Biggest changeYears Ended December 31, 2022 2021 2020 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (Tax-Equivalent Basis) Balance Expense Rate Balance Expense Rate Balance Expense Rate (dollars in thousands) ASSETS Interest-earning assets: Investment securities (1) (2) $ 660,760 $ 17,640 2.67 % $ 464,342 $ 7,455 1.61 % $ 444,070 $ 9,996 2.25 % Loans receivable and loans held-for-sale (2) (3) (4) 7,380,584 354,450 4.80 % 6,419,610 294,686 4.59 % 6,198,753 297,756 4.80 % Federal funds sold and interest-earning deposits with banks 186,205 2,493 1.34 % 322,692 405 0.13 % 267,824 694 0.22 % Restricted investment in bank stocks 36,744 1,655 4.50 % 20,797 971 4.67 % 27,185 1,642 6.04 % Total interest-earning assets 8,264,293 376,238 4.55 % 7,227,441 303,517 4.20 % 6,937,832 310,088 4.47 % Noninterest-earning assets: Allowance for credit losses (84,209 ) (79,863 ) (59,271 ) Noninterest-earning assets 602,657 587,650 574,913 Total assets $ 8,782,741 $ 7,735,228 $ 7,453,474 LIABILITIES & STOCKHOLDERS’ EQUITY Time deposits $ 1,449,826 $ 21,331 1.47 % $ 1,300,270 $ 14,813 1.14 % $ 1,792,568 $ 34,813 1.94 % Other interest-bearing deposits 3,702,773 29,230 0.79 % 3,451,765 9,955 0.29 % 2,819,908 17,573 0.62 % Total interest-bearing deposits 5,152,599 50,561 0.98 % 4,752,035 24,768 0.52 % 4,612,476 52,386 1.14 % Borrowings 661,729 12,188 1.84 % 318,700 5,300 1.66 % 537,773 8,435 1.57 % Subordinated debentures 153,092 8,759 5.72 % 153,199 8,669 5.66 % 169,139 9,254 5.47 % Finance obligation 1,838 119 6.47 % 2,041 123 6.03 % 2,233 134 6.00 % Total interest-bearing liabilities 5,969,258 71,627 1.20 % 5,225,975 38,860 0.74 % 5,321,621 70,209 1.32 % Noninterest-bearing deposits 1,612,040 1,454,148 1,195,547 Other liabilities 51,048 48,082 55,586 Stockholders’ equity 1,150,395 1,007,023 880,720 Total liabilities and stockholders’ equity $ 8,782,741 $ 7,735,228 $ 7,453,474 Net interest income/interest rate spread (5) 304,611 3.35 % 264,657 3.46 % 239,879 3.15 % Tax-equivalent adjustment (2,492 ) (1,779 ) (1,888 ) Net interest income as reported $ 302,119 $ 262,878 $ 237,991 Net interest margin (6) 3.69 % 3.66 % 3.46 % (1) Average balances are based on amortized cost.
Biggest changeYears Ended December 31, 2023 2022 2021 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/ (Tax-Equivalent Basis) Balance Expense Rate Balance Expense Rate Balance Expense Rate (dollars in thousands) ASSETS Interest-earning assets: Investment securities (1) (2) $ 726,487 $ 22,541 3.10 % $ 660,760 $ 17,640 2.67 % $ 464,342 $ 7,455 1.61 % Loans receivable and loans held-for-sale (2) (3) (4) 8,179,853 455,940 5.57 % 7,380,584 354,450 4.80 % 6,419,610 294,686 4.59 % Federal funds sold and interest-earning deposits with banks 220,143 11,104 5.04 % 186,205 2,493 1.34 % 322,692 405 0.13 % Restricted investment in bank stocks 44,389 3,662 8.25 % 36,744 1,655 4.50 % 20,797 971 4.67 % Total interest-earning assets 9,170,872 493,247 5.38 % 8,264,293 376,238 4.55 % 7,227,441 303,517 4.20 % Noninterest-earning assets: Allowance for credit losses (89,119 ) (84,209 ) (79,863 ) Noninterest-earning assets 613,642 602,657 587,650 Total assets $ 9,695,395 $ 8,782,741 $ 7,735,228 LIABILITIES & STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Time deposits $ 2,529,892 $ 92,969 3.67 % $ 1,449,826 $ 21,331 1.47 % $ 1,300,270 $ 14,813 1.14 % Other interest-bearing deposits 3,667,096 113,207 3.09 % 3,702,773 29,230 0.79 % 3,451,765 9,955 0.29 % Total interest-bearing deposits 6,196,988 206,176 3.33 % 5,152,599 50,561 0.98 % 4,752,035 24,768 0.52 % Borrowings 792,239 22,453 2.83 % 661,729 12,188 1.84 % 318,700 5,300 1.66 % Subordinated debentures 85,249 6,234 7.31 % 153,092 8,759 5.72 % 153,199 8,669 5.66 % Finance obligation 1,630 96 5.89 % 1,838 119 6.47 % 2,041 123 6.03 % Total interest-bearing liabilities 7,076,106 234,959 3.32 % 5,969,258 71,627 1.20 % 5,225,975 38,860 0.74 % Noninterest-bearing deposits 1,332,809 1,612,040 1,454,148 Other liabilities 89,122 51,048 48,082 Stockholders’ equity 1,197,358 1,150,395 1,007,023 Total liabilities and stockholders’ equity $ 9,695,395 $ 8,782,741 $ 7,735,228 Net interest income/interest rate spread (5) 258,288 2.06 % 304,611 3.35 % 264,657 3.46 % Tax-equivalent adjustment (3,182 ) (2,492 ) (1,779 ) Net interest income as reported $ 255,106 $ 302,119 $ 262,878 Net interest margin (6) 2.82 % 3.69 % 3.66 % (1) Average balances are based on amortized cost.
The increase was primarily due to organic loan growth, as well as changes in forecasted macroeconomic conditions. ● Increase in noninterest expenses of $17.4 million, primarily due to increase in salaries and employee benefits of $16.9 million attributable to increased staff in both the revenue and back-office areas of the Bank, base salary increases and incentive compensation accruals.
The increase was primarily due to organic loan growth, as well as changes in forecasted macroeconomic conditions ● Increase in noninterest expenses of $17.4 million, primarily due to increases in salaries and employee benefits of $16.9 million attributable to increased staff in both the revenue and back-office areas of the Bank, base salary increases and incentive compensation accruals.
The increase was primarily due to increases in salaries and employee benefits of $16.9 million, change in value of acquisition price of $1.5 million , other expenses of $1.1 million, marketing and advertising $0.4 million and FDIC insurance of $0.2 million, partially offset by decreases in occupancy and equipment of $1.8 million, amortization of core deposit intangible of $0.3 million, information technology and communication of $0.2 million, professional and consulting of $0.2 million and other components of net periodic pension income of $0.3 million.
The increase was primarily due to increases in salaries and employee benefits of $16.9 million, change in value of acquisition price of $1.5 million , other expenses of $1.1 million, marketing and advertising of $0.4 million and FDIC insurance of $0.2 million, partially offset by decreases in occupancy and equipment of $1.8 million, amortization of core deposit intangible of $0.3 million, information technology and communication of $0.2 million, professional and consulting of $0.2 million and other components of net periodic pension income of $0.3 million.
