Biggest changeNo tax-equivalent adjustments have been made. 2022 2021 Change 2022 vs 2021 Average Income/ Yield Average Income/ Yield Average Yield Balances Expense Rates Balances Expense Rates Balances Rates (Dollars in thousands) Interest-earning assets: Loans receivable $ 1,375,501 $ 70,996 5.16 % $ 1,381,626 $ 67,348 4.87 % $ (6,125 ) 0.29 % Securities Taxable available-for-sale 47,358 986 2.08 % 33,805 547 1.62 % 13,553 0.46 % Tax exempt available-for-sale 43,549 1,167 2.68 % 47,294 1,172 2.48 % (3,745 ) 0.20 % Held-to-maturity 204 11 5.39 % 212 11 5.19 % (8 ) 0.20 % Federal funds sold 66,292 797 1.20 % 43,402 50 0.11 % 22,890 1.09 % Other interest earning-assets 10,612 126 1.19 % 50,995 147 0.29 % (40,383 ) 0.90 % Total interest-earning assets 1,543,516 $ 74,083 4.80 % 1,557,334 $ 69,275 4.45 % (13,818 ) 0.35 % Other non-earnings assets 101,940 101,479 461 Total assets $ 1,645,456 $ 1,658,813 $ (13,357 ) Interest-bearing liabilities Demand $ 261,951 $ 823 0.31 % $ 263,715 $ 716 0.27 % $ (1,764 ) 0.04 % Savings 220,222 714 0.32 % 205,788 512 0.25 % 14,434 0.08 % Money markets 353,224 1,565 0.44 % 339,903 1,004 0.30 % 13,321 0.15 % Certificates of deposit 293,627 2,893 0.99 % 336,488 4,441 1.32 % (42,861 ) -0.33 % Total deposit 1,129,024 5,995 0.42 % 1,145,894 6,673 0.58 % (16,870 ) -0.16 % Borrowings 153 5 3.37 % 270 1 0.37 % (117 ) 3.00 % Total interest-bearing liabilities 1,129,177 $ 6,000 0.53 % 1,146,164 $ 6,674 0.58 % (16,987 ) -0.05 % Non-interest-bearing deposits 280,729 273,260 7,469 Other liabilities 20,755 25,470 (4,715 ) Total liabilities 1,430,661 1,444,894 (14,233 ) Stockholders’ equity 214,795 213,919 876 Total liabilities and stockholder’s equity $ 1,645,456 $ 1,658,813 $ (13,357 ) Net interest-earnings assets $ 414,339 $ 411,170 $ 3,169 Net interest income; interest rate spread 4.27 % 3.87 % 0.39 % Net interest margin $ 68,083 4.41 % $ 62,601 4.02 % $ 5,482 0.39 % Net interest margin FTE 1 4.47 % 4.08 % 0.39 % 1 Includes federal and state tax effect of tax exempt securities and loans. 38 Table of Contents Rate/Volume Analysis The following table reflects the sensitivity of our interest income and interest expense to changes in volume and in yields on interest-earning assets and costs of interest-bearing liabilities during the periods indicated.
