Biggest changeOther income increased $12.1 million, or 19.0%, from $63.8 million for the year ended December 31, 2021, to $75.9 million for the year ended December 31, 2022, primarily due to an increase in other income earned due to the impact of the merger with Sterling, higher income from client interest rate derivative activities, and a net $2.5 million gain on extinguishment of borrowings, partially offset by a decrease in direct investment income. 36 Table of Contents Non-Interest Expense Years ended December 31, (In thousands) 2022 2021 2020 Compensation and benefits $ 723,620 $ 419,989 $ 428,391 Occupancy 113,899 55,346 71,029 Technology and equipment 186,384 112,831 112,273 Intangible assets amortization 31,940 4,513 4,160 Marketing 16,438 12,051 14,125 Professional and outside services 117,530 47,235 32,424 Deposit insurance 26,574 15,794 18,316 Other expense 180,088 77,341 78,228 Total non-interest expense $ 1,396,473 $ 745,100 $ 758,946 Total non-interest expense increased $651.4 million, or 87.4%, from $745.1 million for the year ended December 31, 2021, to $1.4 billion for the year ended December 31, 2022, primarily due to increases in compensation and benefits, occupancy, technology and equipment, intangible assets amortization, professional and outside services, deposit insurance, and other expense, all of which were primarily driven by the merger with Sterling.
Biggest changeDuring the year ended December 31, 2022, the Company sold $179.7 million of Municipal bonds and notes classified as available-for-sale for proceeds of $172.9 million, which resulted in $6.8 million of gross realized losses. 38 Table of Contents Non-Interest Expense Years ended December 31, (In thousands) 2023 2022 2021 Compensation and benefits $ 711,752 $ 723,620 $ 419,989 Occupancy 77,520 113,899 55,346 Technology and equipment 197,928 186,384 112,831 Intangible assets amortization 36,207 31,940 4,513 Marketing 18,622 16,438 12,051 Professional and outside services 107,497 117,530 47,235 Deposit insurance 98,081 26,574 15,794 Other expense 168,748 180,088 77,341 Total non-interest expense $ 1,416,355 $ 1,396,473 $ 745,100 Total non-interest expense remained relatively flat at approximately $1.4 billion for both the years ended December 31, 2023 and 2022.
For portfolios using the PD/LGD/EAD framework, credit losses are calculated as the product of the probability of a loan defaulting, expected loss given the occurrence of a default, and the expected exposure of a loan at default. Summing the product across loans over their lives yields the lifetime expected credit losses for a given portfolio.
For portfolios using the PD, LGD, and EAD framework, expected credit losses are calculated as the product of the probability of a loan defaulting, expected loss given the occurrence of a default, and the expected exposure of a loan at default. Summing the product across loans over their lives yields the lifetime expected credit losses for a given portfolio.
The Company maintains a common stock repurchase program, which was approved by the Board of Directors, that authorizes management to purchase shares of its common stock in open market or privately negotiated transactions, through block trades, and pursuant to any adopted predetermined trading plan, subject to certain conditions.
The Holding Company maintains a common stock repurchase program, which was approved by the Board of Directors, that authorizes management to purchase shares of its common stock in open market or privately negotiated transactions, through block trades, and pursuant to any adopted predetermined trading plan, subject to certain conditions.
It is a measure of the long-term interest rate risk to future earnings streams embedded in the current balance sheet. Asset sensitivity is defined as earnings or net economic value increasing when interest rates rise and decreasing when interest rates fall, as compared to a base scenario.
It is a measure of the long-term interest rate risk to future earnings' streams embedded in the current balance sheet. Asset sensitivity is defined as earnings or net economic value increasing when interest rates rise and decreasing when interest rates fall, as compared to a base scenario.
While scheduled loan and securities repayments are a relatively stable source of funds, prepayments and other deposit inflows are influenced by economic conditions and prevailing interest rates, the timing of which is inherently uncertain.
While scheduled loan and securities repayments are a relatively stable source of funds, prepayments and other deposit inflows are influenced by economic conditions and prevailing interest rates, the timing of which are inherently uncertain.
Management continues to monitor interest rates and other relevant factors given recent market volatility and is prepared to take additional action, as necessary. 58 Table of Contents Critical Accounting Estimates The preparation of the Company's Consolidated Financial Statements, and accompanying notes thereto, in accordance with GAAP and practices generally applicable to the financial services industry, requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and the disclosure of contingent assets and liabilities.
Management continues to monitor interest rates and other relevant factors given recent market volatility and is prepared to take additional action, as necessary. 61 Table of Contents Critical Accounting Estimates The preparation of the Company's Consolidated Financial Statements, and accompanying notes thereto, in accordance with GAAP and practices generally applicable to the financial services industry, requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and the disclosure of contingent assets and liabilities.
Changes in economic conditions affecting borrowers and macroeconomic variables that the Company is more susceptible to, unforeseen events such as natural disasters and pandemics, along with new information regarding existing loans, identification of additional problems loans, the fair value of underlying collateral, and other factors, both within and outside the Company's control, may indicate the need for an increase or decrease in the ACL on loans and leases.
Changes in economic conditions affecting borrowers and macroeconomic variables that the Company is more susceptible to, unforeseen events such as natural disasters and pandemics, along with new information regarding existing loans, identification of additional problem loans, the fair value of underlying collateral, and other factors, both within and outside the Company's control, may indicate the need for an increase or decrease in the ACL on loans and leases.
The Company is committed to maintaining a strong base of core deposits, which consists of demand, interest-bearing checking, savings, health savings, and money market accounts, to support growth in its loan portfolios. Management actively monitors the interest rate environment and makes adjustments to its deposit strategy in response to evolving market conditions, bank funding needs, and client relationship dynamics.
The Company is committed to maintaining a strong base of core deposits, which consist of demand, interest-bearing checking, savings, health savings, and money market accounts, to support growth in its loan portfolios. Management actively monitors the interest rate environment and makes adjustments to its deposit strategy in response to evolving market conditions, bank funding needs, and client relationship dynamics.
Financial Statements and Supplementary Data. 38 Table of Contents Segment Reporting The Company's operations are organized into three reportable segments that represent its primary businesses: Commercial Banking, HSA Bank, and Consumer Banking. These segments reflect how executive management responsibilities are assigned, how discrete financial information is evaluated, the type of customer served, and how products and services are provided.
Financial Statements and Supplementary Data. 40 Table of Contents Segment Reporting The Company's operations are organized into three reportable segments that represent its primary businesses: Commercial Banking, HSA Bank, and Consumer Banking. These segments reflect how executive management responsibilities are assigned, how discrete financial information is evaluated, the type of customer served, and how products and services are provided.
The Company enters into various contractual obligations in the normal course of business that require future cash payments and could impact its short-term and long-term liquidity and capital resource needs. The following table summarizes significant fixed and determinable contractual obligations at December 31, 2022. The actual timing and amounts of future cash payments may differ from the amounts presented.
The Company enters into various contractual obligations in the normal course of business that require future cash payments and that could impact its short-term and long-term liquidity and capital resource needs. The following table summarizes significant fixed and determinable contractual obligations at December 31, 2023. The actual timing and amounts of future cash payments may differ from the amounts presented.
