Biggest change(dollars in thousands) December 31, 2022 % of Loan Type to Total Loans December 31, 2021 % of Loan Type to Total Loans Commercial mortgage $ 4,095 33% $ 4,950 37% Home equity lines and loans 188 3% 224 4% Residential mortgage 948 13% 283 5% Construction 3,075 16% 2,042 12% Commercial and industrial 4,012 19% 6,533 28% Small business loans 4,909 8% 3,737 8% Consumer 3 —% 3 —% Leases 1,598 8% 986 6% Total $ 18,828 100% $ 18,758 100% The following table provides information on (charge-offs) and recoveries by loan category: December 31, 2022 December 31, 2021 Home equity lines and loans $ 31 $ 1 Residential mortgage 2 5 Commercial and industrial 97 41 Consumer 4 4 Leases (2,552) (130) Total Net Charge-offs $ (2,418) $ (79) Deposits The following table presents the major categories of deposits at the dates indicated: (Dollars in thousands) December 31, 2022 December 31, 2021 $ Change % Change Noninterest-bearing deposits $ 301,727 $ 274,528 $ 27,199 9.9 % Interest-bearing deposits: Interest-bearing demand deposits 219,838 268,248 (48,410) (18.0) % Money market and savings deposits 697,564 697,628 (64) — % Time deposits 493,350 206,009 287,341 139.5 % Total interest-bearing deposits 1,410,752 1,171,885 238,867 20.4 % Total deposits $ 1,712,479 $ 1,446,413 $ 266,066 18.4 % Total deposits were $1.7 billion as of December 31, 2022, up $266.1 million, or 18.4%, from December 31, 2021.
Biggest changeThe following table provides information on net (charge-offs) and recoveries by loan category for the years ended: December 31, 2023 December 31, 2022 Home equity lines and loans $ (82) $ 31 Residential mortgage — 2 Commercial and industrial (209) 97 Small business loans (1,483) — Consumer 2 4 Leases (3,779) (2,552) Total Net Charge-offs $ (5,551) $ (2,418) 35 Deposits The following table presents the major categories of deposits at the dates indicated: (Dollars in thousands) December 31, 2023 December 31, 2022 $ Change % Change Noninterest-bearing deposits $ 239,289 $ 301,727 $ (62,438) (20.7) % Interest-bearing deposits: Interest-bearing demand deposits 150,898 219,838 (68,940) (31.4) % Money market and savings deposits 747,803 697,564 50,239 7.2 % Time deposits 685,472 493,350 192,122 38.9 % Total interest-bearing deposits 1,584,173 1,410,752 173,421 12.3 % Total deposits $ 1,823,462 $ 1,712,479 $ 110,983 6.5 % Total deposits were $1.8 billion as of December 31, 2023, up $111.0 million, or 6.5%, from December 31, 2022.
In addition, as part of its liquidity management, Meridian maintains a segment of commercial loan assets that are comprised of SNCs, which have a national market and can be sold in a timely manner.
In addition, as part of its liquidity management, Meridian maintains a segment of commercial loan assets that are 37 comprised of SNCs, which have a national market and can be sold in a timely manner.
Meridian also maintains borrowing arrangements with various correspondent banks to meet short-term liquidity needs and has access to approximately $850 million in liquidity from numerous sources including its borrowing capacity with the FHLB and other financial institutions, as well as funding through the CDARS program or through brokered CD arrangements.
Meridian also maintains borrowing arrangements with various correspondent banks to meet short-term liquidity needs and has access to approximately $987 million in liquidity from numerous sources including its borrowing capacity with the FHLB and other financial institutions, as well as funding through the CDARS program or through brokered CD arrangements.
Executive Overview The following items highlight the Corporation’s changes in its financial condition as of December 31, 2022 compared to December 31, 2021 and the results of operations for the year ended December 31, 2022 compared to the same periods in 2021. More detailed information related to these highlights can be found in the sections that follow.
Executive Overview The following items highlight the Corporation’s changes in its financial condition as of December 31, 2023 compared to December 31, 2022 and the results of operations for the year ended December 31, 2023 compared to the same periods in 2022. More detailed information related to these highlights can be found in the sections that follow.
The information contained in this section should be read together with the December 31, 2022 audited Consolidated Financial Statements and the accompanying Notes included in Item 8. Financial Statements And Supplementary Data of this Form 10-K. This section of this Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021.
The information contained in this section should be read together with the December 31, 2023 audited Consolidated Financial Statements and the accompanying Notes included in Item 8. Financial Statements And Supplementary Data of this Form 10-K. This section of this Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
Meridian meets the definition of “well capitalized” for regulatory purposes on December 31, 2022. Our capital category is determined for the purposes of applying the bank regulators’ “prompt corrective action” regulations and for determining levels of deposit insurance assessments and may not constitute an accurate representation of Meridian’s overall financial condition or prospects.
Capital Resources Meridian meets the definition of “well capitalized” for regulatory purposes on December 31, 2023. Our capital category is determined for the purposes of applying the bank regulators’ “prompt corrective action” regulations and for determining levels of deposit insurance assessments and may not constitute an accurate representation of Meridian’s overall financial condition or prospects.
The remaining commercial real estate loans are managed by our commercial real estate department which offer the following commercial real estate products: • Permanent – Investor Real Estate Loans • Purchase and refinance loan opportunities for a number of product types, including single-family rentals, multi-family residential as well as tenanted income producing properties in a variety of real estate types, including office, retail, industrial, and flex space • Construction Loans • Residential construction loans to finance new construction and renovation of single and 1-4 family homes located within our market area • Commercial construction loans for investment properties, generally with semi-permanent attributes • Construction loans for new, expanded or renovated operations for our owner occupied business clients • Land Development Loans • Meridian considers a limited number of strictly land development oriented loans based upon the risk, merit of the future project and strength of the borrower/guarantor relationship Our commercial real estate loans increased by $48.5 million, or 9.4%, to $565.4 million at December 31, 2022 from $516.9 million at December 31, 2021.
The remaining commercial real estate loans are managed by our commercial real estate department which offer the following commercial real estate products: • Permanent – Investor Real Estate Loans • Purchase and refinance loan opportunities for a number of product types, including single-family rentals, multi-family residential as well as tenanted income producing properties in a variety of real estate types, including office, retail, industrial, and flex space • Construction Loans • Residential construction loans to finance new construction and renovation of single and 1-4 family homes located within our market area • Commercial construction loans for investment properties, generally with semi-permanent attributes • Construction loans for new, expanded or renovated operations for our owner occupied business clients • Land Development Loans • Meridian considers a limited number of strictly land development oriented loans based upon the risk, merit of the future project and strength of the borrower/guarantor relationship Our commercial real estate loans increased by $172.5 million, or 30.5%, to $737.9 million at December 31, 2023 from $565.4 million at December 31, 2022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion is intended to assist in understanding the financial condition and results of operations of Meridian as of and for the year ended December 31, 2022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion is intended to assist in understanding the financial condition and results of operations of Meridian as of and for the year ended December 31, 2023.
In particular, management has identified the provision and allowance for loan and lease losses as the accounting policy that, due to the estimates, assumptions and judgements inherent in that policy, is critical in understanding our financial statements. Management has presented the application of this policy to the audit committee of our board of directors.
In particular, management has identified the provision and allowance for credit losses as the accounting policy that, due to the estimates, assumptions and judgements inherent in that policy, is critical in understanding our financial statements. Management has presented the application of this policy to the audit committee of our board of directors.
On February 28, 2023, the Corporation approved and declared a two-for-one stock split in the form of a 100% stock dividend, payable March 20, 2023, to shareholders of record as of March 14, 2023. Under the terms of the stock split, the Corporation’s shareholders will receive a dividend of one share for every share held on the record date.
On February 28, 2023, the Corporation approved and declared a two-for-one stock split in the form of a 100% stock dividend, payable March 20, 2023, to shareholders of record as of March 14, 2023. Under the terms of the stock split, the Corporation’s shareholders received a dividend of one share for every share held on the record date.
