Biggest changeThe following table details non-performing assets consisting of non-performing loans held-for-investment and non-performing loans held-for-sale at December 31, 2022 and 2021 (in thousands): December 31, 2022 2021 Non-accrual loans: Held-for-investment $ 6,548 $ 4,403 Non-accruing loans subject to restructuring agreements: Held-for-investment 3,265 3,219 Total non-accruing loans held-for-investment 9,813 7,622 Loans 90 days or more past due and still accruing: Held-for-investment 425 384 Total non-performing loans 10,238 8,006 Other real estate owned — 100 Total non-performing assets $ 10,238 $ 8,106 Loans subject to restructuring agreements and still accruing $ 3,751 $ 5,820 Accruing loans 30 to 89 days delinquent $ 3,644 $ 1,166 The following table details non-performing loans by loan type at December 31, 2022 and 2021 (in thousands): December 31, 2022 2021 Held-for-investment Real estate loans: Multifamily $ 3,285 $ 1,882 Commercial 5,184 5,117 One-to-four family residential 118 314 Home equity and lines of credit 262 281 Commercial and industrial 964 28 Total non-accrual loans held-for-investment 9,813 7,622 Loans delinquent 90 days or more and still accruing: Real estate loans: Multifamily $ 233 $ — Commercial 8 147 One-to-four family residential 155 165 Commercial and industrial 24 72 Other 5 — Total loans delinquent 90 days or more and still accruing held-for-investment 425 384 Total non-performing loans $ 10,238 $ 8,006 Other real estate owned — 100 Total non-performing assets $ 10,238 $ 8,106 64 At December 31, 2022, the Company had no assets acquired through foreclosure.
Biggest changeThe following table details non-performing loans by loan type at December 31, 2023 and 2022 (in thousands): December 31, 2023 2022 Held-for-investment Real estate loans: Multifamily $ 2,709 $ 3,285 Commercial 6,491 5,184 One-to-four family residential 104 118 Home equity and lines of credit 499 262 Commercial and industrial 305 964 Other 7 — Total non-accrual loans held-for-investment 10,115 9,813 Loans delinquent 90 days or more and still accruing: Real estate loans: Multifamily $ 201 $ 233 Commercial — 8 One-to-four family residential 406 155 Home equity and lines of credit 711 — Commercial and industrial — 24 Other — 5 Total loans delinquent 90 days or more and still accruing held-for-investment 1,318 425 Total non-performing assets $ 11,433 $ 10,238 At December 31, 2023 and 2022, the Company had no assets acquired through foreclosure.
We also maintain an allowance for estimated losses on off-balance sheet credit risks related to loan commitments and standby letters of credit. The reserve for off-balance sheet exposures is determined using the CECL reserve factor in the related funded loan segment, adjusted for an average historical funding rate.
Allowance for Off-Balance Sheet Credit Exposures We also maintain an allowance for estimated losses on off-balance sheet credit risks related to loan commitments and standby letters of credit. The reserve for off-balance sheet exposures is determined using the CECL reserve factor in the related funded loan segment, adjusted for an average historical funding rate.
The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns.
The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns.
Depending on current market interest rates, we estimate the economic value of these assets and liabilities under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100 and 200 basis points, which is based on the current interest rate environment.
Depending on current market interest rates, we estimate the economic value of these assets and liabilities under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100, 200, 300, or 400 basis points, which is based on the current interest rate environment.
We regularly adjust our investments in liquid assets based on our assessment of: • expected loan demand; • expected deposit flows; • yields available on interest-earning deposits and securities; and • the objectives of our asset/liability management program. Our most liquid assets are cash and cash equivalents, corporate bonds, and unpledged mortgage-related securities issued or guaranteed by the U.S.
We regularly adjust our investments in liquid assets based on our assessment of: • expected loan demand; • expected deposit flows; • yields available on interest-earning deposits and securities; and • the objectives of our asset/liability management program. 66 Our most liquid assets are cash and cash equivalents, corporate bonds, and unpledged mortgage-related securities issued or guaranteed by the U.S.
We have a detailed contingency funding plan that is reviewed and reported to the Board Risk Committee at least quarterly. This plan includes monitoring cash on a daily basis to determine the liquidity needs of Northfield Bank. Additionally, management performs a stress test on Northfield Bank’s retail deposits and wholesale funding sources in several scenarios on a quarterly basis.
We have a detailed contingency funding plan that is reviewed and reported to the Risk Committee at least quarterly. This plan includes monitoring cash on a daily basis to determine the liquidity needs of Northfield Bank. Additionally, management performs a stress test on Northfield Bank’s retail deposits and wholesale funding sources in several scenarios on a quarterly basis.
