Biggest changeThe following table provides detail of activity in the allowance for loan and lease losses: Year Ended December 31, (In thousands) 2022 2021 2020 Balance at beginning of the period $ 9,905 $ 10,584 $ 10,115 Charge-offs: Commercial Real Estate — (51) (1,032) Residential Real Estate — (3) (24) Commercial and Industrial (70) (212) (677) Consumer and Other (1,690) (23) (45) Construction (68) (69) — Total charge-offs (1,828) (358) (1,778) Recoveries: Commercial Real Estate 154 — — Residential Real Estate 4 3 1 Commercial and Industrial 69 65 70 Consumer and Other 121 111 6 Total recoveries 348 179 77 Net charge-offs (1,480) (179) (1,701) Provision (credit) for loan losses 1,885 (500) 2,170 Balance at end of the period $ 10,310 $ 9,905 $ 10,584 Ratios: Net charge-offs to average loans (0.18) % (0.03) % (0.22) % Allowance for loan losses to total loans 1.22 % 1.34 % 1.45 % 25 Table of Contents The following table provides an allocation of allowance for loan and lease losses by portfolio segment and the percentage of the loans to total loans: December 31, (In thousands) 2022 2021 2020 Allowance for loan losses Percent of loans in each category to total loans Allowance for loan losses Percent of loans in each category to total loans Allowance for loan losses Percent of loans in each category to total loans Commercial Real Estate $ 6,966 51.57 % $ 5,063 49.38 % $ 4,485 38.68 % Residential Real Estate 665 14.63 % 1,700 21.45 % 1,379 21.07 % Commercial and Industrial 1,403 16.36 % 2,532 16.61 % 3,284 19.76 % Consumer and Other 1,207 16.63 % 253 8.03 % 295 9.26 % Construction 24 0.58 % 78 2.95 % 739 9.17 % Construction to permanent - CRE 10 0.23 % 41 1.58 % 162 2.06 % Unallocated 35 N/A 238 N/A 240 N/A Total Allowance for loan losses $ 10,310 100.00 % $ 9,905 100.00 % $ 10,584 100.00 % Nonperforming Assets The following table presents non-accrual and accruing loans which were past due by over 90 days for the dates indicated: (In thousands) December 31, 2022 2021 2020 Non-accruing loans: Commercial Real Estate $ 11,241 $ 15,704 $ 14,534 Residential Real Estate 2,470 3,148 3,854 Commercial and Industrial 4,833 4,101 700 Consumer and Other 49 142 917 Construction — — — Total non-accruing loans 18,593 23,095 20,005 Loans past due over 90 days and still accruing 1,155 2 16 Other real estate owned — — 1,906 Total nonperforming assets $ 19,748 $ 23,097 $ 21,927 Nonperforming assets to total assets 1.89 % 2.44 % 2.49 % Nonperforming loans to total loans, net 2.36 % 3.17 % 2.78 % Non-accrual loans decreased $4.5 million, from $23.1 million at December 31, 2021 to $18.6 million at December 31, 2022.
Biggest changeThe Company used the CECL methodology in 2023 while the incurred loss methodology was used in prior years: Year Ended December 31, (In thousands) 2023 2022 2021 Balance at beginning of the period $ 10,310 $ 9,905 $ 10,584 Impact of ASC 326 adoption 13,001 — — Charge-offs: Commercial Real Estate (6,346) — (51) Residential Real Estate (515) — (3) Commercial and Industrial (927) (70) (212) Consumer and Other (10,479) (1,690) (23) Construction (150) (68) (69) Total charge-offs (18,417) (1,828) (358) Recoveries: Commercial Real Estate — 154 — Residential Real Estate 14 4 3 Commercial and Industrial 34 69 65 Consumer and Other 1,080 121 111 Total recoveries 1,128 348 179 Net charge-offs (17,289) (1,480) (179) Provision (credit) for credit losses 9,903 1,885 (500) Balance at end of the period $ 15,925 $ 10,310 $ 9,905 Ratios: Net charge-offs to average loans (1.93) % (0.18) % (0.03) % Allowance for credit losses to total loans 1.88 % 1.22 % 1.34 % 24 Table of Contents The following table provides an allocation of allowance for credit losses by portfolio segment and the percentage of the loans to total loans: December 31, (In thousands) 2023 2022 2021 Allowance for credit losses Percent of loans in each category to total loans Allowance for loan losses Percent of loans in each category to total loans Allowance for loan losses Percent of loans in each category to total loans Commercial Real Estate $ 6,089 55.62 % $ 6,966 51.57 % $ 5,063 49.38 % Residential Real Estate 607 12.58 % 665 14.63 % 1,700 21.45 % Commercial and Industrial 1,269 19.27 % 1,403 16.36 % 2,532 16.61 % Consumer and Other 7,843 11.74 % 1,207 16.63 % 253 8.03 % Construction 4 0.50 % 24 0.58 % 78 2.95 % Construction to permanent - CRE 113 0.29 % 10 0.23 % 41 1.58 % Unallocated — N/A 35 N/A 238 N/A Total Allowance for credit losses $ 15,925 100.00 % $ 10,310 100.00 % $ 9,905 100.00 % Nonperforming Assets The following table presents non-accrual and accruing loans which were past due by over 90 days for the dates indicated: (In thousands) December 31, 2023 2022 2021 Non-accruing loans: Commercial Real Estate $ 12,775 $ 11,241 $ 15,704 Residential Real Estate — 2,470 3,148 Commercial and Industrial 3,921 4,833 4,101 Consumer and Other 977 49 142 Construction 454 — — Total non-accruing loans 18,127 18,593 23,095 Loans past due over 90 days and still accruing 341 1,155 2 Other real estate owned 2,843 — — Total nonperforming assets $ 21,311 $ 19,748 $ 23,097 Nonperforming assets to total assets 1.95 % 1.89 % 2.44 % Nonperforming loans to total loans, net 2.22 % 2.36 % 3.17 % Non-accrual loans decreased $466,000, from $18.6 million at December 31, 2022 to $18.1 million at December 31, 2023.
Derivatives Instruments and Hedging Activities The Company enters into interest rate swap agreements as part of the Company’s interest rate risk management strategy. The Company has derivatives not designated as hedges. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain loan customers.