Total balance sheet liquidity, which is derived from cash and investments, as well as salable commercial loans and residential mortgage loans held for sale, was $264.4 million at December 31, 2022. Meridian maintains a high-quality investment bond portfolio comprised of U.S Treasuries, government agencies, government agency mortgage-backed securities, and general obligation municipal securities with an average duration of 4 years.
Total balance sheet liquidity, which is derived from cash and investments, as well as salable commercial loans and residential mortgage loans held for sale, was $273.4 million at December 31, 2023. Meridian maintains a high-quality investment bond portfolio comprised of U.S Treasuries, government agencies, government agency mortgage-backed securities, and general obligation municipal securities with an average duration of 4.2 years.
Meridian’s available liquidity, which totaled $264.4 million at December 31, 2022, compared to $262.9 million at December 31, 2021, includes investments, SNCs, Federal funds sold, mortgages held-for-sale and cash and cash equivalents, less the amount of securities required to be pledged for certain liabilities. Meridian also anticipates scheduled payments and prepayments on its loan and mortgage-backed securities portfolios.
Meridian’s available liquidity, which totaled $273.4 million at December 31, 2023, compared to $264.4 million at December 31, 2022, includes investments, SNCs, Federal funds sold, mortgages held-for-sale and cash and cash equivalents, less the amount of securities required to be pledged for certain liabilities. Meridian also anticipates scheduled payments and prepayments on its loan and mortgage-backed securities portfolios.
This is considered a non-GAAP measure as the calculation excludes the impact of loans held for investment that are fair valued and the impact of PPP loans as these loan types are not included in the allowance for loan losses calculation.
This is considered a non-GAAP measure as the calculation excludes the impact of loans held for investment that are fair valued as these loan types are not included in the allowance for credit losses calculation.
The small business loans portfolio represented 7.7% and 7.8% of our total loan portfolio at December 31, 2022 and 2021, respectively. Consumer and Personal Loans Our consumer-lending department principally originates residential mortgage and home equity based products for our clients and prospects. These loans typically fund completely at closing.
The small business loans portfolio represented 7.4% and 7.7% of our total loan portfolio at December 31, 2023 and 2022, respectively. Consumer and Personal Loans Our consumer-lending department principally originates residential mortgage and home equity based products for our clients and prospects. These loans typically fund completely at closing.
As a member of the FHLB, we are eligible to borrow up to a specific credit limit, which is determined by the amount of our residential mortgages, commercial mortgages and other loans that have been pledged as collateral. As of December 31, 2022, Meridian’s maximum borrowing capacity with the FHLB was $561.7 million.
As a member of the FHLB, we are eligible to borrow up to a specific credit limit, which is determined by the amount of our residential mortgages, commercial mortgages and other loans that have been pledged as collateral. As of December 31, 2023, Meridian’s maximum borrowing capacity with the FHLB was $626.8 million.
In addition, the Bank is eligible to receive funds under the new Bank Term Funding Program announced by the Federal Reserve. Management believes that the above sources of liquidity provide Meridian with the necessary resources to meet its short-term and long-term funding requirements.
In addition, the Bank is eligible to receive funds under the Bank Term Funding Program. Management believes that the above sources of liquidity provide Meridian with the necessary resources to meet its short-term and long-term funding requirements.
In addition, Meridian maintains borrowing arrangements with various correspondent banks, the FHLB and the FRB to meet short-term liquidity needs. Through its relationship at the FRB, Meridian had available credit of approximately $8.8 million at December 31, 2022. At December 31, 2022, Meridian had no borrowings from the Federal Reserve.
In addition, Meridian maintains borrowing arrangements with various correspondent banks, the FHLB and the FRB to meet short-term liquidity needs. Through its relationship at the FRB, Meridian had available credit of approximately $7.8 million at December 31, 2023. At December 31, 2023, Meridian had $33.0 million in borrowings from the Federal Reserve.
Commercial and industrial loans overall represented 19.4% and 26.2% of our total loan portfolio at December 31, 2022 and 2021, respectively. Small Business Loans We provide financing to small businesses in various industries that include guarantees under the Small Business Administration’s (SBA’s) loan programs.
Commercial and industrial loans overall represented 15.8% and 19.4% of our total loan portfolio at December 31, 2023 and 2022, respectively. Small Business Loans We provide financing to small businesses in various industries that include guarantees under the Small Business Administration’s (SBA’s) loan programs.
Overall the total consumer loan portfolio represented 16.0% and 8.2% of our total loan portfolio at December 31, 2022 and 2021, respectively. Leases, net Meridian Equipment Finance specializes in small ticket equipment leases for small and mid-sized businesses nationally and through a broad range of industries.
Overall the total consumer loan portfolio represented 17.6% and 16.0% of our total loan portfolio at December 31, 2023 and 2022, respectively. Leases, net Meridian Equipment Finance specializes in small ticket equipment leases for small and mid-sized businesses nationally and through a broad range of industries.
Management believes that Meridian has adequate resources to meet its short-term and long-term funding requirements. At December 31, 2022, Meridian had $525.2 million in unfunded loan commitments. Management anticipates these commitments will be funded by means of normal cash flows.
Management believes that Meridian has adequate resources to meet its short-term and long-term funding requirements. Loan Commitments At December 31, 2023, Meridian had $528.7 million in unfunded loan commitments. Management anticipates these commitments will be funded by means of normal cash flows.
Construction loans represented 15.5% of our total loan portfolio at both December 31, 2022 and 2021. 33 Commercial and Industrial Loans We provide a variety of variable and fixed rate commercial business loans and lines of credit. These loans and lines of credit are made to small and medium-sized manufacturers and wholesale, retail and service-related businesses.
Construction loans represented 12.9% and 15.5% of our total loan portfolio at December 31, 2023 and 2022, respectively. Commercial and Industrial Loans We provide a variety of variable and fixed rate commercial business loans and lines of credit. These loans and lines of credit are made to small and medium-sized manufacturers and wholesale, retail and service-related businesses.
Management believes that the majority of such deposits will be reinvested with Meridian and that certificates that are not renewed will be funded by a reduction in cash and cash equivalents or by pay-downs and maturities of loans and investments. At December 31, 2022, Meridian had a reserve for unfunded loan commitments of $173 thousand.
Management believes that the majority of such deposits will be reinvested with Meridian and that certificates that are not renewed will be funded by a reduction in cash and cash equivalents or by pay-downs and maturities of loans and investments. At December 31, 2023, Meridian had a reserve for unfunded loan commitments of $1.0 million.
Mortgage banking income was down $50.6 million, due primarily to lower levels of mortgage loan originations as rising interest rates and lack of housing inventory has had a negative impact on mortgage banking activity.
Mortgage banking income was down $8.8 million, due primarily to lower levels of mortgage loan originations as rising interest rates and lack of housing inventory has had a negative impact on mortgage banking activity throughout the year.
The net change in the fair value of loans held-for-investment decreased to a loss of $2.4 million for the year ended December 31, 2022, compared to a loss of $189 thousand for the comparable prior year, due to the negative impact the rising interest rate environment had on the fair value of the loans in portfolio that are held at fair value.
The net change in the fair value of loans held-for-investment increased $2.5 million to a gain of $132 thousand for the year ended December 31, 2023, compared to a loss of $2.4 million for the comparable prior year, due to the negative impact the rising interest rate environment had on the fair value of the loans in portfolio that are held at fair value.
Our loans held in portfolio are originated by our commercial and consumer loan divisions. We have a strong credit culture that promotes diversity of lending products with a focus on commercial businesses. We have no particular credit concentration. Our commercial loans have been proactively managed in an effort to achieve a balanced portfolio with no unusual exposure to one industry.
We have a strong credit culture that promotes diversity of lending products with a focus on commercial businesses. We have no particular credit concentration. Our commercial loans have been proactively managed in an effort to achieve a balanced portfolio with no unusual exposure to one industry.
This non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for performance and financial condition measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of Meridian’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
This non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for performance and financial condition measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of Meridian’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies. 36 The tables below provides the non-GAAP reconciliation for the Corporation’s pre-tax, pre-provision income.
Not included in the tables below are equity investments that had fair values of $2.1 million and $2.4 million, as of December 31, 2022 and 2021, respectively. As of December 31, 2022 we also had a held-to-maturity investment portfolio with amortized cost of $37.5 million.