The metrics are based on the migration of loans from performing to loss by credit risk rating or delinquency categories using historical life-of-loan analysis periods for each loan portfolio pool, and the severity of loss, based on the aggregate net lifetime losses incurred using the Company's own historical loss experience and comparable peer data loss history.
The metrics are based on the migration of loans from performing to loss by credit risk rating or delinquency categories using historical life-of-loan analysis periods for each loan portfolio pool, and the severity of loss, based on the aggregate net lifetime losses incurred using the Company's historical loss experience and comparable peer data loss history.
(11) Includes originated loans held-for-investment, PCD/PCI loans and acquired loans (and related allowance for credit losses). (12) Excluding PPP loans of $5.1 million, which are fully government guaranteed and do not carry any provision for losses, the allowance for credit losses to total loans held for investment, net, totaled 1.01% at December 31, 2022.
(11) Includes originated loans held-for-investment, PCD loans and acquired loans (and related allowance for credit losses). (12) Excluding PPP loans of $5.1 million, which are fully government guaranteed and do not carry any provision for losses, the allowance for credit losses to total loans held for investment, net, totaled 1.01% at December 31, 2022.
Each scenario is assigned a weighting with a majority of the weighting placed on the Baseline scenario and lower weights placed on both the Upside and Downside scenarios. The weighting assigned by management is based on the economic outlook and available information at the reporting date. The model projects economic variables under each scenario based on detailed statistical analyses.
Each scenario is weighted with a majority of the weighting placed on the Baseline scenario and lower weights placed on both the Upside and Downside scenarios. The weighting assigned by management is based on the economic outlook and available information at the reporting date. The model projects economic variables under each scenario based on detailed statistical analyses.
Individually impaired loans that have no impairment losses are not considered for collective allowances described earlier. We have a concentration of loans secured by real property located in New York City, New Jersey, and, to a lesser extent, eastern Pennsylvania.
Individually impaired loans that have no impairment losses are not considered for collective allowances described earlier. We have a concentration of loans secured by real property located in New York, New Jersey, and, to a lesser extent, eastern Pennsylvania.
Our Board Risk Committee is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and withdrawals of deposits by our customers as well as unanticipated contingencies.
Our Risk Committee is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and withdrawals of deposits by our customers as well as unanticipated contingencies.
(9) Non-performing loans consist of non-accruing loans and loans 90 days or more past due and still accruing (excluding PCD/PCI loans), included in total loans held-for-investment, net, and non-performing loans held-for-sale, included in loans held-for-sale. (10) Includes originated loans held-for-investment, PCD/PCI loans, acquired loans, and loans held-for-sale.
(9) Non-performing loans consist of non-accruing loans and loans 90 days or more past due and still accruing (excluding PCD loans), included in total loans held-for-investment, net, and non-performing loans held-for-sale, included in loans held-for-sale. (10) Includes originated loans held-for-investment, PCD loans, acquired loans, and loans held-for-sale.
(2) The year ended December 31, 2021, includes: (i) $4.0 million, after tax, of net interest income generated from accelerated accretion of fees related to the forgiveness of PPP loans; (ii) $1.4 million, after tax, of accretable income related to the payoff of PCD loans; (iii) $1.0 million, after tax, in gains on loans sold; and (iv) $677,000 of tax-exempt income from bank-owned life insurance proceeds in excess of the cash surrender value of the policies.
(3) The year ended December 31, 2021, includes: (i) $4.0 million, after tax, of net interest income generated from accelerated accretion of fees related to the forgiveness of PPP loans; (ii) $1.4 million, after tax, of accretable income related to the payoff of PCD loans; (iii) $1.0 million, after tax, in gains on loans sold; and (iv) $677,000 of tax-exempt income from bank-owned life insurance proceeds in excess of the cash surrender value of the policies.
(8) The year ended December 31, 2022, includes $1.3 million, pre-tax, of net interest income generated from accelerated accretion of fees related to the forgiveness of PPP loans.
The year ended December 31, 2022, includes $1.3 million, pre-tax, of net interest income generated from accelerated accretion of fees related to the forgiveness of PPP loans.
Any one or a combination of these events may adversely affect our loan portfolio resulting in delinquencies, increased loan losses, and increased loan loss provisions.
Any one or a combination of these events may adversely affect our loan portfolio resulting in delinquencies, increased credit losses, and increased credit loss provisions.
As part of our ongoing asset-liability management, we currently use the following strategies to manage our interest rate risk: • originating multifamily loans and commercial real estate loans that generally have shorter maturities than one-to-four family residential real estate loans and have higher interest rates that generally reset from five to ten years; • investing in investment grade corporate securities and mortgage-backed securities; and • obtaining general financing through lower-cost core deposits, brokered deposits, and longer-term FHLB advances and repurchase agreements.
