Biggest changeFor the twelve months ended 12/31/2022 12/31/2021 12/31/2020 (In thousands) Loans (no tax adjustment) $ 77,264 $ 74,200 $ 77,837 Tax-equivalent adjustment (1) 494 420 447 Loans (tax-equivalent basis) $ 77,758 $ 74,620 $ 78,284 Securities (no tax adjustment) $ 8,296 $ 5,394 $ 4,342 Tax-equivalent adjustment (1) 3 4 18 Securities (tax-equivalent basis) $ 8,299 $ 5,398 $ 4,360 Net interest income (no tax adjustment) $ 79,232 $ 73,177 $ 64,430 Tax equivalent adjustment (1) 497 424 465 Net interest income (tax-equivalent basis) $ 79,729 $ 73,601 $ 64,895 Net interest income (no tax adjustment) $ 79,232 $ 73,177 $ 64,430 Less: Purchase accounting adjustments 175 (55 ) 976 Prepayment penalties and fees 281 181 409 PPP fee income 728 6,769 4,842 Adjusted net interest income (non-GAAP) $ 78,048 $ 66,282 $ 58,203 Average interest-earning assets $ 2,396,972 $ 2,329,877 $ 2,197,692 Average interest-earnings asset, excluding average PPP loans $ 2,391,252 $ 2,219,286 $ 2,052,188 Net interest margin (no tax adjustment) 3.31 % 3.14 % 2.93 % Net interest margin, tax-equivalent 3.33 % 3.16 % 2.95 % Adjusted net interest margin, excluding purchase accounting adjustments, PPP fee income and prepayment penalties (non-GAAP) 3.26 % 2.99 % 2.84 % 54 For the twelve months ended 12/31/2022 12/31/2021 12/31/2020 (In thousands) Income Before Income Taxes (GAAP) $ 34,629 $ 31,724 $ 14,156 Provision (credit) for loan losses 700 (925 ) 7,775 PPP income (728 ) (6,769 ) (4,842 ) Gain on defined benefit plan curtailment (2,807 ) — — Income Before Taxes, Provision, PPP Income and Defined Benefit Curtailment (non-GAAP) $ 31,794 $ 24,030 $ 17,089 Adjusted Efficiency Ratio: Non-interest Expense (GAAP) $ 57,235 $ 54,942 $ 51,750 Non-GAAP adjustments: Loss on prepayment of borrowings — (45 ) (987 ) Non-interest Expense for Adjusted Efficiency Ratio (non-GAAP) $ 57,235 $ 54,897 $ 50,763 Net Interest Income (GAAP) $ 79,232 $ 73,177 $ 64,430 Non-interest Income (GAAP) $ 13,332 $ 12,564 $ 9,251 Non-GAAP adjustments: Loss (gain) on securities, net 4 72 (1,965 ) Unrealized losses (gain) on marketable equity securities 717 168 (109 ) Loss on interest rate swap termination — 402 2,353 Gain on non-marketable equity investments (422 ) (898 ) — Gain on defined benefit plan curtailment (2,807 ) — — Non-interest Income for Adjusted Efficiency Ratio (non-GAAP) $ 10,824 $ 12,308 $ 9,530 Total Revenue for Adjusted Efficiency Ratio (non-GAAP) $ 90,056 $ 85,485 $ 73,960 Efficiency Ratio (GAAP) 61.83 % 64.08 % 70.24 % Adjusted Efficiency Ratio (Non-interest Expense for Efficiency Ratio (non-GAAP)/Total Revenue for Efficiency Ratio (non-GAAP)) 63.55 % 64.64 % 69.97 % (1) The tax equivalent adjustment is based upon a 21% tax rate for 2022, 2021 and 2020. 55 Comparison of Financial Condition at December 31, 2022 and December 31, 2021.
Biggest changeFor the twelve months ended 12/31/2023 12/31/2022 12/31/2021 (In thousands) Loans (no tax adjustment) $ 91,169 $ 77,264 $ 74,200 Tax-equivalent adjustment (1) 471 494 420 Loans (tax-equivalent basis) $ 91,640 $ 77,758 $ 74,620 Securities (no tax adjustment) $ 8,370 $ 8,296 $ 5,394 Tax-equivalent adjustment (1) 1 3 4 Securities (tax-equivalent basis) $ 8,371 $ 8,299 $ 5,398 Net interest income (no tax adjustment) $ 67,909 $ 79,232 $ 73,177 Tax equivalent adjustment (1) 472 497 424 Net interest income (tax-equivalent basis) $ 68,381 $ 79,729 $ 73,601 Net interest income (no tax adjustment) $ 67,909 $ 79,232 $ 73,177 Less: Purchase accounting adjustments (50 ) 175 (55 ) Prepayment penalties and fees 64 281 181 PPP fee income 99 728 6,769 Adjusted net interest income (non-GAAP) $ 67,796 $ 78,048 $ 66,282 Average interest-earning assets $ 2,407,251 $ 2,396,972 $ 2,329,877 Average interest-earnings asset, excluding average PPP loans $ 2,405,525 $ 2,391,252 $ 2,219,286 Net interest margin (no tax adjustment) 2.82 % 3.31 % 3.14 % Net interest margin, tax-equivalent 2.84 % 3.33 % 3.16 % Adjusted net interest margin, excluding purchase accounting adjustments, PPP fee income and prepayment penalties (non-GAAP) 2.82 % 3.26 % 2.99 % 63 At or for the twelve months ended 12/31/2023 12/31/2022 12/31/2021 (In thousands) Book Value per Share (GAAP) $ 10.96 $ 10.27 $ 9.87 Non-GAAP adjustments: Goodwill (0.58 ) (0.56 ) (0.55 ) Core deposit intangible (0.08 ) (0.10 ) (0.11 ) Tangible Book Value per Share (non-GAAP) $ 10.30 $ 9.61 $ 9.21 Income Before Income Taxes (GAAP) $ 19,584 $ 34,629 $ 31,724 Non-GAAP adjustments: Provision for (reversal of) credit losses 872 700 (925 ) PPP Income (99 ) (728 ) (6,769 ) Gain on bank-owned life insurance death benefit (778 ) - — Loss (gain) on defined benefit plan termination 1,143 (2,807 ) — Income Before Taxes, Provision, PPP Income, Bank-Owned Life Insurance Death Benefit and Defined Benefit Termination (non-GAAP) $ 20,722 $ 31,794 $ 24,030 Adjusted Efficiency Ratio: Non-interest Expense (GAAP) $ 58,350 $ 57,235 $ 54,942 Non-GAAP adjustments: Loss on prepayment of borrowings — — (45 ) Non-interest Expense for Adjusted Efficiency Ratio (non-GAAP) $ 58,350 $ 57,235 $ 54,897 Net Interest Income (GAAP) $ 67,909 $ 79,232 $ 73,177 Non-interest Income (GAAP) $ 10,897 $ 13,332 $ 12,564 Non-GAAP adjustments: Loss on disposal of premises and equipment 3 — — Loss on securities, net — 4 72 Unrealized losses on marketable equity securities 1 717 168 Loss on interest rate swap termination — — 402 Gain on bank-owned life insurance death benefit (778 ) — — Gain on non-marketable equity investments (590 ) (422 ) (898 ) Loss (gain) on defined benefit plan termination 1,143 (2,807 ) — Non-interest Income for Adjusted Efficiency Ratio (non-GAAP) $ 10,676 $ 10,824 $ 12,308 Total Revenue for Adjusted Efficiency Ratio (non-GAAP) $ 78,585 $ 90,056 $ 85,485 Efficiency Ratio (GAAP) 74.04 % 61.83 % 64.08 % Adjusted Efficiency Ratio (Non-interest Expense for Adjusted Efficiency Ratio (non-GAAP)/Total Revenue for Adjusted Efficiency Ratio (non-GAAP)) 74.25 % 63.55 % 64.64 % (1) The tax equivalent adjustment is based upon a 21% tax rate for 2023, 2022 and 2021. 64 Comparison of Financial Condition at December 31, 2023 and December 31, 2022.