The base case rate scenario, against which all others are compared, currently uses the month-end LIBOR/swap yield curve as a starting point to derive forward rates for future months. Using interest rate swap option volatilities as inputs, the model creates multiple rate paths for this scenario with forward rates as the mean.
The base case rate scenario, against which all others are compared, currently uses the month-end SOFR/swap yield curve as a starting point to derive forward rates for future months. Using interest rate swap option volatilities as inputs, the model creates multiple rate paths for this scenario with forward rates as the mean.
Although the Bank held the entirety of the Company's investment securities portfolio at both December 31, 2022, and 2021, the Holding Company may also directly hold investments. The following table summarizes the balances and percentage composition of the Company's investment securities: At December 31, 2022 2021 (In thousands) Amount % Amount % Available-for-sale: U.S.
Although the Bank held the entirety of the Company's investment securities portfolio at both December 31, 2023, and 2022, the Holding Company may also directly hold investments. The following table summarizes the balances and percentage composition of the Company's investment securities: At December 31, 2023 2022 (In thousands) Amount % Amount % Available-for-sale: U.S.
The adequacy of liquidity, as assessed by the OCC, depends on factors such as overall asset and liability structure, market conditions, competition, and the nature of the institution’s deposit and loan customers. At December 31, 2022, the Bank exceeded all regulatory liquidity requirements.
The adequacy of liquidity, as assessed by the OCC, depends on factors such as overall asset and liability structure, market conditions, competition, and the nature of the institution’s deposit and loan customers. At December 31, 2023, the Bank exceeded all regulatory liquidity requirements.
Financial Statements and Supplementary Data. 55 Table of Contents Asset/Liability Management and Market Risk An effective asset/liability management process must balance the risks and rewards from both short-term and long-term interest rate risk when determining the Company's strategy and action.
Financial Statements and Supplementary Data. 58 Table of Contents Asset/Liability Management and Market Risk An effective asset/liability management process must balance the risks and rewards from both short-term and long-term interest rate risk when determining the Company's strategy and action.
The calculation of expected credit losses is determined using predictive methods and models that follow a PD/LGD/EAD, loss rate, or discounted cash flow framework, and include consideration of past events, current conditions, macroeconomic variables (i.e., unemployment, gross domestic product, property values, and interest rate spreads), and reasonable and supportable economic forecasts that affect the collectability of the reported amounts.
The calculation of expected credit losses is determined using predictive methods and models that follow a PD, LGD, EAD, or loss rate framework, and include consideration of past events, current conditions, macroeconomic variables (i.e., unemployment, gross domestic product, property values, and interest rate spreads), and reasonable and supportable economic forecasts that affect the collectability of the reported amounts.
As market rates rise, however, the interest rate paid on these loans does not rise until the fully indexed rate rises through the contractual floor. 56 Table of Contents On the liability side, there is a large concentration of customers with indeterminate maturity deposits who have options to add or withdraw funds from their accounts at any time.
As market rates rise, however, the interest rate paid on these loans does not rise until the fully indexed rate rises through the contractual floor. On the liability side, there is a large concentration of customers with indeterminate maturity deposits who have options to add or withdraw funds from their accounts at any time.
Additional information regarding credit-related financial instruments, alternative investments, defined benefit pension and other postretirement benefit plans, and income taxes can be found within Note 23: Commitments and Contingencies, Note 15: Variable Interest Entities, Note 19: Retirement Benefit Plans, and Note 9: Income Taxes, respectively, in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
Additional information regarding credit-related financial instruments and the FDIC special assessment, alternative investments, defined benefit pension and other postretirement benefit plans, and income taxes can be found within Note 23: Commitments and Contingencies, Note 15: Variable Interest Entities, Note 19: Retirement Benefit Plans, and Note 9: Income Taxes, respectively, in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
Management's PD and LGD calculations are predictive models that measure the current risk profile of the loan pools using forecasts of future macroeconomic conditions, historical loss information, loan-level risk attributes, and credit quality indicators.
The Company's PD and LGD calculations are predictive models that measure the current risk profile of the loan pools using forecasts of future macroeconomic conditions, historical loss information, loan-level risk attributes, and credit quality indicators.
Financial Statements and Supplementary Data. 49 Table of Contents Asset Quality Ratios The Company manages asset quality using risk tolerance levels established through the Company's underwriting standards, servicing, and management of its loan and lease portfolio.
Financial Statements and Supplementary Data. 51 Table of Contents Asset Quality Ratios The Company manages asset quality using risk tolerance levels established through the Company's underwriting standards, servicing, and management of its loan and lease portfolio.
Additional information regarding the required capital levels and ratios applicable to the Company and the Bank can be found within Note 14: Regulatory Capital and Restrictions in the Notes to Consolidated Financial Statements contained in Part II - Item 8. Financial Statements and Supplementary Data. 52 Table of Contents Sources and Uses of Funds Sources of Funds.
Additional information regarding the required regulatory capital levels and ratios applicable to the Holding Company and the Bank can be found within Note 14: Regulatory Capital and Restrictions in the Notes to Consolidated Financial Statements contained in Part II - Item 8. Financial Statements and Supplementary Data. 54 Table of Contents Sources and Uses of Funds Sources of Funds.
The following table summarizes the estimated impact that yield curve twists or immediate non-parallel changes in interest rates of up and down 50 and 100 basis points might have on the Company's net interest income for the subsequent twelve-month period starting at December 31, 2022, and 2021: Short End of the Yield Curve Long End of the Yield Curve -100bp -50bp +50bp +100bp -100bp -50bp +50bp +100bp December 31, 2022 (4.2)% (2.0)% 1.7% 3.3% (2.4)% (1.2)% 1.3% 2.6% December 31, 2021 n/a n/a 3.2% 7.3% (3.1)% (1.4)% 1.3% 2.6% These non-parallel scenarios are modeled with the short end of the yield curve moving up or down 50 and 100 basis points, while the long end of the yield curve remains unchanged, and vice versa.
The following table summarizes the estimated impact that yield curve twists or immediate non-parallel changes in interest rates of up and down 50 and 100 basis points might have on the Company's net interest income for the subsequent twelve-month period starting at December 31, 2023, and 2022: Short End of the Yield Curve Long End of the Yield Curve -100bp -50bp +50bp +100bp -100bp -50bp +50bp +100bp December 31, 2023 (1.8)% (0.8)% 0.4% 0.7% (2.3)% (1.1)% 1.1% 2.2% December 31, 2022 (4.2)% (2.0)% 1.7% 3.3% (2.4)% (1.2)% 1.3% 2.6% These non-parallel scenarios are modeled with the short end of the yield curve moving up or down 50 and 100 basis points, while the long end of the yield curve remains unchanged, and vice versa.
A duration gap at or near zero would imply that the balance sheet is matched, and therefore, would exhibit no change in estimated economic value for changes in interest rates. At December 31, 2022, and 2021, the Company's duration gap was negative 1.4 years and negative 1.8 years, respectively.