Not included in the tables below are equity investments that had fair values of $2.1 million as of December 31, 2023 and 2022. As of December 31, 2023 we also had a held-to-maturity investment portfolio with amortized cost of $35.8 million.
Components of Net Income Net income is comprised of five major elements: • Net Interest Income , or the difference between the interest income earned on loans, leases and investments and the interest expense paid on deposits and borrowed funds; • Provision For Loan and Lease Losses , or the amount added to the Allowance to provide for estimated inherent losses on portfolio loans and leases; • Non-interest Income, which is made up primarily of mortgage banking income, wealth management income, SBA loan sale income, fair value adjustments, gains and losses from the sale of loans, gains and losses from the sale of investment securities available for sale and other fees from loan and deposit services; • Non-interest Expense , which consists primarily of salaries and employee benefits, occupancy, professional fees, advertising & promotion, data processing, information technology, loan expenses, and other operating expenses; and • Income Taxes , which include state and federal jurisdictions. 28 NET INTEREST INCOME Net interest income is an integral source of the Corporation’s income.
See “Non-GAAP Financial Measures” below for Non-GAAP to GAAP reconciliation. 27 Components of Net Income Net income is comprised of five major elements: • Net Interest Income , or the difference between the interest income earned on loans, leases and investments and the interest expense paid on deposits and borrowed funds; • Provision For Credit Losses , or the amount added to the Allowance to provide for current expected credit losses on portfolio loans and leases; • Non-interest Income, which is made up primarily of mortgage banking income, wealth management income, SBA loan sale income, fair value adjustments, gains and losses from the sale of loans, gains and losses from the sale of investment securities available for sale and other fees from loan and deposit services; • Non-interest Expense , which consists primarily of salaries and employee benefits, occupancy, professional fees, advertising & promotion, data processing, information technology, loan expenses, and other operating expenses; and • Income Taxes , which include state and federal jurisdictions.
The ratio of allowance for loan losses to total loans held for investment, excluding loans at fair value and PPP loans (a non-GAAP measure, see reconciliation in the Appendix), was 1.09% as of December 31, 2022 compared to 1.46% as of December 31, 2021.
The ratio of allowance for credit losses to total loans held for investment, excluding loans at fair value (a non-GAAP measure, see reconciliation in the Appendix), was 1.17% as of December 31, 2023 compared to 1.09% as of December 31, 2022.
As of December 31, 2022 our available-for-sale investment portfolio had a fair value of $135.3 million, with an effective tax equivalent yield of 2.83% and an estimated duration of approximately 4 years. The largest category of this investment portfolio, or 28.7%, consists of municipal securities, along with 25.9% in U.S. agency securities, and 21.8% in U.S. Treasury securities.
As of December 31, 2023 our available-for-sale investment portfolio had a fair value of $146.0 million, with an effective tax equivalent yield of 3.15% and an estimated duration of approximately 4.2 years. The largest category of this investment portfolio, or 28.9%, consists of municipal securities, along with 24.8% in U.S. agency securities, and 20.8% in U.S. Treasury securities.
The dividend will be paid in authorized but unissued shares of common stock of the Corporation. The par value of the Corporation's stock was not affected by the split and remained at $1.00 per share. All share and per share amounts reported in the consolidated financial statements have been adjusted to reflect the two-for-one stock split effective February 28, 2023.
The par value of the Corporation's stock was not affected by the split and remained at $1.00 per share. All share and per share amounts reported in the consolidated financial statements have been adjusted to reflect the two-for-one stock split effective February 28, 2023.
Certificates of deposit greater than or equal to $250 thousand scheduled to mature in one year or less from December 31, 2022 totaled $325.4 million.
Certificates of deposit greater than or equal to $250 thousand scheduled to mature in one year or less from December 31, 2023 totaled $333.6 million.
At December 31, 2022, Meridian also had available $39.0 million of unsecured federal funds lines of credit with other financial institutions as well as $237.6 million of available short or long term funding through the CDARS program and $241.0 million of available short or long term funding through brokered CD arrangements.
At December 31, 2023, Meridian also had available $49.0 million of unsecured federal funds lines of credit with other financial institutions as well as $146.1 million of available short or long term funding through the CDARS program and $356.0 million of available short or long term funding through brokered CD arrangements.
The tables below present a summary for the year ended December 31, 2022 and 2021, of the Corporation’s average balances and yields earned on its interest-earning assets and the rates paid on its interest-bearing liabilities. The net interest margin is the net interest income as a percentage of average interest-earning assets.
NET INTEREST INCOME Net interest income is an integral source of the Corporation’s income. The tables below present a summary for the years ended December 31, 2023 and 2022, of the Corporation’s average balances and yields earned on its interest-earning assets and the rates paid on its interest-bearing liabilities.
Meridian realized net charge-offs of $2.4 million, or 0.15%, of total average loans for the year ended December 31, 2022, compared to net charge-offs of $79 thousand, or 0.01%, of total average loans for the year ended December 31, 2021.
Meridian realized net charge-offs of $5.6 million, or 0.30%, of total average loans for the year ended December 31, 2023, compared to net charge-offs of $2.4 million, or 0.15%, of total average loans for the year ended December 31, 2022.
Certificates of deposits increased $287.3 million, or 139.5%, from December 31, 2021, as lower levels of core deposits, combined with continued loan growth year over year, led to the need to obtain more wholesale funding.
Certificates of deposits increased $192.1 million, or 38.9%, from December 31, 2022, as lower levels of core deposits, combined with continued loan growth year over year, led to the need to obtain more wholesale funding.
Meridian’s investment portfolio represented 8.5% of total assets at December 31, 2022.
Meridian’s investment portfolio represented 8.2% of total assets at December 31, 2023.
The net interest spread is the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. The difference between the net interest margin and the net interest spread is the result of net free funding sources such as non-interest bearing deposits and stockholders’ equity.
The difference between the net interest margin and the net interest spread is the result of net free funding sources such as non-interest bearing deposits and stockholders’ equity.
Our loan portfolio is comprised of loans originated to be held in portfolio, as well as residential mortgage loans originated for sale. Meridian engages in the origination of residential mortgages, most typically for 1-4 family dwellings, with the intention of the Corporation to principally sell substantially all of these loans in the secondary market to qualified investors.
Meridian engages in the origination of residential mortgages, most typically for 1-4 family dwellings, with the intention of the Corporation to principally sell substantially all of these loans in the secondary market to qualified investors. Our loans held in portfolio are originated by our commercial and consumer loan divisions.
At December 31, 2022, Meridian had borrowed $122.1 million and the FHLB had issued letters of credit, on Meridian’s behalf, totaling $49 million against its available credit lines.
At December 31, 2023, Meridian had borrowed $141.9 million and the FHLB had issued letters of credit, on Meridian’s behalf, totaling $104.3 million against its available credit lines.
The Bank’s credit risk generally results from the potential default of borrowers which may be driven by customer specific or broader industry related conditions. Leases increased $50.7 million, or 57.5%, to $139.0 million at December 31, 2022 from $88.2 million at December 31, 2021.
The Bank’s credit risk generally results from the potential default of borrowers which may be driven by customer specific or broader industry related conditions. Leases decreased $17.4 million, or 12.5%, to $121.6 million at December 31, 2023 from $139.0 million at December 31, 2022.
Partially offsetting the impact of the decline in mortgage banking income were net changes in the fair value of derivative instruments and loans held-for-sale, along with an improvement in net gains on hedging activity increased $8.6 million, combined, year over year.
Compounding the impact of the decline in mortgage banking income were net changes in the fair value of derivative instruments and loans held-for-sale, along with a decline in net gains on hedging activity that decreased $3.7 million, combined, year over year.
Our owner-occupied commercial real estate loans are originated and managed within our commercial loan department and comprised 34.4% of our total commercial real estate loan portfolio at December 31, 2022.
Our owner-occupied commercial real estate loans are originated and managed within our commercial loan department and comprise d 33.8% of our total commercial real estate loan portfolio at December 31, 2023.
Interest income increased $17.2 million on a tax equivalent basis, year over year, due to a higher yield on earning assets, which went up 75 basis points, in addition to a higher level of average earning assets, which increased by $91.5 million.