As of December 31, 2020, the variable interest rate was 4.16%, all costs related to 2015 issuance had been amortized and the 2015 Notes were redeemed in full on January 1, 2021. -51- Table of Contents Preferred Stock On August 19, 2021, the Company completed an underwritten public offering of 115,000 shares, or $115 million in aggregate liquidation preference, of its depositary shares, each representing a 1/40th interest in a share of the Company’s 5.25% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series A, no par value, with a liquidation preference of $1,000 per share.
As of December 31, 2020, the variable interest rate was 4.16%, all costs related to 2015 issuance had been amortized and the 2015 Notes were redeemed in full on January 1, 2021. -65- Table of Contents Preferred Stock On August 19, 2021, the Company completed an underwritten public offering of 115,000 shares, or $115 million in aggregate liquidation preference, of its depositary shares, each representing a 1/40th interest in a share of the Company’s 5.25% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series A, no par value, with a liquidation preference of $1,000 per share.
The increase in unrealized losses is predominately attributable to changes in market conditions and interest rates. Unrealized losses have not been recognized into income because the issuers are of high credit quality, we do not intend to sell, and it is likely that we will not be required to sell the securities prior to their anticipated recovery.
The decrease in unrealized losses is predominately attributable to changes in market conditions and interest rates. Unrealized losses have not been recognized into income because the issuers are of high credit quality, we do not intend to sell, and it is likely that we will not be required to sell the securities prior to their anticipated recovery.
As of December 31, 2022, the amount of liquid assets remained at a level management deemed adequate to ensure that, on a short and long-term basis, contractual liabilities, depositors’ withdrawal requirements, and other operational and client credit needs could be satisfied.
As of December 31, 2023, the amount of liquid assets remained at a level management deemed adequate to ensure that, on a short and long-term basis, contractual liabilities, depositors’ withdrawal requirements, and other operational and client credit needs could be satisfied.
The increase in Tier 1 capital reflects the Company’s retained earnings during 2022. United States bank regulators have issued guidelines establishing minimum capital standards related to the level of assets and off balance-sheet exposures adjusted for credit risk.
The increase in Tier 1 capital reflects the Company’s retained earnings during 2023. United States bank regulators have issued guidelines establishing minimum capital standards related to the level of assets and off balance-sheet exposures adjusted for credit risk.
(6) Represents net interest income on a tax equivalent basis divided by average total interest-earning assets. -37- Table of Contents Rate/Volume Analysis The following table presents, by category, the major factors that contributed to the changes in net interest income.
(6) Represents net interest income on a tax equivalent basis divided by average total interest-earning assets. -41- Table of Contents Rate/Volume Analysis The following table presents, by category, the major factors that contributed to the changes in net interest income.
As of December 31, 2022, the principal components of the investment portfolio are U.S. Treasury and Government Agency Obligations, Federal Agency Obligations including mortgage-backed securities, Obligations of U.S. States and Political Subdivisions, Corporate Bonds and other debt and equity securities.
As of December 31, 2023, the principal components of the investment portfolio are U.S. Treasury and Government Agency Obligations, Federal Agency Obligations including mortgage-backed securities, Obligations of U.S. States and Political Subdivisions, Corporate Bonds and other debt and equity securities.
General The following discussion and analysis present the more significant factors affecting the Company’s financial condition as of December 31, 2022 and 2021 and results of operations for each of the years in the three-year period ended December 31, 2022.
General The following discussion and analysis present the more significant factors affecting the Company’s financial condition as of December 31, 2023 and 2022 and results of operations for each of the years in the three-year period ended December 31, 2023.
Contractual Obligations and Other Commitments The following table summarizes contractual obligations as of December 31, 2022 and the effect such obligations are expected to have on liquidity and cash flows in future periods.
Contractual Obligations and Other Commitments The following table summarizes contractual obligations as of December 31, 2023 and the effect such obligations are expected to have on liquidity and cash flows in future periods.
For the year ended December 31, 2022, the provision for (reversal of) credit losses was $17.8 million, an increase of $23.3 million, compared to the provision for (reversal of) credit losses of ($5.5) million for the year ended December 31, 2021.
For the year ended December 31, 2022, the provision for (reversal of) credit losses were $17.8 million, an increase of $23.3 million, compared to the provision for (reversal of) credit losses of ($5.5) million for the year ended December 31, 2021.
There were no municipal securities, or corporate securities, of any single issuer exceeding 10% of stockholders’ equity as of December 31, 2022.
There were no municipal securities, or corporate securities, of any single issuer exceeding 10% of stockholders’ equity as of December 31, 2023.
For loans designated as TDR or nonaccrual with balances less than $250,000, these loans are collectively evaluated, and, accordingly, are not separately identified for analysis or disclosures. Instruments will not be included in both collective and individual analysis. Individual analysis will establish a specific reserve for instruments in scope. -41- Table of Contents Asset Classification.
For loans designated as nonaccrual with balances of less than $250,000, these loans are collectively evaluated, and, accordingly, are not separately identified for analysis or disclosures. Instruments will not be included in either collective or individual analysis. Individual analysis will establish a specific reserve for instruments in scope. -49- Table of Contents Asset Classification.
As of December 31, 2022, the Company’s allowance for credit losses on individually analyzed loans decreased $7.7 million from December 31, 2021. This decrease was primarily due to reductions in individually analyzed loans, increases in charge-offs, and increases in the fair value of collateral for collateral-dependent loans, partially offset by increases to the allowance on existing individually analyzed loans.
As of December 31, 2023, the Company’s allowance for credit losses on individually analyzed loans decreased $9.4 million from December 31, 2022. This decrease was primarily due to reductions in individually analyzed loans, increases in charge-offs, and increases in the fair value of collateral for collateral-dependent loans, partially offset by increases to the allowance on existing individually analyzed loans.
Based on our model, which was run as of December 31, 2022, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.66%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 3.99%.
As of December 31, 2022, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.66%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 3.99%.
Within the various economic scenarios considered for this hypothetical sensitivity analysis, as of December 31, 2022, the quantitative estimate of the allowance for credit loss for collectively evaluated loans would increase by approximately $40 million under sole consideration of an adverse Moody’s economic forecast.
Within the various economic scenarios considered for this hypothetical sensitivity analysis, as of December 31, 2023, the quantitative estimate of the allowance for credit loss for collectively evaluated loans would increase by approximately $39.4 million under sole consideration of an adverse Moody’s economic forecast.
As of December 31, 2022, net unrealized losses on securities available-for-sale, which are carried as a component of accumulated other comprehensive loss and included in stockholders’ equity, net of tax, amounted to $61.8 million as compared with net unrealized losses of $0.5 million as of December 31, 2021.
As of December 31, 2023, net unrealized losses on securities available-for-sale, which are carried as a component of accumulated other comprehensive loss and included in stockholders’ equity, net of tax, amounted to $57.8 million as compared with net unrealized losses of $61.8 million as of December 31, 2022.
The increase in average total loans is primarily attributable to higher, non PPP, loan originations. Average Balance Sheets The following table sets forth certain information relating to our average assets and liabilities for the years ended December 31, 2022, 2021 and 2020 and reflects the average yield on assets and average cost of liabilities for the periods indicated.
