Biggest changeHistorical results set forth below and elsewhere in this Form 10-K are not necessarily indicative of future performance At December 31, 2022 2021 (In thousands) Selected Financial Condition Data: Total assets $ 1,925,751 $ 1,647,402 Total cash and cash equivalents 130,600 93,199 Total investment securities 80,273 120,262 Loans receivable, net 1,579,950 1,341,760 Bank-owned life insurance 37,249 36,241 Premises and equipment, net 14,709 14,863 Computer software, net of amortization 9,149 2,493 Total deposits 1,512,889 1,411,963 FHLB advances and other borrowings 100,000 — Subordinated debt 72,245 29,294 Total stockholders’ equity 198,282 188,788 34 For the year ended December 31, 2022 2021 (In thousands) Selected Operating Data: Interest income $ 83,845 $ 64,199 Interest expense 13,836 10,663 Net interest income 70,009 53,536 Provision for (recovery of) loan losses 2,398 (1,175 ) Net interest income after provision for (recovery of) loan losses 67,611 54,711 Total non-interest income 4,834 6,110 Total non-interest expenses 39,057 32,865 Income before income taxes 33,388 27,956 Income tax expense 6,714 5,785 Net income 26,674 22,171 Less: Preferred stock dividends 2,156 2,156 Net income available to common shareholders $ 24,518 $ 20,015 Basic and diluted net income per common share $ 3.26 $ 2.65 At or For the Years Ended December 31, 2022 2021 Performance Ratios: Return on average assets 1.53 % 1.32 % Return on average equity 13.98 % 12.38 % Interest rate spread 3.66 % 2.94 % Net interest margin (1) 4.19 % 3.33 % Efficiency ratio (2) 52.19 % 55.10 % Non-interest expense to average assets 2.24 % 1.95 % Average interest-earning assets to average interest-bearing liabilities 164.68 % 159.31 % Per share Data and Shares Outstanding Earnings per common share (basic and diluted) $ 3.26 $ 2.65 Book value per common share $ 22.98 $ 21.27 Dividends per common share $ 0.25 $ — Tangible book value per common share $ 21.75 $ 20.94 Market value per common share $ 27.49 $ 24.59 Weighted average common shares (basic and diluted) 7,529,382 7,559,310 Common shares outstanding at end of period 7,442,743 7,595,781 Capital Ratios (Bank) Common equity tier 1(CET1) capital to risk-weighted assets 15.47 % 15.23 % Total risk-based capital to risk-weighted assets 16.27 % 16.06 % Tier 1 capital to risk-weighted assets 15.47 % 15.23 % Tier 1 capital to average assets 15.05 % 12.90 % Asset Quality Ratios Allowance for loan losses as a percentage of total loans 0.88 % 0.86 % Allowance for loan losses as a percentage of non-performing assets N/A 15.09 Net charge-offs to average outstanding loans during the period 0.00 % 0.00 % Non-performing loans as a percentage of total loans 0.00 % 0.00 % Non-performing assets as a percentage of total assets 0.00 % 0.05 % Other Data: Common equity / total assets 8.88 % 9.80 % Total equity / total assets 10.30 % 11.46 % Average equity to average assets 10.94 % 10.63 % Number of offices 6 6 Number of full-time equivalent employees 168 138 (1) Non-GAAP; refer to Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section “Non-GAAP Measures” of this Form 10-K.
Biggest changeHistorical results set forth below and elsewhere in this Form 10-K are not necessarily indicative of future performance At December 31, 2023 2022 (In thousands) Selected Financial Condition Data: Total assets $ 2,035,432 $ 1,925,751 Total cash and cash equivalents 114,513 130,600 Total investment securities 77,203 80,273 Loans receivable, net 1,705,137 1,579,950 Bank-owned life insurance 38,318 37,249 Premises and equipment, net 13,944 14,709 Computer software, net of amortization 14,657 9,149 Total deposits 1,686,127 1,512,889 FHLB advances — 100,000 Federal funds purchased 15,000 — Subordinated debt 72,642 72,245 Allowance for credit losses on off-balance sheet credit exposure 1,009 — Total stockholders’ equity 221,517 198,282 37 For the year ended December 31, 2023 2022 (In thousands) Selected Operating Data: Interest income $ 124,123 $ 83,845 Interest expense 48,176 13,836 Net interest income 75,947 70,009 Provision for credit losses 1,642 2,398 Net interest income after provision for credit losses 74,305 67,611 Total non-interest income 3,638 4,834 Total non-interest expenses 45,119 39,057 Income before income taxes 32,824 33,388 Income tax expense 6,239 6,714 Net income 26,585 26,674 Less: Preferred stock dividends 2,156 2,156 Net income available to common shareholders $ 24,429 $ 24,518 Basic and diluted earnings per common share $ 3.25 $ 3.26 At or For the Years Ended December 31, 2023 2022 Performance Ratios: Return on average assets 1.38 % 1.53 % Return on average equity 12.66 % 13.98 % Interest rate spread 2.95 % 3.66 % Net interest margin (1) 4.08 % 4.19 % Efficiency ratio (2) 56.69 % 52.19 % Non-interest expense to average assets 2.34 % 2.24 % Average interest-earning assets to average interest-bearing liabilities 143.43 % 164.68 % Per share Data and Shares Outstanding Earnings per common share (basic and diluted) $ 3.25 $ 3.26 Book value per common share $ 25.81 $ 22.98 Dividends per common share $ 0.40 $ 0.25 Tangible book value per common share $ 23.86 $ 21.75 Market value per common share $ 24.81 $ 27.49 Weighted average common shares (basic and diluted) 7,522,913 7,529,382 Common shares outstanding at end of period 7,527,415 7,442,743 Capital Ratios (Bank) Common equity tier 1(CET1) capital to risk-weighted assets 16.22 % 15.47 % Total risk-based capital to risk-weighted assets 17.18 % 16.27 % Tier 1 capital to risk-weighted assets 16.22 % 15.47 % Tier 1 capital to average assets 14.66 % 15.05 % Asset Quality Ratios Allowance for credit losses on loans as a percentage of total loans 0.96 % 0.88 % Allowance for credit losses on loans as a percentage of non-performing loans 16.44 N/A Net charge-offs to average outstanding loans during the period 0.03 % 0.00 % Non-performing loans as a percentage of total loans 0.06 % 0.00 % Non-performing assets as a percentage of total assets 0.05 % 0.00 % Other Data: Common equity / total assets 9.54 % 8.88 % Tangible equity / tangible assets 10.24 % 9.87 % Average tangible equity to average tangible assets 10.31 % 10.66 % Number of offices 6 6 Number of full-time equivalent employees 186 168 (1) Non-GAAP; refer to Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section “Non-GAAP Measures” of this Form 10-K.