Derivatives Instruments The Company enters into interest rate swap agreements as part of the Company’s interest rate risk management strategy. The Company has derivatives not designated as hedges. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain loan customers.
Management believes the Company’s liquid assets provide sufficient coverage to satisfy loan demand, cover potential fluctuations in deposit accounts, and to meet other anticipated operational cash requirements for next 12 months and beyond. The Company is a member of the Federal Home Loan Bank of Boston ("FHLB-B"). At December 31, 2022, the outstanding advances from the FHLB-B aggregated $85.0 million.
Management believes the Company’s liquid assets provide sufficient coverage to satisfy loan demand, cover potential fluctuations in deposit accounts, and to meet other anticipated operational cash requirements for next 12 months and beyond. The Company is a member of the Federal Home Loan Bank of Boston ("FHLB-B"). At December 31, 2023, the outstanding advances from the FHLB-B aggregated $171.0 million.
Due to prior year losses, dividends have not been paid to shareholders over the most recent three-year period but may resume in future periods. The primary source of liquidity at the Company as a stand-alone parent company is return of capital from the Bank.
Dividends have not been paid to shareholders over the most recent three-year period but may resume in future periods. The primary source of liquidity at the Company as a stand-alone parent company is return of capital from the Bank.
Discussions of fiscal 2021 items and year-to-year comparisons between fiscal 2021 and fiscal 2020 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, as filed with the SEC on March 24, 2022.
Discussions of fiscal 2022 items and year-to-year comparisons between fiscal 2022 and fiscal 2021 that are not included in this Form 10-K can be found under Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as filed with the SEC on March 29, 2023.
Impairment losses on other intangibles are recognized as a charge to expense if carrying amounts exceed fair values. 20 Table of Contents Servicing Assets A servicing asset related to SBA loans is initially recorded when these loans are sold and the servicing rights are retained. The servicing asset is recorded on the balance sheet and included in other assets.
Impairment losses on other intangibles are recognized as a charge to expense if carrying amounts exceed fair values. Servicing Assets A servicing asset related to SBA loans is initially recorded when these loans are sold and the servicing rights are retained. The servicing asset is recorded on the balance sheet and included in other assets.
These capital returns are subject to OCC approval and are needed periodically to provide funds needed to service debt payments at the Company. Return of Capital payments from the Bank to the Company totaled $900,000 for the year ended December 31, 2022, $500,000 for the year ended December 31, 2021, and $2.0 million for the year ended December 31, 2020.
These capital returns are subject to OCC approval and are needed periodically to provide funds needed to service debt payments at the Company. Return of Capital payments from the Bank to the Company totaled $2.5 million for the year ended December 31, 2023, $900,000 for the year ended December 31, 2022, and $500,000 for the year ended December 31, 2021.
Liquidity including readily available off-balance sheet funding sources was 18.0% at December 31, 2022 compared to 21.7% at December 31, 2021. The following categories of assets are considered balance sheet liquidity: cash and due from banks, federal funds sold (if any), short-term investments (if any), unpledged available-for-sale securities, and loans held for sale.
Liquidity including readily available off-balance sheet funding sources was 18.6% at December 31, 2023 compared to 18.0% at December 31, 2022. The following categories of assets are considered balance sheet liquidity: cash and due from banks, federal funds sold (if any), short-term investments (if any), unpledged available-for-sale securities, and loans held for sale.
Approximately 26.00% of the variable rate loan portfolio reprices with changes in interest rates within three months of the rate change. The balance of the loan portfolio has an initial rate for a fixed period, for example one, three or five years and then reprice annually after the initial fixed period.
Approximately 24.4% of the variable rate loan portfolio reprices with changes in interest rates within three months of the rate change. The balance of the loan portfolio has an initial rate for a fixed period, for example one, three or five years and then reprice annually after the initial fixed period.
The decrease in CDI of $47,000 from $296,000 at December 31, 2021 to $249,000 at December 31, 2022, was solely due to the amortization of the CDI for the year ended December 31, 2022. 27 Table of Contents Deferred Taxes As of December 31, 2022, Patriot had available approximately $15.8 million of Federal net operating loss carryforwards (“NOL”) that are offset by $15.5 million in Internal Revenue Code §382 limitations.
The decrease in CDI of $46,000 from $249,000 at December 31, 2022 to $203,000 at December 31, 2023, was solely due to the amortization of the CDI for the year ended December 31, 2023. 26 Table of Contents Deferred Taxes As of December 31, 2023, Patriot had available approximately $15.5 million of Federal net operating loss carryforwards (“NOL”) that are offset by $15.5 million in Internal Revenue Code §382 limitations.
Net interest income Net interest income is the difference between interest income on interest earning assets and interest expense on interest-bearing liabilities. Net interest income depends on the relative amounts of interest earning assets and interest-bearing liabilities and the interest rates earned or paid on them, respectively.
Net interest income depends on the relative amounts of interest earning assets and interest-bearing liabilities and the interest rates earned or paid on them, respectively.
Additionally, Patriot has approximately $52.8 million of NOLs available for Connecticut tax purposes at December 31, 2022, which may be used to offset up to 50% of taxable income in any year. The NOLs expire between 2030 and 2040.
Additionally, Patriot has approximately $47.3 million of NOLs available for Connecticut tax purposes at December 31, 2023, which may be used to offset up to 50% of taxable income in any year. The NOLs will expire between 2030 and 2040.
The swaps are reported at fair value in other assets or other liabilities on the consolidated balance sheets. Patriot’s swaps are derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income.
The swaps are reported at fair value in other assets or other liabilities. The interest rate swaps qualify as derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income.
The additional borrowing capacity available from FHLB-B was $69.2 million, which is comprised of $67.2 million of advances and a $2.0 million overnight line of credit.
The additional borrowing capacity available from FHLB-B was $73.4 million, which is comprised of $71.4 million of advances and a $2.0 million overnight line of credit.
Other financial measures and ratios: As of and for the year ended December 31, 2022 2021 2020 Return on average assets 0.60 % 0.55 % (0.40) % Return on average equity 9.87 % 7.75 % (5.82) % Average equity to average assets 6.09 % 7.13 % 6.86 % We derived the selected balance sheet measures as of December 31, 2022, 2021 and 2020 and the selected statement of income measures for the years ended December 31, 2022, 2021 and 2020 from our audited consolidated financial statements included elsewhere in this annual report.