A duration gap at or near zero would imply that the balance sheet is matched, and therefore, would exhibit no change in estimated economic value for changes in interest rates. At December 31, 2023, and 2022, the Company's duration gap was negative 1.1 years and negative 1.4 years, respectively.
Based on its estimates, management believes it is more likely than not that the Company will realize its DTAs, net of the valuation allowance, at December 31, 2022.
Based on its estimates, management believes it is more likely than not that the Company will realize its DTAs, net of the valuation allowance, at December 31, 2023.
The following is a description of the Company’s three reportable segments and their primary services: Commercial Banking serves businesses with more than $2 million of revenue through its Commercial Real Estate and Equipment Finance, Middle Market, Business Banking, Asset-Based Lending and Commercial Services, Public Sector Finance, Mortgage Warehouse, Sponsor and Specialty Finance, Verticals and Support, Private Banking, and Treasury Management business units.
The following is a description of the Company’s three reportable segments and their primary services at December 31, 2023: Commercial Banking serves businesses with more than $2 million of revenue through its Commercial Real Estate and Equipment Finance, Middle Market, Business Banking, Asset-Based Lending and Commercial Services, Public Sector Finance, Mortgage Warehouse, Sponsor and Specialty Finance, Verticals and Support, Private Banking, and Treasury Management business units.
Under the loss rate method, expected credit losses are estimated using a loss rate that is multiplied by the amortized cost of the asset at the balance sheet date.
Under the loss rate framework, expected credit losses are estimated using a loss rate that is multiplied by the amortized cost of the asset at the balance sheet date.
Securities sold under agreements to repurchase are generally a form of short-term funding for the Bank in which it sells securities to counterparties with an agreement to buy them back in the future at a fixed price. Securities sold under agreements to repurchase totaled $0.3 billion and $0.7 billion at December 31, 2022, and 2021, respectively.
Securities sold under agreements to repurchase are generally a form of short-term funding for the Bank in which it sells securities to counterparties with an agreement to buy them back in the future at a fixed price. Securities sold under agreements to repurchase totaled $0.4 billion and $0.3 billion at December 31, 2023, and 2022, respectively.
Management believes that the Company's interest rate risk position at December 31, 2022, represents a reasonable level of risk given the current interest rate outlook.
Management believes that the Company's interest rate risk position at December 31, 2023, represents a reasonable level of risk given the current interest rate outlook.
There are certain restrictions on the Bank's payment of dividends to the Holding Company, which are described within the section captioned "Supervision and Regulation" in Part I - Item 1. Business, and within Note 14: Regulatory Capital and Restrictions in the Notes to Consolidated Financial Statements contained in Part II - Item 8. Financial Statements and Supplementary Data.
There are certain restrictions on the Bank's payment of dividends to the Holding Company, which can be found within the section captioned "Supervision and Regulation" in Part I - Item 1. Business, and within Note 14: Regulatory Capital and Restrictions in the Notes to Consolidated Financial Statements contained in Part II - Item 8. Financial Statements and Supplementary Data.
Macroeconomic variables are selected for each class of financing receivable based on relevant factors, such as asset type and the correlation of the variables to credit losses, among others. Data from the forecast scenario of these variables is used as an input to the modeled loss calculation.
Macroeconomic variables are selected for each class of financing receivable based on relevant factors, such as asset type and the correlation of the variables to credit losses, among others. Data from the forecast scenario of these macroeconomic variables are used as inputs to the modeled loss calculation.
Additional information regarding the Company's AFS and HTM investment securities' portfolios can be found within Note 3: Investment Securities in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
Additional information regarding the Company's investment securities' portfolios can be found within Note 3: Investment Securities in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
Consumer Banking operates a distribution network consisting of 201 banking centers and 352 ATMs, a customer care center, and a full range of web and mobile-based banking services, primarily throughout southern New England and the New York Metro and Suburban markets.
Consumer Banking operates a distribution network consisting of 198 banking centers and 349 ATMs, a customer care center, and a full range of web and mobile-based banking services, primarily throughout southern New England and the New York Metro and Suburban markets.
These transactions include commitments to extend credit, and commercial and standby letters of credit, which involve to a varying degree, elements of credit risk. Since many of these commitments are expected to expire unused or be only partially funded, the total commitment amount of $11.7 billion at December 31, 2022, does not necessarily reflect future cash payments.
These transactions include commitments to extend credit and commercial and standby letters of credit, which involve, to a varying degree, elements of credit risk. Since many of these commitments are expected to expire unused or be only partially funded, the total commitment amount of $12.6 billion at December 31, 2023, does not necessarily reflect future cash payments.
Segments are evaluated using PPNR. Certain Treasury activities, along with the amounts required to reconcile profitability metrics to those reported in accordance with GAAP, are included in the Corporate and Reconciling category.
Segments are evaluated using PPNR. Certain Treasury activities, including the operations of interLINK, along with the amounts required to reconcile profitability metrics to those reported in accordance with GAAP, are included in the Corporate and Reconciling category.
Both the Company's and the Bank's ratios remain in excess of being well-capitalized, even without the benefit of the delayed CECL adoption impact.
Both the Holding Company's and the Bank's regulatory ratios remain in excess of being well-capitalized, even without the regulatory capital benefit of the delayed CECL adoption impact.
Similar to FHLB stock, the FRB capital stock investment is restricted as there is no market for it, and it can only be redeemed by the FRB. The Bank held FRB capital stock of $224.5 million and $60.5 million at December 31, 2022, and 2021, respectively.
Similar to FHLB stock, the FRB capital stock investment is restricted as there is no market for it, and it can only be redeemed by the FRB. The Bank held FRB capital stock of $227.9 million and $224.5 million at December 31, 2023, and 2022, respectively.
Financial Statements and Supplementary Data. Federal Home Loan Bank and Federal Reserve Bank Stock. The Bank is a member of the FHLB System, which consists of eleven district Federal Home Loan Banks, each of which is subject to the supervision and regulation of the Federal Housing Finance Agency.
Financial Statements and Supplementary Data. 56 Table of Contents Federal Home Loan Bank and Federal Reserve Bank Stock. The Bank is a member of the FHLB System, which consists of eleven district FHLBs, each of which is subject to the supervision and regulation of the Federal Housing Finance Agency.
To facilitate this process, interest rate sensitivity is monitored on an ongoing basis by the Company's ALCO, whose primary goal is to manage interest rate risk and maximize net income and net economic value over time in changing interest rate environments, subject to limits approved by the Board of Directors.
To facilitate this process, interest rate sensitivity is monitored on an ongoing basis by the Company's ALCO, whose primary goal is to manage interest rate risk and maximize net income and net economic value over time in changing interest rate environments.
At December 31, 2022, and 2021, the flat rate base scenario assumed a federal funds rate of 4.50% and 0.25%, respectively. The federal funds rate target range was 4.25-4.50% at December 31, 2022, and 0-0.25% at December 31, 2021.
At December 31, 2023, and 2022, the flat rate base scenario assumed a federal funds rate of 5.50% and 4.50%, respectively. The federal funds rate target range was 5.25-5.50% at December 31, 2023, and 4.25-4.50% at December 31, 2022.