The increase in average total loans is primarily attributable to higher loan originations. -40- Table of Contents Average Balance Sheets The following table sets forth certain information relating to our average assets and liabilities for the years ended December 31, 2023, 2022 and 2021 and reflects the average yield on assets and average cost of liabilities for the periods indicated.
The loan portfolio also represents the largest asset type on the Company’s Consolidated Statements of Condition. Management believes the following information may enable investors to better understand the changes in our allowance for credit losses for loans. The Company’s allowance for credit losses for loans totaled $90.5 million and $78.8 million as of December 31, 2022 and 2021, respectively.
The loan portfolio also represents the largest asset type on the Company’s Consolidated Statements of Condition. Management believes the following information may enable investors to better understand the changes in our allowance for credit losses for loans. The Company’s allowance for credit losses ("ACL") for loans totaled $82.0 million and $90.5 million as of December 31, 2023 and 2022, respectively.
Based on our model, which was run as of December 31, 2022, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.22%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 2.01%.
As of December 31, 2022, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 2.22%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 2.01%.
We currently utilize net interest income simulation and economic value of equity (“EVE”) models to measure the potential impact to the Bank of future changes in interest rates. As of December 31, 2022, and December 31, 2021, the results of the models were within guidelines prescribed by our Board of Directors.
We currently utilize net interest income simulation and economic value of equity (“EVE”) models to measure the potential impact to the Bank of future changes in interest rates. As of December 31, 2023, and December 31, 2022, the results of the models are monitored by guidelines prescribed by our Board of Directors.
As of December 31, 2022, on a weighted average basis the most severe historical loss rate for our commercial and commercial real estate loans were 2.20% and 1.85%, respectively. -34- Table of Contents The Company’s quantitative component of allowance for credit losses for collectively evaluated loans is calculated with an economic forecast sourced from Moody’s.
As of December 31, 2023, on a weighted average basis the most severe historical loss rate for our commercial and commercial real estate loans were 2.33% and 1.88%, respectively. -37- Table of Contents The Company’s quantitative component of allowance for credit losses for collectively evaluated loans is calculated with an economic forecast sourced from Moody’s.
Additionally, there were increases in acquisition expenses related to BoeFly of $1.5 million, other expenses of $1.1 million, marketing and advertising of $0.4 million, and FDIC insurance of $0.2 million, partially offset by decreases in occupancy and equipment of $1.8 million, amortization of core deposit intangibles of $0.3 million, professional and consulting of $0.2 million and information technology and communication of $0.2 million. ● Decrease in noninterest income of $2.4 million, primarily due to decreases in net gains on loans-held-for-sale of $2.1 million, gains on sales of branches of $0.7 million in 2021, decreases in net gains on sale/redemption of investment securities of $0.2 million and an increase in net losses on equity securities of $1.1 million, partially offset by increases in deposit, loan and other income of $0.9 million and income on bank owned life insurance of $0.8 million. ● Increase in income tax expense of $1.3 million resulting primarily from higher state tax rates and a slightly higher percentage of income being derived from taxable sources.
Additionally, there were increases in acquisition expenses related to BoeFly of $1.5 million, other expenses of $1.1 million, marketing and advertising of $0.4 million, and FDIC insurance of $0.2 million, partially offset by decreases in occupancy and equipment of $1.8 million, amortization of core deposit intangibles of $0.3 million, professional and consulting of $0.2 million and information technology and communication of $0.2 million. ● Decrease in noninterest income of $2.4 million, primarily due to decreases in net gains on loans-held-for-sale of $2.1 million, gains on sales of branches of $0.7 million in 2021, decreases in net gains on sale/redemption of investment securities of $0.2 million and an increase in net losses on equity securities of $1.1 million, partially offset by increases in deposit, loan and other income of $0.9 million and income on bank owned life insurance of $0.8 million. ● Increase in income tax expense of $1.3 million resulting primarily from higher state tax rates and a slightly higher percentage of income being derived from taxable sources. ● Increase in preferred dividends of $4.3 million. -39- Table of Contents Net Interest Income Fully taxable equivalent net interest income for 2023 totaled $258.3 million, a decrease of $46.3 million, or 15.2%, from 2022.
Notwithstanding the foregoing, if the benchmark rate is less than zero, then the benchmark rate shall be deemed to be zero. During January 2018, the Parent Corporation issued $75 million in aggregate principal amount of fixed-to-floating rate subordinated notes (the “Notes”) to certain accredited investors.
Notwithstanding the foregoing, if the benchmark rate is less than zero, then the benchmark rate shall be deemed to be zero. During January 2018, the Parent Corporation issued $75 million in aggregate principal amount of fixed-to-floating rate subordinated notes (the “2018 Notes”).
Impact of Inflation and Changing Prices The financial statements and notes thereto presented elsewhere herein have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
Changes in assumptions could significantly affect the estimates. -57- Table of Contents Impact of Inflation and Changing Prices The financial statements and notes thereto presented elsewhere herein have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.
The increase was primarily due to increases in net gains on loans held for sale of $1.7 million, gain on sale of branches of $0.7 million and net gains on sale/redemption of investment securities of $0.2 million, partially offset by decreases in deposit, loan and other income of $0.5 million, income on bank owned life insurance of $0.2 million and net gains on equity securities of $0.6 million.
The decrease was primarily due to decreases in net gains on loans held for sale of $2.1 million, gains on sale of branches of $0.7 million, net gains on sale/redemption of investment securities of $0.2 million and an increase in net losses on equity securities of $1.1 million, partially offset by increases in deposit, loan and other income of $0.9 million and income on bank owned life insurance of $0.8 million.
For a more detailed description of income taxes see Note 10 of the Notes to Consolidated Financial Statements. Financial Condition Overview As of December 31, 2022, the Company’s total assets were $9.6 billion, an increase of $1.5 billion from December 31, 2021. Total loans (including loans held-for-sale) were $8.1 billion, an increase of $1.3 billion from December 31, 2021.
For a more detailed description of income taxes see Note 10 of the Notes to Consolidated Financial Statements. Financial Condition Overview As of December 31, 2023, the Company’s total assets were $9.856 billion, an increase of $0.2 billion from December 31, 2022. Total loans (including loans held-for-sale) were $8.3 billion, an increase of $0.2 billion from December 31, 2022.
The Company’s Tier 1 leverage capital (defined as tangible stockholders’ equity for common stock and Trust Preferred Capital Securities) as of December 31, 2022 amounted to $1.0 billion or 10.7% of average total assets. As of December 31, 2021, the Company’s Tier 1 leverage capital amounted to $909.6 million or 11.7% of average total assets.
The Company’s Tier 1 leverage capital (defined as tangible stockholders’ equity for common stock and Trust Preferred Capital Securities) as of December 31, 2023 amounted to $1.0 billion or 10.8% of average total assets. As of December 31, 2022, the Company’s Tier 1 leverage capital amounted to $1.0 billion or 10.7% of average total assets.