Other financial measures and ratios: As of and for the year ended December 31, 2023 2022 2021 (Loss) return on average assets (0.39) % 0.60 % 0.55 % (Loss) return on average equity (8.99) % 9.87 % 7.75 % Average equity to average assets 4.34 % 6.09 % 7.13 % We derived the selected balance sheet measures as of December 31, 2023, 2022 and 2021 and the selected statement of income measures for the years ended December 31, 2023, 2022 and 2021 from our audited Consolidated Financial Statements included elsewhere in this annual report.
Comparison of Results of Operations for the years 2022 and 2021 For the year ended December 31, 2022, the Company recorded net income of $6.2 million ($1.56 basic and diluted earnings per share) compared to net income of $5.1 million ($1.29 basic and diluted loss per share) for the year ended December 31, 2021.
Comparison of Results of Operations for the years 2023 and 2022 For the year ended December 31, 2023, the Company recorded net loss of $4.2 million ($(1.05) basic and diluted loss per share) compared to net income of $6.2 million ($1.56 basic and diluted loss per share) for the year ended December 31, 2022.
For the year ended December 31, 2022, interest income increased to $44.0 million, as compared to $32.4 million for the year ended December 31, 2021, which was primarily attributable to an increase of $126.3 million in average loan balances, along with an increase in rates earned on loans reflecting the increase in interest rates during 2022.
For the year ended December 31, 2023, interest income increased to $59.0 million, as compared to $44.0 million for the year ended December 31, 2022, which was primarily attributable to an increase of $64.9 million in average loan balances, along with an increase in rates earned on loans reflecting the increase in interest rates during 2023.
After applying the limitation, at December 31, 2022, Patriot has post-change net operating loss carry-forwards of approximately $0.3 million which do not expire. For the years ended December 31, 2022 and 2021, the Bank did not record any uncertain tax position (“UTP”) related to the utilization of certain federal net operating losses.
After applying the limitation, at December 31, 2022, Patriot has no post-change net operating loss carry-forwards. For the years ended December 31, 2023 and 2022, the Bank did not record any uncertain tax position (“UTP”) related to the utilization of certain federal net operating losses.
As of December 31, 2022, Patriot had a $15.5 million deferred tax asset, comprised of multiple temporary differences, in addition to the previously aforementioned NOLs.
As of December 31, 2023, Patriot had a $24.1 million deferred tax asset, comprised of multiple temporary differences, in addition to the previously aforementioned NOLs.
For the year ended December 31, 2022, total interest expense increased to $10.8 million, as compared to $7.1 million for the year ended December 31, 2021, primarily due to an increase in average deposits balance of $46.8 million. The increase in deposit interest expense reflects higher deposit balances and higher market interest rates.
For the year ended December 31, 2023, total interest expense increased to $30.5 million, as compared to $10.8 million for the year ended December 31, 2022, primarily due to an increase in average deposits balance of $139.2 million. The increase in deposit interest expense reflects higher deposit balances and higher market interest rates.
Pre-tax income was $7.8 million for the year ended December 31, 2022, compared to pre-tax income of $5.0 million for the year ended December 31, 2021.
Pre-tax loss was $5.6 million for the year ended December 31, 2023, compared to pre-tax income of $7.8 million for the year ended December 31, 2022.
This decrease was primarily attributable to the net unrealized loss of $18.9 million for the available-for-sale securities, associated with rising market interest rates, and $10.3 million in repayments and maturity of principal on available-for-sale securities, which was partially offset by purchases of available-for-sale securities of $19.3 million in 2022.
This increase was primarily attributable to the purchases of available-for-sale securities of $10.4 million in 2023, which was partially offset by $4.3 million in repayments and maturity of principal on available-for-sale securities, and net unrealized loss of $216,000 for the available-for-sale securities, associated with rising market interest rates.
Borrowings consist of Federal Home Loan Bank (“FHLB”) advances, senior notes, junior subordinated debentures, and a note payable to the seller from whom the Fairfield branch building was purchased in 2015. Shareholders’ Equity Equity decreased $7.8 million from $67.3 million at December 31, 2021 to $59.6 million at December 31, 2022.
Borrowings consist of Federal Home Loan Bank (“FHLB”) advances, FRB borrowing, senior notes, junior subordinated debentures, and a note payable to the seller from whom the Fairfield branch building was purchased in 2015. Shareholders’ Equity Equity decreased $15.2 million from $59.6 million at December 31, 2022 to $44.4 million at December 31, 2023.
In August 2021, the cash flow hedge interest rate swap contract was terminated. The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2022. During the year ended December 31, 2021, the Company recognized $149,000 of accumulated other comprehensive income that was reclassified into interest income.
The Company did not recognize any unrealized and realized gain or loss for the year ended December 31, 2023 and 2022. During the year ended December 31, 2021, the Company recognized $149,000 of accumulated other comprehensive income that was reclassified into interest income.
Net interest income for the years ended December 31, 2022 and 2021 was $33.3 million and $25.3 million, respectively. The Bank’s net interest margin showed improvement, and increased to 3.5% for the year ended December 31, 2022, compared with 2.9% for the year ended December 31, 2021.
Net interest income for the years ended December 31, 2023 and 2022 was $28.5 million and $33.3 million, respectively. The Bank’s net interest margin decreased to 2.8% for the year ended December 31, 2023, compared with 3.5% for the year ended December 31, 2022.
The increase in loans was primarily attributable to $211.4 million in loan origination and $141.4 million in purchases of loans receivable which was partially offset by a net decrease in loan payoffs of $239.6 million for the year ended December 31, 2022.
The increase in loans was primarily attributable to $145.5 million in loan origination and $21.1 million in purchases of loans receivable which was partially offset by a net decrease in loan payoffs of $144.0 million for the year ended December 31, 2023.
Government agency and mortgage-backed securities $ 59,046 $ 66,629 $ 16,833 Corporate bonds 14,655 16,921 17,290 Subordinated notes 4,602 4,626 9,005 SBA loan pools 5,718 5,603 5,567 Municipal bonds 499 562 567 Total available-for-sale securities, at fair value 84,520 94,341 49,262 Other investments, at cost 4,450 4,450 4,450 $ 88,970 $ 98,791 $ 53,712 Total investments decreased $9.8 million or 9.9%, from $98.8 million at December 31, 2021 to $89.0 million at December 31, 2022.