Financial Statements and Supplementary Data. 53 Table of Contents Borrowings. The Bank's primary borrowing sources include securities sold under agreements to repurchase, federal funds purchased, FHLB advances, and long-term debt. Total borrowed funds were $7.7 billion and $1.2 billion at December 31, 2022, and 2021, respectively, and represented 10.8% and 3.6% of total assets, respectively.
Financial Statements and Supplementary Data. Borrowings. The Bank's primary borrowing sources include securities sold under agreements to repurchase, federal funds purchased, FHLB advances, and long-term debt. Total borrowed funds were $3.9 billion and $7.7 billion at December 31, 2023, and 2022, respectively, and represented 5.2% and 10.8% of total assets, respectively.
The Company's investment securities are classified into two major categories: AFS and HTM. The ALCO manages the Company's securities in accordance with regulatory guidelines and corporate policies, which include limitations on aspects such as concentrations in and types of investments, as well as minimum risk ratings per type of security.
The Company's investment securities are classified into two major categories: available-for-sale and held-to-maturity. The ALCO manages the Company's investment securities in accordance with regulatory guidelines and corporate policies, which include limitations on aspects such as concentrations in and types of investments, as well as minimum risk ratings per type of security.
Certain models use output reversion and revert to mean historical portfolio loss rates on a straight-line basis in the third year of the forecast. Other models use input reversion and revert to the mean of macroeconomic variables in reasonable and supportable forecasts. The Company incorporates forecasts of macroeconomic variables in the determination of expected credit losses.
Certain models use output reversion and revert to mean historical portfolio loss rates on a straight-line basis in the third year of the forecast. Other models incorporate a reasonable and supportable forecast of various macroeconomic variables over the remaining life of the Company's assets. The Company incorporates forecasts of macroeconomic variables in the determination of expected credit losses.
The primary source of cash flows for the Bank’s use in its lending activities and general operational needs is deposits. Loan and securities repayments, proceeds from loans and securities held for sale, and maturities also provide cash flows.
Deposits are the primary source of cash flows for the Bank’s lending activities and general operational needs. Loan and securities repayments, proceeds from sales of loans and securities held for sale, and maturities also provide cash flows.
Individually Assessed Loans and Leases . If the risk characteristics of a loan or lease change such that it no longer matches the risk characteristics of the collectively assessed pool, it is removed from the population and individually assessed for credit losses.
Individually Assessed Loans and Leases . If the risk characteristics of a loan or lease change such that it no longer matches the risk characteristics of the collectively assessed pool, it is removed from the population and individually assessed for credit losses. Generally, all non-accrual loans and loans with a charge-off are individually assessed.
Methodology The Company's ACL on loans and leases is considered to be a critical accounting policy. The ACL on loans and leases is a contra-asset account that offsets the amortized cost basis of loans and leases for the credit losses that are expected to occur over the life of the asset.
The ACL on loans and leases is a contra-asset account that offsets the amortized cost basis of loans and leases for the credit losses that are expected to occur over the life of the asset.
Loans at floors have decreased $4.1 billion, from $4.5 billion at December 31, 2021, to $0.4 billion at December 31, 2022. While loans with floors, which are considered “in the money”, have the impact of reducing overall asset sensitivity, as interest rates rise, these loans will move through their floors and reprice accordingly.
Loans at floors were $0.3 billion and $0.4 billion at December 31, 2023, and 2022, respectively. While loans with floors, which are considered “in the money”, have the impact of reducing overall asset sensitivity, as interest rates continue to rise, these loans will move through their floors and reprice accordingly.
The Bank held FHLB capital stock of $221.4 million and $11.3 million at December 31, 2022, and 2021, respectively. During the year ended December 31, 2022, the Bank received $1.9 million in dividends from the FHLB. The most recent FHLB quarterly cash dividend was paid on March 2, 2023, in an amount equal to an annual yield of 6.67%.
The Bank held FHLB capital stock of $99.0 million and $221.4 million at December 31, 2023, and 2022, respectively. During the year ended December 31, 2023, the Bank received $15.6 million in dividends from the FHLB. The most recent FHLB quarterly cash dividend was paid on November 2, 2023, in an amount equal to an annual yield of 8.31%.
The Company was not required to contribute to the defined benefit pension plan in 2022, nor does it currently anticipate that it will be required to make a contribution in 2023. The Company's non-qualified supplemental executive retirement plans and other post employment benefit plans, including those acquired from Sterling in the merger, are unfunded.
The Company was not required to contribute to the defined benefit pension plan in 2023, nor does it currently anticipate that it will be required to contribute in 2024. The Company's non-qualified supplemental executive retirement plans and other post-employment benefit plans are unfunded.
At December 31, 2022, management is not aware of any events that are reasonably likely to have a material adverse effect on the Company’s liquidity position, capital resources, or operating activities. Further, management is not aware of any regulatory recommendations regarding liquidity, that if implemented, would have a material adverse effect on the Company.
At December 31, 2023, management is not aware of any events that are reasonably likely to have a material adverse effect on the Company’s liquidity position, capital resources, or operating activities.
During this time, the Bank is subject to the risk that market interest rates may change, which could impact pricing on loan sales. In an effort to mitigate this risk, the Bank establishes forward delivery sales commitments, thereby setting the sales price.
Generally, prior to closing and funds disbursement, an interest-rate lock commitment is extended to the borrower. During this time, the Bank is subject to the risk that market interest rates may change, which could impact pricing on loan sales. In an effort to mitigate this risk, the Bank establishes forward delivery sales commitments, thereby setting the sales price.
The Company also enters into commitments to invest in venture capital and private equity funds, as well as LIHTC investments to assist the Bank in meeting its responsibilities under the CRA. The total unfunded commitment for these alternative investments was $435.0 million at December 31, 2022.
The Company also enters into commitments to invest in venture capital and private equity funds and tax credit structures to assist the Bank in meeting its responsibilities under the CRA. The total unfunded commitment for these alternative investments was $0.7 billion at December 31, 2023.
At December 31, 2022, the benefit allowed from the delayed CECL adoption resulted in a 9, 9, and 6 basis point increase to the Company's and the Bank's CET1 capital to total risk-weighted assets (CET1 risk-based capital), Tier 1 capital to total risk-weighted assets (Tier 1 risk-based capital), and Tier 1 capital to average tangible assets (Tier 1 leverage capital), respectively, and a 2 basis point decrease to Total capital to total risk-weighted assets (Total risk-based capital).
At December 31, 2023, the regulatory capital benefit allowed from the delayed CECL adoption resulted in a 6, 6, and 4 basis point increase to the Holding Company's and the Bank's CET1 Risk-Based Capital, Tier 1 Risk-Based Capital, and Tier 1 Leverage Capital, respectively, and a 1 basis point decrease to Total Risk-Based Capital.