Interest income increased $47.9 million on a tax equivalent basis, year over year, due to a higher yield on earning assets, which increased 160 basis points, in addition to a higher level of average earning assets, which increased by $296.8 million.
The change in stockholders’ equity is the result of year-to-date comprehensive loss of $12.2 million, dividends paid of $10.9 million and common stock repurchases of $13.0 million during 2022, partially offset by $1.0 million in stock-based compensation and stock options exercised.
The increase in stockholders’ equity is the result of year-to-date net income of $13.2 million, and comprehensive income of $2.1 million, partially offset by dividends paid of $5.6 million, common stock repurchases of $4.3 million, and $1.0 million in stock-based compensation and stock options exercised.
Net interest margin increased 21 basis points to 3.98% for the year ended December 31, 2022 from 3.77% for the year ended December 31, 2021, as the increase in yield on earnings assets was higher than the increase of costs of funds, helped also by the $38.3 million increase in average non-interest bearing deposits.
Net interest margin decreased 63 basis points to 3.35% for the year ended December 31, 2023 from 3.98% for the year ended December 31, 2022, as the increase in yield on earnings assets was outpaced by the increase in costs of funds, impacted also by the $29.2 million decrease in average non-interest bearing deposits.
Our small business loans increased by $22.0 million, or 19.3%, to $136.2 million at December 31, 2022 from $114.2 million at December 31, 2021. During 2022 we sold $75.9 million in SBA loans, an increase of $8.8 million, or 13.0%, from $67.2 million in SBA loans sold in 2021.
Our small business loans increased by $6.2 million, or 4.5%, to $142.3 million at December 31, 2023 from $136.2 million at December 31, 2022. During 2023 we sold $85.0 million in SBA loans, an increase of $9.1 million, or 12.0%, from $75.9 million in SBA loans sold in 2022.
While we were an emerging growth company (up to December 31, 2022), the JOBS Act permitted us an extended transition period for complying with new or revised accounting standards affecting public companies.
The JOBS Act permitted us an extended transition period for complying with new or revised accounting standards affecting public companies.
Treasuries 32,980 — (3,457) 29,523 25 Non-U.S. government agency CMO 9,722 — (633) 9,089 11 Corporate bonds 8,201 — (643) 7,558 12 Total securities available-for-sale $ 148,976 $ 59 $ (13,689) $ 135,346 135 Amortized cost Gross unrecognized gains Gross unrecognized losses Fair value # of Securities in unrecognized loss position Securities held-to-maturity: State and municipal securities $ 37,479 $ — $ (4,394) $ 33,085 25 December 31, 2021 (dollars in thousands) Amortized cost Gross unrealized gains Gross unrealized losses Fair value # of Securities in unrealized loss position Securities available-for-sale: U.S. asset backed securities $ 16,850 $ 55 $ (68) $ 16,837 10 U.S. government agency MBS 9,749 124 (60) 9,813 3 U.S. government agency CMO 22,276 358 (253) 22,381 10 State and municipal securities 72,099 1,379 (496) 72,982 12 U.S.
Treasuries 32,980 — (3,457) 29,523 25 Non-U.S. government agency CMO 9,722 — (633) 9,089 11 Corporate bonds 8,201 — (643) 7,558 12 Total securities available-for-sale $ 148,976 $ 59 $ (13,689) $ 135,346 135 Amortized cost Gross unrecognized gains Gross unrecognized losses Fair value # of Securities in unrecognized loss position Securities held to maturity: State and municipal securities $ 37,479 $ — $ (4,394) $ 33,085 25 Total securities held-to-maturity $ 37,479 $ — $ (4,394) $ 33,085 25 Asset Quality Summary The ratio of non-performing assets to total assets increased to 1.58% as of December 31, 2023, from 1.11% as of December 31, 2022.
Our total commercial real estate loan portfolio represented 32.2% and 35.2% of our total loan portfolio at December 31, 2022 and 2021, respectively. Construction loans increased $111.1 million, or 69.0%, to $272.0 million at December 31, 2022 from $160.9 million at December 31, 2021.
Our total commercial real estate loan portfolio represented 38.6% and 32.2% of our total loan portfolio at December 31, 2023 and 2022, respectively. Construction loans decreased $25.5 million, or 9.4%, to $246.4 million at December 31, 2023 from $272.0 million at December 31, 2022.
(dollars in thousands) December 31, 2022 December 31, 2021 Total stockholders' equity (GAAP) $ 153,280 $ 165,360 Less: Goodwill and intangible assets 4,074 4,278 Tangible common equity (non-GAAP) 149,206 161,082 Total assets (GAAP) 2,062,228 1,713,443 Less: Goodwill and intangible assets 4,074 4,278 Tangible assets (non-GAAP) $ 2,058,154 $ 1,709,165 Stockholders' equity to total assets (GAAP) 7.43 % 9.65 % Tangible common equity to tangible assets (non-GAAP) 7.25 % 9.42 % Shares outstanding 11,466 12,216 Book value per share (GAAP) $ 13.37 $ 13.54 Tangible book value per share (non-GAAP) $ 13.01 $ 13.19 The following is a reconciliation of the allowance for loan losses to total loans held for investment ratio at December 31, 2022.
(dollars in thousands) December 31, 2023 December 31, 2022 Total stockholders' equity (GAAP) $ 158,022 $ 153,280 Less: Goodwill and intangible assets 3,870 4,074 Tangible common equity (non-GAAP) 154,152 149,206 Total assets (GAAP) 2,246,193 2,062,228 Less: Goodwill and intangible assets 3,870 4,074 Tangible assets (non-GAAP) $ 2,242,323 $ 2,058,154 Stockholders' equity to total assets (GAAP) 7.04 % 7.43 % Tangible common equity to tangible assets (non-GAAP) 6.87 % 7.25 % Shares outstanding 11,183 11,466 Book value per share (GAAP) $ 14.13 $ 13.37 Tangible book value per share (non-GAAP) $ 13.78 $ 13.01 The following is a reconciliation of the allowance for credit losses to total loans held for investment ratio at December 31, 2023.
Average total loans held for investment, excluding PPP loans and residential loans for sale, increased $315.7 million, most notably in commercial real estate and construction, commercial loans and leases and small business loans, which increased $190.8 million on average, combined. Home equity loans and residential real estate loans held in portfolio increased $44.6 million on average, combined.
Average total loans held for investment increased $314.1 million, most notably in commercial real estate and construction, commercial loans and small business loans, which increased $191.5 million on average, combined. Home equity loans and residential real estate loans held in portfolio increased $157.1 million on average, combined. Residential loans for sale decreased $21.0 million on average.
This growth in assets over the prior period was due primarily to loan portfolio growth, as detailed in the following section. Loans Our loan portfolio is the largest category of our interest-earning assets. As of December 31, 2022 and 2021, our total loans and leases amounted to $1.8 billion, and $1.5 billion, respectively.
Balance Sheet Summary Assets As of December 31, 2023, total assets were $2.2 billion which increased $184.0 million, or 8.9%, from December 31, 2022. This growth in assets over the prior period was due primarily to loan portfolio growth, as detailed in the following section. Loans Our loan portfolio is the largest category of our interest-earning assets.
Results of Operations • Consolidated net income decreased $13.8 million, or 38.7%, driven by a lower level of non-interest revenue from mortgage banking activity. • The return on average assets and return on average equity was 1.18% and 13.87%, respectively, for the year ended December 31, 2022, compared to 2.06% and 23.74%, respectively, for the year ended December 31, 2021. • Provision for loan losses increased $1.4 million, or 132.5%, due to loan growth, partially offset by decreases in specific reserves on non-performing loans. 27 Key Performance Ratios The following table presents key financial performance ratios for the periods indicated: Year Ended December 31, 2022 2021 Return on average assets 1.18 % 2.06 % Return on average equity 13.87 % 23.74 % Net interest margin (tax effected yield) 3.98 % 3.77 % Basic earnings per share $ 1.85 $ 2.96 Diluted earnings per share $ 1.79 $ 2.87 The following table presents certain key period-end balances and ratios at the dates indicated: (dollars in thousands, except per share amounts) December 31, 2022 December 31, 2021 Book value per common share $ 13.37 $ 13.54 Tangible book value per common share (1) $ 13.01 $ 13.19 Allowance as a percentage of loans and leases held for investment 1.08 % 1.35 % Allowance as a percentage of loans and leases held for investment (excl. loans at fair value and PPP loans) (1) 1.09 % 1.46 % Tier I capital to risk weighted assets 8.8 % 10.8 % Tangible common equity to tangible assets ratio (1) 8.1 % 9.4 % Loans and other finance receivables, net of fees and costs $ 1,743,682 $ 1,386,457 Total assets $ 2,062,228 $ 1,713,443 Total stockholders’ equity $ 153,280 $ 165,360 (1) Non-GAAP financial measure.