Government agency and mortgage-backed securities $ 65,671 $ 59,046 $ 66,629 Corporate bonds 13,766 14,655 16,921 Subordinated notes 4,227 4,602 4,626 SBA loan pools 5,037 5,718 5,603 Municipal bonds 486 499 562 Total available-for-sale securities, at fair value 89,187 84,520 94,341 Other investments, at cost 4,450 4,450 4,450 $ 93,637 $ 88,970 $ 98,791 Total investments increased $4.6 million or 5.2%, from $89.0 million at December 31, 2022 to $93.6 million at December 31, 2023.
(In thousands) Year Ended December 31, 2022 2021 2020 Average Balance Interest Yield Average Balance Interest Yield Average Balance Interest Yield ASSETS Interest Earning Assets: Loans $ 831,634 $ 40,823 4.91 % $ 705,353 $ 30,115 4.27 % $ 791,626 $ 35,835 4.51 % Investments 96,770 2,691 2.78 % 102,466 2,147 2.10 % 59,668 1,859 3.12 % Cash equivalents and other 32,229 498 1.55 % 57,753 89 0.15 % 49,071 209 0.42 % Total interest earning assets 960,633 44,012 4.58 % 865,572 32,351 3.74 % 900,365 37,903 4.20 % Cash and due from banks 8,091 4,016 2,357 Allowance for loan losses (9,762) (10,384) (10,896) OREO — 893 2,259 Other assets 66,440 61,182 62,086 Total Assets $ 1,025,402 $ 921,279 $ 956,171 Liabilities Interest bearing liabilities: Deposits $ 572,295 $ 5,300 0.93 % $ 525,537 $ 2,243 0.43 % $ 641,981 $ 9,154 1.42 % Borrowings 105,333 3,475 3.30 % 94,511 2,986 3.16 % 92,469 2,671 2.88 % Senior notes 12,002 866 7.22 % 11,963 913 7.63 % 11,888 915 7.70 % Subordinated debt 17,947 1,066 5.94 % 17,910 933 5.21 % 17,872 991 5.53 % Note Payable and other 678 46 6.78 % 881 15 1.70 % 1,086 19 1.74 % Total interest bearing liabilities 708,255 10,753 1.52 % 650,802 7,090 1.09 % 765,296 13,750 1.79 % Demand deposits 244,128 196,287 116,519 Other liabilities 10,610 8,485 8,760 Total Liabilities 962,993 855,574 890,575 Shareholders' equity 62,409 65,705 65,596 Total Liabilities and Shareholders' Equity $ 1,025,402 $ 921,279 $ 956,171 Net interest income $ 33,259 $ 25,261 $ 24,153 Interest margin 3.46 % 2.92 % 2.68 % Interest spread 3.06 % 2.65 % 2.41 % 30 Table of Contents The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2022 to 2021 and December 31, 2021 to 2020.
(In thousands) Year Ended December 31, 2023 2022 2021 Average Balance Interest Yield Average Balance Interest Yield Average Balance Interest Yield ASSETS Interest Earning Assets: Loans $ 896,500 $ 54,310 6.06 % $ 831,634 $ 40,823 4.91 % $ 705,353 $ 30,115 4.27 % Investments 99,546 3,157 3.17 % 96,770 2,691 2.78 % 102,466 2,147 2.10 % Cash equivalents and restricted cash 25,140 1,490 5.93 % 32,229 498 1.55 % 57,753 89 0.15 % Total interest earning assets 1,021,186 58,957 5.77 % 960,633 44,012 4.58 % 865,572 32,351 3.74 % Cash and due from banks 3,172 8,091 4,016 Allowance for credit losses (22,596) (9,762) (10,384) OREO 138 — 893 Other assets 69,923 66,440 61,182 Total Assets $ 1,071,823 $ 1,025,402 $ 921,279 Liabilities Interest bearing liabilities: Deposits $ 711,479 $ 21,668 3.05 % $ 572,295 $ 5,300 0.93 % $ 525,537 $ 2,243 0.43 % Borrowings 134,570 6,141 4.56 % 106,292 3,509 3.30 % 94,511 2,986 3.16 % Senior notes 11,654 1,159 9.95 % 12,002 866 7.22 % 11,963 913 7.63 % Subordinated debt 17,985 1,481 8.23 % 17,947 1,066 5.94 % 17,910 933 5.21 % Note Payable and other 469 8 1.71 % 678 12 1.77 % 881 15 1.70 % Total interest bearing liabilities 876,157 30,457 3.48 % 709,214 10,753 1.52 % 650,802 7,090 1.09 % Demand deposits 140,654 244,128 196,287 Other liabilities 8,505 9,651 8,485 Total Liabilities 1,025,316 962,993 855,574 Shareholders' equity 46,507 62,409 65,705 Total Liabilities and Shareholders' Equity $ 1,071,823 $ 1,025,402 $ 921,279 Net interest income $ 28,500 $ 33,259 $ 25,261 Interest margin 2.79 % 3.46 % 2.92 % Interest spread 2.29 % 3.06 % 2.65 % 29 Table of Contents The following table presents the change in interest-earning assets and interest-bearing liabilities by major category and the related change in the interest income earned and interest expense incurred thereon attributable to the change in transactional volume in the financial instruments and the rates of interest applicable thereto, comparing the years ended December 31, 2023 to 2022 and December 31, 2022 to 2021.
Based upon the overall assessment and evaluation of the loan portfolio at December 31, 2022 and based upon the prevailing accounting standard (ASC 310-10-35), management believes the allowance for loan and lease losses of $10.3 million, which represents 1.2% of gross loans outstanding, was adequate under prevailing economic conditions to absorb existing losses in the loan portfolio.
Based upon the overall assessment and evaluation of the loan portfolio at December 31, 2023, management believes the allowance for credit losses of $15.9 million, which represents 1.9% of gross loans outstanding, was adequate under prevailing economic conditions to absorb existing losses in the loan portfolio. The following table provides detail of activity in the allowance for credit losses.