This sensitivity analysis is compared to ALCO policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two-year horizon, assuming no balance sheet growth. 62 The repricing and/or new rates of assets and liabilities moved in tandem with market rates.
This sensitivity analysis is compared to ALCO policy limits, which specify a maximum tolerance level for net interest income exposure over a one and two-year horizon, assuming no balance sheet growth. The repricing and/or new rates of assets and liabilities moved in tandem with market rates.
We monitor interest rate sensitivity so that we can adjust our asset and liability mix in a timely manner and minimize the negative effects of changing rates. The Company’s liquidity sources are vulnerable to various uncertainties beyond our control.
We monitor interest rate sensitivity so that we can adjust our asset and liability mix in a timely manner and minimize the negative effects of changing rates. 71 The Company’s liquidity sources are vulnerable to various uncertainties beyond our control.
Fluctuations in interest rates will also affect the market value of all interest-earning assets and interest-bearing liabilities. 61 The Company’s interest rate management strategy is to limit fluctuations in net interest income as interest rates vary up or down and control variations in the market value of assets, liabilities and net worth as interest rates vary.
Fluctuations in interest rates will also affect the market value of all interest-earning assets and interest-bearing liabilities. The Company’s interest rate management strategy is to limit fluctuations in net interest income as interest rates vary up or down and control variations in the market value of assets, liabilities and net worth as interest rates vary.
Balances in cash and cash equivalents will fluctuate due primarily to the timing of net deposit flows, borrowing and loan inflows and outflows, investment purchases and maturities, calls and sales proceeds, and the immediate liquidity needs of the Company.
Balances in cash and cash equivalents will fluctuate due primarily to the timing of net deposit flows, borrowing and loan inflows and outflows, investment purchases and maturities, calls and sales proceeds, and the immediate liquidity needs of the Company. Investments.
(2) Loan and securities income are presented on a tax-equivalent basis using a tax rate of 21% for 2022, 2021 and 2020. The tax-equivalent adjustment is deducted from tax-equivalent net interest and dividend income to agree to the amount reported on the consolidated statements of net income. See “Explanation of Use of Non-GAAP Financial Measurements”.
(2) Loan and securities income are presented on a tax-equivalent basis using a tax rate of 21% for 2023, 2022 and 2021. The tax-equivalent adjustment is deducted from tax-equivalent net interest and dividend income to agree to the amount reported on the consolidated statements of net income. See “Explanation of Use of Non-GAAP Financial Measurements”.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, each appearing elsewhere in this Annual Report on Form 10-K. Management’s discussion focuses on 2022 results compared to 2021.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion should be read in conjunction with the Company’s Consolidated Financial Statements and notes thereto, each appearing elsewhere in this Annual Report on Form 10-K. Management’s discussion focuses on 2023 results compared to 2022.
(7) Net interest margin, on a tax-equivalent basis, represents tax-equivalent net interest and dividend income as a percentage of average interest-earning assets. See “Explanation of Use of Non-GAAP Financial Measurements”. 52 Rate/Volume Analysis .
(7) Net interest margin, on a tax-equivalent basis, represents tax-equivalent net interest and dividend income as a percentage of average interest-earning assets. See “Explanation of Use of Non-GAAP Financial Measurements”. 61 Rate/Volume Analysis .
Guarantees specify limits to our obligations. Because many commitments and almost all guarantees expire without being funded in whole or in part, the contract amounts are not estimates of future cash flows. We are also obligated under agreements with the FHLB to repay borrowed funds and are obligated under leases for certain of our branches and equipment.
Because many commitments and almost all guarantees expire without being funded in whole or in part, the contract amounts are not estimates of future cash flows. We are also obligated under agreements with the FHLB to repay borrowed funds and are obligated under leases for certain of our branches and equipment.
At December 31, 2022, the Company and the Bank exceeded each of the applicable regulatory capital requirements (See Note 13, Regulatory Capital , to our consolidated financial statements for further information on our regulatory requirements).
At December 31, 2023, the Company and the Bank exceeded each of the applicable regulatory capital requirements (See Note 13, Regulatory Capital , to our consolidated financial statements for further information on our regulatory requirements).
In connection with our overall growth strategy, we seek to: ● Grow the Company’s commercial loan portfolio and related commercial deposits by targeting businesses in our primary market area of Hampden County and Hampshire County in western Massachusetts and Hartford and Tolland Counties in northern Connecticut to increase the net interest margin and loan income; ● Supplement the commercial portfolio by growing the residential real estate portfolio to diversify the loan portfolio and deepen customer relationships; ● Focus on expanding our retail banking deposit franchise and increase the number of households served within our designated market area; ● Invest in people, systems and technology to grow revenue, improve efficiency and enhance the overall customer experience; ● Grow revenues, increase tangible book value, continue to pay competitive dividends to shareholders and utilize the Company’s stock repurchase plan to leverage our capital and enhance franchise value; and ● Consider growth through acquisitions.
In connection with our overall growth strategy, we seek to: ● Increase market share and achieve scale to improve the Company’s profitability and efficiency and return value to shareholders; ● Grow the Company’s commercial loan portfolio and related commercial deposits by targeting businesses in our primary market area of Hampden County and Hampshire County in western Massachusetts and Hartford and Tolland Counties in northern Connecticut to increase the net interest margin and loan income; ● Supplement the commercial portfolio by growing the residential real estate portfolio to diversify the loan portfolio and deepen customer relationships; ● Focus on expanding our retail banking deposit franchise and increase the number of households served within our designated market area; ● Invest in people, systems and technology to grow revenue, improve efficiency and enhance the overall customer experience; ● Grow revenues, increase book value per share and tangible book value, pay competitive dividends to shareholders and utilize the Company’s stock repurchase plan to leverage our capital and enhance franchise value; and ● Consider growth through acquisitions.