As part of our ongoing asset-liability management, we currently use the following strategies to manage our interest rate risk: • originating multifamily loans and commercial real estate loans that generally have shorter maturities than one-to-four family residential real estate loans and have higher interest rates that generally reset from five to ten years; • investing in investment grade corporate securities and mortgage-backed securities; and • obtaining general financing through lower-cost core deposits, brokered deposits, and longer-term FHLB advances, borrowings under the BTFP, and repurchase agreements.
Although management believes the Bank has implemented appropriate policies and procedures to manage its commercial real estate concentration risk, the Bank’s regulators could require it to implement additional policies and procedures or could require it to maintain higher levels of regulatory capital, which might adversely affect its loan originations, ability to pay dividends, and profitability.
Although management believes the Bank has implemented appropriate policies and procedures to manage its commercial real estate concentration risk, the Bank’s regulators could require it to implement additional policies and procedures or could require it to maintain higher levels of regulatory capital, which might adversely affect its loan originations, the Company's ability to pay dividends, and overall profitability.
Northfield Bancorp, Inc. is a separate legal entity from Northfield Bank and must provide for its own liquidity to fund dividend payments, stock repurchases, and other corporate items. The Company’s primary source of liquidity is the receipt of dividend payments from the Bank in accordance with applicable regulatory requirements. At December 31, 2022, Northfield Bancorp, Inc.
Northfield Bancorp, Inc. is a separate legal entity from Northfield Bank and must provide for its own liquidity to fund dividend payments, stock repurchases, and other corporate items. The Company’s primary source of liquidity is the receipt of dividend payments from the Bank in accordance with applicable regulatory requirements. At December 31, 2023, Northfield Bancorp, Inc.
The following table details the five Moody's scenarios utilized in determining the allowance for credit losses on loans at December 31, 2022, and weightings of each scenario: Model Scenario Moody's Scenario Description Weight S0 Upside - 4th Percentile 4% S1 Upside - 10th Percentile 10% S3 Downside - 90th Percentile 10% S4 Downside - 96th Percentile 4% Baseline Baseline Scenario 72% If we placed 100% weighting on the baseline scenario, the quantitative allowance for credit losses would have been approximately $1.5 million lower.
The following table details the five Moody's scenarios utilized in determining the allowance for credit losses on loans at December 31, 2023, and weightings of each scenario: Model Scenario Moody's Scenario Description Weight S0 Upside - 4th Percentile 4% S1 Upside - 10th Percentile 10% S3 Downside - 90th Percentile 10% S4 Downside - 96th Percentile 4% Baseline Baseline Scenario 72% If we placed 100% weighting on the baseline scenario, the quantitative allowance for credit losses at December 31, 2023 would have been approximately $1.4 million lower.
If these deposits do not remain with us, we will be required to seek other sources of funds, including loan sales, securities sales, other deposit products, including replacement certificates of deposit, securities sold under agreements to repurchase (repurchase agreements), and advances from the FHLBNY and other borrowing sources.
If these deposits do not remain with us, we will be required to seek other sources of funds, including loan sales, securities sales, other deposit products, including replacement or brokered certificates of deposit, securities sold under agreements to repurchase (repurchase agreements), and advances from the FHLBNY and other borrowing sources.
For the year ended December 31, 2022, losses on trading securities were $2.2 million, as compared to gains of $1.7 million for the year ended December 31, 2021. The trading portfolio is utilized to fund the Company’s deferred compensation obligation to certain employees and directors of the Company's deferred compensation plan (the “Plan”).
For the year ended December 31, 2023, gains on trading securities were $1.7 million, as compared to losses of $2.2 million for the year ended December 31, 2022. The trading portfolio is utilized to fund the Company’s deferred compensation obligation to certain employees and directors of the Company's deferred compensation plan (the “Plan”).
Depending on current market interest rates we then calculate what the net interest income would be for the same period under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100 and 200 basis points, which is based on the current interest rate environment. 68 The following tables set forth, as of December 31, 2022 and December 31, 2021, our calculation of the estimated changes in our NPV, NPV ratio, and percent change in net interest income that would result from the designated instantaneous and sustained changes in interest rates (dollars in thousands).
Depending on current market interest rates we then calculate what the net interest income would be for the same period under the assumption that interest rates experience an instantaneous and sustained increase of 100, 200, 300, or 400 basis points, or a decrease of 100 and 200 basis points, which is based on the current interest rate environment. 64 The following tables set forth, as of December 31, 2023 and December 31, 2022, our calculation of the estimated changes in our NPV, NPV ratio, and percent change in net interest income that would result from the designated instantaneous and sustained changes in interest rates (dollars in thousands).