The Company performed its annual review of goodwill as of October 31, 2022 and determined that there was no impairment of goodwill. Core deposit intangible ( “ CDI ” ) Core deposit intangible (“CDI”) was recorded as part of the Prime Bank business combination in May 2018. The CDI is amortized over a 10-year period using the straight-line method.
Core deposit intangible (“CDI”) Core deposit intangible (“CDI”) was recorded as part of the Prime Bank business combination in May 2018. The CDI is amortized over a 10-year period using the straight-line method.
During the year ended December 31, 2021, the Bank sold $58.8 million available-for-sale securities and recognized net gain on sale of securities of $76,000. 22 Table of Contents Loans held for investment The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for each of the years shown: December 31, (In thousands) 2022 2021 2020 Amount % Amount % Amount % Loan portfolio segment: Commercial Real Estate $ 437,443 51.57 % $ 365,247 49.38 % $ 282,378 38.68 % Residential Real Estate 124,140 14.63 % 158,591 21.45 % 153,851 21.07 % Commercial and Industrial 138,787 16.36 % 122,810 16.61 % 144,297 19.76 % Consumer and Other 141,091 16.63 % 59,364 8.03 % 67,635 9.26 % Construction 4,922 0.58 % 21,781 2.95 % 66,984 9.17 % Construction to permanent - CRE 1,933 0.23 % 11,695 1.58 % 15,035 2.06 % Loans receivable, gross 848,316 100.00 % 739,488 100.00 % 730,180 100.00 % Allowance for loan losses (10,310) (9,905) (10,584) Loans receivable, net $ 838,006 $ 729,583 $ 719,596 The gross loans receivable increased $108.8 million or 14.7%, from $739.5 million at December 31, 2021 to $848.3 million at December 31, 2022.
Loans held for investment The following table provides the composition of the Company’s loan held for investment portfolio as of December 31, for each of the years shown: December 31, (In thousands) 2023 2022 2021 Amount % Amount % Amount % Loan portfolio segment: Commercial Real Estate $ 472,093 55.62 % $ 437,443 51.57 % $ 365,247 49.38 % Residential Real Estate 106,783 12.58 % 124,140 14.63 % 158,591 21.45 % Commercial and Industrial 163,565 19.27 % 138,787 16.36 % 122,810 16.61 % Consumer and Other 99,688 11.74 % 141,091 16.63 % 59,364 8.03 % Construction 4,266 0.50 % 4,922 0.58 % 21,781 2.95 % Construction to permanent - CRE 2,464 0.29 % 1,933 0.23 % 11,695 1.58 % Loans receivable, gross 848,859 100.00 % 848,316 100.00 % 739,488 100.00 % Allowance for credit losses (15,925) (10,310) (9,905) Loans receivable, net $ 832,934 $ 838,006 $ 729,583 22 Table of Contents The gross loans receivable increased $543,000 or 0.1%, from $848.3 million at December 31, 2022 to $848.9 million at December 31, 2023.
The Company’s liquidity position is strong with liquid assets to total assets of 9.3% as of December 31, 2022. Investment securities The following table is a summary of the Company’s available-for-sale securities portfolio and other investments at the dates shown: December 31, (In thousands, except per share amounts) 2022 2021 2020 U. S.
Investment securities The following table is a summary of the Company’s available-for-sale securities portfolio and other investments at the dates shown: December 31, (In thousands) 2023 2022 2021 U. S.
For cash flow dependent loans, the Bank determined the reserve based on the present value of expected future cash flows discounted at the loan's effective interest rate. The Bank evaluated the impaired loans individually and established a specific reserve of $6.0 million as of December 31, 2022.
For cash flow dependent loans, the Bank determined the reserve based on the present value of expected future cash flows discounted at the loan's effective interest rate.
In 2022, management noted improvements in the results of operations, forecasted future period taxable income, the overall quality of the loan portfolio, continued efforts to reduce and control operating expenses, and net operating loss carryforwards that do not begin to expire until the year 2030.
In 2023, management noted forecasted future period taxable income, the overall quality of the loan portfolio, continued efforts to reduce and control operating expenses, and net operating loss carryforwards that do not begin to expire until the year 2030. Based upon this evidence, management concluded there was no need for a valuation allowance as of December 31, 2023.
In developing these fair values, the valuation services and brokers use estimates of cash flows based on historical performance of similar instruments in similar rate environments. Available-for-sale debt securities consist primarily of U.S. Government agency debt and mortgage-backed securities issued by the U.S. government, corporate bonds, subordinated notes and SBA loan pools.
Allowance for Credit Losses - Debt Securities Available for Sale The Company receives estimated fair values of debt securities from independent valuation services and brokers. In developing these fair values, the valuation services and brokers use estimates of cash flows based on historical performance of similar instruments in similar rate environments. Available-for-sale debt securities consist primarily of U.S.
Management continuously reviews its branch locations and corporate offices evaluating operating efficiencies and market share as well as effective customer service and delivery. Other Real Estate Owned ( “ OREO ” ) In 2021, Patriot sold the last OREO of $1.9 million and recognized a gain of $2,000.
Management continuously reviews its branch locations and corporate offices evaluating operating efficiencies and market share as well as effective customer service and delivery. Other Real Estate Owned (“OREO”) As of December 31, 2023, the Bank recorded one OREO of $2.8 million.
Two swaps are with a loan customer to provide a facility to mitigate the fluctuations in the variable rate on the respective loan. The other two swaps are with an outside third party. The customer interest rate swaps are matched in offsetting terms to the third-party interest rate swaps.
As of December 31, 2023, total two interest rate swaps remained outstanding. One swap is held with a loan customer to provide a facility to mitigate the fluctuations in the variable rate on the respective loan. The other swaps is with an outside third party.
If future evidence suggests that it is more likely than not that a portion of the deferred tax assets will not be realized, a valuation allowance will be established. Derivatives As of December 31, 2022, Patriot had entered into four interest rate swaps (“swaps”).
Patriot will continue to evaluate its ability to realize its net deferred tax assets. If future evidence suggests that it is more likely than not that a portion of the deferred tax assets will not be realized, a valuation allowance will be established. Derivatives In December 2023, two back to back interest rate swaps were terminated.