Because the Company has total consolidated assets of less than $3 billion and does not engage in activities that would trigger application of the federal regulatory capital rules, it is not at present subject to consolidated capital requirements under the such rules.
Because the Company has total consolidated assets of less than $3 billion and does not engage in activities that would trigger application of the federal regulatory capital rules, it is not at present subject to consolidated capital requirements under such rules.
Important factors that could cause actual results to differ materially from those in the forward–looking statements included herein include, but are not limited to: • general economic conditions, either nationally or in our market area, that are worse than expected; • competition among depository and other financial institutions, particularly intensified competition for deposits; • inflation and an interest rate environment that may reduce our margins or reduce the fair value of financial instruments; • adverse changes in the securities markets; • changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory structure and in regulatory fees and capital requirements; • our ability to enter new markets successfully and capitalize on growth opportunities; • our ability to successfully integrate acquired entities; • changes in consumer spending, borrowing and savings habits; • changes in accounting policies and practices; • changes in our organization, compensation and benefit plans; • our ability to attract and retain key employees; • changes in our financial condition or results of operations that reduce capital; • changes in the financial condition or future prospects of issuers of securities that we own; • the concentration of our business in the Northern Virginia as well as the greater Washington, DC metropolitan area and the effect of changes in the economic, political and environmental conditions on this market; • adequacy of our allowance for credit losses; • deterioration of our asset quality; • cyber threats, attacks or events • reliance on third parties for key services • future performance of our loan portfolio with respect to recently originated loans; • additional risks related to new lines of business, products, product enhancements or services; • results of examination of us by our regulators, including the possibility that our regulators may require us to increase our allowance for loan losses or to write-down assets or take other supervisory action; • the effectiveness of our internal controls over financial reporting and our ability to remediate any future material weakness in our internal controls over financial reporting; • liquidity, interest rate and operational risks associated with our business; • implications of our status as a smaller reporting company and as an emerging growth company; and • a work stoppage, forced quarantine, or other interruption or the unavailability of key employees. 32 Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may vary materially from those described herein.
Important factors that could cause actual results to differ materially from those in the forward–looking statements included herein include, but are not limited to: • general economic conditions, either nationally or in our market area, that are worse than expected; • competition among depository and other financial institutions, particularly intensified competition for deposits; • inflation and an interest rate environment that may reduce our margins or reduce the fair value of financial instruments; • adverse changes in the securities markets; • changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory structure and in regulatory fees and capital requirements; • our ability to enter new markets successfully and capitalize on growth opportunities; • our ability to successfully integrate acquired entities; • changes in consumer spending, borrowing and savings habits; • changes in accounting policies and practices; • changes in our organization, compensation and benefit plans; • our ability to attract and retain key employees; • changes in our financial condition or results of operations that reduce capital; • changes in the financial condition or future prospects of issuers of securities that we own; • the concentration of our business in the Northern Virginia as well as the greater Washington, DC metropolitan area and the effect of changes in the economic, political and environmental conditions on this market; • adequacy of our allowance for credit losses; • deterioration of our asset quality; • cyber threats, attacks or events • reliance on third parties for key services • future performance of our loan portfolio with respect to recently originated loans; • additional risks related to new lines of business, products, product enhancements or services; • results of examination of us by our regulators, including the possibility that our regulators may require us to increase our allowance for credit losses or to write-down assets or take other supervisory action; • the effectiveness of our internal controls over financial reporting and our ability to remediate any future material weakness in our internal controls over financial reporting; • liquidity, interest rate and operational risks associated with our business; • implications of our status as a smaller reporting company and as an emerging growth company; and • a work stoppage, forced quarantine, or other interruption or the unavailability of key employees. 35 Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may vary materially from those described herein.
The Company is able to apply and claim a research and development tax credit for its associated work in developing a software platform. In addition, the Company has invested in projects that generate tax credits through the Low Income Housing Tax Credits ("LIHTC") program as well as NMTC projects.
The Company is able to apply and claim a research and development tax credit for its associated work in developing a software platform. The Company has invested in projects that generate tax credits through the Low Income Housing Tax Credits ("LIHTC") program as well as NMTC projects.
While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. 33 See Note 20, Fair Value Presentation, in Notes to Consolidated Financial Statements for a detailed discussion of determining fair value, including pricing validation processes.
While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. 36 See Note 20, Fair Value Presentation, in Notes to Consolidated Financial Statements for a detailed discussion of determining fair value, including pricing validation processes.
In addition to the Company’s financial performance and condition, liquidity may be impacted by the Company’s structure as a bank holding company that is a separate legal entity from the Bank. The Company requires cash for various operating needs that could include payment of dividends to its stockholder, the servicing of debt, and the payment of general corporate expenses.
In addition to the Company’s financial performance and condition, liquidity may be impacted by the Company’s structure as a bank holding company that is a separate legal entity from the Bank. The Company requires cash for various operating needs that could include payment of dividends to its stockholders, the servicing of debt, and the payment of general corporate expenses.
The accounting principles followed by the Company and the methods of applying these principles conform with accounting principles generally accepted in the United States of America and with general practices within the banking industry. The Company’s critical accounting policies relate to (1) the allowance for loan losses, (2) fair value of financial instruments, and (3) derivative financial instruments.
The accounting principles followed by the Company and the methods of applying these principles conform with accounting principles generally accepted in the United States of America and with general practices within the banking industry. The Company’s critical accounting policies relate to (1) the allowance for credit losses, (2) fair value of financial instruments, and (3) derivative financial instruments.
Non-GAAP; refer to Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section “Non-GAAP Measures” of this Form 10-K. 37 Rate/ Volume Analysis The following table presents the effects of changing rates and volumes on net interest income for the periods indicated.
Non-GAAP; refer to Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section “Non-GAAP Measures” of this Form 10-K. 40 Rate/ Volume Analysis The following table presents the effects of changing rates and volumes on net interest income for the periods indicated.
The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. 49 The federal regulatory capital rules apply to all depository institutions as well as to bank holding companies with consolidated assets of $3 billion or more.
The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. 56 The federal regulatory capital rules apply to all depository institutions as well as to bank holding companies with consolidated assets of $3 billion or more.
The Basel III Capital Rules, a comprehensive capital framework for U.S. banking organizations, became effective for the Company and the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Under the Basel III rules, the Company must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios.
The Basel III Capital Rules, a comprehensive capital framework for U.S. banking organizations, became effective for the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Under the Basel III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios.