Other securities do not have a contractual maturity and are included in the “Due in 1 year or less” maturity in the table above. -46- Table of Contents The following table sets forth the carrying value of the Company’s investment securities, as of December 31 for each of the last three years. 2022 2021 2020 (dollars in thousands) Investment Securities Available-for-Sale: Federal agency obligations $ 44,450 $ 50,360 $ 38,458 Residential mortgage pass-through securities 417,578 316,095 270,884 Commercial mortgage pass-through securities 21,104 10,469 6,922 Obligations of U.S.
Other securities do not have a contractual maturity and are included in the “Due in 1 year or less” maturity in the table above. -54- Table of Contents The following table sets forth the carrying value of the Company’s investment securities, as of December 31 for each of the last three years. 2023 2022 2021 (dollars in thousands) Investment Securities Available-for-Sale: Federal agency obligations $ 45,326 $ 44,450 $ 50,360 Residential mortgage pass-through securities 411,191 417,578 316,095 Commercial mortgage pass-through securities 21,564 21,104 10,469 Obligations of U.S.
The Bank adopted CECL beginning on January 1, 2021. Provision expense may therefore become more volatile due to changes in CECL model assumptions of credit quality, macroeconomic factors and conditions, and loan composition, which drive the allowance for credit losses balance. See Note 1b to our audited financial statements included herein.
The Bank adopted CECL beginning on January 1, 2021. Provision expense may therefore become more volatile due to changes in CECL model assumptions of credit quality, macroeconomic factors and conditions, and loan composition, which drive the allowance for credit losses balance.
Specifically, these guidelines categorize assets and off balance-sheet items into risk-weightings and require banking institutions to maintain a minimum ratio of capital to risk-weighted assets. As of December 31, 2022, the Company’s CET 1, Tier 1 and total risk-based capital ratios were 10.30%, 11.66% and 14.45%, respectively.
Specifically, these guidelines categorize assets and off balance-sheet items into risk-weightings and require banking institutions to maintain a minimum ratio of capital to risk-weighted assets. As of December 31, 2023, the Company’s CET 1, Tier 1 and total risk-based capital ratios were 10.62%, 11.95% and 13.77%, respectively.
The increase in income tax expense in 2021 when compared to 2020 was also primarily the result of higher taxable income. The effective tax rates were 26.9% in 2022, 25.5% in 2021 and 21.1% for 2020.
The decrease in income tax expense in 2023 when compared to 2022 was primarily the result of lower taxable income. The increase in income tax expense in 2022 when compared to 2021 was also primarily the result of higher taxable income. The effective tax rates were 25.6% in 2023, 26.9% in 2022 and 25.5% for 2021.
The table below sets forth information on our classified loans and loans designated as special mention (excluding loans held-for-sale) as of the dates presented: 2022 2021 (dollars in thousands) Classified Loans: Substandard $ 120,330 $ 157,434 Doubtful - - Loss - - Total classified loans 120,330 157,434 Special Mention Loans 62,105 72,286 Total classified and special mention loans $ 182,435 $ 229,720 During the year ended December 31, 2022, “substandard” loans and “doubtful” loans, which include lower credit quality loans which possess higher risk characteristics than “special mention” loans, decreased to $120.3 million, or 1.5% of loans receivable, as of December 31, 2022 from $157.4 million, or 2.3% of loans receivable, as of December 31, 2021.
The table below sets forth information on our classified loans and loans designated as special mention (excluding loans held-for-sale) as of the dates presented: 2023 2022 (dollars in thousands) Classified Loans: Substandard $ 58,509 $ 120,330 Doubtful - - Loss - - Total classified loans 58,509 120,330 Special Mention Loans 54,168 62,105 Total classified and special mention loans $ 112,677 $ 182,435 During the year ended December 31, 2023, “substandard” loans and “doubtful” loans, which include lower credit quality loans which possess higher risk characteristics than “special mention” loans, decreased to $58.5 million, or 0.7% of loans receivable, as of December 31, 2023 from $120.3 million, or 1.5% of loans receivable, as of December 31, 2022.
The increase in net interest income was due to an increase in average interest-earning assets, which grew by 4.2% to $7.2 billion and a widening of 20 basis-points in the net interest margin.
The increase in net interest income was due to an increase in average interest-earning assets, which grew by 14.3% to $8.3 billion and a widening of 3 basis-points in the net interest margin.
December 31, December 31, December 31, 2022 2021 2020 Balance as of January 1, $ 78,773 $ 79,226 $ 38,293 CECL Day 1 Adjustment - 6,557 - Balance as of January 1, as adjusted for changes in accounting principal 78,773 85,783 38,293 Charge-offs: Commercial 2,612 382 552 Commercial real estate 2,819 1,780 - Residential real estate 9 235 341 Consumer 3 - 7 Total charge-offs 5,443 2,397 900 Recoveries: Commercial 54 289 4 Commercial real estate - 85 802 Residential real estate 63 20 23 Consumer - 11 4 Total recoveries 117 405 833 Net charge-offs 5,326 1,992 67 Provision for (reversal of) credit losses for loans 17,066 (5,018 ) 41,000 Balance at end of year $ 90,513 $ 78,773 $ 79,226 Ratio of net charge-offs during the year to average loans receivable outstanding during the year 0.07 % 0.03 % 0.00 % Allowance for credit losses for loans as a percentage of loans receivable 1.12 % 1.15 % 1.27 % For additional information regarding loans, see Note 4 of the Notes to the Consolidated Financial Statements.
December 31, December 31, December 31, 2023 2022 2021 Balance as of January 1, $ 90,513 $ 78,773 $ 79,226 CECL Day 1 Adjustment - - 6,557 Balance as of January 1, as adjusted for changes in accounting principal 90,513 78,773 85,783 Charge-offs: Commercial 14,888 2,612 382 Commercial real estate 2,142 2,819 1,780 Residential real estate 18 9 235 Consumer 1 3 - Total charge-offs 17,049 5,443 2,397 Recoveries: Commercial 10 54 289 Commercial real estate - - 85 Residential real estate 68 63 20 Consumer 8 - 11 Total recoveries 86 117 405 Net charge-offs 16,963 5,326 1,992 Provision for (reversal of) credit losses for loans 8,424 17,066 (5,018 ) Balance at end of year $ 81,974 $ 90,513 $ 78,773 Ratio of net charge-offs during the year to average loans receivable outstanding during the year 0.23 % 0.07 % 0.03 % Allowance for credit losses for loans as a percentage of loans receivable 0.98 1.12 1.15 For additional information regarding loans, see Note 4 of the Notes to the Consolidated Financial Statements.
These estimates are subjective in nature, involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
These estimates are subjective in nature, involve uncertainties and matters of significant judgment and therefore cannot be determined with precision.
The MD&A should be read in conjunction with the consolidated financial statements, notes to consolidated financial statements and other information contained in this report. -35- Table of Contents Operating Results Overview Net income available to common stockholders for the year ended December 31, 2022 was $119.2 million, a decrease of $9.5 million, or 7.4%, compared to net income of $128.6 million for 2021.
The MD&A should be read in conjunction with the consolidated financial statements, notes to consolidated financial statements and other information contained in this report. -38- Table of Contents Operating Results Overview Net income available to common stockholders for the year ended December 31, 2023 was $81.0 million, a decrease of $38.2 million, or 32.1%, compared to net income of $119.2 million for 2022.