Loans held for sale at December 31, 2022 consisted of $3.1 million SBA commercial and industrial loans and $2.1 million SBA commercial real estate, respectively. SBA loans held for sale at December 31, 2021, consisted of $2.6 million SBA commercial and industrial loans and $562,000 SBA commercial real estate, respectively.
SBA loans held for sale at December 31, 2022, consisted of $3.1 million SBA commercial and industrial loans and $2.1 million SBA commercial real estate. The Company sold $4.6 million SBA loans during the year ended December 31, 2023, compared to $21.6 million for the year ended December 31, 2022.
Year ended December 31, 2022 compared to 2021 2021 compared to 2020 (In thousands) Increase/(Decrease) Increase/(Decrease) Volume Rate Total Volume Rate Total Interest Earning Assets: Loans $ 5,063 $ 5,645 $ 10,708 $ (3,816) $ (1,904) $ (5,720) Investments (115) 659 544 1,252 (964) 288 Cash equivalents and other (42) 451 409 36 (156) (120) Total interest earning assets 4,906 6,755 11,661 (2,528) (3,024) (5,552) Interest bearing liabilities: Deposit 463 2,594 3,057 (2,762) (4,149) (6,911) Borrowings 342 147 489 58 257 315 Senior notes 3 (50) (47) (2) — (2) Subordinated debt 2 131 133 — (58) (58) Note payable and other 31 — 31 (4) — (4) Total interest bearing liabilities 841 2,822 3,663 (2,710) (3,950) (6,660) Net interest income $ 4,065 $ 3,933 $ 7,998 $ 182 $ 926 $ 1,108 31 Table of Contents RESULTS OF OPERATIONS A discussion regarding the financial condition and results of operations for fiscal 2022 compared to fiscal 2021 is presented below.
Year Ended December 31, 2023 compared to 2022 2022 compared to 2021 (In thousands) Increase/(Decrease) Increase/(Decrease) Volume Rate Total Volume Rate Total Interest Earning Assets: Loans $ 3,850 $ 9,637 $ 13,487 $ 5,063 $ 5,645 $ 10,708 Investments 59 407 466 (115) 659 544 Cash equivalents and other (109) 1,101 992 (42) 451 409 Total interest earning assets 3,800 11,145 14,945 4,906 6,755 11,661 Interest bearing liabilities: Deposit 2,430 13,938 16,368 463 2,594 3,057 Borrowings 937 1,695 2,632 376 147 523 Senior notes (27) 320 293 3 (50) (47) Subordinated debt — 415 415 2 131 133 Note payable and other (4) — (4) (3) — (3) Total interest bearing liabilities 3,336 16,368 19,704 841 2,822 3,663 Net interest income $ 464 $ (5,223) $ (4,759) $ 4,065 $ 3,933 $ 7,998 RESULTS OF OPERATIONS A discussion regarding the financial condition and results of operations for fiscal 2023 compared to fiscal 2022 is presented below.
The decrease was primarily due to $14.0 million unrealized loss in investment portfolio for the year ended December 31, 2022, which was partially offset by $6.2 million of net income for the year ended December 31, 2022. 29 Table of Contents The following table presents average balance sheets, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2022.
The decrease was primarily due to a cumulative adjustment to the opening balance of accumulated deficit of $11.5 million upon adoption of CECL effective January 1, 2023, and $4.2 million net loss for the year ended December 31, 2023. 28 Table of Contents The following table presents average balance sheets, interest income, interest expense and the corresponding yields earned, and rates paid for each of the years in the three-year period ended December 31, 2023.
The assessment of the potential realizability of the deferred tax assets is based on observation of the condition and future of the Bank, including: • Cumulative pre-tax profit over the last four years; • Forecasted taxable income for 2023 and future periods; • Historical average pre-tax income over the last four years adjusted for a fraud loss and other non-recurring expenses relating to merger and acquisition activity, and a reduced cost of funds now reflected in its most recent results; • Improvements in operations and cost management; and • Net operating loss carry-forwards that do not begin to expire until 2030.
The assessment of the potential realizability of the deferred tax assets is based on observation of the condition and future of the Bank, including cumulative pre-tax profit from the last three years, forecasted taxable income for 2024 and future periods, and net operating loss carry-forwards that do not begin to expire until 2030.
Average balances have been computed using daily averages. LIQUIDITY AND CAPITAL RESOURCES As of December 31, 2022, the Company’s balance sheet liquidity was $97.4 million, which was 9.3% of total assets of $1.0 billion. At December 31, 2021, the balance sheet liquidity was $108.4 million, which was 11.4% of total assets of $948.5 million.
LIQUIDITY AND CAPITAL RESOURCES As of December 31, 2023, the Company’s balance sheet liquidity was $94.9 million, which was 8.7% of total assets of $1.09 billion. At December 31, 2022, the balance sheet liquidity was $97.4 million, which was 9.3% of total assets of $1.04 billion.
Further discussion of the derivatives is set forth in Note 1, Note 11, and Note 21 to the consolidated financial statements. 21 Table of Contents FINANCIAL CONDITION Assets The Company’s total assets increased $94.9 million, or 10.0%, from $948.5 million at December 31, 2021 to $1.0 billion at December 31, 2022, primarily due to an increase in net loans from $729.6 million as of December 31, 2021, to $838.0 million at December 31, 2022.
Further discussion of the derivatives is set forth in Note 1, Note 11, and Note 21 to the consolidated financial statements. FINANCIAL CONDITION Assets The Company’s total assets increased $50.1 million, or 4.8%, from $1.04 billion at December 31, 2022 to $1.09 billion at December 31, 2023.
As of December 31, 2022 and 2021, SBA loans included in the commercial real estate loans were $12.2 million and $9.7 million, respectively. SBA loans included in the commercial and industrial loan were $20.3 million and $17.4 million as of December 31, 2022 and 2021, respectively.
This trend is expected to continue during 2024. SBA loans held for investment were included in the commercial real estate loans and commercial and industrial loan classifications above. As of December 31, 2023 and 2022, SBA loans included in the commercial real estate loans were $12.9 million and $12.2 million, respectively.