The following table summarizes daily average balances of borrowings by type and the weighted-average rates paid thereon: Years ended December 31, 2022 2021 2020 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Securities sold under agreements to repurchase $ 466,282 0.78 % $ 527,250 0.57 % $ 467,431 0.48 % Federal funds purchased 598,269 2.58 16,036 0.08 720,995 0.46 Other borrowings — — — — 104,145 0.35 FHLB advances 1,965,577 2.98 108,216 1.58 730,125 2.57 Long-term debt 1,031,446 3.44 565,271 3.22 564,919 3.45 Total average borrowings $ 4,061,574 2.78 % $ 1,216,773 1.84 % $ 2,587,615 1.68 % Additional information regarding period-end borrowings balances and rates can be found within Note 11: Borrowings in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
The following table summarizes daily average balances of borrowings by type and the weighted-average rates paid thereon: Years ended December 31, 2023 2022 2021 (In thousands) Average Balance Average Rate Average Balance Average Rate Average Balance Average Rate Securities sold under agreements to repurchase $ 210,676 0.58 % $ 466,282 0.78 % $ 527,250 0.57 % Federal funds purchased 167,495 4.70 598,269 2.58 16,036 0.08 FHLB advances 4,275,394 5.21 1,965,577 2.98 108,216 1.58 Long-term debt 1,058,621 3.69 1,031,446 3.44 565,271 3.22 Total average borrowings $ 5,712,186 4.74 % $ 4,061,574 2.78 % $ 1,216,773 1.84 % Additional information regarding period-end borrowings balances and rates can be found within Note 11: Borrowings in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
During the year ended December 31, 2022, the Bank received $4.6 million in dividends from the FRB. The most recent FRB semi-annual cash dividend was paid on December 31, 2022, in an amount equal to an annual yield of 3.63%.
During the year ended December 31, 2023, the Bank received $9.2 million in dividends from the FRB. The most recent FRB semi-annual cash dividend was paid on December 29, 2023, in an amount equal to an annual yield of 4.30%. Uses of Funds.
At December 31, 2022, and 2021, the Company's gross DTAs included $66.9 million and $64.4 million, respectively, applicable to SALT net operating loss and credit carryforwards that are available to offset future taxable income, generally through 2032. The $66.9 million at December 31, 2022, includes $5.6 million related to the Sterling merger and $1.1 million related to the Bend acquisition.
At December 31, 2023, and 2022, the Company's gross DTAs included $64.2 million and $66.9 million, respectively, applicable to SALT net operating loss and credit carryforwards that are available to offset future taxable income, generally through 2032.
The following table summarizes the portion of U.S. time deposits in excess of the FDIC insurance limit and time deposits otherwise uninsured by contractual maturity: (In thousands) December 31, 2022 Portion of U.S. time deposits in excess of insurance limit $ 1,629,950 Time deposits otherwise uninsured with a maturity of: 3 months or less $ 1,464,268 Over 3 months through 6 months 76,549 Over 6 months through 12 months 55,307 Over 12 months 33,826 Additional information regarding period-end deposit balances and rates can be found within Note 10: Deposits in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
The following table summarizes the portion of U.S. time deposits in excess of the FDIC insurance limit and time deposits otherwise uninsured by contractual maturity: (In thousands) At December 31, 2023 Portion of U.S. time deposits in excess of insurance limit $ 463,387 Time deposits otherwise uninsured with a maturity of: 3 months or less $ 172,427 Over 3 months through 6 months 178,642 Over 6 months through 12 months 105,791 Over 12 months 6,527 Additional information regarding period-end deposit balances and rates can be found within Note 10: Deposits in the Notes to Consolidated Financial Statements contained in Part II - Item 8.
The Company has designed a detailed contingency plan in order to respond to any liquidity concerns in a prompt and comprehensive manner, including early detection of potential problems and corrective action to address liquidity stress scenarios. Capital Requirements. The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies.
The Company has designed a detailed contingency plan in order to respond to any liquidity concerns in a prompt and comprehensive manner, including early detection of potential problems and corrective action to address liquidity stress scenarios. 53 Table of Contents Capital Requirements.
Earnings would also generally be expected to increase when interest rates rise, and decrease when interest rates fall over the long term, absent the effects of any new business booked in the future. At December 31, 2022, long-term rates have risen by 226 basis points as compared to December 31, 2021.
Earnings would also generally be expected to increase when interest rates rise, and decrease when interest rates fall over the long term, absent the effects of any new business booked in the future.
The following table summarizes key asset quality ratios and their underlying components: At or for the years ended December 31, (In thousands) 2022 2021 2020 Non-performing loans and leases (1) $ 203,791 $ 109,778 $ 168,005 Total loans and leases 49,764,426 22,271,729 21,641,215 Non-performing loans and leases as a percentage of loans and leases 0.41 % 0.49 % 0.78 % Non-performing assets (1) $ 206,136 $ 112,590 $ 170,314 Total loans and leases $ 49,764,426 $ 22,271,729 $ 21,641,215 Add: OREO 2,345 2,812 2,309 Total loans and leases plus OREO $ 49,766,771 $ 22,274,541 $ 21,643,524 Non-performing assets as a percentage of loans and leases plus OREO 0.41 % 0.51 % 0.79 % Non-performing assets (1) $ 206,136 $ 112,590 $ 170,314 Total assets 71,277,521 34,915,599 32,590,690 Non-performing assets as a percentage of total assets 0.29 % 0.32 % 0.52 % ACL on loans and leases $ 594,741 $ 301,187 $ 359,431 Non-performing loans and leases (1) 203,791 109,778 168,005 ACL on loans and leases as a percentage of non-performing loans and leases 291.84 % 274.36 % 213.94 % ACL on loans and leases $ 594,741 $ 301,187 $ 359,431 Total loans and leases 49,764,426 22,271,729 21,641,215 ACL on loans and leases as a percentage of loans and leases 1.20 % 1.35 % 1.66 % ACL on loans and leases $ 594,741 $ 301,187 $ 359,431 Net charge-offs 67,288 3,829 45,081 Ratio of ACL on loans and leases to net charge-offs 8.84x 78.66x 7.97x (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases.
The following table summarizes key asset quality ratios and their underlying components: At or for the years ended December 31, (In thousands) 2023 2022 2021 Non-performing loans and leases (1) $ 209,544 $ 203,791 $ 109,778 Total loans and leases 50,726,052 49,764,426 22,271,729 Non-performing loans and leases as a percentage of loans and leases 0.41 % 0.41 % 0.49 % Non-performing assets (1) $ 218,600 $ 206,136 $ 112,590 Total loans and leases $ 50,726,052 $ 49,764,426 $ 22,271,729 Add: OREO and repossessed assets 9,056 2,345 2,812 Total loans and leases plus OREO and repossessed assets $ 50,735,108 $ 49,766,771 $ 22,274,541 Non-performing assets as a percentage of loans and leases plus OREO and repossessed assets 0.43 % 0.41 % 0.51 % Non-performing assets (1) $ 218,600 $ 206,136 $ 112,590 Total assets 74,945,249 71,277,521 34,915,599 Non-performing assets as a percentage of total assets 0.29 % 0.29 % 0.32 % ACL on loans and leases $ 635,737 $ 594,741 $ 301,187 Non-performing loans and leases (1) 209,544 203,791 109,778 ACL on loans and leases as a percentage of non-performing loans and leases 303.39 % 291.84 % 274.36 % ACL on loans and leases $ 635,737 $ 594,741 $ 301,187 Total loans and leases 50,726,052 49,764,426 22,271,729 ACL on loans and leases as a percentage of loans and leases 1.25 % 1.20 % 1.35 % ACL on loans and leases $ 635,737 $ 594,741 $ 301,187 Net charge-offs (2) 108,086 67,288 3,829 Ratio of ACL on loans and leases to net charge-offs 5.88x 8.84x 78.66x (1) Non-performing asset balances and related asset quality ratios exclude the impact of net unamortized (discounts)/premiums and net unamortized deferred (fees)/costs on loans and leases.