Generally, non-performing loans are charged down to the appraised value of collateral less costs to sell for collateral-dependent loans and to the present value of the expected future cash flows for non-collateral dependent loans, which reduces the ratio of the allowance for loan losses to non-performing loans.
Generally, non-performing loans are charged down to the appraised value of collateral less costs to sell for collateral-dependent loans and to the present value of the expected future cash flows for non-collateral dependent loans, which reduces the ratio of the allowance for credit losses to non-performing loans.
This Committee is responsible for, among other things, evaluating the interest rate risk inherent in our assets and liabilities, for recommending to the risk management committee of our Board of Directors the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.
This committee is responsible for, among other things, evaluating the interest rate risk inherent in our assets and liabilities, for recommending to the Risk Committee of our Board of Directors (“Risk Committee”) the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.
Management believes that the Bank has implemented appropriate risk management practices including risk assessments, board-approved underwriting policies and related procedures, which include monitoring Bank portfolio performance, performing market analysis (economic and real estate), and stressing the Bank’s commercial real estate portfolio under severe, adverse economic conditions.
Management believes that Northfield Bank (the “Bank”) has implemented appropriate risk management practices, including risk assessments, board-approved underwriting policies and related procedures, which include monitoring Bank portfolio performance, performing market analysis (economic and real estate), and stressing of the Bank’s commercial real estate portfolio under severe, adverse economic conditions.
(unconsolidated) had liquid assets of $40.0 million. Northfield Bank and Northfield Bancorp, Inc. are both subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories.
(unconsolidated) had liquid assets of $29.2 million. Northfield Bank and Northfield Bancorp, Inc. are both subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning assets and off-balance sheet items to broad risk categories.
The stress scenarios include deposit attrition of up to 50%, and selling our securities available-for-sale portfolio at a discount of 20% to its current estimated fair value. Northfield Bank continues to maintain significant liquidity under all stress scenarios.
The stress scenarios include deposit attrition of up to 50%, and selling our securities available-for-sale portfolio at a discount of 20% to its current estimated fair value and its impact on capital levels. Northfield Bank continues to maintain significant liquidity under all stress scenarios.
At December 31, 2022 and December 31, 2021, we were in compliance with all Board-approved policies with respect to interest rate risk management. 69 Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in net portfolio value and net interest income.
At December 31, 2023 and December 31, 2022, we were in compliance with all Board-approved policies with respect to interest rate risk management. 65 Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in net portfolio value and net interest income.
At December 31, 2022, both Northfield Bank and Northfield Bancorp, Inc. exceeded all regulatory capital requirements and are considered “well capitalized” under regulatory guidelines. See “Item 1. Business - Supervision and Regulation” and Note 16 of the Notes to the Consolidated Financial Statements. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments.
At December 31, 2023, both Northfield Bank and Northfield Bancorp, Inc. exceeded all regulatory capital requirements and are considered “well capitalized” under regulatory guidelines. See “Item 1. Business - Supervision and Regulation” and Note 15 of the Notes to the consolidated financial statements. 67 Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments.
We also have the ability to obtain additional funding from the FHLB and Federal Reserve Bank utilizing unencumbered and unpledged securities and multifamily loans. Any amount pledged for such deposits under the line of credit reduces the Company's available borrowing amount under the FHLB advance agreement.
We also have the ability to obtain additional funding from the FHLB and Federal Reserve Bank, utilizing unencumbered and unpledged securities and multifamily loans if a need for additional funds arises. Any amount pledged for such deposits under the line of credit reduces the Company's available borrowing amount under the FHLB advance agreement.
In the event of a 200 basis point decrease or less, our projected net interest income should decrease by no more than 10% in year one and 16% in year two, and in the event of a 400 basis point increase or less, our projected net interest income should decrease by no more than 38% in year one and 26% in year two.
In the event of a 200 basis point decrease or less, our projected net interest income should decrease by no more than 10% in year one and 20% in year two, and in the event of a 400 basis point increase or less, our projected net interest income should decrease by no more than 39% in year one and 26% in year two.