Further discussion of the final derivatives is set forth in Note 11 and Note 21 to the consolidated financial statements. 28 Table of Contents Deposits The following table is a summary of the Company’s deposits at the dates shown: (In thousands) December 31, 2022 2021 2020 Non-interest bearing: Non-interest bearing $ 118,541 $ 140,384 $ 99,344 Prepaid DDA 151,095 86,329 59,332 Total non-interest bearing 269,636 226,713 158,676 Interest bearing: Negotiable order of withdrawal accounts 34,440 34,741 30,529 Savings 71,002 109,744 98,635 Money market 164,827 111,957 131,378 Money market - prepaid deposits 46,173 52,561 15,011 Certificates of deposit, less than $250,000 165,793 142,246 160,968 Certificates of deposit, $250,000 or greater 59,877 53,584 49,172 Brokered deposits 48,698 17,016 41,287 Total Interest bearing 590,810 521,849 526,980 Total Deposits $ 860,446 $ 748,562 $ 685,656 The Bank has substantially improved its deposit and funding mix over the past year, while reducing its aggregate cost of funds.
Further discussion of the final derivatives is set forth in Note 11 and Note 21 to the Consolidated Financial Statements. 27 Table of Contents Deposits The following table is a summary of the Company’s deposits at the dates shown: (In thousands) December 31, 2023 2022 2021 Non-interest bearing: Non-interest bearing $ 95,109 $ 118,541 $ 140,384 Non-interest bearing DDA- Digital Payments 14,947 151,095 86,329 Total non-interest bearing 110,056 269,636 226,713 Interest bearing: Negotiable order of withdrawal accounts (NOW) 42,416 34,440 34,741 Savings 44,104 71,002 109,744 Interest bearing DDA - Digital Payments 162,196 — — Money market 166,294 164,827 111,957 Money market - Digital Payments 33,986 46,173 52,561 Certificates of deposit, less than $250,000 175,988 165,793 142,246 Certificates of deposit, $250,000 or greater 64,745 59,877 53,584 Brokered deposits 40,526 48,698 17,016 Total Interest bearing 730,255 590,810 521,849 Total Deposits $ 840,311 $ 860,446 $ 748,562 Total Digital Payments deposits $ 213,383 $ 197,268 $ 138,890 Total retail bank deposits $ 394,819 $ 430,650 $ 493,066 As of December 31, 2023, total deposits decreased $20.1 million, primarily due to a decline in retail branch deposits partially offset by a growth in digital payments deposits.
In 2020, an impairment charge of $206,000 was recorded for the year ended December 31, 2020, due to the decline in interest rates in 2020. The Company performed a review of the CDI as of October 31, 2022 and determined that there was no impairment of the CDI as of December 31, 2022.
The Company performed a review of the CDI as of October 31, 2023 and determined that there was no impairment of the CDI as of December 31, 2023.
Significant variances are summarized below and discussed in detail subsequently: • Interest and dividend income increased $11.7 million; • Interest expense increased $3.7 million; • Net interest income increased $8.0 million; • Provision for loan losses increased $2.4 million; • Non-interest income decreased $818,000; and • Non-interest expense increased $2.1 million.
Significant variances are summarized below and discussed in detail subsequently: • Interest and dividend income increased $14.9 million; • Interest expense increased $19.7 million; • Net interest income decreased $4.8 million; • Provision for credit losses increased $5.5 million; • Non-interest income increased $2.4 million; and • Non-interest expense increased $5.5 million. 30 Table of Contents Net interest income Net interest income is the difference between interest income on interest earning assets and interest expense on interest-bearing liabilities.
The swaps are reported at fair value in other assets or other liabilities. The interest rate swaps qualify as derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other noninterest income. The Company also had derivatives designated as cash flow hedges.
Patriot’s swaps are derivatives, but are not designated as hedging instruments, thus any net gain or loss resulting from changes in the fair value is recognized in other non-interest income. No gain on the swaps was recognized for the year ended December 31, 2023, 2022 and 2021.
Loans made by the Bank under the SBA 7(a) program generally are made to small businesses to provide working capital or to provide funding for the purchase of businesses, real estate, or equipment. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided.
In comparison, at December 31, 2022, loans held for sale solely for SBA loans amounted to $5.2 million. SBA loans made by the Bank under the SBA 7(a) program generally are made to small businesses to provide working capital or to provide funding for the purchase of businesses, real estate, or equipment.
Provision (Credit) for loan losses For the year ended December 31, 2022, the Bank recorded a provision for loan losses of $1.9 million reflecting the increased loan balance and higher charge-offs associated with a purchased consumer loan portfolio.
For the year ended December 31, 2022, a provision for loan losses of $1.9 million was recorded, with no recorded reserve for the off-balance-sheet exposure .
Additionally, the Bank retains a collateralized borrowing line with the Federal Reserve Bank which totaled $20.4 million at December 31, 2022 and correspondent bank borrowing lines totaling $24.5 million at December 31, 2022. 33 Table of Contents As of December 31, 2022, the maturities of Patriot’s contractual obligations are as follows: (In thousands) Contractual Obligations Due Contractual Obligation Category Less than One Year One to Three Years Three to Five Years Over Five Years Total Certificates of deposit $ 169,088 $ 43,876 $ 12,706 $ — $ 225,670 Brokered deposits 43,589 5,109 — — 48,698 Federal Home Loan Bank borrowings 55,000 30,000 — — 85,000 Senior notes — — 12,000 — 12,000 Subordinated debt — — — 10,000 10,000 Junior subordinated debt — — — 8,248 8,248 Note payable 210 375 — — 585 Operating lease obligations 583 775 551 830 2,739 Total contractual obligations $ 268,470 $ 80,135 $ 25,257 $ 19,078 $ 392,940 Management manages its capital resources by seeking to maintain a capital structure that will ensure an adequate level of capital to support anticipated asset growth and absorb potential losses while effectively leveraging capital to enhance profitability and return to shareholders.