The Bank’s interest rate swaps with loan customers and dealer counterparties are described more fully in Note 19 in the December 31, 2022, Consolidated Financial Statements. Selected Financial Data The following table sets forth summarized historical consolidated financial information for each of the periods indicated.
The Bank’s interest rate swaps with loan customers and dealer counterparties are described more fully in Note 19 in the December 31, 2023, Consolidated Financial Statements. Selected Financial Data The following table sets forth summarized historical consolidated financial information for each of the periods indicated.
Because the interest rate swaps with loan customers and dealer counterparties are not designated as hedging instruments, adjustments to reflect unrealized gains and losses resulting from changes in fair value of these instruments are reported as noninterest income or noninterest expense, as applicable.
Because the interest rate swaps with loan customers and dealer counterparties are not designated as hedging instruments, adjustments to reflect unrealized gains and losses resulting from changes in fair value of these instruments are reported as non-interest income or non-interest expense, as applicable.
Other short-term investments such as federal funds sold and maturing interest- bearing deposits with other banks, are additional sources of liquidity. 48 The liability portion of the balance sheet provides liquidity through various customers’ interest-bearing and noninterest-bearing deposit accounts and through FHLB and other borrowings.
Other short-term investments such as federal funds sold and maturing interest-bearing deposits with other banks, are additional sources of liquidity. 55 The liability portion of the balance sheet provides liquidity through various customers’ interest-bearing and noninterest-bearing deposit accounts and through FHLB and other borrowings.
This information should be read together with the accompanying consolidated financial statements included in this Form 10-K. The historical information indicated as of and for the years ended December 31, 2022,and 2021 has been derived from the Company's audited consolidated financial statements for the years ended December 31, 2022, and 2021.
This information should be read together with the accompanying consolidated financial statements included in this Form 10-K. The historical information indicated as of and for the years ended December 31, 2023,and 2022 has been derived from the Company's audited consolidated financial statements for the years ended December 31, 2023, and 2022.
Item 6. [Reserved] 31 Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations The purpose of this discussion is to focus on significant changes in the financial condition and results of operations of the Company during the years ended December 31, 2022 and 2021.
Item 6. [Reserved] Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations The purpose of this discussion is to focus on significant changes in the financial condition and results of operations of the Company during the years ended December 31, 2023 and 2022.
Our lending activities are principally directed to our market area consisting of the Washington, D.C. and Northern Virginia metropolitan areas. Loan Portfolio Maturities and Yields . The following table summarizes the scheduled repayments of our loan portfolio at December 31, 2022.
Our lending activities are principally directed to our market area consisting of the Washington, D.C. and Northern Virginia metropolitan areas. Loan Portfolio Maturities and Yields . The following table summarizes the scheduled repayments of our loan portfolio at December 31, 2023.
Brokered deposits, federal funds purchased, and other short-term borrowings are additional sources of liquidity and, basically, represent the Company’s incremental borrowing capacity. These sources of liquidity are used as necessary to fund asset growth and meet short-term liquidity needs.
Wholesale deposits, federal funds purchased, and other short-term borrowings are additional sources of liquidity and, basically, represent the Company’s incremental borrowing capacity. These sources of liquidity are used as necessary to fund asset growth and meet short-term liquidity needs.
Management’s periodic evaluation of the adequacy of the allowance is based on various factors, including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss or loan pools, the fair value of the underlying collateral, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses.
Management’s periodic evaluation of the adequacy of the allowance is based on various factors, including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan losses on loan pools, the fair value of the underlying collateral, current and future economic conditions and other qualitative and quantitative factors which could affect potential credit losses.
Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios of Total capital, Common Equity Tier 1 capital, and Tier 1 capital (as defined in the regulations) to risk weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined).
Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of Total capital, Common Equity Tier 1 capital, and Tier 1 capital (as defined in the regulations) to risk weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined).
The Company also utilizes brokered deposits as a funding source in addition to customer deposits. Scheduled payments, as well as prepayments, and maturities from portfolios of loans and investment securities also provide a stable source of funds.
The Company also utilizes wholesale deposits as a funding source in addition to customer deposits. Scheduled payments, as well as prepayments, and maturities from portfolios of loans and investment securities also provide a stable source of funds.
The increase in net interest income was driven by an increase in loan production and increase in interest rates on variable rate credits and loans that repriced during the year ended December 31, 2022.
The increase in net interest income was driven by an increase in loan production and increase in interest rates on variable rate credits and loans that repriced during the year ended December 31, 2023.
The Avenu division held $62.9 million in average non-interest bearing deposits which provides tremendous value to the Company, while simultaneously establishing a new division. Avenu is developing a comprehensive hosted BaaS software platform that will provide Fintechs with a subledger integrated within a regulatory compliant framework, easily connectable application programming interfaces ("APIs"), and access to banking payment networks.
The Avenu division held $45.0 million in average non-interest bearing deposits which provides tremendous value to the Company, while simultaneously establishing a new division. Avenu is developing a comprehensive hosted BaaS software platform that will provide Fintechs with a subledger integrated within a regulatory compliant framework, easily connectable application programming interfaces ("APIs"), and access to banking payment networks.
Because of uncertainties associated with regional economic conditions, collateral values, and future cash flows on impaired loans, it is reasonably possible that management’s estimate of probable credit losses inherent in the loan portfolio and the related allowance may change materially in the near-term.
Because of uncertainties associated with regional economic conditions, collateral values, and future cash flows on individually evaluated loans, it is reasonably possible that management’s estimate of probable credit losses inherent in the loan portfolio and the related allowance may change materially in the near-term.
Management believes, as of December 31, 2022, the Company and the Bank meets all capital adequacy requirements to which it is subject. As of December 31, 2022 and 2021, the most recent notification from the Federal Reserve Bank of Richmond categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.
Management believes, as of December 31, 2023, the Bank meets all capital adequacy requirements to which it is subject. As of December 31, 2023 and 2022, the most recent notification from the Federal Reserve Bank of Richmond categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.
All amounts set forth are included in the Results of Operations for the Year Ended December 31, 2022 and 2021 for MainStreet Bancshares, Inc. unless indicated otherwise.
All amounts set forth are included in the Results of Operations for the Year Ended December 31, 2023 and 2022 for MainStreet Bancshares, Inc. unless indicated otherwise.
The following table sets forth the major components of net interest income and the related yields and rates for the year ended December 31, 2022, compared to the year ended December 31, 2021.
The following table sets forth the major components of net interest income and the related yields and rates for the year ended December 31, 2023, compared to the year ended December 31, 2022.