States and political subdivisions 142,896 145,625 142,808 Corporate bonds and notes 6,974 9,049 25,095 Asset-backed securities 1,640 2,564 3,480 Certificates of deposit - 150 151 Other securities 242 195 157 Total $ 634,884 $ 534,507 $ 487,955 For other information regarding the Company’s investment securities portfolio, see Note 3, Note 15 and Note 20 of the Notes to the Consolidated Financial Statements.
States and political subdivisions 132,705 142,896 145,625 Corporate bonds and notes 4,973 6,974 9,049 Asset-backed securities 1,238 1,640 2,564 Certificates of deposit - - 150 Other securities 165 242 195 Total $ 617,162 $ 634,884 $ 534,507 For other information regarding the Company’s investment securities portfolio, see Note 3, Note 15 and Note 20 of the Notes to the Consolidated Financial Statements.
The main component contributing to the increase in commercial real estate loans is an increase in the multifamily loans. Commercial loans totaled $1.5 billion as of December 31, 2022, an increase of $173.3 million, or 13.3%, compared to commercial loans as of December 31, 2021 of $1.3 billion.
Commercial real estate loans as of December 31, 2023 totaled $5.9 billion, an increase of $100 million, or 1.7%, compared to commercial real estate loans as of December 31, 2022 of $5.8 billion. The main component contributing to the increase in commercial real estate loans is an increase in multifamily loans.
During the year ended December 31, 2022, rate related factors increased investment revenue by $4.9 million and volume related factors increased investment revenue by $5.2 million. The tax-equivalent yield on investments increased by 106 basis points to 2.67% from a yield of 1.61% during the year ended December 31, 2021.
During the year ended December 31, 2023, rate related factors increased investment revenue by $2.9 million and volume related factors increased investment revenue by $2.0 million. The tax-equivalent yield on investments increased by 43 basis points to 3.10% from a yield of 2.67% during the year ended December 31, 2022.
The Bank believes that its strategy of high-quality client service, competitive rate structures and selective marketing have enabled it to gain market share. -39- Table of Contents Commercial loans are loans made for business purposes and are primarily secured by collateral such as cash balances with the Bank, marketable securities held by or under the control of the Bank, business assets including accounts receivable, inventory and equipment and liens on commercial and residential real estate.
The Bank believes that its strategy of high-quality client service, competitive rate structures and selective marketing have enabled it to gain market share. -44- Table of Contents Commercial loans are loans made for business purposes and are primarily secured by collateral such as business assets including accounts receivable, inventory and equipment.
During the year ended December 31, 2022, “special mention” loans were $62.1 million, or 0.8% of loans receivable, while “special mention” loans as of December 31, 2021 were $72.3 million, or 1.0% of loans receivable. -42- Table of Contents Nonaccrual Loans, Performing Troubled Debt Restructurings, OREO and Loans 90 Days or Greater Past Due and Still Accruing Nonperforming assets include nonaccrual loans and OREO.
During the year ended December 31, 2023, “special mention” loans were $54.2 million, or 0.6% of loans receivable, while “special mention” loans as of December 31, 2022 were $62.1 million, or 0.8% of loans receivable. -50- Table of Contents Nonaccrual Loans, OREO and Loans 90 Days or Greater Past Due and Still Accruing Nonperforming assets include nonaccrual loans and OREO.
The Company’s allowance for credit losses for collectively evaluated loans totaled $78.0 million as of December 31, 2022, which included $70.1 million of allowance related to commercial and commercial real estate loans. Included in that $70.1 million of allowance related to commercial and commercial real estate loans, $24.7 million was attributable to qualitative loss factors.
The Company’s allowance for credit losses for collectively evaluated loans totaled $80.6 million as of December 31, 2023, which included $71.6 million of allowance related to commercial and commercial real estate loans. Of the $71.6 million allowance related to commercial and commercial real estate loans, $24.1 million was attributable to qualitative loss factors.
Deposits were $7.4 billion, an increase of $1.0 billion from December 31, 2021. As of December 31, 2021, the Company’s total assets were $8.1 billion, an increase of $0.6 billion from December 31, 2020. Total loans (including loans held-for-sale) were $6.8 billion, an increase of $0.6 billion from December 31, 2020.
Deposits were $7.5 billion, an increase of $0.2 billion from December 31, 2022. As of December 31, 2022, the Company’s total assets were $9.645 billion, an increase of $1.5 billion from December 31, 2021. Total loans (including loans held-for-sale) were $8.1 billion, an increase of $1.3 billion from December 31, 2021.
The table below shows, for three types of loans, the amounts of the allowance allocable to such loans and the percentage of such loans to gross loans, along with the amount of the unallocated allowance. Commercial loan type shown below includes commercial, commercial real estate and commercial construction loans.
The following table shows the amounts of the allowance allocable to such loans and the percentage of such loans to gross loans, along with the amount of the unallocated allowance. “Total Commercial”, as shown below, includes commercial, commercial real estate and commercial construction loans.
The trust loaned the proceeds of this offering to the Company and received in exchange $5.2 million of the Parent Corporation’s subordinated debentures. The subordinated debentures are redeemable in whole or part. The floating interest rate on the subordinated debentures is three-month LIBOR plus 2.85% and re-prices quarterly. The rate as of December 31, 2022 was 7.26%.
The trust loaned the proceeds of this offering to the Company and received in exchange $5.2 million of the Parent Corporation’s subordinated debentures. The subordinated debentures are redeemable in whole or in part prior to maturity. The floating interest rate on the subordinate debentures was previously three-month LIBOR plus 2.85% and reprices quarterly.
Commercial Residential Real Estate Consumer Unallocated Amount of % of Total Amount of % of Total Amount of % of Total Amount of Total Allowance Allowance Allowance Allowance Allowance Allowance Allowance Allowance (dollars in thousands) 2022 $ 86,363 95.4 % $ 4,143 4.6 % $ 7 0.1 % $ - $ 90,513 2021 75,138 95.4 % 3,628 4.6 % 7 0.1 % - 78,773 2020 75,967 94.8 % 2,687 5.2 % 4 0.0 % 568 79,226 -44- Table of Contents Investments For the year ended December 31, 2022, the average volume of investment securities, including equity securities, increased by $196.4 million to approximately $660.8 million or 8.0% of average earning assets, from $464.3 million, or 6.4% of average earning assets, for the year ended December 31, 2021.
Total Commercial Residential Real Estate Consumer Amount of % of Total Amount of % of Total Amount of % of Total Total Allowance Allowance Allowance Allowance Allowance Allowance Allowance (dollars in thousands) 2023 $ 77,649 94.7 % $ 4,320 5.2 % $ 5 0.1 % $ 81,974 2022 86,363 95.4 % 4,143 4.6 % 7 0.1 % 90,513 2021 75,138 95.4 % 3,628 4.6 % 7 0.1 % 78,773 -52- Table of Contents Investments For the year ended December 31, 2023, the amortized cost of investment securities, including equity securities, increased by $65.7 million to approximately $726.5 million or 7.9% of average earning assets, from $660.8 million, or 8.0% of average earning assets, for the year ended December 31, 2022.