Biggest changeNo tax-equivalent adjustments have been made. 2023 2022 Change 2023 vs 2022 Average Income/ Yield Average Income/ Yield Average Yield Balances Expense Rates Balances Expense Rates Balances Rates (Dollars in thousands) Interest-earning assets: Loans receivable $ 1,449,504 $ 89,278 6.16 % $ 1,375,501 $ 70,996 5.16 % $ 74,003 1.00 % Securities Taxable available-for-sale 43,476 1,339 3.08 % 47,358 986 2.08 % (3,882 ) 1.00 % Tax exempt available-for-sale 40,264 1,138 2.83 % 43,549 1,167 2.68 % (3,285 ) 0.15 % Held-to-maturity 197 10 5.28 % 204 11 5.39 % (7 ) -0.11 % Federal funds sold 109,441 5,858 5.35 % 66,292 797 1.20 % 43,149 4.15 % Other interest earning-assets 10,064 557 5.53 % 10,612 126 1.19 % (548 ) 4.35 % Total interest-earning assets 1,652,946 $ 98,180 5.94 % 1,543,516 $ 74,083 4.80 % 109,430 1.14 % Other non-earnings assets 122,321 101,940 20,381 Total assets $ 1,775,267 $ 1,645,456 $ 129,811 Interest-bearing liabilities Demand $ 250,312 $ 3,654 1.46 % $ 261,951 $ 823 0.31 % $ (11,639) 1.15 % Savings 159,175 2,742 1.72 % 220,222 714 0.32 % (61,047 ) 1.40 % Money markets 311,478 9,565 3.07 % 353,224 1,565 0.44 % (41,746 ) 2.63 % Certificates of deposit 538,343 17,085 3.17 % 293,627 2,893 0.99 % 244,716 2.19 % Total deposit 1,259,308 33,046 2.62 % 1,129,024 5,995 0.42 % 130,284 2.20 % Borrowings 2,343 118 5.01 % 153 5 3.37 % 2,190 1.65 % Total interest-bearing liabilities 1,261,651 $ 33,164 2.63 % 1,129,177 $ 6,000 0.53 % 132,474 2.10 % Non-interest-bearing deposits 248,233 280,729 (32,496 ) Other liabilities 36,856 20,755 16,101 Total liabilities 1,546,740 1,430,661 116,079 Stockholders’ equity 228,527 214,795 13,732 Total liabilities and stockholder’s equity $ 1,775,267 $ 1,645,456 $ 129,811 Net interest-earnings assets $ 391,295 $ 414,339 $ (23,044) Net interest income; interest rate spread 3.31 % 4.27 % -0.96 % Net interest margin $ 65,016 3.93 % $ 68,083 4.41 % $ (3,067) -0.48 % Net interest margin FTE 1 3.99 % 4.47 % -0.48 % 1 Includes federal and state tax effect of tax exempt securities and loans. 40 Table of Contents Rate/Volume Analysis The following table reflects the sensitivity of our interest income and interest expense to changes in volume and in yields on interest-earning assets and costs of interest-bearing liabilities during the periods indicated.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Our Management’s Discussion and Analysis of Financial Condition and Results of Operations is presented in sections as follows: • Overview and Strategy • Comparison of Financial Condition at December 31, 2022 and December 31, 2021 • Comparison of Operating Results for the Years Ended December 31, 2022 and 2021 • Rate/Volume Analysis • Liquidity, Commitments and Capital Resources • Off-Balance Sheet Arrangements • Impact of Inflation • Exposure to changes in Interest Rates • Critical Accounting Policies and Estimates • Recently Issued Accounting Standards Overview and Strategy We remain focused on establishing and retaining customer relationships by offering a broad range of traditional financial services and products, competitively priced and delivered in a responsive manner to small businesses, to professionals and individuals in our market area.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Our Management’s Discussion and Analysis of Financial Condition and Results of Operations is presented in sections as follows: • Overview and Strategy • Comparison of Financial Condition at December 31, 2023 and December 31, 2022 • Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 • Rate/Volume Analysis • Liquidity, Commitments and Capital Resources • Off-Balance Sheet Arrangements • Impact of Inflation • Exposure to Changes in Interest Rates • Critical Accounting Policies and Estimates • Recently Issued Accounting Standards Overview and Strategy We remain focused on establishing and retaining customer relationships by offering a broad range of traditional financial services and products, competitively priced and delivered in a responsive manner to small businesses, to professionals and individuals in our market area.
Generally, loans deemed to be uncollectible are charged-off against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance for loan losses.
Generally, loans deemed to be uncollectible are charged-off against the allowance for credit losses, and subsequent recoveries, if any, are credited to the allowance for loan losses.