Principal payments expected to be made on our lease liabilities during the twelve months ended December 31, 2023 were $1.4 million. The remaining lease liability payments totaled $9.8 million and are expected to be made after December 31, 2023 (See Note 12, Leases , to our consolidated financial statements for further information on our lease obligations).
Principal payments expected to be made on our lease liabilities during the twelve months ended December 31, 2024 were $1.5 million. The remaining lease liability payments totaled $8.4 million and are expected to be made after December 31, 2024 (See Note 12, Leases , to our consolidated financial statements for further information on our lease obligations).
For a discussion of 2021 results compared to 2020, refer to Part II, Item 7 of our Annual Report filed on Form 10-K, which was filed with the SEC on March 11, 2022. Overview.
For a discussion of 2022 results compared to 2021, refer to Part II, Item 7 of our Annual Report filed on Form 10-K, which was filed with the SEC on March 10, 2023. Overview.
Interest-bearing liabilities consist primarily of certificates of deposit and money market accounts, demand deposit accounts and savings account deposits and borrowings from the FHLB. The consolidated results of operations also depend on the provision for loan losses, non-interest income, and non-interest expense.
Interest-bearing liabilities consist primarily of time deposits and money market accounts, demand deposits, savings accounts and borrowings from the FHLB. The consolidated results of operations also depend on the provision for loan losses, non-interest income, and non-interest expense.
The Company’s primary activities are the origination of commercial real estate loans, commercial and industrial loans and residential real estate loans, as well as and the purchase of mortgage-backed and other investment securities. During the year ended December 31, 2022, we originated $447.4 million in loans, compared to $611.4 million in 2021.
The Company’s primary activities are the origination of commercial real estate loans, commercial and industrial loans and residential real estate loans, as well as and the purchase of mortgage-backed and other investment securities. During the year ended December 31, 2023, we originated $225.6 million in loans, compared to $447.4 million in 2022.
In 2022, cash flows from deposit inflows were used to fund loan growth and purchase held-to-maturity and available-for-sale securities. The Company continues its emphasis on growing commercial loans, which typically have variable interest rates and shorter maturities than residential loans. The actual amount of time before loans are repaid can be significantly affected by changes in market interest rates.
In 2022, cash flows from deposit inflows were used to fund loan growth and purchase HTM and AFS securities. The Company continues its emphasis on growing commercial loans, which typically have variable interest rates and shorter maturities than residential loans. The actual amount of time before loans are repaid can be significantly affected by changes in market interest rates.
The tax-equivalent adjustment is deducted from tax-equivalent net interest income to agree to the amount reported in the consolidated statements of net income. See “Explanation of Use of Non-GAAP Financial Measurements”. 53 Explanation of Use of Non-GAAP Financial Measurements.
The tax-equivalent adjustment is deducted from tax-equivalent net interest income to agree to the amount reported in the consolidated statements of net income. See “Explanation of Use of Non-GAAP Financial Measurements.” 62 Explanation of Use of Non-GAAP Financial Measurements.
At December 31, 2022, time deposit accounts scheduled to mature within one year totaled $288.7 million. Based on the Company’s deposit retention experience and current pricing strategy, we anticipate that a significant portion of these time deposits will remain on deposit.
At December 31, 2023, time deposit accounts scheduled to mature within one year totaled $596.3 million. Based on the Company’s deposit retention experience and current pricing strategy, we anticipate that a significant portion of these time deposits will remain on deposit.
Cash and cash equivalents is comprised of cash on hand and amounts due from banks, interest-earning deposits in other financial institutions and federal funds sold. Cash and cash equivalents totaled $30.3 million, or 1.2% of total assets, at December 31, 2022 and $103.5 million, or 4.1% of total assets, at December 31, 2021.
Cash and cash equivalents is comprised of cash on hand and amounts due from banks, interest-earning deposits in other financial institutions and federal funds sold. Cash and cash equivalents totaled $28.8 million, or 1.1% of total assets, at December 31, 2023 and $30.3 million, or 1.2% of total assets, at December 31, 2022.
For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” As of December 31, 2022, the Company’s and the Bank’s regulatory capital ratios continued to exceed the levels required to be considered “well-capitalized” under federal banking regulations. Pension Plan.
Tangible book value is a Non-GAAP measure. For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” As of December 31, 2023, the Company’s and the Bank’s regulatory capital ratios continued to exceed the levels required to be considered “well-capitalized” under federal banking regulations. Pension Plan.
At December 31, 2022, total assets were $2.6 billion, an increase of $14.7 million, or 0.6%, from December 31, 2021. The balance sheet composition and changes since December 31, 2021 are discussed below. Cash and Cash Equivalents.
At December 31, 2023, total assets were $2.6 billion, an increase of $11.4 million, or 0.4%, from December 31, 2022. The balance sheet composition and changes since December 31, 2022 are discussed below. Cash and Cash Equivalents.
Non-interest income includes service fees and charges, income on bank-owned life insurance, gains on sales of mortgages, gains on non-marketable equity investments and gains (losses) on securities. Non-interest expense includes salaries and employee benefits, occupancy expenses, data processing, advertising expense, FDIC insurance assessment, professional fees and other general and administrative expenses. Loan Modifications/Troubled Debt Restructurings .
Non-interest income includes service fees and charges, income on bank-owned life insurance, gains on sales of mortgages, gains on non-marketable equity investments and gains (losses) on securities. Non-interest expense includes salaries and employee benefits, occupancy expenses, data processing, advertising expense, FDIC insurance assessment, professional fees and other general and administrative expenses. Critical Accounting Policies.
Total remaining contractual obligations outstanding with this vendor as of December 31, 2022 were estimated to be $10.7 million, with $4.9 million expected to be paid within one year and the remaining $5.8 million to be paid within the next three years. Further, the Company has operating leases for certain of its banking offices and ATMs.
Total remaining contractual obligations outstanding with this vendor as of December 31, 2023 were estimated to be $11.6 million, with $5.4 million expected to be paid within one year and the remaining $6.2 million to be paid within the next three years. Further, the Company has operating leases for certain of its banking offices and ATMs.
Our leases have remaining lease terms of less than one year to sixteen years, some of which include options to extend the leases for additional five-year terms up to ten years. Undiscounted lease liabilities totaled $11.2 million as of December 31, 2022.
Our leases have remaining lease terms of less than one year to fifteen years, some of which include options to extend the leases for additional five-year terms up to ten years. Undiscounted lease liabilities totaled $9.9 million as of December 31, 2023.
For the twelve months ended December 31, 2022, the average cost of core deposits, including non-interest-bearing demand deposits, increased three basis points from 0.17% for the twelve months ended December 31, 2021 to 0.20% for the twelve months ended December 31, 2022.