Key Performance Ratios The following table presents key financial performance ratios for the periods indicated: Year Ended December 31, 2023 2022 Return on average assets 0.61 % 1.18 % Return on average equity 8.53 % 13.87 % Net interest margin (tax effected yield) 3.35 % 3.98 % Basic earnings per share $ 1.19 $ 1.85 Diluted earnings per share $ 1.16 $ 1.79 The following table presents certain key period-end balances and ratios at the dates indicated: (dollars in thousands, except per share amounts) December 31, 2023 December 31, 2022 Book value per common share $ 14.13 $ 13.37 Tangible book value per common share (1) $ 13.78 $ 13.01 Allowance as a percentage of loans and leases held for investment 1.17 % 1.08 % Allowance as a percentage of loans and leases held for investment (excl. loans at fair value) (1) 1.17 % 1.09 % Tier I capital to risk weighted assets 7.9 % 8.8 % Tangible common equity to tangible assets ratio (1) 6.9 % 8.1 % Loans and other finance receivables, net of fees and costs $ 1,895,806 $ 1,743,682 Total assets $ 2,246,193 $ 2,062,228 Total stockholders’ equity $ 158,022 $ 153,280 (1) Non-GAAP financial measure.
The ratio of non-performing assets to total assets declined to 1.11% as of December 31, 2022, from 1.34% as of December 31, 2021. There was $1.7 million in other real estate property included in non-performing assets as of December 31, 2022 related to a well security residential property, and $0 as of December 31, 2021.
There was $1.7 million in other real estate property included in non-performing assets as of December 31, 2023 and 2022, related to a well secured residential property. Total non-performing loans were $33.8 million and $21.2 million as of December 31, 2023 and December 31, 2022, respectively.
SBA loan sale income decreased $2.4 million, or 35.2%, over the prior year, despite an increase of $8.8 million, 13.0%, in the volume of loans sold in 2022 compared to 2021.
SBA loan sale income was relatively unchanged year-over-year, despite an increase of $9.1 million, or 12.0%, in the volume of loans sold in 2023 compared to 2022.
The upward movement in interest rates during 2022 had a negative impact on gross margins on the SBA loan sales, which declined to 7.4% for all sales in 2022, compared to 11.4% in 2021. Also contributing to the decline in income was increased amortization of $340 thousand and increased impairment of $211 thousand on SBA servicing assets.
The upward movement in interest rates during 2023 had a negative impact on gross margins on the SBA loan sales, which declined to 6.7% for all sales in 2023, compared to 7.4% in 2022.
PROVISION FOR LOAN AND LEASE LOSSES The provision for loan losses was $2.5 million for the year ended December 31, 2022, compared to an $1.1 million provision for the year ended December 31, 2021.
PROVISION FOR CREDIT LOSSES The provision for credit losses was $6.8 million for the year ended December 31, 2023, compared to a $2.5 million provision for the year ended December 31, 2022.
(dollars in thousands) December 31, 2022 December 31, 2021 Allowance for loan and lease losses (GAAP) $ 18,828 $ 18,758 Loans, net of fees and costs (GAAP) 1,743,682 1,386,457 Less: PPP loans (4,579) (88,245) Less: Loans fair valued (14,502) (17,558) Loans, net of fees and costs, excluding PPP and fair valued loans (non-GAAP) $ 1,724,601 $ 1,280,654 Allowance for loan and leases losses to loans, net of fees and costs (GAAP) 1.08 % 1.35 % Allowance for loan and leases losses to loans, net of fees and costs, excluding PPP and fair valued loans (non-GAAP) 1.09 % 1.46 % 38 Liquidity and Capital Resources Management maintains liquidity to meet depositors’ needs for funds, to satisfy or fund loan commitments, and for other operating purposes.
(dollars in thousands) December 31, 2023 December 31, 2022 Allowance for credit losses (GAAP) $ 22,107 $ 18,828 Loans, net of fees and costs (GAAP) 1,895,806 1,743,682 Less: Loans fair valued (13,726) (14,502) Loans, net of fees and costs, excluding loans at fair value (non-GAAP) $ 1,882,080 $ 1,729,180 Allowance for credit losses to loans, net of fees and costs (GAAP) 1.17 % 1.08 % Allowance for credit losses to loans, net of fees and costs, excluding loans at fair value (non-GAAP) 1.17 % 1.09 % Liquidity Management maintains liquidity to meet depositors’ needs for funds, to satisfy or fund loan commitments, and for other operating purposes.
Non-interest bearing deposits increased $27.2 million, or 9.9%, from December 31, 2021. Interest-bearing demand deposits decreased $48.4 million, or 18.0%, from December 31, 2021, while money market accounts/savings accounts did not change materially from December 31, 2021.
Non-interest bearing deposits decreased $62.4 million, or 20.7%, from December 31, 2022. Interest-bearing demand deposits decreased $68.9 million, or 31.4%, from December 31, 2022, while money market accounts/savings accounts increased $50.2 million, or 7.2%, from December 31, 2022.
Partially offsetting this decrease was an increase for the bank and wealth segments salaries & benefits, due to an increase in FTEs and a higher level of stock-based compensation expense. Advertising and promotion expense increased as the result of a renewed and focused priority placed on business development and community outreach efforts.
Partially offsetting this decrease was an increase for the bank and wealth segments salaries & benefits as FTEs were up and a higher level of stock-based compensation expense.
The primary source of repayment for commercial business loans is generally operating cash flows of the business and may also include collateralization of inventory, accounts receivable, equipment and/or personal guarantees.
The primary source of repayment for commercial business loans is generally operating cash flows of the business and may also include collateralization of inventory, accounts receivable, equipment and/or personal guarantees. Our commercial and industrial loans decreased $38.5 million, or 11.3%, to $302.9 million at December 31, 2023 from 32 $341.4 million at December 31, 2022.
Time deposits of $250 thousand or more had remaining maturities as follows: Year Ended December 31, 2022 Amount % 3 months or less $ 183,758 46.6% Over 3 months through 6 months 76,683 19.4% Over 6 months through 12 months 64,923 16.5% Over 12 months 68,921 17.5% Total $ 394,285 100.0% 37 Equity Consolidated stockholders’ equity of the Corporation was $153.3 million, or 7.4% of total assets as of December 31, 2022 as compared to $165.4 million, or 9.7% of total assets as of December 31, 2021.
Time deposits of $250 thousand or more had remaining maturities as follows: Year Ended December 31, 2023 (Dollars in thousands) Amount % 3 months or less $ 101,332 22.1% Over 3 months through 6 months 73,971 16.1% Over 6 months through 12 months 158,321 34.5% Over 12 months 125,164 27.3% Total $ 458,788 100.0% Equity Consolidated stockholders’ equity of the Corporation was $158.0 million, or 7.0% of total assets as of December 31, 2023 as compared to $153.3 million, or 7.4% of total assets as of December 31, 2022.
Home equity lines and loans increased $7.1 million, or 13.6%, to $59.4 million at December 31, 2022 from $57.6 million at December 31, 2021, while residential mortgage loans increased by $153.7 million, or 225.4%, to $221.8 million at December 31, 2022 from $68.2 million at December 31, 2021.
Home equity lines and loans increased $16.9 million, or 28.4%, to $76.3 million at December 31, 2023 from $59.4 million at December 31, 2022, while residential mortgage loans increased by $38.8 million, or 17.5%, to $260.6 million at December 31, 2023 from $221.8 million at December 31, 2022.