The table on the next page sets forth the amounts of our interest-earning assets and interest-bearing liabilities outstanding at December 31, 2022, which we expect, based upon certain assumptions, to reprice or mature in each of the future time periods shown (the “GAP Table”).
The table on the next page sets forth the amounts of our interest-earning assets and interest-bearing liabilities outstanding at December 31, 2023, which we expect, based upon certain assumptions, to reprice or mature in each of the future time periods shown (the “GAP Table”).
The NPV ratio, under any interest rate scenario, is defined as the NPV in that scenario divided by the market value of assets in the same scenario. The following table sets forth our NPV as of December 31, 2022 and reflects the changes to NPV as a result of immediate and sustained changes in interest rates as indicated.
The NPV ratio, under any interest rate scenario, is defined as the NPV in that scenario divided by the market value of assets in the same scenario. The following table sets forth our NPV as of December 31, 2023 and reflects the changes to NPV as a result of immediate and sustained changes in interest rates as indicated.
The table sets forth an approximation of the projected repricing of assets and liabilities at December 31, 2022, on the basis of contractual maturities, anticipated prepayments, and scheduled rate adjustments period and subsequent selected time intervals.
The table sets forth an approximation of the projected repricing of assets and liabilities at December 31, 2023, on the basis of contractual maturities, anticipated prepayments, and scheduled rate adjustments period and subsequent selected time intervals.
The allowance for credit losses consists of the allowance for loan losses and the reserve for unfunded lending commitments. The allowance for loan losses represents our estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans.
The allowance for credit losses consists of the allowance for loan losses and the reserve for unfunded lending commitments. The allowance for loan losses represents our estimate of losses expected in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans.
The management of these dynamic and interrelated elements of our balance sheet results in fluctuations in balance sheet items throughout the year. Comparison of Operating Results for the Years Ended December 31, 2022 and 2021 General.
The management of these dynamic and interrelated elements of our balance sheet results in fluctuations in balance sheet items throughout the year. Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 General.
See the section above titled “Analysis of Allowance for Loan Losses” for a discussion of our allowance for loan losses methodology, including additional information regarding the determination of the provision for loan losses. Non-Interest Income.
See the section above titled “Analysis of Allowance for Credit Losses” for a discussion of our allowance for credit losses methodology, including additional information regarding the determination of the provision for credit losses. Non-interest income.
Impact of Inflation The financial statements included in this document have been prepared in accordance with accounting principles generally accepted in the United States of America. These principles require the measurement of financial position and results of operations in terms of historical dollars, without considering changes in the relative purchasing power of money, over time, due to inflation.
Impact of Inflation The financial statements included in this Form 10-K have been prepared in accordance with accounting principles generally accepted in the United States of America. These principles require the measurement of financial position and results of operations in terms of historical dollars, without considering changes in the relative purchasing power of money, over time, due to inflation.
The reserve for unfunded lending commitments represents our estimate of losses inherent in our unfunded loan commitments and is recorded in other liabilities on the balance sheet. The allowance for loan losses is increased by the provision for loan losses and recoveries, and decreased by charge-offs.
The reserve for unfunded lending commitments represents our estimate of losses expected in our unfunded loan commitments and is recorded in other liabilities on the balance sheet. The allowance for credit losses is increased by the provision for credit losses and recoveries and decreased by charge-offs.
As of December 31, 2022, we met the capital requirements to be considered “well capitalized.” See Note 16 – “Regulatory Matters” in the Notes to Consolidated Financial Statements included within this Form 10-K for more information regarding our capital resources.
As of December 31, 2023, we met the capital requirements to be considered “well capitalized.” See Note 17 – “Regulatory Matters” in the Notes to Consolidated Financial Statements included within this Form 10-K for more information regarding our capital resources.
If this qualitative test determines it is not more likely than not (less than 50% probability) the fair value of the Reporting Unit exceed the Carrying Value, then the Bank does not have to perform a quantitative test and goodwill can be considered not impaired.