NPV at December 31, 2022 Change in Interest Rates (basis points) Estimated Present Value of Assets Estimated Present Value of Liabilities Estimated NPV Estimated Change In NPV Estimated Change in NPV % Estimated NPV/Present Value of Assets Ratio Next 12 Months Net Interest Income Percent Change Months 13-24 Net Interest Income Percent Change +400 $ 4,850,423 $ 4,057,885 $ 792,538 $ (227,578) (22.31) % 16.34 % (25.83) % (11.03) % +300 4,967,247 4,126,616 840,631 (179,485) (17.59) % 16.92 % (19.51) % (8.90) % +200 5,106,889 4,198,831 908,058 (112,058) (10.98) % 17.78 % (12.01) % (4.41) % +100 5,244,669 4,274,947 969,722 (50,394) (4.94) % 18.49 % (5.33) % (1.19) % — 5,375,689 4,355,573 1,020,116 — — % 18.98 % — % — % (100) 5,503,211 4,464,131 1,039,080 18,964 1.86 % 18.88 % 0.76 % (3.80) % (200) 5,626,336 4,586,245 1,040,091 19,975 1.96 % 18.49 % 0.00 % (8.91) % The table above indicates that at December 31, 2022, in the event of a 200 basis point decrease in interest rates, we would experience a 1.96% increase in estimated net portfolio value, a 0% change in net interest income in year one, and an 8.91% decrease in net income in year two.
NPV at December 31, 2022 Change in Interest Rates (basis points) Estimated Present Value of Assets Estimated Present Value of Liabilities Estimated NPV Estimated Change In NPV Estimated Change in NPV % Estimated NPV/Present Value of Assets Ratio Next 12 Months Net Interest Income Percent Change Months 13-24 Net Interest Income Percent Change +400 $ 4,850,423 $ 4,057,885 $ 792,538 $ (227,578) (22.31) % 16.34 % (25.83) % (11.03) % +300 4,967,247 4,126,616 840,631 (179,485) (17.59) % 16.92 % (19.51) % (8.90) % +200 5,106,889 4,198,831 908,058 (112,058) (10.98) % 17.78 % (12.01) % (4.41) % +100 5,244,669 4,274,947 969,722 (50,394) (4.94) % 18.49 % (5.33) % (1.19) % — 5,375,689 4,355,573 1,020,116 — — % 18.98 % — % — % (100) 5,503,211 4,464,131 1,039,080 18,964 1.86 % 18.88 % 0.76 % (3.80) % (200) 5,626,336 4,586,245 1,040,091 19,975 1.96 % 18.49 % 0.00 % (8.91) % (300) 5,749,256 4,717,723 1,031,533 11,417 1.12 % 17.94 % (0.29) % (11.15) % (400) 5,912,105 4,859,064 1,053,041 32,925 3.23 % 17.81 % (0.63) % (13.15) % The table above indicates that at December 31, 2022, in the event of a 400 basis point decrease in interest rates, we would experience a 3.23% increase in estimated net portfolio value, a 0.63% decrease in net interest income in year one and a 13.15% decrease in net income in year two.
At December 31, 2022, three of the non-accruing TDRs totaling $547,000 were not performing in accordance with their restructured terms. Two of the loans totaling $477,000 are collateralized by real estate with an appraised value of $2.4 million. A third loan in the amount of $70,000 is an unsecured commercial and industrial loan which has a provision against it.
At December 31, 2022, three of the non-accruing TDRs totaling $547,000 were not performing in accordance with their restructured terms. Two of the loans totaling $477,000 were collateralized by real estate with an appraised value of $2.4 million. A third loan in the amount of $70,000 was an unsecured commercial and industrial loan, which had a specific reserve against it.
Conversely, if we removed the upside scenarios and reallocated the weights from S0 to S4 and S1 to S3, the allowance for credit losses would increase approximately $3.6 million. These forecasts revert to our long-term historical average loss rate after a 24 month forecasting period.
Conversely, if we removed the upside scenarios and reallocated the weights from S0 to S4 and S1 to S3, the allowance for credit losses would have increased approximately $2.7 million. These forecasts revert to our long-term historical average loss rate after a 24 month forecasting period.
At the same time, net charge-offs have remained low at 0.02% of average loans outstanding for the year ended December 31, 2022, as compared to 0.07% for the year ended December 31, 2021, and 0.11% for the year ended December 31, 2020. 63 Non-performing Assets and Delinquent Loans.
At the same time, net charge-offs have remained low at 0.15% of average loans outstanding for the year ended December 31, 2023, as compared to 0.02% for the year ended December 31, 2022, and 0.07% for the year ended December 31, 2021. 59 Non-performing Assets and Delinquent Loans.
At December 31, 2022, 6.8% of PCD loans were past due 30 to 89 days, and 23.0% were past due 90 days or more, as compared to 10.5% and 19.2%, respectively, at December 31, 2021. Loans General. Maintaining loan quality historically has been, and will continue to be, a key element of our business strategy.
At December 31, 2023, 2.9% of PCD loans were past due 30 to 89 days, and 27.1% were past due 90 days or more, as compared to 6.8% and 23.0%, respectively, at December 31, 2022. Loans General. Maintaining loan quality historically has been, and will continue to be, a key element of our business strategy.