For the Year Ended December 31, (dollars in thousands) 2022 2021 Average Balance Interest Income/ Expense Yields/ Rates Average Balance Interest Income/ Expense Yields/ Rates Assets: Due from banks $ 21,045 $ 279 1.33 % $ 30,844 $ 41 0.13 % Federal funds sold 1,160 7 0.60 17,823 7 0.04 Investment securities - taxable (1) 106,246 2,420 2.28 83,720 1,463 1.75 Investment securities - tax exempt (1) 63,425 1,691 2.67 64,440 1,464 2.27 Loans held for sale 44,238 1,872 4.23 125,444 3,540 3.76 Loans held for investment (1) 1,535,943 82,764 5.39 1,358,282 65,292 4.81 Total loans 1,580,181 84,636 5.36 1,483,726 68,832 4.64 Total interest-earning assets 1,772,057 89,033 5.02 % 1,680,553 71,807 4.27 % Noninterest earning assets 76,983 48,015 Total assets $ 1,849,040 $ 1,728,568 Liabilities and stockholders' equity: Interest-bearing demand deposits $ 237,554 $ 2,570 1.08 % $ 257,950 $ 880 0.34 % Money market and savings deposits 703,561 7,854 1.12 630,977 3,346 0.53 Time deposits 354,822 4,972 1.40 245,923 1,268 0.52 Total deposits 1,295,937 15,396 1.19 1,134,850 5,494 0.48 Borrowings 27,637 830 3.00 119,721 534 0.45 Subordinated debentures 40,560 2,366 5.83 40,724 2,383 5.85 Total interest-bearing liabilities 1,364,134 18,592 1.36 1,295,295 8,411 0.65 Noninterest-bearing deposits 296,563 258,298 Other noninterest-bearing liabilities 30,929 25,100 Total liabilities 1,691,626 1,578,693 Total stockholders' equity 157,414 149,875 Total stockholders' equity and liabilities $ 1,849,040 $ 1,728,568 Net interest income and spread (1) $ 70,441 3.66 $ 63,396 3.62 Net interest margin (1) 3.98 % 3.77 % (1) Yields and net interest income are reflected on a tax-equivalent basis. 29 Rate/Volume Analysis The rate/volume analysis table below analyzes dollar changes in the components of interest income and interest expense as they relate to the change in balances (volume) and the change in interest rates (rate) of tax-equivalent net interest income for the year ended December 31, 2022 as compared to the same periods in 2021, allocated by rate and volume.
For the Year Ended December 31, (dollars in thousands) 2023 2022 Average Balance Interest Income/ Expense Yields/ Rates Average Balance Interest Income/ Expense Yields/ Rates Assets: Cash and cash equivalents $ 24,218 $ 1,259 5.20 % $ 21,045 $ 279 1.33 % Federal funds sold 136 7 5.15 1,160 7 0.60 Investment securities - taxable 112,045 3,873 3.46 106,246 2,420 2.28 Investment securities - tax exempt (1) 59,147 1,669 2.82 63,425 1,691 2.67 Loans held for sale 23,202 1,480 6.38 44,238 1,872 4.23 Loans held for investment (1) 1,850,088 128,609 6.95 1,535,943 82,764 5.39 Total loans 1,873,290 130,089 6.94 1,580,181 84,636 5.36 Total interest-earning assets 2,068,836 136,897 6.62 % 1,772,057 89,033 5.02 % Noninterest earning assets 95,979 76,983 Total assets $ 2,164,815 $ 1,849,040 Liabilities and stockholders' equity: Interest-bearing demand deposits $ 187,404 $ 6,659 3.55 % $ 237,554 $ 2,570 1.08 % Money market and savings deposits 692,933 23,987 3.46 703,561 7,854 1.12 Time deposits 636,843 27,173 4.27 354,822 4,972 1.40 Total deposits 1,517,180 57,819 3.81 1,295,937 15,396 1.19 Borrowings 145,545 7,266 4.99 27,637 830 3.00 Subordinated debentures 43,035 2,562 5.95 40,560 2,366 5.83 Total interest-bearing liabilities 1,705,760 67,647 3.97 1,364,134 18,592 1.36 Noninterest-bearing deposits 267,402 296,563 Other noninterest-bearing liabilities 36,421 30,929 Total liabilities 2,009,583 1,691,626 Total stockholders' equity 155,232 157,414 Total stockholders' equity and liabilities $ 2,164,815 $ 1,849,040 Net interest income and spread (1) $ 69,250 2.65 $ 70,441 3.66 Net interest margin (1) 3.35 % 3.98 % (1) Yields and net interest income are reflected on a tax-equivalent basis. 28 Rate/Volume Analysis The rate/volume analysis table below analyzes dollar changes in the components of interest income and interest expense as they relate to the change in balances (volume) and the change in interest rates (rate) of tax-equivalent net interest income for the year ended December 31, 2023 as compared to the year ended December 31, 2022, allocated by rate and volume.
The following table presents nonperforming assets and related ratios for the periods indicated: (dollars in thousands) December 31, 2022 December 31, 2021 Non-performing assets: Nonaccrual loans: Real estate loans: Commercial mortgage $ 140 $ — Home equity lines and loans 1,097 911 Residential mortgage 2,085 2,398 Total real estate loans 3,322 3,309 Commercial and industrial 12,547 18,801 Small business loans 4,465 666 Leases 902 212 Total nonaccrual loans 21,236 22,988 Other real estate owned 1,703 — Total non-performing assets $ 22,939 $ 22,988 Troubled debt restructurings: TDRs included in non-performing loans $ 207 $ 361 TDRs in compliance with modified terms 3,573 3,446 Total TDRs $ 3,780 $ 3,807 Asset quality ratios: Non-performing assets to total assets 1.11 % 1.34 % Non-performing loans to: Total loans and leases 1.20 % 1.57 % Total loans held-for-investment 1.22 % 1.66 % Total loans held-for-investment (excluding loans at fair value and PPP loans) (1) 1.23 % 1.80 % Allowance for loan losses to: Total loans and leases 1.07 % 1.28 % Total loans held-for-investment 1.08 % 1.35 % Total loans held-for-investment (excluding loans at fair value and PPP loans) (1) 1.09 % 1.46 % Non-performing loans 88.66 % 81.60 % Total loans and leases $ 1,765,925 $ 1,467,339 Total loans and leases held-for-investment $ 1,743,682 $ 1,386,457 Total loans and leases held-for-investment (excluding loans at fair value and PPP loans) $ 1,724,601 $ 1,280,654 Allowance for loan and lease losses $ 18,828 $ 18,758 (1) The allowance for loan losses to total loans held-for-investment (excluding loans at fair value and PPP loans) ratio is a non-GAAP financial measure.
The following table presents nonperforming assets and related ratios for the periods indicated: (dollars in thousands) December 31, 2023 December 31, 2022 Non-performing assets: Nonaccrual loans: Real estate loans: Commercial mortgage $ — $ 140 Home equity lines and loans 1,037 1,097 Residential mortgage 4,536 2,085 Construction 1,206 — Total real estate loans 6,779 3,322 34 Commercial and industrial 15,413 12,547 Small business loans 9,440 4,465 Leases 2,131 902 Total nonaccrual loans 33,763 21,236 Other real estate owned 1,703 1,703 Total non-performing assets $ 35,466 $ 22,939 Asset quality ratios: Non-performing assets to total assets 1.58 % 1.11 % Non-performing loans to: Total loans and leases 1.76 % 1.20 % Total loans held-for-investment 1.78 % 1.22 % Total loans held-for-investment (excluding loans at fair value) (1) 1.79 % 1.23 % Allowance for credit losses to: (2) Total loans and leases 1.15 % 1.07 % Total loans held-for-investment 1.17 % 1.08 % Total loans held-for-investment (excluding loans at fair value) (1) 1.17 % 1.09 % Non-performing loans 65.48 % 88.66 % Total loans and leases $ 1,920,622 $ 1,765,925 Total loans and leases held-for-investment $ 1,895,806 $ 1,743,682 Total loans and leases held-for-investment (excluding loans at fair value) $ 1,882,080 $ 1,729,180 Allowance for credit losses (2) $ 22,107 $ 18,828 (1) The allowance for credit losses to total loans held-for-investment (excluding loans at fair value) ratio is a non-GAAP financial measure.