If this qualitative test determines it is not more likely than not (less than 50% probability) that the fair value of the Reporting Unit is less than the Carrying Value, then the Company does not have to perform a quantitative test and goodwill can be considered not impaired.
Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. 40 Table of Contents We had the following off-balance sheet financial instruments whose contract amounts represent credit risk at December 31: 2022 2021 (in thousands) Performance and standby letters of credit $ 1,420 $ 486 Undisbursed construction loans-in-process 140,538 239,156 Commitments to fund loans 41,753 41,816 Unfunded commitments under lines of credit 5,800 4,573 Total $ 189,511 $ 286,031 For additional information regarding our outstanding lending commitments at December 31, 2022, see Note 8 – “Commitments and Contingencies” in the Notes to Consolidated Financial Statements contained in this Annual Report on Form 10-K.
Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. 42 Table of Contents We had the following off-balance sheet financial instruments whose contract amounts represent credit risk at December 31: 2023 2022 (In thousands) Performance and standby letters of credit $ 1,010 $ 1,420 Undisbursed construction loans-in-process 89,258 140,538 Commitments to fund loans 38,863 41,753 Unfunded commitments under lines of credit 4,697 5,800 Total $ 133,828 $ 189,511 For additional information regarding our outstanding lending commitments at December 31, 2023, see Note 9 – “Commitments and Contingencies” in the Notes to Consolidated Financial Statements contained in this Form 10-K.
At May 31, 2022, the Bank in reviewing whether its goodwill was impaired looked at applicable accounting guidance requires an annual review of the fair value of a Reporting Unit that has goodwill in order to determine if it is more likely than not (that is, a likelihood of more than 50%) that the fair value of a Reporting Unit is less than its carrying amount, including goodwill.
Applicable accounting guidance requires an annual review of the fair value of a Reporting Unit that has goodwill in order to determine if it is more likely than not (that is, a likelihood of more than 50%) that the fair value of a Reporting Unit is less than its carrying amount, including goodwill.
The improvement in interest income resulted from an increase in the yield on earning assets of 35 basis points to 4.80% for the twelve-month period ended December 31, 2022. Interest income and fees on loans increased $3.6 million, or 5.4%, to $71.0 million for the year ended December 31, 2022, compared to $67.3 million for the prior year.
The improvement in interest income resulted from an increase in the yield on earning assets of 114 basis points to 5.94% for the twelve-month period ended December 31, 2023. Interest income and fees on loans increased $18.3 million, or 25.8%, to $89.3 million for the year ended December 31, 2023, compared to $71.0 million for the prior year.
All, or part, of the principal balance of loans receivable are charged-off to the allowance for loan losses when it is determined that the repayment of all, or part, of the principal balance is highly unlikely.
All, or part, of the principal balance of loans receivable are charged off to the allowance for credit losses when it is determined that the repayment of all, or part, of the principal balance is highly unlikely. 45 Table of Contents Goodwill and Core Deposit Intangible.
The Bank had $ 10 million in borrowings at December 31, 2022 and no outstanding borrowings at December 31, 2021. 35 Table of Contents Total stockholders’ equity at December 31, 2022 increased $3.0 million or 1.4% when compared to the end of 2021.
The Bank had no outstanding borrowings at December 31, 2023 and $10 million in borrowings at December 31, 2022. Total stockholders’ equity at December 31, 2023 increased $20.6 million or 9.4% when compared to the end of 2022.
This decrease was the result of a 5 basis point decrease in the cost of interest-bearing liabilities and a decrease of $17.0 million in average interest-bearing liabilities. Interest expense on borrowings was not meaningful for either period presented. 36 Table of Contents Provision for Loan Losses.
This increase was the result of a 210 basis point increase in the cost of interest-bearing liabilities and an increase of $132.5 million in average interest-bearing liabilities. Interest expense on borrowings was not significant for either period presented. Provision for credit losses.