Even if the borrower is not presently in default, management will consider the likelihood that cash flow shortages, adverse economic conditions and negative trends may result in a payment default in the near future. 43 As a percentage of total assets, nonperforming assets were 0.00% at December 31, 2022, compared with 0.05% at December 31, 2021.
Even if the borrower is not presently in default, management will consider the likelihood that cash flow shortages, adverse economic conditions and negative trends may result in a payment default in the near future. 50 As a percentage of total assets, nonperforming assets were 0.05% at December 31, 2023, compared with 0.00% at December 31, 2022.
We believe that we have enough sources of liquidity to satisfy our short and long-term liquidity needs as of December 31, 2022.
We believe that we have enough sources of liquidity to satisfy our short and long-term liquidity needs as of December 31, 2023.
The capital conservation buffer was phased in from 0.0% for 2015 to 2.50% by 2019. The capital conservation buffer for 2022 and 2021 is 2.50%.
The capital conservation buffer was phased in from 0.0% for 2015 to 2.50% by 2019. The capital conservation buffer for 2023 and 2022 is 2.50%.
The Bank’s actual regulatory capital amounts and ratios as of December 31, 2022 and 2021 are presented in the table below.
The Bank’s actual regulatory capital amounts and ratios as of December 31, 2023 and 2022 are presented in the table below.
Analysis of Results of Operations for the Year Ended December 31, 2022 Net Income The following table sets forth the principal components of net income (loss) for the Avenu division of MainStreet Bank for the periods indicated.
Avenu, a division of MainStreet Bank Analysis of Results of Operations for the Year Ended December 31, 2023 Net Income The following table sets forth the principal components of net income (loss) for the Avenu division of MainStreet Bank for the periods indicated.
(2) Efficiency ratio is calculated as non-interest expense as a percentage of net interest income and non-interest income. 35 Analysis of Results of Operations for the Years Ended December 31, 2022 and 2021 Net Income The following table sets forth the principal components of net income for the periods indicated.
(2) Efficiency ratio is calculated as non-interest expense as a percentage of net interest income and non-interest income. 38 Analysis of Results of Operations for the Years Ended December 31, 2023 and 2022 Net Income The following table sets forth the principal components of net income for the periods indicated.
Non-performing loans were $0 at December 31, 2021 and $21,000 at December 31, 2022. On September 22, 2022, the Company completed the sale of a loan note for a customer that had stopped making payments and declared bankruptcy.
Non-performing loans were $21,000 at December 31, 2022 and $1.0 million at December 31, 2023. On September 22, 2022, the Company completed the sale of a loan note for a customer that had stopped making payments and declared bankruptcy.
In determining the level of the allowance for loan losses, we consider past and current loss experience, evaluations of real estate collateral, current economic conditions, volume and type of lending, adverse situations that may affect a borrower’s ability to repay a loan and the levels of non-performing loans.
In determining the level of the allowance for credit and off-balance sheet losses, we consider past and current loss experience, evaluations of real estate collateral, current and future economic conditions, volume and type of lending, adverse situations that may affect a borrower’s ability to repay a loan and the levels of non-performing loans.
FHLB advances, other secured borrowings, federal funds purchased, and other short-term borrowed funds, as well as longer-term debt issued through the capital markets, all provide supplemental liquidity sources. The Company’s funding activities are monitored and governed through the Company’s asset/liability management process Deposits Total deposits increased by $100.9 million from December 31, 2021 to December 31, 2022.
FHLB advances, other secured borrowings, federal funds purchased, and other short-term borrowed funds, as well as longer-term debt issued through the capital markets, all provide supplemental liquidity sources. The Company’s funding activities are monitored and governed through the Company’s asset/liability management process Deposits Total deposits increased by $173.2 million from December 31, 2022 to December 31, 2023.
Net cash used in investing activities, which consists primarily of disbursements for loan originations and the purchase of securities, offset by principal collections on loans and proceeds from maturing securities, was $228.7 million and $60.5 million for the twelve months ended December 31, 2022, and December 31, 2021, respectively.
Net cash used in investing activities, which consists primarily of disbursements for loan originations and the purchase of securities, offset by principal collections on loans and proceeds from maturing securities, was $130.7 million and $228.7 million for the twelve months ended December 31, 2023, and December 31, 2022, respectively.
The following table sets forth the allowance for loan losses allocated by loan category and the percent of the allowance in each category to the total allocated allowance at the dates indicated.
The following table sets forth the allowance for credit losses on loans allocated by loan category and the percent of the allowance in each category to the total allocated allowance on credit losses for loans at the dates indicated.
Certificates of deposit due within one year of December 31, 2022, totaled $516.9 million of total deposits. If these deposits do not remain with us, we will be required to seek other sources of funds in the normal course of business, including other deposits and Federal Home Loan Bank advances.
Certificates of deposit due within one year of December 31, 2023, totaled $463.7 million of total deposits. If these deposits do not remain with us, we will be required to seek other sources of funds in the normal course of business, including other deposits and Federal Home Loan Bank advances.
As of December 31, 2022, the Company had no loans placed on nonaccrual status. See Note 1, Organization, Basis of Presentation, and Impact of Recently Issued Accounting Pronouncements and Note 5, Allowance for Loan Losses, in Notes to Consolidated Financial Statements for further information on the Company’s credit grade categories, which are derived from standard regulatory rating definitions.
As of December 31, 2023, the Company had $1.0 million in loans on nonaccrual status. See Note 1, Organization, Basis of Presentation, and Impact of Recently Issued Accounting Pronouncements and Note 5, Allowance for Credit Losses, in Notes to Consolidated Financial Statements for further information on the Company’s credit grade categories, which are derived from standard regulatory rating definitions.
As a result of tax regulation, the Company has included assessments in income tax expense for state tax liabilities during 2022. For the year ended December 31, 2022, the Bank had an effective tax rate of 20.1%, compared to effective federal tax rate of 20.7% for the year ended December 31, 2021.
As a result of tax regulation, the Company has included assessments in income tax expense for state tax liabilities during 2023. For the year ended December 31, 2023, the Bank had an effective tax rate of 19.0%, compared to effective federal tax rate of 20.1% for the year ended December 31, 2022.
The increase in both categories was primarily due to rates on variable securities increasing with the current rate environment and lower yields on investment securities maturing during the period. The rate paid on interest bearing deposits increased to 1.14% during the year ended December 31, 2022, from 0.90% during the year ended December 31, 2021.