We employ conservative underwriting standards for new loan originations and maintain sound credit administration practices while the loans are outstanding. In addition, substantially all of our loans are secured, predominantly by real estate. At December 31, 2022, our non-performing loans totaled $10.2 million, or 0.24%, of total loans.
We employ conservative underwriting standards for new loan originations and maintain sound credit administration practices while the loans are outstanding. In addition, substantially all of our loans are secured, predominantly by real estate. At December 31, 2023, our non-performing loans totaled $11.4 million, or 0.27%, of total loans.
Comparison of Operating Results for the Years Ended December 31, 2022 and 2021 Net Income. Net income was $61.1 million and $70.7 million for the years ended December 31, 2022 and December 31, 2021, respectively.
Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 Net Income. Net income was $37.7 million and $61.1 million for the years ended December 31, 2023 and December 31, 2022, respectively.
Changes in these estimates could significantly impact the allowance for credit losses on loans. 53 Allowance for Individually Evaluated Loans The Company measures specific reserves for individual loans that do not share common risk characteristics with other loans, consisting of all TDRs and non-accrual loans with an outstanding balance of $500,000 or greater.
Changes in these estimates could significantly impact the allowance for credit losses on loans. 52 Allowance for Individually Evaluated Loans The Company measures specific reserves for individual loans that do not share common risk characteristics with other loans, consisting of all loans designated as TDRs prior to the adoption of ASU 2022-02 and non-accrual loans with an outstanding balance of $500,000 or greater.
Significant variances from the prior year are as follows: a $2.7 million increase in net interest income, a $10.7 million increase in the provision for credit losses on loans, a $6.5 million decrease in non-interest income, a $2.2 million decrease in non-interest expense, and a $2.7 million decrease in income tax expense.
Significant variances from the prior year are as follows: a $33.6 million decrease in net interest income, a $3.1 million decrease in the provision for credit losses on loans, a $3.9 million increase in non-interest income, a $6.5 million increase in non-interest expense, and a $9.6 million decrease in income tax expense.
Excluding PPP loans of $40.5 million, the allowance for credit losses to total loans held for investment, net, totaled 1.03% at December 31, 2021. Excluding originated PPP loans of $100.0 million, the allowance for loan losses to total loans held for investment, net, totaled 1.00% at December 31, 2020.
Excluding PPP loans of $40.5 million, the allowance for credit losses to total loans held for investment, net, totaled 1.03% at December 31, 2021.
During the year ended December 31, 2022, the Company recorded net charge-offs of $838,000, as compared to net charge-offs of $2.8 million for the year ended December 31, 2021, and net charge-offs of $3.8 million for the year ended December 31, 2020. Charge-offs in 2022 and 2021 were primarily related to PCD loans and unsecured commercial and industrial loans.
During the year ended December 31, 2023, the Company recorded net charge-offs of $6.4 million, as compared to net charge-offs of $838,000 for the year ended December 31, 2022, and net charge-offs of $2.8 million for the year ended December 31, 2021. Charge-offs in 2023 were primarily related to small business unsecured commercial and industrial loans.
Among other things, these adjustments include and account for differences in: (i) changes in lending policies and procedures; (ii) changes in local, regional, national, and international economic and business conditions and developments that affect the collectability of our portfolio, including the condition of various market segments; (iii) changes in the experience, ability and depth of lending management and other relevant staff; (iv) changes in the quality of our loan review system; (v) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (vi) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio. 52 The Company utilizes a two-year reasonable and supportable forecast period after which estimated losses revert to historical loss experience immediately for the remaining life of the loan.
Among other things, these adjustments include and account for differences in: (i) changes in lending policies and procedures; (ii) changes in local, regional, national, and international economic and business conditions and developments that affect the collectability of our portfolio, including the condition of various market segments; (iii) changes in the experience, ability and depth of lending management and other relevant staff; (iv) changes in the quality of our loan review system; (v) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (vi) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio.
The Company recorded income tax expense of $23.7 million for the year ended December 31, 2022, compared to $26.5 million for the year ended December 31, 2021, with the decrease due to lower taxable income. The effective tax rate for the year ended December 31, 2022 was 28.0%, compared to 27.3% for the year ended December 31, 2021.
The Company recorded income tax expense of $14.1 million for the year ended December 31, 2023, compared to $23.7 million for the year ended December 31, 2022, with the decrease due to lower taxable income. The effective tax rate for the year ended December 31, 2023, was 27.2%, compared to 28.0% for the year ended December 31, 2022.
Such commitments are subject to the same credit policies and approval process applicable to loans we originate. In addition, we routinely enter into commitments to sell mortgage loans; such amounts are not significant to our operations. For additional information, see Note 15 of the Notes to the Consolidated Financial Statements.