(2) Includes interest-bearing bank balances, FHLB Stock and Federal Funds Sold (3) Interest-rate sensitivity gap represents the difference between total interest-earning assets and total interest-bearing liabilities. Net Portfolio Value Analysis.
(2) Includes interest-bearing bank balances, FHLB stock and federal funds sold (3) Interest-rate sensitivity gap represents the difference between total interest-earning assets and total interest-bearing liabilities. Certain shortcomings are inherent in the method of analysis presented in the foregoing table.
This increase was due to a 94 basis point increase in the yield and a $32.2 million increase in average balances of federal funds sold. Interest Expense. Total interest expense decreased $674,000, or 10.1%, for the year ended December 31, 2022 compared to the prior year.
This increase was due to a 415 basis point increase in the yield and a $43.1 million increase in average balances of federal funds sold. 38 Table of Contents Interest expense. Total interest expense increased $27.2 million, or 452.7%, for the year ended December 31, 2023 compared to the prior year.
The increase was attributable to a 29 basis point increase in the year-over-year average yield on loans to 5.16%, due to the rising interest rates over the period. Interest income on securities increased approximately $434,000, or 25.1%, for the year ended December 31, 2022 compared to the prior year.
The increase was attributable to both a $74.0 million increase in the average balance and a 100 basis point increase in the year-over-year average yield on loans to 6.16%, due to rising interest rates over the period. Interest income on securities increased approximately $323,000, or 14.9%, for the year ended December 31, 2023 compared to the prior year.
Income Tax Expense. For the year ended December 31, 2022, the Bank recorded income tax expense of $7.6 million resulting in an effective tax rate of 22.2%, compared to a $6.7 million expense resulting in an effective tax rate of 23.0% for the same period in 2021.
For the year ended December 31, 2023, income tax expense was $4.6 million resulting in an effective tax rate of 15.1% compared to income tax expense of $7.6 million and an effective tax rate of 22.2% for the year ended December 31, 2022.
The previous amortized cost basis less the OTTI recognized in earnings shall become the new amortized cost basis of the investment. Goodwill and Core Deposit Intangible. Both goodwill and the core deposit intangible asset are reviewed for impairment annually or when events and circumstances indicate that an impairment may have occurred.
Both goodwill and the core deposit intangible asset are reviewed for impairment annually or when events and circumstances indicate that an impairment may have occurred.
The increase in loans receivable primarily consisted of a $102.5 million increase in commercial real estate loans and a $13.9 million increase in construction loans, partially offset by a $77.3 million decrease in PPP loans during the twelve-month period covered. Total liabilities decreased by $88.9 million to $1.38 billion at December 31, 2022 from $1.47 billion at December 31, 2021.
The increase in loans receivable primarily consisted of a $269.3 million increase in commercial real estate loans and a $19.6 million increase in commercial and industrial loans, partially offset by a $107.4 million decrease in construction loans during the twelve-month period covered. 37 Table of Contents Total liabilities increased by $294.1 million to $1.68 billion at December 31, 2023 from $1.38 billion at December 31, 2022.
At December 31, 2022, we had remaining available capacity with FHLB-NY, subject to certain collateral restrictions, of $165.0 million. 39 Table of Contents Additionally, we are a shareholder of Atlantic Community Bancshares, Inc., and as such, as of December 31, 2022, we had available capacity with its subsidiary, Atlantic Community Bankers Bank of $10.0 million to provide short-term liquidity generally for a period of not more than fourteen days.
Additionally, we are a shareholder of Atlantic Community Bancshares, Inc., and as such, as of December 31, 2023, we had available capacity with its subsidiary, Atlantic Community Bankers Bank of $10.0 million to provide short-term liquidity generally for a period of not more than fourteen days. Contractual Obligations. We have non-cancelable operating leases for branch offices and our operations center.