The increase in both categories was primarily due to rates on variable securities increasing with the current rate environment and lower yields on investment securities maturing during the period. The rate paid on interest bearing deposits increased to 3.61% during the year ended December 31, 2023, from 1.14% during the year ended December 31, 2022.
Derivative Financial Instruments: The Bank recognizes derivative financial instruments at fair value as either other assets or other liabilities in the consolidated balance sheet. The Bank’s derivative financial instruments include interest rate swaps with certain qualifying commercial loan customers and dealer counterparties.
Derivative Financial Instruments: The Bank recognizes derivative financial instruments at fair value as either other assets or other liabilities in the consolidated statement of financial condition. The Bank’s derivative financial instruments include interest rate swaps with certain qualifying commercial loan customers and dealer counterparties.
Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash provided by operating activities was $33.5 million and $29.1 million for the twelve months ended December 31, 2022, and December 31, 2021, respectively.
Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash provided by operating activities was $31.6 million and $33.5 million for the twelve months ended December 31, 2023, and December 31, 2022, respectively.
The following table summarizes asset quality information at December 31, 2022, and December 31, 2021.
The following table summarizes asset quality information at December 31, 2023, and December 31, 2022.
The allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.
The allowance for credit losses on loans allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.
At December 31, 2022 and 2021, we were permitted to borrow up to an aggregate total of $465.0 million and $414.0 million, respectively, from the Federal Home Loan Bank of Richmond. There were Federal Home Loan Bank borrowings outstanding of $100.0 million and $0 at December 31, 2022, and December 31, 2021, respectively.
At December 31, 2023 and 2022, we were permitted to borrow up to an aggregate total of $504.8 million and $465.0 million, respectively, from the Federal Home Loan Bank of Richmond. There were Federal Home Loan Bank borrowings outstanding of $0 and $100.0 million at December 31, 2023, and December 31, 2022, respectively.
During the year ended December 31, 2021, there were $32,000 in charge-offs recorded and recoveries received of $27,000. 38 Non-Interest Income Our primary sources of non-interest income are service charges on deposit accounts, such as interchange fees and statement fees, income earned on bank owned life insurance, fees earned from executing interest rate swaps on commercial loans, and gains realized on the sale of the guaranteed portion of Small Business Administration (“SBA”) loans.
During the year ended December 31, 2022, there were no charge-offs recorded and recoveries received of $19,000. 41 Non-Interest Income Our primary sources of non-interest income are service charges on deposit accounts, such as interchange fees and statement fees, income earned on bank owned life insurance, fees earned from executing interest rate swaps on commercial loans, and gains realized on the sale of the guaranteed portion of Small Business Administration (“SBA”) loans.
Salaries and employee benefits expense increased by $4.5 million to $23.8 million for the year ended December 31, 2022 from $19.3 million for the year ended December 31, 2021 primarily as a result of increasing our personnel team members by 30 employees.
Salaries and employee benefits expense increased by $4.5 million to $28.3 million for the year ended December 31, 2023 from $23.8 million for the year ended December 31, 2022 primarily as a result of increasing our personnel team members by 18 employees.
The allowance is increased by a provision for loans losses which is charged to expense and reduced by full and partial charge-offs, net of recoveries. Changes in the allowance relating to impaired loans are charged or credited to the provision for loan losses.
The allowance is increased by a provision for credit losses on loans which is charged to expense and reduced by full and partial charge-offs, net of recoveries. Changes in the allowance relating to individually evaluated loans are charged or credited to the provision for credit losses on loans.
At December 31, 2022, the investment securities portfolio includes $62.6 million of investment securities available for sale and $17.6 million of investment securities held to maturity compared to $99.9 million of investment securities available for sale and $20.3 million of investment securities held to maturity at December 31, 2021.
At December 31, 2023, the investment securities portfolio includes $59.9 million of investment securities available for sale and $17.3 million of investment securities held to maturity compared to $62.6 million of investment securities available for sale and $17.6 million of investment securities held to maturity at December 31, 2022.
Fluctuations in interest rates as well as changes in the volume and mix of earning assets and interest-bearing liabilities can impact net interest income and net interest margin. Net interest income before provision for or recovery of loan losses totaled $70.0 million for the year ended December 31, 2022, compared to $53.5 million for the year ended December 31, 2021.
Fluctuations in interest rates as well as changes in the volume and mix of earning assets and interest-bearing liabilities can impact net interest income and net interest margin. Net interest income before provision for or recovery of credit losses totaled $75.9 million for the year ended December 31, 2023, compared to $70.0 million for the year ended December 31, 2022.
Establishing a trading portfolio would require specific authorization by the Board of Directors. The total investment securities portfolio, including both investment securities available for sale and investment securities held to maturity, was $80.3 million at December 31, 2022, a decrease of $40.0 million compared with December 31, 2021.
Establishing a trading portfolio would require specific authorization by the Board of Directors. The total investment securities portfolio, including both investment securities available for sale and investment securities held to maturity, was $77.2 million at December 31, 2023, a decrease of $3.1 million compared with December 31, 2022.
The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period. At December 31, 2022, cash and cash equivalents totaled $130.6 million. Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $62.6 million at December 31, 2022.
The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period. At December 31, 2023, cash and cash equivalents totaled $114.5 million. Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $59.9 million at December 31, 2023.
Certificates of deposit in amounts in excess of the FDIC insurance limit of $250,000 totaled approximately $331.3 million. The following table sets forth the maturity of these certificates as of December 31, 2022.
Certificates of deposit in amounts in excess of the FDIC insurance limit of $250,000 totaled approximately $99.9 million. The following table sets forth the maturity of these certificates as of December 31, 2023.
There were no net repayments from the Federal Home Loan Bank for year ended 2022. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments.
There were repayments of $100.0 million to the Federal Home Loan Bank for year ended 2023. We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments.
For the year ended December 31, 2022, the Avenu division recorded a net loss of $433,000. As the Company develops the software and ramps up the resources needed to operate a new division, elevated levels of non-interest expenses were anticipated.
For the year ended December 31, 2023, the Avenu division recorded net income of $51,000. As the Company develops the software and ramps up the resources needed to operate a new division, elevated levels of non-interest expenses are anticipated.
For the year ended December 31, 2022, the yield on the taxable investment securities portfolio was 2.20% compared to 2.08% for the year ended December 31, 2021. For the year ended December 31, 2022, the yield on the tax-exempt investment securities portfolio was 3.48% compared to 3.42% for the year ended December 31, 2021.
For the year ended December 31, 2023, the yield on the taxable investment securities portfolio was 2.67% compared to 2.20% for the year ended December 31, 2022. For the year ended December 31, 2023, the yield on the tax-exempt investment securities portfolio was 3.57% compared to 3.48% for the year ended December 31, 2022.