For the twelve months ended December 31, 2023, the average cost of core deposits, including non-interest-bearing demand deposits, increased 45 basis points from 0.20% for the twelve months ended December 31, 2022 to 0.65% for the twelve months ended December 31, 2023.
At December 31, 2022, the Company reversed $7.3 million in net unrealized losses recorded in accumulated other comprehensive income attributed to both the DB plan curtailment resulting from the termination of the DB Plan as well as changes in discount rates. In addition, the Company recorded a gain on curtailment of $2.8 million through non-interest income.
At December 31, 2022, the Company reversed $7.3 million in net unrealized losses recorded in accumulated other comprehensive income attributed to both the DB Plan curtailment resulting from the termination of the DB Plan as well as changes in discount rates.
These hypothetical estimates are based upon numerous assumptions including, among others, the nature and timing of interest rate levels, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits and reinvestment/replacement of asset and liability cash flows.
They should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions including, among others, the nature and timing of interest rate levels, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits and reinvestment/replacement of asset and liability cash flows.
In addition, we may enter into reverse repurchase agreements with approved broker-dealers. Reverse repurchase agreements are agreements that allow us to borrow money using our securities as collateral. We also have outstanding at any time, a significant number of commitments to extend credit and provide financial guarantees to third parties. These arrangements are subject to strict credit control assessments.
Reverse repurchase agreements are agreements that allow us to borrow money using our securities as collateral. We also have outstanding at any time, a significant number of commitments to extend credit and provide financial guarantees to third parties. These arrangements are subject to strict credit control assessments. Guarantees specify limits to our obligations.
At December 31, 2022, the Company had approximately $176.7 million in loan commitments and letters of credit to borrowers and approximately $328.8 million in available home equity and other unadvanced lines of credit. 60 Deposit inflows and outflows are affected by the level of interest rates, the products and interest rates offered by competitors and by other factors.
At December 31, 2023, the Company had approximately $92.0 million in loan commitments and letters of credit to borrowers and approximately $352.5 million in available home equity and other unadvanced lines of credit. Deposit inflows and outflows are affected by the level of interest rates, the products and interest rates offered by competitors and by other factors.
The net interest margin for the twelve months ended December 31, 2022 was 3.31%, compared to 3.14% during the twelve months ended December 31, 2021. The net interest margin, on a tax-equivalent basis, was 3.33% for the twelve months ended December 31, 2022, compared to 3.16% for the twelve months ended December 31, 2021.
The net interest margin, on a tax-equivalent basis, was 2.84% for the twelve months ended December 31, 2023, compared to 3.33% for the twelve months ended December 31, 2022.
The Company may also redeem the Notes, in whole or in part, on or after May 1, 2026, and at any time upon the occurrence of certain events, subject in each case to the approval of the Board of Governors of the Federal Reserve (See Note 8, Long-Term Debt , to our consolidated financial statements for further information on our long-term debt).
The Company may also redeem the Notes, in whole or in part, on or after May 1, 2026, and at any time upon the occurrence of certain events, subject in each case to the approval of the Board of Governors of the Federal Reserve (See Note 8, Long-Term Debt , to our consolidated financial statements for further information on our long-term debt). 70 We do not anticipate any material capital expenditures during the calendar year 2024, except in pursuance of the Company’s strategic initiatives.
The average cost of time deposits decreased 12 basis points from 0.53% for the twelve months ended December 31, 2021 to 0.41% during the same period in 2022.
The average cost of time deposits increased 262 basis points from 0.41% for the twelve months ended December 31, 2022 to 3.03% during the same period in 2023.
During the twelve months ended December 31, 2022, the average cost of funds, including non-interest-bearing demand accounts and borrowings, decreased one basis point from 0.30% for the twelve months ended December 31, 2021 to 0.29% for the twelve months ended December 31, 2022.
During the twelve months ended December 31, 2023, the average cost of funds, including non-interest-bearing demand accounts and borrowings, increased 115 basis points from 0.29% for the twelve months ended December 31, 2022 to 1.44%.
Core deposits, which the Company defines as all deposits except time deposits, decreased from $1.9 billion, or 82.2% of total deposits, at December 31, 2021, to $1.8 billion, or 81.5% of total deposits, at December 31, 2022.
Core deposits, which the Company defines as all deposits except time deposits, decreased $285.4 million, or 15.7%, from $1.8 billion, or 81.5% of total deposits, at December 31, 2022, to $1.5 billion, or 71.5% of total deposits, at December 31, 2023.
For the twelve months ended December 31, 2022, the Company reported net income of $25.9 million, or $1.18 per diluted share, compared to $23.7 million, or $1.02 per diluted share, for the twelve months ended December 31, 2021. Net Interest Income and Net Interest Margin.
For the twelve months ended December 31, 2023, the Company reported net income of $15.1 million, or $0.70 per diluted share, compared to $25.9 million, or $1.18 per diluted share, for the twelve months ended December 31, 2022.
We also can borrow funds from the FHLB based on eligible collateral of loans and securities. Our material cash commitments include funding loan originations, fulfilling contractual obligations with third-party service providers, maintaining operating leases for certain of our Bank properties and satisfying repayment of our long-term debt obligations.
Our material cash commitments include funding loan originations, fulfilling contractual obligations with third-party service providers, maintaining operating leases for certain of our Bank properties and satisfying repayment of our long-term debt obligations.
On October 31, 2022, the Board of Director’s previously approved termination of the Westfield Bank Defined Benefit Pension Plan (“DB Plan”) became effective, subject to regulatory approvals.
The Board of Directors previously announced the termination of the Westfield Bank Defined Benefit Plan (the “DB Plan”) on October 31, 2022, subject to required regulatory approval.
The average cost of borrowings, which include FHLB advances and subordinated debt, increased 122 basis points from 3.04% for the twelve months ended December 31, 2021 to 4.26% for the twelve months ended December 31, 2022, due to the issuance of $20.0 million in subordinated debt in April 2021.
The average cost of borrowings, which include FHLB advances and subordinated debt, increased 58 basis points from 4.26% for the twelve months ended December 31, 2022 to 4.84% for the twelve months ended December 31, 2023.
GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature.
The Company’s consolidated financial statements and accompanying notes have been prepared in accordance with GAAP. GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations.
We do not anticipate any material capital expenditures during the calendar year 2023, except in pursuance of the Company’s strategic initiatives. The Company does not have any balloon or other payments due on any long-term obligations or any off-balance sheet items other than the commitments and unused lines of credit noted above. Off-Balance Sheet Arrangements.
The Company does not have any balloon or other payments due on any long-term obligations or any off-balance sheet items other than the commitments and unused lines of credit noted above. Off-Balance Sheet Arrangements.