Included in interest income was approximately $280 thousand of one-time fees and interest recapture from the quarter ended December 31, 2022. The average yield on loans held for investment increased 58 basis points and the yield on cash and investments increased 46 basis points in total, reflecting the impact in rates caused by the Federal Reserve’s monetary policy.
The average yield on loans held for investment increased 156 basis points and the yield on cash and investments increased 119 basis points in total, reflecting the impact on rates caused by the Federal Reserve’s monetary policy.
The following table presents the amortized cost and fair value of securities at the dates indicated: December 31, 2022 (dollars in thousands) Amortized cost Gross unrealized gains Gross unrealized losses Fair value # of Securities in unrealized loss position Securities available-for-sale: U.S. asset backed securities $ 15,581 $ 14 $ (314) $ 15,281 12 U.S. government agency MBS 12,272 5 (538) 11,739 12 U.S. government agency CMO 25,520 40 (2,242) 23,318 29 State and municipal securities 44,700 — (5,862) 38,838 34 34 December 31, 2022 (dollars in thousands) Amortized cost Gross unrealized gains Gross unrealized losses Fair value # of Securities in unrealized loss position U.S.
Treasuries 32,982 — (2,560) — 30,422 25 Non-U.S. government agency CMO 13,605 102 (552) — 13,155 9 Corporate bonds 8,200 — (1,005) — 7,195 13 Total securities available-for-sale $ 156,492 $ 491 $ (10,964) $ — $ 146,019 133 Amortized cost Gross unrecognized gains Gross unrecognized losses Allowance for Credit Losses Fair value # of Securities in unrecognized loss position Securities held to maturity: State and municipal securities $ 35,781 $ 52 $ (3,103) $ — $ 32,730 21 Total securities held-to-maturity $ 35,781 $ 52 $ (3,103) $ — $ 32,730 21 33 December 31, 2022 (dollars in thousands) Amortized cost Gross unrealized gains Gross unrealized losses Fair Value # of Securities in unrealized loss position Securities available-for-sale: U.S. asset backed securities $ 15,581 $ 14 $ (314) $ 15,281 12 U.S. government agency MBS 12,272 5 (538) 11,739 12 U.S. government agency CMO 25,520 40 (2,242) 23,318 29 State and municipal securities 44,700 — (5,862) 38,838 34 U.S.
Residential loans for sale and PPP loans decreased $81.2 million, and $138.0 million on average, respectively. Interest expense increased $10.2 million, year over year, due primarily to market interest rate rises, as well as an increase of $161.1 million in average interest bearing deposits.
Interest expense increased $49.1 million, year over year, due primarily to market interest rate rises, as well as an increase of $221.2 million in average interest bearing deposits. Interest expense on deposits increased $42.4 million with the cost of interest-bearing deposits increasing 262 basis points to 3.81%.
NON-INTEREST EXPENSE The following table presents the components of non-interest income for the periods indicated: Year Ended December 31, (Dollars in thousands) 2022 2021 $ Change % Change Salaries and employee benefits $ 54,378 $ 78,866 $ (24,488) (31.1) % Occupancy and equipment 4,837 4,545 292 6.4 % Professional fees 3,635 3,558 77 2.2 % Advertising and promotion 4,336 3,714 622 16.7 % Data processing and software 5,451 4,382 1,069 24.4 % Pennsylvania bank shares tax 793 609 184 30.2 % Other 8,014 8,053 (39) (0.5) % Total non-interest expense $ 81,444 $ 103,727 $ (22,283) (21.5) % Total non-interest expense decreased $22.3 million due largely to a decrease in salaries and employee benefits expense at the mortgage segment, which recognized decreased fixed and variable compensation.
NON-INTEREST EXPENSE The following table presents the components of non-interest expense for the periods indicated: Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change Salaries and employee benefits $ 47,377 $ 54,378 $ (7,001) (12.9) % Occupancy and equipment 4,842 4,837 5 0.1 % Professional fees 4,312 3,635 677 18.6 % Advertising and promotion 3,730 4,336 (606) (14.0) % Data processing and software 6,415 5,451 964 17.7 % FDIC premiums 2,929 1,247 1,682 134.9 % Other 7,520 7,560 (40) (0.5) % Total non-interest expense $ 77,125 $ 81,444 $ (4,319) (5.3) % Total non-interest expense decreased $4.3 million mainly due to a decrease in salaries and employee benefits expense at the mortgage segment, which recognized decreased fixed and variable compensation as the volume of loan originations and sales were both down year-over-year.
See “Non-GAAP Financial Measures” for a reconciliation of this measure to its most comparable GAAP measure. 36 Allowance for Loan and Lease Losses The following is a summary of the allocation of the allowance for loan and lease losses by loan category for the periods presented.
Allowance for Credit Losses The following is a summary of the allocation of the allowance for credit losses by loan category for the periods presented.
Interest expense on deposits increased $9.9 million with the cost of interest-bearing deposits increasing 71 basis points to 1.19%. Total cost of deposits increased 58 basis points reflecting an increase of $38.3 million in average non-interest bearing deposits. Interest expense on borrowings increased $296 thousand as the cost increased 255 basis points, and total average short-term borrowings decreased $92.1 million.
Total cost of deposits increased 227 basis points reflecting a decrease of $29.2 million in average non-interest bearing deposits. Interest expense on borrowings increased $6.4 million as the cost increased 199 basis points, and total average short-term borrowings increased $117.9 million.
This requirement was 8% in 2021 as the bank regulatory agencies temporarily lowered the CBLR as a result of the COVID-19 pandemic. T he Bank’s CBLR was 9.95% and 11.51% as of December 31, 2022 and 2021, respectively, but reports all ratios for comparative purposes. The following table summarizes data and ratios pertaining to our capital structure.
T he Bank’s CBLR was 9.46% and 9.95% as of December 31, 2023 and 2022, respectively, but reports all ratios for comparative purposes. Tables presenting the Bank’s capital amounts and ratios as of December 31, 2023 and 2022 are included in Note 17 - Regulatory Matters.
Nearly all of the charge-offs for the year ended December 31, 2022 were from equipment leases, while recoveries were split between commercial loans, equipment leases, and home equity loans.
A majority of charge-offs for the year ended December 31, 2023 were from equipment leases, $4.0 million, and $1.5 million were from small business loans.
Changes in interest income and/or expense attributable to both volume and rate have been allocated proportionately based on the relationship of the absolute dollar amount of the change in each category. 2022 Compared to 2021 (dollars in thousands) Rate Volume Total Interest income: Due from banks $ 255 $ (17) $ 238 Federal funds sold 12 (12) — Investment securities - taxable (1) 507 450 957 Investment securities - tax exempt (1) 250 (23) 227 Loans held for sale 1,270 (2,938) (1,668) Loans held for investment (1) 8,395 9,077 17,472 Total loans 9,665 6,139 15,804 Total interest income $ 10,689 6,537 17,226 Interest expense: Interest-bearing demand deposits $ 1,765 (75) 1,690 Money market and savings deposits 4,083 425 4,508 Time deposits 2,945 759 3,704 Total deposits 8,793 1,109 9,902 Borrowings 985 (689) 296 Subordinated debentures (7) (10) (17) Total interest expense 9,771 410 10,181 Interest differential $ 918 $ 6,127 $ 7,045 (1) Yields and net interest income are reflected on a tax-equivalent basis.
Changes in interest income and/or expense attributable to both volume and rate have been allocated proportionately based on the relationship of the absolute dollar amount of the change in each category. 2023 Compared to 2022 (dollars in thousands) Rate Volume Total Interest income: Cash and cash equivalents $ 932 $ 45 $ 977 Federal funds sold 11 (8) 3 Investment securities - taxable 1,314 139 1,453 Investment securities - tax exempt (1) 97 (118) (22) Loans held for sale 717 (1,109) (392) Loans held for investment (1) 26,887 18,958 45,845 Total loans 27,604 17,849 45,453 Total interest income $ 29,958 $ 17,907 $ 47,864 Interest expense: Interest-bearing demand deposits $ 4,736 $ (647) $ 4,089 Money market and savings deposits 16,253 (120) 16,133 Time deposits 15,987 6,214 22,201 Total deposits 36,976 5,447 42,423 Borrowings 865 5,571 6,436 Subordinated debentures 49 147 196 Total interest expense 37,890 11,165 49,055 Interest differential $ (7,932) $ 6,742 $ (1,190) (1) Yields and net interest income are reflected on a tax-equivalent basis.