As of December 31, 2023, the maturities of Patriot’s contractual obligations are as follows: (In thousands) Contractual Obligations Due Contractual Obligation Category Less than One Year One to Three Years Three to Five Years Over Five Years Total Certificates of deposit $ 200,178 $ 40,219 $ 336 $ — $ 240,733 Brokered deposits 33,853 6,673 — — 40,526 FHB, FRB and correspondent bank borrowings 171,000 — — — 171,000 Senior notes — 12,000 — — 12,000 Subordinated debt — — 10,000 — 10,000 Junior subordinated debt — — — 8,248 8,248 Note payable 376 — — — 376 Operating lease obligations 457 634 403 679 2,173 Total contractual obligations $ 405,864 $ 59,526 $ 10,739 $ 8,927 $ 485,056 Management manages its capital resources by seeking to maintain a capital structure that will ensure an adequate level of capital to support anticipated asset growth and absorb potential losses while effectively leveraging capital to enhance profitability and return to shareholders.
As of December 31, 2021, the $23.1 million of non-accrual loans was comprised of thirty borrowers, for which a specific reserve of $2.3 million had been established.
The $18.1 million of non-accrual loans at December 31, 2023 was comprised of 139 borrowers. Of these, 19 loans were individually evaluated and a specific reserve of $4.2 million was established as of December 31, 2023.
The increase was primarily attributable to a provision for loan losses of $1.9 million due to increased loan balances and additional specific reserve for one impaired loan, which was partially offset by net charge-offs of $1.5 million for the year ended December 31, 2022.
The increase was primarily due to the adoption of CECL as the Company recorded a transition adjustment of $13.0 million effective January 1, 2023 and a provision for credit losses on loans of $9.9 million, which was partially offset by net charge-offs of $17.3 million for the year ended December 31, 2023.
Patriot sells the guaranteed portion of SBA loans for liquidity purposes and to generate non-interest income. Loans held for sale represent the guaranteed portion of SBA loans and are reflected at the lower of aggregate cost or market value.
Loans held for sale represent the guaranteed portion of SBA loans and are reflected at the lower of aggregate cost or market value. SBA loans held for sale at December 31, 2023 consisted of $3.5 million SBA commercial and industrial loans and $6.4 million SBA commercial real estate.
At December 31, 2022, the net loan to deposit ratio was 97.4% and the net loan to total assets ratio was 80.3%.
SBA loans included in the commercial and industrial loan were $17.1 million and $20.3 million as of December 31, 2023 and 2022, respectively. At December 31, 2023, the net loan to deposit ratio was 99.1% and the net loan to total assets ratio was 76.2%. At December 31, 2022, these ratios were 97.4% and 80.3%, respectively.
Cash and cash equivalents Cash and cash equivalents decreased $8.6 million or 18.2%, from $47.0 million at December 31, 2021 to $38.5 million as of December 31, 2022. The decrease as of December 31, 2022 was primarily attributable to increase in loan origination and purchased loans.
The increase was primarily driven by a rise in cash, cash equivalents and restricted cash of $28.0 million, and an increase in loans held for sale of $15.6 million. 21 Table of Contents Cash, cash equivalents and restricted cash Cash, cash equivalents and restricted cash increased $28.0 million or 72.9%, from $38.5 million at December 31, 2022 to $66.5 million as of December 31, 2023.
There were no sales of available-for-sales securities during the year ended December 31, 2022 and 2020.
During the year ended December 31, 2023, the Bank sold $1.8 million available-for-sale securities and recognized $24,000 net gain on sale. There was no sale of available-for-sales securities during the year ended December 31, 2022. In 2021, the Bank sold $58.8 million available-for-sale securities and recognized net gain on sale of securities of $76,000.
The decrease was primarily attributable to lower net realized gains on sale of SBA loans as premiums available in the SBA secondary market declined during the year. 32 Table of Contents Non-interest expense For the year ended December 31, 2022, non-interest expense increased to $27.2 million, as compared to $25.2 million for 2021.
Non-interest income For the year ended December 31, 2023, non-interest income increased to $6.0 million, as compared to $3.6 million in 2022. The increase was primarily attributable to higher non-interest income from the digital payments program in 2023, partially offset by a lower gain on sale of SBA loans.
The Bank’s Tier 1 leverage ratio as of December 31, 2022 and 2021 was 9.3% and 9.9%, respectively, which is above the well-capitalized required level of 9.0%. Management continuously assesses the adequacy of the Bank’s capital with the goal to maintain a “well capitalized” classification. 34 Table of Contents
That plan established the following capital limits which the Bank exceeded at December 31, 2023: Total Capital to risk weighted assets 10.50% Tier 1 Capital to Risk weighted assets 9.30% Common Equity Tier 1 Capital to Risk weighted assets 9.30% Tier 1 Leverage Capital to average assets 8.10% Management continuously assesses the adequacy of the Bank’s capital with the goal to maintain a “well capitalized” classification. 35 Table of Contents
The decreases in premises and equipment were normal depreciation of the active premises and equipment during the year ended December 31, 2022. In 2021, the Bank sold a building in New Haven, Connecticut, and recognized proceeds from the sale of $1.5 million for the year ended December 31, 2021. The Bank did not sell any property and equipment in 2022.
Premises and equipment As of December 31, 2023 and 2022, Patriot recorded premises and equipment of $29.9 million and $30.6 million, respectively. The decreases in premises and equipment were normal depreciation of the active premises and equipment during the year ended December 31, 2023.
These loans generally are collateralized by the underlying real estate and supported by personal guarantees of the borrowers. 24 Table of Contents Allowance for loan and lease losses The allowance for loan and lease losses increased $405,000 from $9.9 million at December 31, 2021 to $10.3 million at December 31, 2022.
As of December 31, 2023, the investments in Commercial Real Estate and Commercial and Industrial were approximately 74.9% of total loans receivable. These loans generally are collateralized by the underlying real estate and supported by personal guarantees of the borrowers. Allowance for credit losses The Company adopted ASU 2016-13 effective January 1, 2023.
As of December 31, 2022 and 2021, the Bank’s off-balance sheet commitments were $154.3 million and $127.0 million, respectively. REGULATORY CAPITAL REQUIREMENTS In September 2019, the community bank leverage ratio (CBLR) framework was jointly issued by the FDIC, OCC and FRB.
As of December 31, 2023 and 2022, the Bank’s off-balance sheet commitments were $92.5 million and $154.3 million, respectively. 34 Table of Contents REGULATORY CAPITAL REQUIREMENTS The following tables illustrate the Company’s and the Bank’s regulatory capital ratios at December 31, 2023: December 31, 2023 Patriot National Bancorp, Inc. Patriot Bank, N.A.