Underwriting factors for residential mortgage and home equity loans include the borrower’s FICO score, the loan amount relative to property value, and the borrower’s debt-to-income level.
Underwriting factors for residential mortgage and home equity loans include the borrower’s FICO score, the loan amount relative to property value, and the borrower’s debt-to-income level. The Bank originates both qualified mortgage and non-qualified mortgage loans, as defined by applicable CFPB rules.
This higher starting point extends financial asset duration by decreasing residential mortgage loans and mortgage-backed securities prepayment speeds. These earnings and net economic value estimates are subject to factors that could cause actual results to differ, and also assume that management does not take any additional action to mitigate any positive or negative effects from changing interest rates.
These earnings and net economic value estimates are subject to factors that could cause actual results to differ, and also assume that management does not take any additional action to mitigate any positive or negative effects from changing interest rates.
The Company's remaining purchase authority at December 31, 2022, was $401.3 million. In addition, the Company will periodically acquire common shares outside of the repurchase program related to employee stock compensation plan activity. During the year ended December 31, 2022, the Company repurchased 415,629 shares at a weighted-average price of $56.90 per share, totaling $23.6 million for this purpose.
In addition, the Company will periodically acquire common shares outside of the repurchase program related to employee stock compensation plan activity. During the year ended December 31, 2023, the Company repurchased 315,729 shares at a weighted-average price of $51.48 per share, totaling $16.3 million, for this purpose.
The $761.1 million increase in net interest income is primarily attributed to the loan and deposit balances acquired from Sterling, organic loan growth, and the impact of the higher interest rate environment.
The $77.7 million increase in net interest income is primarily due to organic loan and deposit growth, and the impact of the higher interest rate environment.
The following table summarizes the percentage allocation of the ACL across the loans and leases categories: At December 31, 2022 2021 (In thousands) Amount % (1) Amount % (1) Commercial non-mortgage $ 197,950 33.3 % $ 111,351 37.0 % Asset-based 16,094 2.7 6,481 2.2 Commercial real estate 214,771 36.1 114,493 38.0 Multi-family 80,652 13.6 19,414 6.4 Equipment financing 23,081 3.9 6,138 2.0 Warehouse lending 577 0.1 — — Residential 26,907 4.5 15,628 5.2 Home equity 32,296 5.4 23,523 7.8 Other consumer 2,413 0.4 4,159 1.4 Total ACL on loans and leases $ 594,741 100.0 % $ 301,187 100.0 % (1) The ACL allocated to a single loan and lease category does not preclude its availability to absorb losses in other categories.
The following table summarizes the percentage allocation of the ACL across the loans and leases categories: At December 31, 2023 2022 (In thousands) Amount % (1) Amount % (1) Commercial non-mortgage $ 211,699 33.3 % $ 197,950 33.3 % Asset-based 15,828 2.5 16,094 2.7 Commercial real estate 248,921 39.2 214,771 36.1 Multi-family 80,582 12.7 80,652 13.6 Equipment financing 20,633 3.2 23,081 3.9 Warehouse lending — — 577 0.1 Residential 29,739 4.7 26,907 4.5 Home equity 26,154 4.1 32,296 5.4 Other consumer 2,181 0.3 2,413 0.4 Total ACL on loans and leases $ 635,737 100.0 % $ 594,741 100.0 % (1) The ACL allocated to a single loan and lease category does not preclude its availability to absorb losses in other categories. 50 Table of Contents Methodology The Company's ACL on loans and leases is considered to be a critical accounting policy.
Unpledged investment securities of $7.8 billion at December 31, 2022, could have been used for collateral on borrowings or to increase borrowing capacity by either $7.1 billion with the FHLB or $7.5 billion with the FRB.
The Bank also had additional borrowing capacity from the FRB of $6.6 billion and $1.2 billion at December 31, 2023, and 2022, respectively. Unencumbered investment securities of $1.2 billion at December 31, 2023, could have been used for collateral on borrowings or to increase borrowing capacity by either $0.8 billion with the FHLB or $1.0 billion with the FRB.
Failure to meet minimum capital requirements can initiate certain mandatory actions by regulators that could have a direct material effect on the Company’s financial statements.
The Holding Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory actions by regulators that could have a direct material effect on the Company’s Consolidated Financial Statements.
For each loan segment identified above, management applies an expected historical loss trend based on third-party loss estimates, correlate them to observed economic metrics, and reasonable and supportable forecasts of economic conditions.
For each loan segment identified, management applies an expected historical loss trend based on third-party loss estimates, and correlates them to observed economic metrics, and reasonable and supportable forecasts of economic conditions. The Company's models incorporate a single economic forecast scenario and macroeconomic assumptions over a reasonable and supportable forecast period.
The notional amount of the derivative instrument, or the amount from which interest and other payments are derived, is not exchanged, and therefore, should not be used as a measure of credit risk.
The notional amount of the derivative instrument, or the amount from which interest and other payments are derived, is not exchanged, and therefore, should not be used as a measure of credit risk. In addition, certain derivative instruments are used by the Bank to manage the risk of loss associated with its mortgage banking activities.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, both the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated pursuant to regulatory directives. Capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Under capital adequacy guidelines and/or the the regulatory framework for prompt corrective action (applies to the Bank only), both the Holding Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated pursuant to regulatory directives.
The following table summarizes the estimated impact that gradual parallel changes in interest rates of up and down 100 and 200 basis points might have on the Company’s net interest income over a twelve-month period starting at December 31, 2022, and 2021, as compared to actual net interest income and assuming no changes in interest rates: -200bp -100bp +100bp +200bp December 31, 2022 (6.9)% (3.3)% 3.2% 6.5% December 31, 2021 n/a n/a 4.9% 10.7% Asset sensitivity in terms of net interest income decreased at December 31, 2022, as compared to at December 31, 2021, primarily due to changes in the overall composition and size of the balance sheet on a combined basis post-merger with Sterling and the relative size and duration of the securities portfolio.