The following table provides information on the maturity distribution of the time deposits exceeding the FDIC insurance limit as of December 31, 2022 and 2021: December 31, December 31, 2022 2021 (dollars in thousands) 3 months or less $ 147,761 $ 71,293 Over 3 to 6 months 103,074 69,394 Over 6 to 12 months 213,961 63,549 Over 12 months 126,984 46,288 Total $ 591,780 $ 250,524 -49- Table of Contents Federal Home Loan Bank Advances Federal Home Loan Bank advances are secured, under the terms of a blanket collateral agreement, primarily by commercial mortgage loans.
The following table provides information on the maturity distribution of the time deposits exceeding the FDIC insurance limit as of December 31, 2023 and 2022: December 31, December 31, 2023 2022 (dollars in thousands) 3 months or less $ 275,943 $ 147,761 Over 3 to 6 months 102,985 103,074 Over 6 to 12 months 225,518 213,961 Over 12 months 38,904 126,984 Total $ 643,350 $ 591,780 -62- Table of Contents Federal Home Loan Bank Advances Federal Home Loan Bank advances are secured, under the terms of a blanket collateral agreement, primarily by commercial mortgage loans.
As of December 31, 2021, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would increase our net interest income by 3.35%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 5.64%.
Based on our model, which was run as of December 31, 2023, we estimated that over the next one-year period a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 9.25%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 5.34%.
As of December 31, 2021, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would increase our net interest income by 9.77%, while a 100 basis-point instantaneous decrease in interest rates would decrease net interest income by 10.41%.
Based on our model, which was run as of December 31, 2023, we estimated that over the next three years, on a cumulative basis, a 200 basis-point instantaneous increase in the general level of interest rates would decrease our net interest income by 5.68%, while a 100 basis-point instantaneous decrease in interest rates would increase net interest income by 4.29%.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. For additional information regarding the Company’s investment portfolio, see Note 3, Note 15 and Note 20 of the Notes to the Consolidated Financial Statements. During 2022 and 2021, there were no sales from the Company’s available-for-sale portfolio.
The issuers continue to make timely principal and interest payments on the securities. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income, net of applicable taxes. For additional information regarding the Company’s investment portfolio, see Note 3, Note 15 and Note 20 of the Notes to the Consolidated Financial Statements.
The largest component of the gross loan portfolio as of December 31, 2022 and December 31, 2021 was commercial real estate loans. Commercial real estate loans as of December 31, 2022 totaled $5.8 billion, an increase of $1.1 million, or 22.2%, compared to commercial real estate loans as of December 31, 2021 of $4.7 billion.
Gross loans as of December 31, 2023 totaled $8.3 billion, an increase of $0.2 billion, or 3.0%, over gross loans as of December 31, 2022 of $8.1 billion. The largest component of the gross loan portfolio as of December 31, 2023 and December 31, 2022 was commercial real estate loans.
As of December 31, 2021, the Company had a gross carrying value of $468.3 million, excluding a net fair value discount of $120 thousand, in notes outstanding at a weighted average interest rate of 0.73%.
As of December 31, 2023, the Company had a gross carrying value of $933.6 million, excluding a net fair value discount of $58 thousand, in notes outstanding at a weighted average interest rate of 5.41%.
Net income available to common stockholders for the year ended December 31, 2021 was $128.6 million, an increase of $57.3 million, or 80.4%, compared to net income of $71.3 million for 2020. Diluted earnings per share were $3.22 for 2021, a 79.9% increase from $1.79 for 2020.
Net income available to common stockholders for the year ended December 31, 2022 was $119.2 million, a decrease of $9.5 million, or 7.4%, compared to net income of $128.6 million for 2021. Diluted earnings per share were $3.01 for 2022, a 6.5% decrease from $3.22 for 2021.
The increase in provision for credit losses for the year ended December 31, 2022 reflected strong organic loan growth and changes in forecasted macroeconomic conditions.
The decrease in provision for credit losses for the year ended December 31, 2023 reflected changes in forecasted macroeconomic conditions, partially offset by organic loan growth.
Changes due to both volume and rate have been allocated in proportion to the relationship of the dollar amount change in each. 2022/2021 2021/2020 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (dollars in thousands) Interest income: Investment securities: $ 5,244 $ 4,941 $ 10,185 $ 325 $ (2,866 ) $ (2,541 ) Loans receivable and loans held-for-sale 46,150 13,614 59,764 10,138 (13,208 ) (3,070 ) Federal funds sold and interest-earnings deposits with banks (1,827 ) 3,915 2,088 69 (358 ) (289 ) Restricted investment in bank stocks 718 (34 ) 684 (298 ) (373 ) (671 ) Total interest income: $ 50,285 $ 22,436 $ 72,721 $ 10,234 $ (16,805 ) $ (6,571 ) Interest expense: Savings, NOW, money market, interest checking $ 1,981 $ 17,294 $ 19,275 $ 1,822 $ (9,440 ) $ (7,618 ) Time deposits 2,200 4,317 6,517 (5,608 ) (14,392 ) (20,000 ) Borrowings and subordinated debentures 6,312 667 6,979 (4,545 ) 825 (3,720 ) Finance obligation (13 ) 9 (4 ) (12 ) 1 (11 ) Total interest expense: $ 10,480 $ 22,287 $ 32,767 $ (8,343 ) $ (23,006 ) $ (31,349 ) Net interest income: $ 39,805 $ 149 $ 39,954 $ 18,577 $ 6,201 $ 24,778 Provision for (Reversal of) Credit Losses In determining the provision for credit losses, management considers national and local economic trends and conditions; trends in the portfolio including orientation to specific loan types or industries; experience, ability and depth of lending management in relation to the complexity of the portfolio; effects of changes in lending policies, trends in volume and terms of loans; levels and trends in delinquencies, impaired loans and net charge-offs and the results of independent third party loan review.
Changes due to both volume and rate have been allocated in proportion to the relationship of the dollar amount change in each. 2023/2022 2022/2021 Increase (Decrease) Increase (Decrease) Due to Change in: Due to Change in: Average Average Net Average Average Net Volume Rate Change Volume Rate Change (dollars in thousands) Interest income: Investment securities: $ 2,039 $ 2,862 $ 4,901 $ 5,244 $ 4,941 $ 10,185 Loans receivable and loans held-for-sale 44,551 56,939 101,490 46,150 13,614 59,764 Federal funds sold and interest-earnings deposits with banks 1,712 6,899 8,611 (1,827 ) 3,915 2,088 Restricted investment in bank stocks 631 1,376 2,007 718 (34 ) 684 Total interest income: $ 48,933 $ 68,076 $ 117,009 $ 50,285 $ 22,436 $ 72,721 Interest expense: Savings, NOW, money market, interest checking $ (1,101 ) $ 85,078 $ 83,977 $ 1,981 $ 17,294 $ 19,275 Time deposits 39,690 31,949 71,639 2,200 4,317 6,517 Borrowings and subordinated debentures (1,262 ) 9,001 7,739 6,312 667 6,979 Finance obligation (12 ) (11 ) (23 ) (13 ) 9 (4 ) Total interest expense: $ 37,315 $ 126,017 $ 163,332 $ 10,480 $ 22,287 $ 32,767 Net interest income: $ 11,618 $ (57,941 ) $ (46,323 ) $ 39,805 $ 149 $ 39,954 Provision for (Reversal of) Credit Losses In determining the provision for credit losses, management considers national and local economic trends and conditions; trends in the portfolio including orientation to specific loan types or industries; experience, ability and depth of lending management in relation to the complexity of the portfolio; effects of changes in lending policies, trends in volume and terms of loans; levels and trends in delinquencies, individually analyzed loans and net charge-offs and the results of independent third party loan reviews.
