and 2022. 52 The following table presents the allocation of the ACL-Loans, the ACL-Loans percentage, and the related loan segments to total loans percentage: At December 31, 2023 2022 ACL-Loans Amount ACL-Loans Percentage Loan Segment to Total Loans Percentage ACL-Loans Amount ACL-Loans Percentage Loan Segment to Total Loans Percentage (Dollars in thousands) Residential real estate $ 149 0.53 % 1.87 % $ 163 0.73 % 2.27 % Commercial real estate 20,950 74.97 71.64 15,597 69.53 71.81 Construction 1,699 6.08 6.75 311 1.39 5.80 Commercial business 4,562 16.32 18.41 6,214 27.70 19.45 Consumer 586 2.10 1.33 146 0.65 0.67 Total $ 27,946 100.00 % 100.00 % $ 22,431 100.00 % 100.00 % The allocation of the ACL-Loans at December 31, 2023 reflects our assessment of credit risk and probable loss within each portfolio.
This compares to a carrying amount of $105.0 million for total individually evaluated loans at December 31, 2023. 52 The following table presents the allocation of the ACL-Loans, the ACL-Loans percentage, and the related loan segments to total loans percentage: At December 31, 2024 2023 ACL-Loans Amount ACL-Loans Percentage Loan Segment to Total Loans Percentage ACL-Loans Amount ACL-Loans Percentage Loan Segment to Total Loans Percentage (Dollars in thousands) Residential real estate $ 94 0.32 % 1.58 % $ 149 0.53 % 1.87 % Commercial real estate 21,838 75.29 70.19 20,950 74.97 71.64 Construction 2,059 7.10 6.41 1,699 6.08 6.75 Commercial business 4,070 14.03 19.04 4,562 16.32 18.41 Consumer 946 3.26 2.78 586 2.10 1.33 Total $ 29,007 100.00 % 100.00 % $ 27,946 100.00 % 100.00 % The allocation of the ACL-Loans at December 31, 2024 reflects our assessment of credit risk and probable loss within each portfolio.
Average interest earning assets were $3.2 billion for the year ended December 31, 2023, increasing by $663.5 million, or 26.4%, from the year ended December 31, 2022. The average balance of total loans increased $599.6 million, or 27.9%.
Average interest earning assets were $3.1 billion for the year ended December 31, 2024, decreasing by $72.4 million, or 2.3%, from the year ended December 31, 2023. The average balance of total loans decreased $79.2 million, or 2.9%.
Commercial business loans were $500.6 million and represented 18.4% of our total loan portfolio at December 31, 2023 , a net decrease of $19.9 million, or 3.8%, from December 31, 2022.
Commercial business loans were $515.1 million and represented 19.0% of our total loan portfolio at December 31, 2024, a net increase of $14.6 million, or 2.9%, from December 31, 2023.