Non-interest expense also includes operational expenses, such as occupancy and equipment expenses, professional fees, advertising expenses and other general and administrative expenses, including FDIC assessments, communications, travel, meals, training, supplies and postage.
The largest component of non-interest expense is salaries and employee benefits. Non-interest expense also includes operational expenses, such as occupancy and equipment expenses, professional fees, advertising expenses and other general and administrative expenses, including FDIC assessments, communications, travel, meals, training, supplies and postage.
Forward-Looking Statements This Annual Report on Form 10-K contains certain forward-looking statements and information relating to the Company within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on the beliefs of management as well as assumptions made by and information currently available to management.
This discussion and analysis should be read in conjunction with the accompanying consolidated financial statements. 34 Forward-Looking Statements This Annual Report on Form 10-K contains certain forward-looking statements and information relating to the Company within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on the beliefs of management as well as assumptions made by and information currently available to management.
At December 31, 2022 2021 (Dollars in thousands) Allowance for Loan Losses Percent of Allowance in Each Category to Total Allocated Allowance Percent of Loans in Each Category to Total Loans Allowance for Loan Losses Percent of Allowance in Each Category to Total Allocated Allowance Percent of Loans in Each Category to Total Loans Residential Real Estate: Single family $ 1,240 8.8 % 11.2 % $ 1,119 9.6 % 11.9 % Multifamily 906 6.4 % 13.5 % 551 4.7 % 10.1 % Farmland — — 0.0 % 2 0.0 % 0.1 % Commercial Real Estate: Owner occupied 2,102 14.9 % 14.3 % 1,859 15.9 % 12.7 % Non-owner occupied 5,057 35.8 % 29.5 % 3,830 32.7 % 26.6 % Construction and Land Development 3,347 23.7 % 24.6 % 2,697 23.1 % 24.8 % Commercial – Non Real Estate: Commercial and industrial 1,418 10.0 % 6.1 % 1,540 13.2 % 12.1 % Consumer – Non Real Estate: Unsecured — — 0.1 % 32 0.3 % 0.0 % Secured 44 0.4 % 0.7 % 67 0.6 % 1.7 % Total $ 14,114 100.0 % 100.0 % $ 11,697 100.0 % 100.0 % Funding Activities Deposits are the primary source of funds for lending and investing activities and their cost is the largest category of interest expense.
At December 31, 2023 2022 (Dollars in thousands) Allowance for Credit Losses - Loans Percent of Allowance in Each Category to Total Allocated Allowance Percent of Loans in Each Category to Total Loans Allowance for Loan Losses Percent of Allowance in Each Category to Total Allocated Allowance Percent of Loans in Each Category to Total Loans Residential Real Estate: Single family $ 1,510 9.1 % 11.8 % $ 1,240 8.8 % 11.2 % Multifamily 1,084 6.6 % 15.7 % 906 6.4 % 13.5 % Commercial Real Estate: Owner occupied 3,393 20.6 % 16.3 % 2,102 14.9 % 14.3 % Non-owner occupied 5,495 33.3 % 26.7 % 5,057 35.8 % 29.5 % Construction and Land Development 3,575 21.7 % 24.9 % 3,347 23.7 % 24.6 % Commercial – Non Real Estate: Commercial and industrial 1,435 8.7 % 4.4 % 1,418 10.0 % 6.1 % Consumer – Non Real Estate: Secured 14 0.1 % 0.2 % 44 0.4 % 0.8 % Total $ 16,506 100.0 % 100.0 % $ 14,114 100.0 % 100.0 % Funding Activities Deposits are the primary source of funds for lending and investing activities and their cost is the largest category of interest expense.
There were no sales of available-for-sale debt securities in 2022 or 2021. Net cash provided by financing activities was $232.6 million and used in financing activities was $14.2 million for the twelve months ended December 31, 2022 and 2021, respectively, which consisted primarily of increases in interest bearing deposits and FHLB advances for the twelve months ended December 31, 2022.
There were no sales of available-for-sale debt securities in 2023 or 2022. Net cash provided by financing activities was $83.0 million and $232.6 million for the twelve months ended December 31, 2023 and 2022, respectively, which consisted primarily of increases in interest bearing deposits and federal funds purchased for the twelve months ended December 31, 2023.
The increase primarily reflects the maturity of lower yielding loans and higher yields on new and variable rate loans based on higher interest rates during the year. The Federal Reserve increased its targeted benchmark interest rate 425 - 450 basis points by the year end, which impacted yields obtained on new loans throughout the year.
The increase primarily reflects the maturity of lower yielding loans and higher yields on new and variable rate loans based on higher interest rates during the year. The Federal Reserve increased its targeted benchmark interest rate to a range of 525 - 550 basis points in 2023, which impacted yields obtained on new loans throughout the year.
The amount of the allowance is based on management’s evaluation of the collectability of the loan portfolio, including the nature of the portfolio, credit concentrations, trends in historical loss experience, specific impaired loans, and economic conditions. Allowances for impaired loans are generally determined based on collateral values or the present value of estimated cash flows.
The amount of the allowance is based on management’s evaluation of the collectability of the loan portfolio, including the nature of the portfolio, credit concentrations, trends in historical loss experience, specific individually evaluated loans, and current and future economic conditions. Allowances for individually evaluated loans are generally determined based on collateral values.
Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Company’s creditworthiness, among other things, as well as other unobservable parameters. Any such valuation adjustments are applied consistently over time.
These adjustments may include amounts to reflect counterparty credit quality and the Company’s creditworthiness, among other things, as well as other unobservable parameters. Any such valuation adjustments are applied consistently over time.
The allowance for loan losses is assessed on a monthly basis and provisions are made for loan losses as required in order to maintain the allowance.
The allowance for credit losses on loans is assessed on a monthly basis and provisions are made for credit losses on loans as required in order to maintain the allowance. The allowance for off-balance sheet credit is assessed quarterly and provisions are made to maintain the allowance.
The allowance for loan losses is maintained at a level which, in management’s judgment, is adequate to absorb probable and estimable credit losses inherent in the loan portfolio.
Analysis and Determination of the Allowance for Credit Loss on Loans. The allowance for credit losses on loans is maintained at a level which, in management’s judgment, is adequate to absorb probable and estimable future credit losses in the loan portfolio.
There were $19,000 in net loan recoveries and $5,000 in net loan charge-offs during the years ended December 31, 2022 and December 31, 2021, respectively. 45 Allocation of Allowance for Loan Losses .