During 2020, there were $19.6 million in sales from the Company’s available-for-sale portfolio. The Company had a $195 thousand gain on the redemption of available-for-sale securities during 2021. The gross realized gains on securities sold, called or matured amounted to $29 thousand in 2020. The Company had no impairment charges in 2022, 2021 and 2020.
During 2023, 2022 and 2021, there were no sales from the Company’s available-for-sale portfolio. The Company had a $195 thousand gain on the redemption of available-for-sale securities during 2021. The Company had no impairment charges in 2023, 2022 and 2021.
Deposits were $6.3 billion, an increase of $0.4 billion from December 31, 2020.
Deposits were $7.4 billion, an increase of $1.0 billion from December 31, 2021.
Residential mortgages include loans secured by first liens on residential real estate and are generally made to existing clients of the Bank to purchase or refinance primary and secondary residences. Home equity loans and lines of credit include loans secured by first or second liens on residential real estate for primary or secondary residences.
Commercial real estate loans include loans secured by first liens on completed commercial properties, including multifamily properties, to purchase or refinance such properties, as well as land loans. Residential mortgages include loans secured by first liens on residential real estate and are generally made to existing clients of the Bank to purchase or refinance primary and secondary residences.
The increase in salaries and employee benefits was attributable to increased staff in both revenue and back-office areas of the Bank, base salary increases, and incentive compensation accruals. Noninterest expenses for the full-year 2021 decreased by $12.0 million, or 9.9%, to $109.0 million from $121.0 million in 2020.
Noninterest Expense Noninterest expenses for the full-year 2023 increased by $17.6 million, primarily due to increases in salaries and employee benefits of $7.0 million attributable to increased staff in both the revenue and back-office areas of the Bank, base salary increases and incentive compensation accruals.
Noninterest Expense Noninterest expenses for the full-year 2022 increased by $17.4 million, or 15.9%, to $126.4 million from $109.0 million in 2021.
The increase in information technology and communications was primarily attributable to additional investments in technology, equipment and software. Noninterest expenses for the full-year 2022 increased by $17.4 million, or 15.9%, to $126.4 million from $109.0 million in 2021.
The quantitative component of our allowance for credit losses on collectively evaluated loans, which is largely based on a selection of various economic forecasts, increased by $19.4 million as of December 31, 2022 when compared to December 31, 2021.
The quantitative component of our ACL for loans on collectively evaluated loans, which is largely based on a selection of various economic forecasts, increased by $3.4 million as of December 31, 2023 when compared to December 31, 2022. This increase was primarily attributable to organic growth of $0.3 billion in collectively evaluated loans.
Included in commercial loans were PPP loans of $11.4 million as of December 31, 2022 and $93.1 million as of December 31, 2021. Commercial construction loans as of December 31, 2022 totaled $574.1 million, an increase of $34.0 million, or 6.3%, compared to commercial construction loans as of December 31, 2021 of $540.2 million.
Included in commercial loans were PPP loans of $9 million as of December 31, 2023 and $11 million as of December 31, 2022. Commercial construction loans as of December 31, 2023 totaled $620 million, an increase of $46 million, or 8.1%, compared to commercial construction loans as of December 31, 2022 of $574 million.
These are all recorded at either fair value or the lower of cost or fair value. Fair values are volatile and may be influenced by a number of factors.
Estimates of Fair Value The estimation of fair value is significant to certain assets of the Company, including available-for-sale investment securities. These are all recorded at either fair value or the lower of cost or fair value. Fair values are volatile and may be influenced by a number of factors.
Net Interest Income Fully taxable equivalent net interest income for 2022 totaled $304.6 million, an increase of $39.9 million, or 15.1%, from 2021. The increase in net interest income was due to an increase in average interest-earning assets, which grew by 14.3% to $8.3 billion and a widening of 3 basis-points in the net interest margin.
The increase in net interest income was due to an increase in average interest-earning assets, which grew by 14.3% to $8.3 billion and a widening of 3 basis-points in the net interest margin. ● Increase in provision for credit losses of $23.3 million.
Diluted earnings per share were $3.01 for 2022, a 6.5% decrease from $3.22 for 2021. The change in net income from 2021 to 2022 was attributable to the following: ● Increased provision for credit losses of $23.2 million.
Diluted earnings per share were $2.07 for 2023, a 31.2% decrease from $3.01 for 2022. The change in net income from 2022 to 2023 was attributable to the following: ● Decrease in net interest income of $47.0 million.
Residential real estate loans totaled $264.7 million as of December 31, 2022, an increase of $9.5 million, or 3.7%, compared to residential real estate loans as of December 31, 2021 of $255.3 million. Consumer loans as of December 31, 2022 totaled $2.3 million compared to $1.9 million as of December 31, 2021.
Residential real estate loans totaled $256 million as of December 31, 2023, a decrease of $9 million, or 3.3%, compared to residential real estate loans as of December 31, 2022 of $265 million. Consumer loans as of December 31, 2023 totaled $1 million compared to $2 million as of December 31, 2022.
In addition, as of December 31, 2022, the Bank had borrowing capacity of $450 million through correspondent banks. As of December 31, 2022, the Bank had aggregate available and unused credit of approximately $949 million, which represents the aforementioned facilities totaling $2.4 billion net of $1.5 billion in outstanding borrowings and letters of credit.
As of December 31, 2023, the Bank had aggregate available and unused credit of approximately $3.3 billion, which represents the aforementioned facilities totaling $4.8 billion net of $1.5 billion in outstanding borrowings and letters of credit. As of December 31, 2023, outstanding commitments for the Bank to extend credit were approximately $1.2 billion.
The higher effective tax rate during 2022 when compared to 2021 and 2020, was the result of a higher percentage of income being derived from taxable sources. The Company expects its effective tax rate to increase in 2023, as a result of the Company’s revenue growth in existing and new markets.
The lower effective tax rate during 2023 when compared to 2022, was the result of a lower percentage of income being derived from taxable sources. The higher effective tax rate during 2022 when compared to 2021 was the result of a higher percentage of income being derived from taxable sources.
Factors considered by the Company in determining individual analysis include payment status and the probability of collecting scheduled principal and interest payments when due.
Factors considered by the Company in determining individual analysis include payment status and the probability of collecting scheduled principal and interest payments when due. Nonaccrual loans that are $250,000 or higher and all purchased credit-deteriorated (PCD) loans are individually analyzed.
Average total deposits increased by $0.6 million, or 9.0%, to $6.8 billion in 2022 from $6.2 billion in 2021 and increased $0.4 million, or 6.9%, to $6.2 billion in 2021 from $5.8 billion in 2020. The increase in total average deposits in 2022 and 2021 was attributable to organic growth.