Such commitments are subject to the same credit policies and approval process applicable to loans we originate. In addition, we routinely enter into commitments to sell mortgage loans. Such amounts are not significant to our operations. For additional information, see Note 14 of the Notes to the consolidated financial statements. Recent Accounting Pronouncements Not Yet Adopted ASU No. 2023-07 .
Overview Net income was $61.1 million, or $1.32 per diluted common share, and $70.7 million, or $1.45 per diluted common share, for the years ended December 31, 2022 and December 31, 2021, respectively.
Overview Net income was $37.7 million, or $0.86 per diluted common share, and $61.1 million, or $1.32 per diluted common share, for the years ended December 31, 2023 and December 31, 2022, respectively.
Accordingly, our Board of Directors has established a Management Asset-Liability Committee, comprised of our Senior Vice President ("SVP") & Chief Investment Officer and Treasurer, who chairs this Committee, our President & Chief Executive Officer, our Executive Vice President ("EVP") & Chief Risk Officer, our EVP & Chief Financial Officer, our SVP & Chief Credit Officer and our SVP & Director of Marketing, and other officers and staff as necessary or appropriate.
Accordingly, our Board of Directors has established a Management Asset-Liability Committee (“MALCO”), comprised of our SVP & Chief Investment Officer and Treasurer, who chairs this Committee, our President & Chief Executive Officer, our EVP & Chief Risk Officer, our EVP & Chief Financial Officer, our EVP & Chief Lending Officer, our EVP & Chief Branch Administration, Deposit Operations & Business Development Officer, and our SVP & Director of Marketing, and other officers and staff as necessary or appropriate.
Significant variances from the prior year are as follows: a $2.7 million increase in net interest income, a $10.7 million increase in the provision for credit losses on loans, a $6.5 million decrease in non-interest income, and a $2.2 million decrease in non-interest expense. Interest Income.
Significant variances from the prior year are as follows: a $33.6 million decrease in net interest income, a $3.1 million decrease in the provision for credit losses on loans, a $3.9 million increase in non-interest income, a $6.5 million increase in non-interest expense, and a $9.6 million decrease in income tax expense. 55 Interest Income.
At December 31, 2021, the Company had 25 loans classified as individually impaired and recorded $30,200 of specific reserves on four of the 25 impaired loans. 66 The following table sets forth activity in our allowance for credit losses, by loan type, at December 31, for the years indicated (in thousands): Real estate loans Commercial (1) One-to-four Family Residential Construction and Land Home Equity and Lines of Credit Commercial and Industrial Other PCI/ PCD Total Allowance for Credit Losses 2019 $ 25,094 $ 180 $ 536 $ 317 $ 1,640 $ 151 $ 789 $ 28,707 Provision/(benefit) for loan losses 11,710 22 678 (84) 283 41 92 12,742 Recoveries 414 5 — 27 13 6 — 465 Charge-offs (4,213) — — — (94) — — (4,307) 2020 33,005 207 1,214 260 1,842 198 881 37,607 Impact of CECL Adjustment (1,949) 5,233 (921) 419 947 (188) 6,812 10,353 Balance at January 1, 2021 31,056 5,440 293 679 2,789 10 7,693 47,960 (Benefit)/provision for credit losses (4,331) (1,903) (124) (145) 991 (3) (669) (6,184) Recoveries 60 29 — 26 39 5 119 278 Charge-offs — (21) — — (646) (3) (2,411) (3,081) 2021 26,785 3,545 169 560 3,173 9 4,732 38,973 Provision/(benefit) for credit losses 2,876 359 155 287 1,243 (12) (426) 4,482 Recoveries 102 32 — 19 144 12 178 487 Charge-offs (278) — — — (446) — (601) (1,325) 2022 $ 29,485 $ 3,936 $ 324 $ 866 $ 4,114 $ 9 $ 3,883 $ 42,617 (1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.