There were $446,000 in net loan charge-offs and $19,000 in net loan recoveries during the years ended December 31, 2023 and December 31, 2022, respectively. 52 Allocation of Allowance for Credit Losses on Loans .
An integral part of their examination process, the Federal Reserve Board will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses. 44 The following table sets forth activity in our allowance for loan losses for the periods indicated.
An integral part of their examination process, the Federal Reserve Board will periodically review our allowance for credit losses, and as a result of such reviews, we may have to adjust our allowance for credit losses.
The deposit service fees largely remained consistent for the year ended December 31, 2022, as compared to the same period in 2021. Non-Interest Expense Generally, non-interest expense is composed of all employee expenses and costs associated with operating our facilities, obtaining and retaining customer relationships and providing bank services. The largest component of non-interest expense is salaries and employee benefits.
The deposit service fees decreased $271,000 for the year ended December 31, 2023, as compared to the same period in 2022, due to a decrease in customer activity. Non-Interest Expense Generally, non-interest expense is composed of all employee expenses and costs associated with operating our facilities, obtaining and retaining customer relationships and providing bank services.
December 31, December 31, 2022 2021 (Dollars in thousands) Loans accruing past 90 days: Commercial and industrial $ 15 $ — Consumer non real estate - secured 6 — Total non-performing loans 21 — Other real estate owned — 775 Total non-performing assets $ 21 $ 775 Ratios: Total non-performing loans to gross loans receivable 0.00 % 0.00 % Total non-performing loans to total assets 0.00 % 0.00 % Total non-performing assets to total assets 0.00 % 0.05 % There was no interest income that would have been recorded for the years ended December 31, 2022 and 2021 had non-accruing loans been current according to their original terms.
December 31, December 31, 2023 2022 (Dollars in thousands) Non-accrual loans: Residential real estate Single family $ 851 $ — Commercial and industrial 149 — Total non-accrual loans 1,000 — Loans accruing past 90 days: Commercial and industrial — 15 Consumer non real estate - secured 4 6 Total non-performing loans 1,004 21 Total non-performing assets $ 1,004 $ 21 Ratios: Total non-performing loans to gross loans receivable 0.06 % 0.00 % Total non-performing loans to total assets 0.05 % 0.00 % Total non-accrual loans to gross loans receivable 0.05 % 0.00 % Interest income that would have been recorded for the years ended December 31, 2023 and 2022 had non-accruing loans been current according to their original terms was $133,092 and $0, respectively.
The Company’s ability to raise funding at competitive prices is affected by the rating agencies’ views of the Company’s credit quality, liquidity, capital and earnings. Management meets with the rating agencies on a routine basis to discuss the current outlook for the Company.
The Company’s ability to raise funding at competitive prices is affected by the rating agencies’ views of the Company’s credit quality, liquidity, capital and earnings. Management is rated by an independent rating agency annually and is provided with independent current outlook for the Company.
The following table presents, for the periods indicated, the major categories of non-interest income: For the Year Ended December 31, 2022 2021 % Change (In thousands) Non-interest income Deposit account service charges $ 2,420 $ 2,426 -0.25 % Bank owned life insurance income 1,008 900 12.00 % Loan swap fee income 619 83 645.78 % Net gain on called held-to-maturity securities 4 6 -33.33 % Net gain (loss) on sale of loans (168 ) 847 -119.83 % Other fee income 951 1,848 -48.54 % Total non-interest income $ 4,834 $ 6,110 -20.88 % Non-interest income decreased $1.3 million, or 20.9%, to $4.8 million for the year ended December 31, 2022 from $6.1 million for the year ended December 31, 2021.
The following table presents, for the periods indicated, the major categories of non-interest income: For the Year Ended December 31, 2023 2022 % Change (In thousands) Non-interest income Deposit account service charges $ 2,149 $ 2,420 -11.20 % Bank owned life insurance income 1,069 1,008 6.05 % Loan swap fee income — 619 -100.00 % Net gain on called held-to-maturity securities — 4 -100.00 % Net gain (loss) on sale of loans — (168 ) -100.00 % Other fee income 420 951 -55.84 % Total non-interest income $ 3,638 $ 4,834 -24.74 % Non-interest income decreased $1.2 million, or 24.7%, to $3.6 million for the year ended December 31, 2023 from $4.8 million for the year ended December 31, 2022.
The allowance for loan losses increased to $14.1 million at December 31, 2022 from $11.7 million at December 31, 2021 as a direct result of normal loan provisions in conjunction with loan growth throughout the year.
The allowance for credit losses on loans increased to $16.5 million at December 31, 2023 from $14.1 million at December 31, 2022 as a direct result of adopting the CECL accounting standard and normal credit provisions in conjunction with loan growth throughout the year.
Income Tax Expense Income tax expense increased $929,000, or 16.1%, to $6.7 million for the year ended December 31, 2022 from $5.8 million for the year ended December 31, 2021.
Income Tax Expense Income tax expense decreased $475,000, or 7.1%, to $6.2 million for the year ended December 31, 2023 from $6.7 million for the year ended December 31, 2022.
The goal for the Avenu team is to deploy the platform in 2023. Comparison of Statements of Financial Condition at December 31, 2022 and at December 31, 2021 Total Assets Total assets increased $278.3 million, or 16.9%, to $1.9 billion at December 31, 2022 from $1.6 billion at December 31, 2021.
The Avenu team will deploy the platform in 2024. Comparison of Statements of Financial Condition at December 31, 2023 and at December 31, 2022 Total Assets Total assets increased $109.7 million, or 5.7%, to $2.0 billion at December 31, 2023 from $1.9 billion at December 31, 2022.
This increase was a result of higher rates paid on all outstanding deposits in conjunction with the increasing rate environment throughout the year. 36 The rate paid on FHLB borrowings for the year ended December 31, 2022 was 1.45% compared to the prior year when the bank did not have any FHLB borrowings outstanding.
This increase was a result of higher rates paid on all outstanding deposits in conjunction with the increasing rate environment throughout the year. 39 The rate paid on FHLB borrowings and federal funds purchased for the year ended December 31, 2023 was 4.90% and 5.36%, respectively, compared to the prior year of 1.45% for FHLB borrowings and no interest paid on federal funds purchased.
The following discussion supplements and provides information about the major components of the results of operations, financial condition, liquidity and capital resources of the Company. This discussion and analysis should be read in conjunction with the accompanying consolidated financial statements.
The following discussion supplements and provides information about the major components of the results of operations, financial condition, liquidity and capital resources of the Company.
All loans which are 30 or more days past due at the end of the month are reported to the Board of Directors.