Total deposits at December 31, 2022 decreased by $98.4 million, or 6.8%, when compared to December 31, 2021, primarily due decreases of $89.4 million in money market deposits, $34.9 million in savings and $21.2 million in non-interest checking, partially offset by a $42.4 million increase in time deposits over $250,000.
Total deposits at December 31, 2023 increased by $288.0 million, or 21.4%, when compared to December 31, 2022, primarily due to increases of $299.5 million in time deposits and $70.4 million in money market deposits partially offset by decreases in savings of $44.2 million, $21.8 million in interest checking, and $15.8 million in non-interest checking.
The following table is a schedule of future payments under operating leases with initial terms longer than 12 months at December 31, 2022: Amount Years Ended December 31 (in thousands) 2023 $ 2,298 2024 2,065 2025 2,048 2026 1,854 2027 1,559 Thereafter 10,371 Total $ 20,195 The following table summarizes our contractual cash obligations relating to certificates of deposits: Amount Years Ended December 31 (in thousands) 2023 $ 158,658 2024 120,028 2025 36,246 2026 21,786 2027 and thereafter 1,859 Total $ 338,577 Capital Resources.
The following table is a schedule of future payments under operating leases with initial terms longer than 12 months at December 31, 2023: Amount Years ended December 31, (In thousands) 2024 $ 3,162 2025 3,101 2026 2,914 2027 2,627 2028 2,487 Thereafter 16,312 Total $ 30,603 The following table summarizes our contractual cash obligations relating to certificates of deposits: Amount Years ended December 31, (In thousands) 2024 $ 519,151 2025 92,413 2026 22,410 2027 2,583 Thereafter 1,474 Total $ 638,031 Capital Resources.
ALCO reports interest rate sensitivity, liquidity, capital and investment-related matters on a quarterly basis to our board of directors. We review cash flow projections regularly and update them in order to maintain liquid assets at levels believed to meet the requirements of normal operations, including loan commitments and potential deposit outflows from maturing certificates of deposit and savings withdrawals.
We review cash flow projections regularly and update them in order to maintain liquid assets at levels believed to meet the requirements of normal operations, including loan commitments and potential deposit outflows from maturing certificates of deposit and savings withdrawals. 41 Table of Contents While deposits are our primary source of funds, when needed we are also able to generate cash through borrowings from the FHLB-NY.
This decrease was attributable to an $9.8 million increase in average balances and a 25 basis point increase in the yield earned on the securities portfolio. Other interest and dividends increased $726,000, or 368.5%, to $923,000 for the year ended December 31, 2022, compared to $197,000 for the prior year due to an increase in federal funds sold.
Other interest and dividends increased $5.5 million, or 595.0%, to $6.4 million for the year ended December 31, 2023, compared to $923,000 for the prior year due to an increase in federal funds sold.
Net loan fees of $5.2 million and $9.2 million were recorded for twelve months ended December 31, 2022 and 2021, respectively. Nonaccrual loans are included in the average balance of loans receivable, net for all periods presented.
The average yields and costs of funds shown are derived by dividing income or expense by the daily average balance of assets or liabilities, respectively, for the periods presented. Net loan fees of $2.8 million and $5.0 million were recorded for the twelve months ended December 31, 2023 and 2022, respectively.
After performing the qualitative factor test the result was the Bank was more than 50% probable the fair value of the Reporting Unit exceeds the than the Carrying Value, therefore a quantitative test was not required as of May 31, 2022. 43 Table of Contents Income Taxes .
The Company performed its annual review at May 31, 2023 and determined that it was more than 50% probable the fair value of the Reporting Unit exceeds the then Carrying Value, therefore a quantitative test was not required as of May 31, 2023.
Net income for the year ended December 31, 2022 was $26.5 million, an increase of approximately $4.0 million, or 17.8%, as compared to the year ended December 31, 2021.