For the Years Ended December 31, 2022 2021 2020 Average Average Yield/ Average Average Yield/ Average Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost (Dollars in thousands) ASSETS: Interest-earning assets Loans(1)(2) $ 1,953,527 $ 77,758 3.98 % $ 1,887,926 $ 74,620 3.95 % $ 1,922,607 $ 78,284 4.07 % Securities(2) 407,444 8,299 2.04 319,778 5,398 1.69 214,312 4,360 2.03 Other investments - at cost 10,289 177 1.72 10,242 115 1.12 14,915 587 3.94 Short-term investments(3) 25,712 191 0.74 111,931 139 0.12 45,858 109 0.24 Total interest-earning assets 2,396,972 86,425 3.61 2,329,877 80,272 3.45 2,197,692 83,340 3.79 Total non-interest-earning assets 152,941 147,980 140,725 Total assets $ 2,549,913 $ 2,477,857 $ 2,338,417 LIABILITIES AND EQUITY: Interest-bearing liabilities Interest-bearing checking accounts $ 139,993 530 0.38 $ 109,648 399 0.36 $ 86,086 387 0.45 Savings accounts 222,267 161 0.07 205,394 154 0.07 153,073 136 0.09 Money market accounts 890,763 3,187 0.36 776,725 2,412 0.31 521,692 2,838 0.54 Time deposits 363,258 1,474 0.41 477,067 2,543 0.53 634,111 10,139 1.60 Total interest-bearing deposits 1,616,281 5,352 0.33 1,568,834 5,508 0.35 1,394,962 13,500 0.97 Short-term borrowings and long-term debt 31,556 1,344 4.26 38,294 1,164 3.04 190,752 4,945 2.59 Interest-bearing liabilities 1,647,837 6,696 0.41 1,607,128 6,672 0.42 1,585,714 18,445 1.16 Non-interest-bearing deposits 647,971 608,936 489,602 Other non-interest-bearing liabilities 35,615 39,108 32,251 Total non-interest-bearing liabilities 683,586 648,044 521,853 Total liabilities 2,331,423 2,255,172 2,107,567 Total equity 218,490 222,685 230,850 Total liabilities and equity $ 2,549,913 $ 2,477,857 $ 2,338,417 Less: Tax-equivalent adjustment(2) (497 ) (424 ) (465 ) Net interest and dividend income $ 79,232 $ 73,177 $ 64,430 Net interest rate spread(4) 3.18 % 3.01 % 2.61 % Net interest rate spread, on a tax-equivalent basis(5) 3.20 % 3.03 % 2.63 % Net interest margin(6) 3.31 % 3.14 % 2.93 % Net interest margin, on a tax-equivalent basis(7) 3.33 % 3.16 % 2.95 % Ratio of average interest-earning assets to average interest-bearing liabilities 145.46 % 144.97 % 138.59 % (1) Loans, including nonaccrual loans, are net of deferred loan origination costs and unadvanced funds.
Loan interest and yield data does not include any accrued interest from non-accruing loans. 59 For the Years Ended December 31, 2023 2022 2021 Average Average Yield/ Average Average Yield/ Average Average Yield/ Balance Interest Cost Balance Interest Cost Balance Interest Cost (Dollars in thousands) ASSETS: Interest-earning assets Loans(1)(2) $ 2,006,166 $ 91,640 4.57 % $ 1,953,527 $ 77,758 3.98 % $ 1,887,926 $ 74,620 3.95 % Securities(2) 368,201 8,371 2.27 407,444 8,299 2.04 319,778 5,398 1.69 Other investments - at cost 12,425 558 4.49 10,289 177 1.72 10,242 115 1.12 Short-term investments(3) 20,459 1,021 4.99 25,712 191 0.74 111,931 139 0.12 Total interest-earning assets 2,407,251 101,590 4.22 2,396,972 86,425 3.61 2,329,877 80,272 3.45 Total non-interest-earning assets 155,511 152,941 147,980 Total assets $ 2,562,762 $ 2,549,913 $ 2,477,857 LIABILITIES AND EQUITY: Interest-bearing liabilities Interest-bearing checking accounts $ 142,005 1,041 0.73 $ 139,993 530 0.38 $ 109,648 399 0.36 Savings accounts 202,354 181 0.09 222,267 161 0.07 205,394 154 0.07 Money market accounts 697,621 9,529 1.37 890,763 3,187 0.36 776,725 2,412 0.31 Time deposits 524,827 15,898 3.03 363,258 1,474 0.41 477,067 2,543 0.53 Total interest-bearing deposits 1,566,807 26,649 1.70 1,616,281 5,352 0.33 1,568,834 5,508 0.35 Short-term borrowings and long-term debt 135,532 6,560 4.84 31,556 1,344 4.26 38,294 1,164 3.04 Interest-bearing liabilities 1,702,339 33,209 1.95 1,647,837 6,696 0.41 1,607,128 6,672 0.42 Non-interest-bearing deposits 602,652 647,971 608,936 Other non-interest-bearing liabilities 24,885 35,615 39,108 Total non-interest-bearing liabilities 627,537 683,586 648,044 Total liabilities 2,329,876 2,331,423 2,255,172 Total equity 232,886 218,490 222,685 Total liabilities and equity $ 2,562,762 $ 2,549,913 $ 2,477,857 Less: Tax-equivalent adjustment(2) (472 ) (497 ) (424 ) Net interest and dividend income $ 67,909 $ 79,232 $ 73,177 Net interest rate spread(4) 2.25 % 3.18 % 3.01 % Net interest rate spread, on a tax-equivalent basis(5) 2.27 % 3.20 % 3.03 % Net interest margin(6) 2.82 % 3.31 % 3.14 % Net interest margin, on a tax-equivalent basis(7) 2.84 % 3.33 % 3.16 % Ratio of average interest-earning assets to average interest-bearing liabilities 141.41 % 145.46 % 144.97 % 60 (1) Loans, including nonaccrual loans, are net of deferred loan origination costs and unadvanced funds.
In addition, we have available lines of credit of $15.0 million and $50.0 million with other correspondent banks. Interest rates on these lines are determined and reset on a daily basis by each respective bank. At December 31, 2022 and 2021, we did not have an outstanding balance under either of these lines of credit.
Interest rates on these lines are determined and reset on a daily basis by each respective bank. At December 31, 2023 and 2022, we did not have an outstanding balance under either of these lines of credit. In addition, we may enter into reverse repurchase agreements with approved broker-dealers.
The increase in net interest income was due to an increase in interest and dividend income of $6.1 million, or 7.6%, partially offset by an increase in interest expense of $24,000, or 0.4%.
The decrease in net interest income was due to an increase in interest expense of $26.5 million, partially offset by an increase in interest and dividend income of $15.2 million, or 17.7%.
Investment assets under management decreased $35.6 million, or 18.9%, from $188.1 million for the year ended December 31, 2021, to $152.5 million for the year ended December 31, 2022. 57 Comparison of Operating Results for Years Ended December 31, 2022 and 2021. General.