The following table summarizes the estimated impact that gradual parallel changes in interest rates of up and down 100, 200, and 300 basis points might have on the Company’s net interest income over a twelve-month period starting at December 31, 2023, and 2022, as compared to actual net interest income and assuming no changes in interest rates: -300bp -200bp -100bp +100bp +200bp +300bp December 31, 2023 (7.2)% (4.5)% (2.0)% 1.7% 3.3% 5.4% December 31, 2022 n/a (6.9)% (3.3)% 3.2% 6.5% n/a Asset sensitivity in terms of net interest income decreased at December 31, 2023, as compared to at December 31, 2022, primarily due to changes in the overall balance sheet composition, which included the addition of $5.7 billion in price-sensitive deposits from interLINK, an increase in interest paid on deposits, and the implementation of incremental asset sensitivity measures, such as hedges and the investment of fixed-rate debt securities to extend duration.
Financial Statements and Supplementary Data. 45 Table of Contents Loans and Leases The following table summarizes the amortized cost and percentage composition of the Company's loans and leases: At December 31, 2022 2021 (In thousands) Amount % Amount % Commercial non-mortgage $ 16,392,795 32.9 % $ 6,882,480 30.9 % Asset-based 1,821,642 3.7 1,067,248 4.8 Commercial real estate 12,997,163 26.1 5,463,321 24.5 Multi-family 6,621,982 13.3 1,139,859 5.1 Equipment financing 1,628,393 3.3 627,058 2.8 Warehouse lending 641,976 1.3 — — Residential 7,963,420 16.0 5,412,905 24.3 Home equity 1,633,107 3.3 1,593,559 7.2 Other consumer 63,948 0.1 85,299 0.4 Total loans and leases (1) $ 49,764,426 100.0 % $ 22,271,729 100.0 % (1) The amortized cost balances at December 31, 2022, and 2021, exclude the ACL recorded on loans and leases of $594.7 million and $301.2 million, respectively.
Financial Statements and Supplementary Data. 47 Table of Contents Loans and Leases The following table summarizes the amortized cost and percentage composition of the Company's loans and leases: At December 31, 2023 2022 (In thousands) Amount % Amount % Commercial non-mortgage $ 16,885,475 33.3 % $ 16,392,795 32.9 % Asset-based 1,557,841 3.1 1,821,642 3.7 Commercial real estate 13,569,762 26.7 12,997,163 26.1 Multi-family 7,587,970 15.0 6,621,982 13.3 Equipment financing 1,328,786 2.6 1,628,393 3.3 Warehouse lending — — 641,976 1.3 Residential 8,227,923 16.2 7,963,420 16.0 Home equity 1,516,955 3.0 1,633,107 3.3 Other consumer 51,340 0.1 63,948 0.1 Total loans and leases (1) $ 50,726,052 100.0 % $ 49,764,426 100.0 % (1) The amortized cost balances at December 31, 2023, and 2022, exclude the ACL recorded on loans and leases of $635.7 million and $594.7 million, respectively.
Total portfolio originations for the years ended December 31, 2022, and 2021, were $14.7 billion and $5.7 billion, respectively. The $9.0 billion increase was primarily attributed to the merger with Sterling, along with increased commercial non-mortgage and commercial real estate originations.
Total portfolio originations for the years ended December 31, 2023, and 2022, were $9.2 billion and $14.7 billion, respectively. The $5.5 billion decrease was primarily due to a decrease in commercial real estate and commercial non-mortgage originations.
Selected Balance Sheet and Off-Balance Sheet Information: At December 31, (In thousands) 2022 2021 Deposits $ 7,944,919 $ 7,397,997 Assets under administration, through linked brokerage accounts (off-balance sheet) 3,393,832 3,718,610 Deposits increased $546.9 million, or 7.4%, at December 31, 2022, as compared to at December 31, 2021, primarily due to an increase in the number of account holders and organic deposit growth, which was partially offset by a decrease in third party administrator deposits.
Selected Balance Sheet and Off-Balance Sheet Information: At December 31, (In thousands) 2023 2022 Deposits $ 8,287,705 $ 7,944,919 Assets under administration, through linked brokerage accounts (off-balance sheet) 4,641,830 3,393,832 Deposits increased $0.3 billion, or 4.3%, at December 31, 2023, as compared to at December 31, 2022, primarily due to an increase in the number of account holders and organic deposit growth.
Collectively Assessed Loans and Leases . Collectively assessed loans and leases are segmented based on product type, credit quality, risk ratings, and/or collateral types within its commercial and consumer portfolios, and expected losses are determined using a PD, LGD, and EAD, loss rate, or discounted cash flow framework.
Collectively Assessed Loans and Leases . Collectively assessed loans and leases are segmented based on product type and credit quality, and expected losses are determined using models that follow a PD, LGD, EAD, or loss rate framework.
Four main tools are used for managing interest rate risk: • the size, duration, and credit risk of the investment portfolio; • the size and duration of the wholesale funding portfolio; • interest rate contracts; and • the pricing and structure of loans and deposits.
The Bank also has the option to change the interest rate paid on these deposits at any time. 59 Table of Contents Four main tools are used for managing interest rate risk: • the size, duration, and credit risk of the investment portfolio; • the size and duration of the wholesale funding portfolio; • interest rate contracts; and • the pricing and structure of loans and deposits.
Management's Discussion and Analysis of Financial Condition and Results of Operations. 35 Table of Contents Non-Interest Income Years ended December 31, (In thousands) 2022 2021 2020 Deposit service fees $ 198,472 $ 162,710 $ 156,032 Loan and lease related fees 102,987 36,658 29,127 Wealth and investment services 40,277 39,586 32,916 Mortgage banking activities 705 6,219 18,295 Increase in cash surrender value of life insurance policies 29,237 14,429 14,561 (Loss) gain on sale of investment securities, net (6,751) — 8 Other income 75,856 63,770 34,338 Total non-interest income $ 440,783 $ 323,372 $ 285,277 Total non-interest income increased $117.4 million, or 36.3%, from $323.4 million for the year ended December 31, 2021, to $440.8 million for the year ended December 31, 2022, primarily due to increases in deposit service fees, loan and lease related fees, the cash surrender value of life insurance policies, and other income, the majority of which were primarily driven by the merger with Sterling, partially offset by a decrease in mortgage banking activities and a net loss on sale of investment securities.
Management's Discussion and Analysis of Financial Condition and Results of Operations. 37 Table of Contents Non-Interest Income Years ended December 31, (In thousands) 2023 2022 2021 Deposit service fees $ 169,318 $ 198,472 $ 162,710 Loan and lease related fees 84,861 102,987 36,658 Wealth and investment services 28,999 40,277 39,586 Mortgage banking activities 1,240 705 6,219 Cash surrender value of life insurance policies 26,228 29,237 14,429 (Loss) on sale of investment securities (33,620) (6,751) — Other income 37,311 75,856 63,770 Total non-interest income $ 314,337 $ 440,783 $ 323,372 Total non-interest income decreased $126.5 million, or 28.7%, from $440.8 million for the year ended December 31, 2022, to $314.3 million for the year ended December 31, 2023, primarily due to decreases in Other income, Deposit service fees, Loan and lease related fees, and Wealth and investment services, and an increase in (Loss) on sale of investment securities.