The following table presents our loan and lease portfolio at the dates indicated: (Dollars in thousands) December 31, 2022 December 31, 2021 $ Change % Change Mortgage loans held for sale $ 22,243 $ 80,882 $ (58,639) (72.5) % Real estate loans: Commercial mortgage 565,400 516,928 48,472 9.4 % Home equity lines and loans 59,399 52,299 7,100 13.6 % Residential mortgage 221,837 68,175 153,662 225.4 % Construction 271,955 160,905 111,050 69.0 % Total real estate loans 1,118,591 798,307 320,284 40.1 % Commercial and industrial 341,378 384,562 (43,184) (11.2) % Small business loans 136,155 114,158 21,997 19.3 % Consumer 488 419 69 16.5 % Leases, net 138,986 88,242 50,744 57.5 % Total portfolio loans and leases $ 1,735,598 $ 1,385,688 $ 349,910 25.3 % Total loans and leases $ 1,757,841 $ 1,466,570 $ 291,271 19.9 % Portfolio loans increased grew $349.9 million, or 25.3% to $1.7 billion as of December 31, 2022, from $1.4 billion as of December 31, 2021. 32 The following table shows the amounts of loans outstanding as of December 31, 2022 which, based on remaining scheduled repayments of principal, are due in the periods indicated: (dollars in thousands) 12 months or Less 1 - 5 years 5 - 15 years After 15 years Total Mortgage loans held for sale $ — $ — $ — $ 22,243 $ 22,243 Commercial mortgage 23,091 138,037 398,077 6,195 565,400 Home equity lines and loans 725 3,533 50,272 4,869 59,399 Residential mortgage 3,291 730 1,802 216,014 221,837 Construction 120,064 62,178 89,713 — 271,955 Commercial and industrial 26,002 135,355 62,629 117,392 341,378 Small business loans 237 4,672 79,483 51,763 136,155 Consumer 3 208 136 141 488 Leases, net 129 123,034 15,823 — 138,986 Total $ 173,542 $ 467,747 $ 697,935 $ 418,617 $ 1,757,841 The amounts have been classified according to sensitivity to changes in interest rates for amounts due after one year, as of December 31, 2022.
The following table presents our loan and lease portfolio at the dates indicated: (Dollars in thousands) December 31, 2023 December 31, 2022 $ Change % Change Mortgage loans held for sale $ 24,816 $ 22,243 $ 2,573 11.6 % Real estate loans: Commercial mortgage 737,863 565,400 172,463 30.5 % Home equity lines and loans 76,287 59,399 16,888 28.4 % Residential mortgage 260,604 221,837 38,767 17.5 % Construction 246,440 271,955 (25,515) (9.4) % Total real estate loans 1,321,194 1,118,591 202,603 18.1 % Commercial and industrial 302,891 341,378 (38,487) (11.3) % Small business loans 142,342 136,155 6,187 4.5 % Consumer 389 488 (99) (20.3) % Leases, net 121,632 138,986 (17,354) (12.5) % Total portfolio loans and leases $ 1,888,448 $ 1,735,598 $ 152,850 8.8 % Total loans and leases $ 1,913,264 $ 1,757,841 $ 155,423 8.8 % Portfolio loans increased $152.9 million, or 8.8% to $1.9 billion as of December 31, 2023, from $1.7 billion as of December 31, 2022. 31 The following table shows the amounts of loans outstanding as of December 31, 2023 which, based on remaining scheduled repayments of principal, are due in the periods indicated: (dollars in thousands) 12 months or Less 1 - 5 years 5 - 15 years After 15 years Total Commercial mortgage $ 39,903 $ 205,960 $ 484,840 $ 7,160 $ 737,863 Home equity lines and loans 1,467 3,779 66,441 4,600 76,287 Residential mortgage — 1,251 1,605 257,748 260,604 Construction 129,116 62,500 54,824 — 246,440 Commercial and industrial 31,171 138,982 25,612 107,126 302,891 Small business loans — 8,775 85,314 48,253 142,342 Consumer 26 100 240 23 389 Leases, net 1,219 116,184 4,229 — 121,632 Total $ 202,902 $ 537,531 $ 723,105 $ 424,910 $ 1,888,448 The amounts have been classified according to sensitivity to changes in interest rates for amounts due after one year, as of December 31, 2023.
The increase in the provision period over period is the result of provisioning for loan growth and charge-offs, offset partially by an improvement in specific reserves and the trend in economic qualitative factors in the allowance for loan losses calculation. 30 NON-INTEREST INCOME The following table presents the components of non-interest income for the periods indicated: Year Ended December 31, (Dollars in thousands) 2022 2021 $ Change % Change Mortgage banking income $ 25,325 $ 75,932 $ (50,607) (66.6) % Wealth management income 4,733 4,801 (68) (1.4) % SBA loan income 4,467 6,898 (2,431) (35.2) % Earnings on investment in life insurance 553 365 188 51.5 % Net change in the fair value of derivative instruments (703) (4,338) 3,635 (83.8) % Net change in the fair value of loans held-for-sale (844) (3,311) 2,467 (74.5) % Net change in the fair value of loans held-for-investment (2,408) (189) (2,219) 1174.1 % Net gain on hedging activity 5,439 2,961 2,478 83.7 % Net gain on sale of investment securities available-for-sale — 435 (435) (100.0) % Service charges 125 129 (4) (3.1) % Other 5,037 4,305 732 17.0 % Total non-interest income $ 41,724 $ 87,988 $ (46,264) (52.6) % Total non-interest income decreased $46.3 million as a result of lower mortgage banking revenue, and to a lesser degree, lower SBA loan sale income.
The provision for unfunded loan commitments decreased $419 thousand during the year due to the impact of favorable changes in certain portfolio baseline loss rates and some macroeconomic factors underlying the unfunded loss model. 29 NON-INTEREST INCOME The following table presents the components of non-interest income for the periods indicated: Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change Mortgage banking income $ 16,537 $ 25,325 $ (8,788) (34.7) % Wealth management income 4,928 4,733 195 4.1 % SBA loan income 4,485 4,467 18 0.4 % Earnings on investment in life insurance 789 553 236 42.7 % Net change in the fair value of derivative instruments 91 (703) 794 (112.9) % Net change in the fair value of loans held-for-sale 32 (844) 876 (103.8) % Net change in the fair value of loans held-for-investment 132 (2,408) 2,540 (105.5) % Net gain on hedging activity 28 5,439 (5,411) (99.5) % Net loss on sale of investment securities available-for-sale (58) — (58) (100.0) % Other 5,001 5,162 (161) (3.1) % Total non-interest income $ 31,965 $ 41,724 $ (9,759) (23.4) % Total non-interest income decreased $9.8 million largely as a result of lower mortgage banking revenue.
Additional information about these policies can be found in the “Summary of Significant Accounting Policies” in footnote 1 of the Corporation’s Consolidated Financial Statements as of and for the years ended December 31, 2022 and 2021. 26 Provision and allowance for loan and lease losses The provision for loan and lease losses reflects the amount required to maintain the allowance for loan and lease losses (“Allowance”) at an appropriate level based upon management’s evaluation of the adequacy of general and specific loss reserves, using an incurred loss model.
Additional information about these policies can be found in Note 1 - Summary of Significant Accounting Policies, to the Corporation’s Consolidated Financial Statements as of and for the years ended December 31, 2023 and 2022. 26 Provision and allowance for credit losses Beginning on January 1, 2023, we adopted ASC 326, which replaced the former incurred loss methodology with an expected credit loss methodology that requires consideration of a broader range of information to estimate expected credit losses over the lifetime of an asset.