Average total deposits increased by $765 million, or 11.3%, to $7.5 billion in 2023 from $6.8 billion in 2022 and increased $558 million, or 9.0%, to $6.8 billion in 2022 from $6.2 billion in 2021.
December 31, December 31, December 31, 2022 2021 2020 Commercial (1) $ 1,472,734 $ 1,299,428 $ 1,521,967 Commercial real estate 5,795,228 4,741,590 3,783,550 Commercial construction 574,139 540,178 617,747 Residential real estate 264,748 255,269 322,564 Consumer 2,312 1,886 1,853 Gross loans 8,109,161 6,838,351 6,247,681 Net deferred fees (9,472 ) (9,729 ) (11,374 ) Loans receivable 8,099,689 6,828,622 6,236,307 Allowance for credit losses (90,513 ) (78,773 ) (79,226 ) Net loans receivable $ 8,009,176 $ 6,749,849 $ 6,157,081 (1) Includes PPP loans of $11.4 million and $93.1 million as of December 31, 2022 and December 31, 2021, respectively. -40- Table of Contents The following table sets forth the classification of our gross loans by loan portfolio segment and by fixed and adjustable rate loans as of December 31, 2022 by remaining contractual maturity.
December 31, December 31, December 31, 2023 2022 2021 Commercial (1) $ 1,578,730 $ 1,472,734 $ 1,299,428 Commercial real estate 5,895,545 5,795,228 4,741,590 Commercial construction 620,496 574,139 540,178 Residential real estate 256,041 264,748 255,269 Consumer 1,029 2,312 1,886 Gross loans 8,351,841 8,109,161 6,838,351 Net deferred fees (6,696 ) (9,472 ) (9,729 ) Loans receivable 8,345,145 8,099,689 6,828,622 Allowance for credit losses (81,974 ) (90,513 ) (78,773 ) Net loans receivable $ 8,263,171 $ 8,009,176 $ 6,749,849 (1) Includes PPP loans of $9 million, $11 million and $93 million as of December 31, 2023, December 31, 2022 and December 31, 2021, respectively. -45- Table of Contents While the previous table reflects the classification of our loans by loan portfolio segment, the following tables present further disaggregation of our commercial real estate portfolio along with loan-to-value ("LTV") percentages.
As of December 31, 2022, liquid assets (cash and due from banks, interest-bearing deposits with banks and unencumbered investment securities) were $760.0 million, which represented 7.9% of total assets and 9.3% of total deposits and borrowings, compared to $742.1 million as of December 31, 2021, which represented 9.1% of total assets and 10.9% of total deposits and borrowings on such date. -48- Table of Contents The Bank is a member of the Federal Home Loan Bank of New York and, based on available qualified collateral as of December 31, 2022, had the ability to borrow $2.0 billion.
As of December 31, 2023, liquid assets (cash and due from banks, interest-bearing deposits with banks and unencumbered investment securities) were $516.3 million, which represented 5.2% of total assets and 6.1% of total deposits and borrowings, compared to $760.0 million as of December 31, 2022, which represented 7.9% of total assets and 9.3% of total deposits and borrowings on such date.
The increase in average total loans is primarily attributable to higher loan originations. -36- Table of Contents Fully taxable equivalent net interest income for 2021 totaled $264.7 million, an increase of $24.8 million, or 10.3%, from 2020.
The increase in average total loans is attributable to higher loan originations. Fully taxable equivalent net interest income for 2022 totaled $304.6 million, an increase of $39.9 million, or 15.1%, from 2022.
The net interest income simulation model attempts to measure the change in net interest income over the next one-year period, and over the next three-year period on a cumulative basis, assuming certain changes in the general level of interest rates.
If model results were to fall outside prescribed ranges, action, including additional monitoring and reporting to the Board, would be required by the ALCO and Bank’s management. -55- Table of Contents The net interest income simulation model attempts to measure the change in net interest income over the next one-year period, and over the next three-year period on a cumulative basis, assuming certain changes in the general level of interest rates.
The following table sets forth the year-to-date average balances and weighted average rates for various types of deposits for 2022, 2021 and 2020. 2022 2021 2020 Balance Rate Balance Rate Balance Rate (dollars in thousands) Demand, noninterest-bearing $ 1,612,040 - $ 1,454,148 - $ 1,195,547 - Demand, interest-bearing & NOW 3,284,866 0.80 % 3,081,899 0.29 % 2,583,590 0.66 % Savings 417,907 0.70 % 369,866 0.31 % 236,318 0.27 % Time 1,449,826 1.47 % 1,300,270 1.14 % 1,792,568 1.94 % Average Total Deposits $ 6,764,639 0.75 % $ 6,206,183 0.52 % $ 5,808,023 0.90 % The following table sets forth the distribution of total deposit accounts, by account types for each of the dates indicated.
Year-to-Date Average December 31, 2023 Year-to-Date Average December 31, 2022 Year-to-Date Average December 31, 2021 Balance Rate Balance Rate Balance Rate (dollars in thousands) Demand, noninterest-bearing $ 1,332,809 - $ 1,612,040 - $ 1,454,148 - Demand, interest-bearing & NOW 3,292,907 3.17 % 3,284,866 0.80 % 3,081,899 0.29 % Savings 374,189 2.37 417,907 0.70 369,866 0.31 Time 2,529,892 3.67 1,449,826 1.47 1,300,270 1.14 Average Total Deposits $ 7,529,797 2.74 % $ 6,764,639 0.75 % $ 6,206,183 0.52 % The following table sets forth information related to the uninsured deposit balances of the Bank.
Capital amounts and classifications are also subject to qualitative judgments by the bank regulators regarding capital components, risk weightings, and other factors. Subordinated Debentures During December 2003, Center Bancorp Statutory Trust II, a statutory business trust and wholly owned subsidiary of the Parent Corporation issued $5.0 million of MMCapS capital securities to investors due on January 23, 2034.
On December 19, 2003, Center Bancorp Statutory Trust II, a statutory business trust and wholly-owned subsidiary of the Parent Corporation issued $5.0 million of MMCapS capital securities to investors due on January 23, 2034. The capital securities presently qualify as Tier I capital.
The release of allowance for credit losses during the year ended December 31, 2021 was the result of the continually improving macro-economic outlook during the course of 2021. Noninterest Income Noninterest income for the full-year 2022 decreased by $2.4 million, or 15.6%, to $13.2 million from $15.7 million in 2021.
Noninterest income for the full-year 2022 decreased by $2.4 million, or 15.6%, to $13.2 million from $15.7 million in 2021.
The decrease was primarily due to decreases in net gains on loans held for sale of $2.1 million, gains on sale of branches of $0.7 million, net gains on sale/redemption of investment securities of $0.2 million and an increase in net losses on equity securities of $1.1 million, partially offset by increases in deposit, loan and other income of $0.9 million and income on bank owned life insurance of $0.8 million. -38- Table of Contents Noninterest income for the full-year 2021 increased by $1.3 million, or 9.0%, to $15.7 million from $14.4 million in 2020.
The increase was primarily due to decreases in net losses on equity securities of $1.4 million and increases in income on bank owned life insurance of $0.7 million, partially offset by decreases in deposit, loan and other income of $1.4 million.