Investment assets under management increased $19.6 million, or 12.9%, to $172.1 million as of December 31, 2023, from $152.5 million as of December 31, 2022. 66 Comparison of Operating Results for Years Ended December 31, 2023 and 2022. General.
Income tax expense for the twelve months ended December 31, 2022 was $8.7 million, representing an effective tax rate of 25.2%, compared to $8.0 million, representing an effective tax rate of 25.3%, for twelve months ended December 31, 2021. Liquidity and Capital Resources.
Income tax expense for the twelve months ended December 31, 2023 was $4.5 million, with an effective tax rate of 23.1%, compared to $8.7 million, with an effective tax rate of 25.2%, for twelve months ended December 31, 2022.
For the twelve months ended December 31, 2022, average demand deposits, an interest-free source of funds, increased $39.0 million, or 6.4%, from $609.0 million, or 28.0% of total average deposits, for the twelve months ended December 31, 2021, to $648.0 million, or 28.6% of total average deposits, for the twelve months ended December 31, 2022.
For the twelve months ended December 31, 2023, average demand deposits, an interest-free source of funds, decreased $45.3 million, or 7.0%, from $648.0 million, or 28.6% of total average deposits, for the twelve months ended December 31, 2022, to $602.7 million, or 27.8% of total average deposits. Provision for Credit Losses.
During the twelve months ended December 31, 2022, the Company reported unrealized losses on marketable equity securities of $717,000, compared to unrealized losses of $168,000 during the twelve months ended December 31, 2021.
The Company did not have comparable activity during the same period in 2022. During the twelve months ended December 31, 2022, the Company also reported unrealized losses on marketable equity securities of $717,000, compared to unrealized losses on marketable equity securities of $1,000 during the twelve months ended December 31, 2023.
During the twelve months ended December 31, 2022, net interest income increased $6.0 million, or 8.3%, to $79.2 million, compared to $73.2 million for the twelve months ended December 31, 2021.
During the twelve months ended December 31, 2023, net interest income decreased $11.3 million, or 14.3%, to $67.9 million, compared to $79.2 million for the twelve months ended December 31, 2022.
As a result, changes in market interest rates have a greater impact on performance than do the effects of inflation. 63
Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than do the effects of inflation.
Although management believes it has established and maintained the allowance for loan losses at adequate levels, if management’s assumptions and judgments prove to be incorrect due to continued deterioration in economic, real estate and other conditions, and the allowance for loan losses is not adequate to absorb inherent losses, our earnings and capital could be significantly and adversely affected.
Although management believes it has established and maintained the allowance for credit losses at adequate levels for the current economic environment and supportable forecast period, if management’s assumptions and judgments prove to be incorrect due to changes in the economic environment and related adjustments to the quantitative components of the CECL methodology, and the allowance for credit losses is not adequate to absorb forecasted losses, our earnings and capital could be significantly and adversely affected.
We may pursue expansion opportunities in existing or adjacent strategic locations with companies that add complementary products to our existing business and at terms that add value to our existing shareholders. You should read the following financial results for the year ended December 31, 2022 in the context of this strategy.
We may pursue expansion opportunities in existing or adjacent strategic locations with companies that add complementary products to our existing business and at terms that add value to our existing shareholders.
The following table sets forth information relating to the Company for the years ended December 31, 2022, 2021 and 2020. The average yields and costs are derived by dividing interest income or interest expense by the average balance of interest-earning assets or interest-bearing liabilities, respectively, for the periods shown. Average balances are derived from average daily balances.
The average yields and costs are derived by dividing interest income or interest expense by the average balance of interest-earning assets or interest-bearing liabilities, respectively, for the periods shown. Average balances are derived from average daily balances. The yields include fees which are considered adjustments to yields.
Given our current business strategy and asset/liability structure, the more critical policy is the allowance for loan losses and provision for loan losses.
Our accounting policies are disclosed in Note 1 to our consolidated financial statements. Given our current business strategy and asset/liability structure, the more critical policy is the allowance for credit losses and provision for credit losses.
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Year Ended December 31, 2021 Compared to Year Ended December 31, 2020 Increase (Decrease) Due to Increase (Decrease) Due to Volume Rate Net Volume Rate Net Interest-earning assets (In thousands) (In thousands) Loans (1) $ 2,593 $ 545 $ 3,138 $ (1,428 ) $ (2,236 ) $ (3,664 ) Investment securities (1) 1,480 1,421 2,901 2,136 (1,098 ) 1,038 Other investments - at cost 1 60 61 (184 ) (287 ) (471 ) Short-term investments (107 ) 159 52 160 (130 ) 30 Total interest-earning assets 3,967 2,185 6,152 684 (3,751 ) (3,067 ) Interest-bearing liabilities Interest-bearing checking accounts 110 21 131 106 (94 ) 12 Savings accounts 13 (6 ) 7 48 (30 ) 18 Money market accounts 354 421 775 1,367 (1,793 ) (426 ) Time deposits (607 ) (462 ) (1,069 ) (2,510 ) (5,086 ) (7,596 ) Short-term borrowing and long-term debt (205 ) 385 180 (3,951 ) 170 (3,781 ) Total interest-bearing liabilities (335 ) 359 24 (4,940 ) (6,833 ) (11,773 ) Change in net interest and dividend income $ 4,302 $ 1,826 $ 6,128 $ 5,624 $ 3,082 $ 8,706 (1) Securities and loan income and net interest income are presented on a tax-equivalent basis using a tax rate of 21% for 2022, 2021 and 2020.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Increase (Decrease) Due to Increase (Decrease) Due to Volume Rate Net Volume Rate Net Interest-earning assets (In thousands) (In thousands) Loans (1) $ 2,095 $ 11,787 $ 13,882 $ 2,593 $ 545 $ 3,138 Investment securities (1) (799 ) 871 72 1,480 1,421 2,901 Other investments - at cost 37 344 381 1 60 61 Short-term investments (39 ) 869 830 (107 ) 159 52 Total interest-earning assets 1,294 13,871 15,165 3,967 2,185 6,152 Interest-bearing liabilities Interest-bearing checking accounts 8 503 511 110 21 131 Savings accounts (14 ) 34 20 13 (6 ) 7 Money market accounts (691 ) 7,033 6,342 354 421 775 Time deposits 656 13,768 14,424 (607 ) (462 ) (1,069 ) Short-term borrowing and long-term debt 4,428 788 5,216 (205 ) 385 180 Total interest-bearing liabilities 4,387 22,126 26,513 (335 ) 359 24 Change in net interest and dividend income $ (3,093 ) $ (8,255 ) $ (11,348 ) $ 4,302 $ 1,826 $ 6,128 (1) Securities and loan income and net interest income are presented on a tax-equivalent basis using a tax rate of 21% for 2023, 2022 and 2021.