For the year ended December 31, 2023, the Company recorded net income of $25.8 million, or $4.03 per diluted common share, compared to $26.5 million, or $4.11 per diluted common share, for the same period in 2022.
The provision for credit losses for the twelve months ended December 31, 2022 was $400,000 compared with a provision of $3.6 million for the 2021 period. The decrease in the provision was due to a reduction in net charge-offs from $3.0 million during 2021 to $559,000 during 2022.
The provision for credit losses for the twelve months ended December 31, 2023 was $3.1 million compared with a provision of $400,000 for the 2022 period. The $3.1 million provision for 2023 consists of a $3.4 million provision associated with the company’s loan portfolio, offset by a credit to the provision of $430,000 associated with unfunded commitments.
We continue to capitalize upon the personal contacts and relationships of our organizers, directors, stockholders and officers to establish and grow our customer base. Comparison of Financial Condition at December 31, 2022 and December 31, 2021 General.
Our recognition of, and commitment to, the needs of the local community, combined with highly personalized and responsive customer service, differentiates us from our competition. We continue to capitalize upon the personal contacts and relationships of our organizers, directors, stockholders and officers to establish and grow our customer base.
The net interest margin increased 39 basis points from 4.02% for the year ended December 31, 2021 to 4.41% for the year ended December31, 2022. Total interest and dividend income. Total interest and dividend income increased $4.8 million, or 6.9%, to $74.1 million for the year ended December 31, 2022, compared to $69.3 million for the prior year.
Total interest and dividend income. Total interest and dividend income increased $24.1 million, or 32.5%, to $98.2 million for the year ended December 31, 2023, compared to $74.1 million for the prior year.
Change in NPV as % of Portfolio Interest Rates Net Portfolio Value Value of Assets In Basis Points (Rate Shock) Amounts $ Change % Change NPV Ratio Change (Dollars in thousands) 300 $ 331,335 $ (1,509 ) -0.45 % -7.10 % -5.85 % 200 $ 341,112 $ 8,268 2.48 % -4.89 % -3.64 % 100 $ 340,044 $ 7,200 2.16 % -3.00 % -1.76 % Static $ 332,844 $ — -1.25 % (100) $ 332,718 $ (126 ) -0.04 % 0.26 % 1.51 % 42 Table of Contents As is the case with the GAP Table, certain shortcomings are inherent in the methodology used in the above interest rate risk measurements.
Change in Interest Rates Net Portfolio Value NPV as % of Portfolio Value of Assets In Basis Points (Rate Shock) Amounts $Change % Change NPV Ratio Change (Dollars in thousands) 300 $ 188,005 $ 1,581 0.85 % -10.79% -4.74 % 200 $ 194,762 $ 8,338 4.47 % -9.01% -2.97 % 100 $ 193,426 $ 7,002 3.76 % -7.48% -1.43 % Static $ 186,424 $ — -6.05% (100) $ 198,504 $ 12,080 6.48 % -4.11% 1.94 % (200) $ 215,642 $ 29,218 15.67 % -2.17% 3.88 % (300) $ 216,134 $ 29,710 15.94 % -0.34% 5.71 % As is the case with the GAP Table, certain shortcomings are inherent in the methodology used in the above interest rate risk measurements.
This increase over 2021’s results was primarily due to a $5.5 million increase in net-interest income, a $3.2 million decrease in the provision for loan losses and a $196,000 increase in non-interest income, partially offset by a $4.0 million increase in non-interest expenses and an $856,000 increase in income tax expense. Net interest income.
The decrease was due to an increase of $10.2 million in non-interest expenses, a decrease in net interest income of $3.1 million, and an increase in provision for credit losses of $2.7 million, partially offset by an increase of $12.3 million in non-interest income and a decrease in income tax expense of $3.0 million attributable in part to the $9.7 million bargain purchase gain from its Noah Bank acquisition in May of 2023 that is not taxable.