The following table summarizes net charge-offs (recoveries) as a percentage of average loans and leases for each category: At or for the years ended December 31, 2022 2021 2020 (In thousands) Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Commercial non-mortgage $ 44,250 $ 13,625,382 0.32 % $ 2,305 $ 6,829,799 0.03 % $ 37,040 $ 6,598,149 0.56 % Asset-based 4,473 1,746,888 0.26 (1,447) 950,602 (0.15) (36) 977,920 — Commercial real estate 20,471 11,299,259 0.18 4,483 5,324,853 0.08 2,061 5,143,637 0.04 Multi-family 1,298 6,025,702 0.02 — 1,114,977 — — 1,046,211 — Equipment financing 931 1,660,935 0.06 375 614,055 0.06 720 572,369 0.13 Warehouse lending — 537,430 — — — — — — — Residential (1,377) 7,112,890 (0.02) (1,149) 4,953,100 (0.02) 1,327 4,923,743 0.03 Home equity (4,201) 1,663,198 (0.25) (4,289) 1,681,921 (0.26) (1,910) 1,924,623 (0.10) Other consumer 1,443 79,428 1.82 3,551 115,565 3.07 5,879 199,050 2.95 Total $ 67,288 $ 43,751,112 0.15 % $ 3,829 $ 21,584,872 0.02 % $ 45,081 $ 21,385,702 0.21 % Net charge-offs as a percentage of average loans and leases were 0.15%, 0.02%, and 0.21% for the years ended December 31, 2022, 2021, and 2020, respectively.
The following table summarizes net charge-offs (recoveries) as a percentage of average loans and leases for each category: At or for the years ended December 31, 2023 2022 2021 (In thousands) Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Net Charge-offs (Recoveries) Average Balance % Commercial non-mortgage $ 13,531 $ 16,900,423 0.08 % $ 44,250 $ 13,625,382 0.32 % $ 2,305 $ 6,829,799 0.03 % Asset-based 17,088 1,699,064 1.01 4,473 1,746,888 0.26 (1,447) 950,602 (0.15) Commercial real estate 62,208 13,397,036 0.46 20,471 11,299,259 0.18 4,483 5,324,853 0.08 Multi-family 3,447 7,072,507 0.05 1,298 6,025,702 0.02 — 1,114,977 — Equipment financing 4,949 1,509,948 0.33 931 1,660,935 0.06 375 614,055 0.06 Warehouse lending — 316,729 — — 537,430 — — — — Residential 3,601 8,126,878 0.04 (1,377) 7,112,890 (0.02) (1,149) 4,953,100 (0.02) Home equity (123) 1,560,707 (0.01) (4,201) 1,663,198 (0.25) (4,289) 1,681,921 (0.26) Other consumer 3,385 54,277 6.24 1,443 79,428 1.82 3,551 115,565 3.07 Total $ 108,086 $ 50,637,569 0.21 % $ 67,288 $ 43,751,112 0.15 % $ 3,829 $ 21,584,872 0.02 % 52 Table of Contents Liquidity and Capital Resources The Company manages its cash flow requirements through proactive liquidity measures at both the Holding Company and the Bank.
Assets under administration, through linked brokerage accounts, decreased $324.8 million, or 8.7%, at December 31, 2022, as compared to at December 31, 2021, primarily due to lower valuations in the equity markets during 2022, which was partially offset by additional account holders and balances from the acquisition of Bend. 41 Table of Contents Consumer Banking Operating Results: Years ended December 31, (In thousands) 2022 2021 2020 Net interest income $ 720,789 $ 375,318 $ 334,157 Non-interest income 119,691 95,887 97,778 Non-interest expense 426,133 297,217 334,008 Pre-tax, pre-provision net revenue $ 414,347 $ 173,988 $ 97,927 Consumer Banking's PPNR increased $240.4 million, or 138.1%, for the year ended December 31, 2022, as compared to the year ended December 31, 2021, due to increases in both net interest income and non-interest income, partially offset by an increase in non-interest expense, all of which were primarily driven by the merger with Sterling.
Assets under administration, through linked brokerage accounts, increased $1.2 billion, or 36.8%, at December 31, 2023, as compared to at December 31, 2022, primarily due to additional account holders and higher valuations in the equity markets during 2023. 43 Table of Contents Consumer Banking Operating Results: Years ended December 31, (In thousands) 2023 2022 2021 Net interest income $ 798,483 $ 720,789 $ 375,318 Non-interest income 107,456 119,691 95,887 Non-interest expense 425,281 426,133 297,217 Pre-tax, pre-provision net revenue $ 480,658 $ 414,347 $ 173,988 Consumer Banking's PPNR increased $66.3 million, or 16.0%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, due to an increase in net interest income, partially offset by a decrease in non-interest income and an increase in non-interest expense.
For 2022, 2023, and 2024, the Company is allowed 75%, 50%, and 25% of the regulatory capital benefit as of December 31, 2021, respectively, with full absorption occurring in 2025.
During the three-year transition period, capital ratios will phase out the aggregate amount of the regulatory capital benefit provided from the delayed CECL adoption in the initial two years. For 2022, 2023, and 2024, the Company is allowed 75%, 50%, and 25%, respectively, of the regulatory capital benefit as of December 31, 2021, with full absorption occurring in 2025.
The combined decrease of $0.6 billion, or 21.3%, was primarily due to lower valuations in the equity markets and client investment outflows during 2022. 40 Table of Contents HSA Bank Operating Results: Years ended December 31, (In thousands) 2022 2021 2020 Net interest income $ 218,149 $ 168,595 $ 162,363 Non-interest income 104,586 102,814 100,826 Non-interest expense 151,329 134,258 133,919 Pre-tax net revenue $ 171,406 $ 137,151 $ 129,270 HSA Bank's pre-tax net revenue increased $34.3 million, or 25.0%, for the year ended December 31, 2022, as compared to the year ended December 31, 2021, due to increases in both net interest income and non-interest income, partially offset by an increase in non-interest expense.
Treasury securities with government-backing, and higher valuations in the equity markets during 2023. 42 Table of Contents HSA Bank Operating Results: Years ended December 31, (In thousands) 2023 2022 2021 Net interest income $ 302,856 $ 218,149 $ 168,595 Non-interest income 88,113 104,586 102,814 Non-interest expense 168,160 151,329 134,258 Pre-tax net revenue $ 222,809 $ 171,406 $ 137,151 HSA Bank's pre-tax net revenue increased $51.4 million, or 30.0%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, due to an increase in net interest income, partially offset by a decrease in non-interest income and an increase in non-interest expense.
The $6.5 billion increase from December 31, 2021, to December 31, 2022, is primarily attributed to increases of $5.5 billion, $0.9 billion, and $0.5 billion in FHLB advances, federal funds purchased, and long-term debt, respectively, partially offset by a $0.4 billion decrease in securities sold under agreements to repurchase.
The $3.8 billion decrease is primarily due to decreases of $3.1 billion and $0.8 billion in FHLB advances and federal funds purchased, respectively, partially offset by an increase of $0.1 billion in securities sold under agreements to repurchase. The Bank had additional borrowing capacity from the FHLB of $12.5 billion and $4.3 billion at December 31, 2023, and 2022, respectively.