The average yield on interest-earning assets increased 15 basis point from 3.43% for the twelve months ended December 31, 2021 to 3.58% for the twelve months ended December 31, 2022.
The average yield on interest-earning assets, without the impact of tax-equivalent adjustments, increased 62 basis points from 3.58% for the twelve months ended December 31, 2022 to 4.20% for the twelve months ended December 31, 2023.
In addition to the informational disclosure in the notes to the consolidated financial statements, our policy on this accounting policy is described in detail in the applicable sections of “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Senior management has discussed the development and selection of this accounting policy and the related disclosures with the Audit Committee of our Board of Directors. 50 The process of evaluating the loan portfolio, classifying loans and determining the allowance and provision is described in detail in Part I under “Business – Lending Activities - Allowance for Loan Losses.” This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.
In addition to the informational disclosure in the notes to the consolidated financial statements, our policy on this accounting policy is described in detail in the applicable sections of “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Senior management has discussed the development and selection of this accounting policy and the related disclosures with the Audit Committee of our Board of Directors.
For the twelve months ended December 31, 2022, non-interest expense increased $2.3 million, or 4.2%, to $57.2 million, compared to $54.9 million for the twelve months ended December 31, 2021.
For the twelve months ended December 31, 2023, non-interest income decreased $2.4 million, or 18.3%, from $13.3 million for the twelve months ended December 31, 2022 to $10.9 million for the twelve months ended December 31, 2023.
At December 31, 2022, the allowance for loan losses as a percentage of nonperforming loans was 350.0%, compared to 398.6%, at December 31, 2021. Although management believes it has established and maintained the allowance for loan losses at appropriate levels, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating environment.
Although management believes it has established and maintained the allowance for credit losses at appropriate levels for the current economic environment and supportable forecast period, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating environment. Non-Interest Income.
The Company’s book value per share was $10.27 at December 31, 2022 compared to $9.87 at December 31, 2021, while tangible book value per share, a non-GAAP financial measure, increased $0.40, or 4.3%, from $9.21 at December 31, 2021 to $9.61 at December 31, 2022.
The Company’s book value per share was $10.96 at December 31, 2023 compared to $10.27 at December 31, 2022, while tangible book value per share, a non-GAAP financial measure, increased $0.69, or 7.2%, from $9.61 at December 31, 2022 to $10.30 at December 31, 2023. The Company had no incurred credit losses in its investment portfolio in 2023 or 2022.
Primary Sources of Liquidity At December 31, 2022 and December 31, 2021, outstanding borrowings from the FHLB were $36.2 million and $2.7 million, respectively. At December 31, 2022, we had $407.4 million in available borrowing capacity with the FHLB. We have the ability to increase our borrowing capacity with the FHLB by pledging investment securities or additional loans.
At December 31, 2023, we had $535.6 million in available borrowing capacity with the FHLB. We have the ability to increase our borrowing capacity with the FHLB by pledging investment securities or additional loans.
For the twelve months ended December 31, 2022, the provision for loan losses was $700,000, compared to a credit for loan losses of $925,000 for the twelve months ended December 31, 2021.
During the twelve months ended December 31, 2023, the Company recorded a provision for credit losses of $872,000 under the CECL model, compared to a provision for credit losses of $700,000 during the twelve months ended December 31, 2022 under the incurred loss model.
The primary objective of the investment portfolio is to provide liquidity and maximize income while preserving the safety of principal. The Bank is required to purchase FHLB stock at par value in association with advances from the FHLB. The stock is classified as a restricted investment and carried at cost which management believes approximates fair value.
The Bank is required to purchase FHLB stock at par value in association with advances from the FHLB. The stock is classified as a restricted investment and carried at cost which management believes approximates fair value. The Company’s investment in FHLB capital stock amounted to $3.2 million and $2.9 million at December 31, 2023 and December 31, 2022, respectively.
For the twelve months ended December 31, 2022, net income was $25.9 million, or $1.18 diluted earnings per share, compared to net income of $23.7 million, or $1.02 diluted earnings per share, for the twelve months ended December 31, 2021.
You should read the following financial results for the year ended December 31, 2023 in the context of this strategy. 57 For the twelve months ended December 31, 2023, net income was $15.1 million, or $0.70 diluted earnings per share, compared to net income of $25.9 million, or $1.18 diluted earnings per share, for the twelve months ended December 31, 2022.
These interest rate swaps are designated as cash flow hedges and involve the receipt of variable rate amounts from a counterparty in exchange for our making fixed payments. We did not have any interest rate swap agreements designated as cash flow hedges at December 31, 2022 or 2021. Recent Accounting Pronouncements.
These interest rate swaps are designated as cash flow hedges and involve the receipt of variable rate amounts from a counterparty in exchange for our making fixed payments. Recent Accounting Pronouncements. Refer to Note 1 to our consolidated financial statements for a summary of the recent accounting pronouncements. Impact of Inflation and Changing Prices.
Servicing rights will likely continue to be retained on all loans written and sold to the secondary market. Bank-Owned Life Insurance (“BOLI”). The Company indirectly utilizes the earnings on BOLI to offset the cost of the Company’s benefit plans. The cash surrender value of BOLI was $74.6 million and $72.9 million at December 31, 2022 and 2021, respectively. Deposits.
The Company indirectly utilizes the earnings on BOLI to offset the cost of the Company’s benefit plans. The cash surrender value of BOLI was $75.1 million and $74.6 million at December 31, 2023 and 2022, respectively. Deposits.
There were no changes to the Company’s allowance for loan losses methodology during the year ended December 31, 2022. Analysis of Net Interest Income. The Company’s earnings are largely dependent on its net interest income, which is the difference between interest earned on loans and investments and the cost of funding (primarily deposits and borrowings).
Analysis of Net Interest Income. The Company’s earnings are largely dependent on its net interest income, which is the difference between interest earned on loans and investments and the cost of funding (primarily deposits and borrowings). Net interest income expressed as a percentage of average interest-earning assets is referred to as net interest margin.
During the twelve months ended December 31, 2022, the Company recorded a curtailment gain related to the DB Plan termination of $2.8 million through non-interest income. Excluding the defined benefit curtailment gain as a result of the termination of the DB Plan and BOLI death benefits, non-interest income decreased $1.5 million, or 12.5%.
During the twelve months ended December 31, 2023, the Company recorded a $1.1 million final termination expense related to the DB Plan termination, compared to a curtailment gain related to the DB Plan termination of $2.8 million, during the twelve months ended December 31, 2022.
The increase in average interest-earning assets was due to an increase in average loans of $65.6 million, or 3.5%, as well as an increase in average securities of $87.7 million, or 27.4%, partially offset by a decrease of $86.2 million, or 77.0%, in short-term investments, which consists of cash and cash equivalents.