We strive to serve the financial needs of our customers while providing an appropriate return to our stockholders, consistent with safe and sound banking practices. We expect that a financial strategy that utilizes variable rates and matching assets and liabilities will enable us to increase our net interest margin, while managing interest rate risk.
We expect that a financial strategy that utilizes variable rates and matching assets and liabilities will enable us to increase our net interest margin, while managing interest rate risk. We also seek to generate fee income from various sources, subject to our desire to maintain competitive pricing within our market area.
Net interest income for the twelve-month period ended December 31, 2022 was $68.1 million, an increase of $5.5 million, or 8.8%, over 2021. This increase was due to a $4.8 million increase in interest earned on earning assets and a $674,000 decline in interest expense.
Total non-interest income for the year ended December 31, 2023 increased $12.3 million, or 252.1%, primarily due to the $9.7 million bargain purchase gain and an increase in loan fees of $1.7 million over the same period in 2022. Non-interest expense.
For the twelve-month period ended December 31, 2022, non-interest expense was $38.5 million, compared to $34.5 million for the same period in 2021. This increase was primarily due to an increase in salaries and employee benefits as well as data processing and communications costs to enhance services provided to customers. These increases resulted from inflation pressure on these expenses.
The increase was primarily due to merger-related expenses of $5.6 million during 2023 as well as increases in salaries and employee benefits of $2.9 million, occupancy and equipment of $1.2 million and data processing and communications of $538 thousand over the same period in 2022. Income tax expense.
Twelve Months Ended December 31, 2022 vs. 2021 Increase (Decrease) Due to Rate Volume Net (Dollars in thousands) Interest and dividend income: Loans receivable, including fees $ 3,964 $ (316 ) $ 3,648 Investment securities Available-for-sale 212 222 434 Other interest-earning assets 935 (209 ) 726 Total interest-earning assets $ 5,111 $ (303 ) $ 4,808 Interest expense: Interest-bearing demand and savings deposits $ 268 $ 41 $ 309 Money market 502 59 561 Certificates of deposit (1,126 ) (422 ) (1,548 ) Borrowings 8 (4 ) 4 Total interest expense $ (348 ) $ (326 ) $ (674 ) Change in net interest income $ 5,459 $ 23 $ 5,482 Liquidity, Commitments and Capital Resources Liquidity.
Twelve Months Ended December 31, 2023 vs . 2022 Increase (Decrease) Due to Rate Volume Net (In thousands) Interest and dividend income: Loans receivable, including fees $ 14,307 $ 3,975 $ 18,282 Securities available-for-sale Taxable 440 (87 ) 353 Tax-exempt 62 (91 ) (29 ) Securities held-to-maturity — (1 ) (1 ) Federal funds sold 4,260 801 5,061 Other interest and dividend income 438 (7 ) 431 Total interest and dividend income $ 19,507 $ 4,590 $ 24,097 Interest expense: Demand $ 2,869 $ (38 ) $ 2,831 Savings 2,274 (246 ) 2,028 Money market 8,206 (206 ) 8,000 Certificates of deposit 10,300 3,892 14,192 Borrowings 4 109 113 Total interest expense $ 23,653 $ 3,511 $ 27,164 Change in net interest income $ (4,147 ) $ 1,080 $ (3,067 ) Liquidity, Commitments and Capital Resources Liquidity.
Total assets were $1.60 billion at December 31, 2022, a decrease of $85.9 million, or 5.1% when compared to $1.69 billion at the end of 2021. The primary reason for the decrease in total assets was a decrease in cash and cash equivalents of approximately $105.4 million, partially offset by an increase of $35.2 million in net loans.
Comparison of Financial Condition at December 31, 2023 and December 31, 2022 General. Total assets were $1.92 billion at December 31, 2023, an increase of $314.7 million, or 19.7% when compared to $1.60 billion at the end of 2022 due primarily to the Noah acquisition.