A loan’s past due status is based on the contractual due date of the most delinquent payment due. All loans which are 30 or more days past due at the end of the month are reported to the Board of Directors.
Actual Capital Adequacy Purposes To Be Well Capitalized Under the Prompt Corrective Action Provision (Dollars in thousands) Amount Ratio Amount Ratio Amount Ratio As of December 31, 2022 Total capital (to risk-weighted assets) $ 286,572 16.27 % $ 140,929 ≥ 8.0% $ 176,161 ≥ 10.0% Common equity tier 1 capital (to risk-weighted assets) $ 272,458 15.47 % $ 79,272 ≥ 4.5% $ 114,504 ≥ 6.5% Tier 1 capital (to risk-weighted assets) $ 272,458 15.47 % $ 105,696 ≥ 6.0% $ 140,929 ≥ 8.0% Tier 1 capital (to average assets) $ 272,538 15.05 % $ 72,435 ≥ 4.0% $ 90,544 ≥ 5.0% As of December 31, 2021 Total capital (to risk-weighted assets) $ 227,359 16.06 % $ 113,249 ≥ 8.0% $ 141,562 ≥ 10.0% Common equity tier 1 capital (to risk-weighted assets) $ 215,662 15.23 % $ 63,703 ≥ 4.5% $ 92,015 ≥ 6.5% Tier 1 capital (to risk-weighted assets) $ 215,662 15.23 % $ 84,937 ≥ 6.0% $ 113,249 ≥ 8.0% Tier 1 capital (to average assets) $ 215,662 12.90 % $ 66,898 ≥ 4.0% $ 83,622 ≥ 5.0% Non-GAAP Measures In reporting the results of December 31, 2022, the Company has provided supplemental performance measures on an operating basis.
Actual Capital Adequacy Purposes To Be Well Capitalized Under the Prompt Corrective Action Provision (Dollars in thousands) Amount Ratio Amount Ratio Amount Ratio As of December 31, 2023 Total capital (to risk-weighted assets) $ 312,069 17.18 % $ 145,300 ≥ 8.0% $ 181,625 ≥ 10.0% Common equity tier 1 capital (to risk-weighted assets) $ 294,553 16.22 % $ 81,731 ≥ 4.5% $ 118,056 ≥ 6.5% Tier 1 capital (to risk-weighted assets) $ 294,553 16.22 % $ 108,975 ≥ 6.0% $ 145,300 ≥ 8.0% Tier 1 capital (to average assets) $ 294,553 14.66 % $ 80,375 ≥ 4.0% $ 100,469 ≥ 5.0% As of December 31, 2022 Total capital (to risk-weighted assets) $ 286,572 16.27 % $ 140,929 ≥ 8.0% $ 176,161 ≥ 10.0% Common equity tier 1 capital (to risk-weighted assets) $ 272,458 15.47 % $ 79,272 ≥ 4.5% $ 114,504 ≥ 6.5% Tier 1 capital (to risk-weighted assets) $ 272,458 15.47 % $ 105,696 ≥ 6.0% $ 140,929 ≥ 8.0% Tier 1 capital (to average assets) $ 272,458 15.05 % $ 72,435 ≥ 4.0% $ 90,544 ≥ 5.0% Non-GAAP Measures In reporting the results of December 31, 2023, the Company has provided supplemental performance measures on an operating basis.
The Company believes that tangible common stockholders equity, excluding intangible assets, is a meaningful supplement to GAAP financial measures and useful to investors because it provides an additional measure to calculate the book value of our common shares by removing the value of a subjective portion of our balance sheet. 50 The following table reconciles these non-GAAP measures from their respective GAAP basis measures for the years ended December 31, For the year ended December 31, (Dollars in thousands) 2022 2021 Net interest margin (FTE) Net interest income (GAAP) $ 70,009 $ 53,536 FTE adjustment on tax-exempt securities 281 282 Net interest income (FTE) (non-GAAP) 70,290 53,818 Average interest earning assets $ 1,676,649 1,605,783 Net interest margin (GAAP) 4.18 % 3.33 % Net interest margin (FTE) (non-GAAP) 4.19 % 3.35 % Stockholders equity, adjusted Total stockholders equity (GAAP) $ 198,282 $ 188,788 Less: preferred stock (27,263 ) (27,263 ) Total common stockholders equity (GAAP) 171,019 161,525 Less: intangible assets 9,149 2,493 Tangible common stockholders equity (non-GAAP) 161,870 159,032 Shares outstanding 7,442,743 7,595,781 Tangible book value per common share (non-GAAP) $ 21.75 $ 20.94 51
The Company believes that tangible common stockholders' equity, excluding intangible assets, is a meaningful supplement to GAAP financial measures and useful to investors because it provides an additional measure to calculate the book value of our common shares by removing the value of a subjective portion of our balance sheet. 57 The following table reconciles these non-GAAP measures from their respective GAAP basis measures for the years ended December 31, For the year ended December 31, (Dollars in thousands) 2023 2022 Net interest margin (FTE) Net interest income (GAAP) $ 75,947 $ 70,009 FTE adjustment on tax-exempt securities 283 281 Net interest income (FTE) (non-GAAP) 76,230 70,290 Average interest earning assets $ 1,869,644 1,676,649 Net interest margin (GAAP) 4.06 % 4.18 % Net interest margin (FTE) (non-GAAP) 4.08 % 4.19 % Stockholders' equity, adjusted Total stockholders' equity (GAAP) $ 221,517 $ 198,282 Less: preferred stock (27,263 ) (27,263 ) Total common stockholders' equity (GAAP) 194,254 171,019 Less: intangible assets 14,657 9,149 Tangible common stockholders' equity (non-GAAP) 179,597 161,870 Shares outstanding 7,527,415 7,442,743 Tangible book value per common share (non-GAAP) $ 23.86 $ 21.75 Yield on earning assets (FTE) Total interest income 124,123 83,845 FTE adjustment on tax-exempt securities 283 281 Total interest income (FTE) (non-GAAP) 124,406 84,126 Average interest earning assets 1,869,644 1,676,649 Yield on earning assets (GAAP) 6.64 % 5.00 % Yield on earning assets (FTE) (non-GAAP) 6.65 % 5.02 % Net interest spread (FTE) Yield on earning assets (GAAP) 6.64 % 5.00 % Yield on earning assets (FTE) (non-GAAP) 6.65 % 5.02 % Yield on interest-bearing liabilities 3.70 % 1.36 % Net interest spread (GAAP) 2.94 % 3.64 % Net interest spread (FTE) (non-GAAP) 2.95 % 3.66 % 58