During the twelve months ended December 31, 2023, average interest-earning assets increased $10.3 million, or 0.4%, to $2.4 billion compared to the twelve months ended December 31, 2022, primarily due to an increase in average loans of $52.6 million, or 2.7%, and an increase in average other investments of $2.1 million, or 20.8%, partially offset by a decrease in average securities of $39.2 million, or 9.6%, and a decrease in average short-term investments, consisting of cash and cash equivalents, of $5.3 million, or 20.4%.
The Company’s investment in FHLB capital stock amounted to $2.9 million and $2.2 million at December 31, 2022 and December 31, 2021, respectively. At December 31, 2022 and 2021, the Company held $423,000 of Atlantic Community Bankers Bank stock. The stock is restricted and carried in other assets at cost.
At December 31, 2023 and 2022, the Company held $423,000 of Atlantic Community Bankers Bank stock. The stock is restricted and carried in other assets at cost. The stock is evaluated for impairment based on an estimate of the ultimate recovery to the par value. Loans.
For the twelve months ended December 31, 2022, the efficiency ratio was 61.8%, compared to 64.1% for the twelve months ended December 31, 2021. For the twelve months ended December 31, 2022, the adjusted efficiency ratio, a non-GAAP financial measure, was 63.6%, compared to 64.6% for the twelve months ended December 31, 2021.
For the twelve months ended December 31, 2023, the adjusted efficiency ratio, a non-GAAP financial measure, was 74.3%, compared to 63.6% for the twelve months ended December 31, 2022. For more information regarding the Company’s use of Non-GAAP financial measures see “Explanation of Use of Non-GAAP Financial Measurements.” Income Taxes.
At December 31, 2022, the Company’s available-for-sale securities portfolio decreased $47.4 million, or 24.4%, from $194.4 million at December 31, 2021 to $147.0 million at December 31, 2022. The held-to-maturity securities portfolio, recorded at amortized cost, increased $7.9 million, or 3.6%, from $222.3 million at December 31, 2021 to $230.2 million at December 31, 2022.
The HTM securities portfolio, recorded at amortized cost, decreased $6.8 million, or 3.0%, from $230.2 million at December 31, 2022 to $223.4 million at December 31, 2023. The marketable equity securities portfolio decreased $6.0 million, or 96.9%, from $6.2 million at December 31, 2022 to $196,000 at December 31, 2023.
The increase in shareholders’ equity reflects net income of $25.9 million, partially offset by $6.4 million for the repurchase of the Company’s common stock, the payment of regular cash dividends of $5.3 million and an increase in accumulated other comprehensive loss of $12.7 million. Total shares outstanding as of December 31, 2022 were 22,216,789.
The increase was primarily attributable to net income of $15.1 million, partially offset by a decrease in accumulated other comprehensive loss of $3.3 million, $5.0 million for the repurchase of common stock and cash dividends paid of $6.1 million. At December 31, 2023, total shares outstanding were 21,666,807.
During the twelve months ended December 31, 2022, the Company also reported realized losses on the sale of securities of $4,000, compared to realized losses on the sale of securities of $72,000 during the twelve months ended December 31, 2021.
During the twelve months ended December 31, 2022, the Company reported realized losses on the sale of securities of $4,000. The Company did not have a comparable gain or loss during the same period in 2023. Non-Interest Expense.
In 2021, the Company sold $59.7 million in fixed rate residential real estate loans to the secondary market, compared to $277,000 in sales during the twelve months ended December 31, 2022. Other income from loan-level swap fees on commercial loans decreased $33,000, or 56.9%, and income from BOLI decreased $187,000, or 9.8%.
Income from BOLI increased $95,000, or 5.5%, from $1.7 million for the twelve months ended December 31, 2022 to $1.8 million for the twelve months ended December 31, 2023. Other income from loan-level swap fees on commercial loans decreased $25,000 for the twelve months ended December 31, 2023.
The term “liquidity” refers to our ability to generate adequate amounts of cash to fund loan originations, loan purchases, deposit withdrawals and operating expenses. Our primary sources of liquidity are deposits, scheduled amortization and prepayments of loan principal and mortgage-backed securities, maturities and calls of investment securities and funds provided by our operations.
Our primary sources of liquidity are deposits, scheduled amortization and prepayments of loan principal and mortgage-backed securities, maturities and calls of investment securities and funds provided by our operations. We also can borrow funds from the FHLB based on eligible collateral of loans and securities.
During the twelve months ended December 31, 2022, average interest-earning assets increased $67.1 million, or 2.9%, to $2.4 billion.
During the twelve months ended December 31, 2023, net interest income decreased $11.3 million, or 14.3%, to $67.9 million, compared to $79.2 million for the twelve months ended December 31, 2022.
Short-term borrowings and long-term debt increased $39.9 million to $42.5 million and subordinated debt outstanding totaled $19.7 million at December 31, 2022 and $19.6 million at December 31, 2021. Shareholders’ Equity. At December 31, 2022, shareholders’ equity was $228.1 million, or 8.9% of total assets, compared to $223.7 million, or 8.8% of total assets, at December 31, 2021.
At December 31, 2023, borrowings also consisted of $19.7 million in fixed-to-floating rate subordinated notes. Shareholders’ Equity. At December 31, 2023, shareholders’ equity was $237.4 million, or 9.3% of total assets, compared to $228.1 million, or 8.9% of total assets, at December 31, 2022.
The improvement in book value and tangible book value for the three months ended December 31, 2022 were primarily related to the termination of the DB Plan. Assets under Management. Total assets under management include loans serviced for others and investment assets under management.
During the twelve months ended December 31, 2023, the Company recognized the final termination expense of $1.1 million related to the DB Plan termination, which was recorded through non-interest income. Assets under Management. Total assets under management include loans serviced for others and investment assets under management.
Non-interest-bearing deposits increased $4.2 million, or 0.7%, to $645.5 million, interest-bearing checking accounts increased $3.0 million, or 2.1%, to $148.7 million, savings accounts increased $4.8 million, or 2.2%, to $222.4 million, and money market accounts decreased $49.3 million, or 5.8%, to $801.1 million.
Money market accounts decreased $166.7 million, or 20.8%, to $634.4 million, non-interest-bearing deposits decreased $65.9 million, or 10.2%, to $579.6 million, savings accounts decreased $35.0 million, or 15.7%, to $187.4 million and interest-bearing checking accounts decreased $17.7 million, or 11.9%, to $131.0 million.
In addition, the Company reported a gain of $422,000 on non-marketable equity investments during the twelve months ended December 31, 2022, compared to $898,000 during the twelve months ended December 31, 2021. Gains and losses from the investment portfolio vary from quarter to quarter based on market conditions, as well as the related yield curve and valuation changes.
During the twelve months ended December 31, 2023, the Company reported a gain of $590,000 on non-marketable equity investments compared to a gain of $422,000 during the twelve months ended December 31, 2022. During the twelve months ended December 31, 2023, the Company reported a loss on the disposal of premises and equipment of $3,000.