At December 31, 2022, the Company had 20 loans classified as individually impaired and recorded $38,200 of specific reserves on four of the 20 impaired loans. 62 The following table sets forth activity in our allowance for credit losses, by loan type, at December 31, for the years indicated (in thousands): Real estate loans Commercial (1) One-to-four Family Residential Construction and Land Home Equity and Lines of Credit Commercial and Industrial Other PCD Total Allowance for Credit Losses 2020 $ 33,005 $ 207 $ 1,214 $ 260 $ 1,842 $ 198 $ 881 $ 37,607 Impact of CECL Adjustment (1,949) 5,233 (921) 419 947 (188) 6,812 10,353 Balance at January 1, 2021 31,056 5,440 293 679 2,789 10 7,693 47,960 (Benefit)/provision for credit losses (4,331) (1,903) (124) (145) 991 (3) (669) (6,184) Recoveries 60 29 — 26 39 5 119 278 Charge-offs — (21) — — (646) (3) (2,411) (3,081) 2021 26,785 3,545 169 560 3,173 9 4,732 38,973 Provision/(benefit) for credit losses 2,876 359 155 287 1,243 (12) (426) 4,482 Recoveries 102 32 — 19 144 12 178 487 Charge-offs (278) — — — (446) — (601) (1,325) 2022 29,485 3,936 324 866 4,114 9 3,883 42,617 (Benefit)/provision for credit losses (6,301) (651) (175) 838 8,445 (3) (800) 1,353 Recoveries 71 — — 1 63 — 10 145 Charge-offs — — — — (6,572) — (8) (6,580) 2023 $ 23,255 $ 3,285 $ 149 $ 1,705 $ 6,050 $ 6 $ 3,085 $ 37,535 (1) Commercial includes commercial real estate loans collateralized by owner-occupied, non-owner occupied, and multifamily properties.
The table below sets forth the amounts and categories of TDRs as of December 31, 2022, and December 31, 2021 (in thousands): At December 31, 2022 2021 Non-Accruing Accruing Non-Accruing Accruing Real estate loans: Commercial $ 3,069 $ 3,034 $ 3,219 $ 3,508 One-to-four family residential — 666 — 1,562 Multifamily 126 — — 603 Home equity and lines of credit — 27 — 38 Commercial and industrial loans 70 24 — 109 $ 3,265 $ 3,751 $ 3,219 $ 5,820 Performing in accordance with restructured terms 83.2 % 94.8 % 88.6 % 97.5 % 65 Allowance for Credit Losses On January 1, 2021, the Company adopted the CECL standard and as a result of the adoption recorded a $10.4 million increase to its allowance for credit losses on loans, including $6.8 million related to PCD loans.
The following table details the amounts and categories of the loans subject to restructuring agreements by loan type as of December 31, 2022 (in thousands): At December 31, 2022 Non-Accruing Accruing Real estate loans: Commercial $ 3,069 $ 3,034 One-to-four family residential — 666 Multifamily 126 — Home equity and lines of credit — 27 Commercial and industrial loans 70 24 $ 3,265 $ 3,751 Performing in accordance with restructured terms 83.2 % 94.8 % 61 Allowance for Credit Losses On January 1, 2021, the Company adopted the CECL standard and as a result of the adoption recorded a $10.4 million increase to its allowance for credit losses on loans, including $6.8 million related to PCD loans.
Specific reserves on loans individually evaluated for impairment increased by $8,000, or 26.5%, from $30,200 at December 31, 2021, to $38,200 at December 31, 2022. At December 31, 2022, the Company had 20 loans classified as individually impaired and recorded $38,200 of specific reserves on four of the 20 impaired loans.
Specific reserves on loans individually evaluated for impairment increased by $7,000 to $45,200 at December 31, 2023 from $38,200 at December 31, 2022. At December 31, 2023, the Company had 19 loans classified as individually impaired and recorded $45,200 of specific reserves on four of the 19 impaired loans.
(2) Represents remaining borrowing potential. 70 At December 31, 2022, we had $37.5 million in outstanding loan commitments. In addition, we had $288.4 million in unused lines of credit to borrowers. Certificates of deposit due within one year of December 31, 2022 totaled $685.3 million, or 16.5% of total deposits.
(2) Represents remaining borrowing potential. At December 31, 2023, we had $7.0 million in outstanding loan commitments. In addition, we had $292.7 million in unused lines of credit to borrowers. Certificates of deposit due within one year of December 31, 2023 totaled $635.8 million, or 16.4% of total deposits.
These scenarios, which range from more benign to more severe economic outlooks, include a ‘most likely outcome’ (the “Baseline” scenario) and four less likely scenarios referred to as the “Upside” and “Downside” scenarios.
Management utilizes five different Moody's scenarios so as to incorporate uncertainties related to the economic environment. These scenarios, which range from more benign to more severe economic outlooks, include a ‘most likely outcome’ (the “Baseline” scenario) and four less likely scenarios referred to as the “Upside” and “Downside” scenarios.
During the year ended December 31, 2022, the Company repurchased approximately 2.1 million of its common stock outstanding at an average price of $14.72 for a total of $30.8 million pursuant to approved stock repurchase plans. As of December 31, 2022, the Company had approximately $22.4 million in remaining capacity under its current stock repurchase program.
During the year ended December 31, 2023, the Company repurchased approximately 3.1 million of its common stock outstanding at an average price of $11.99 for a total of $36.9 million pursuant to the approved stock repurchase plans. As of December 31, 2023, the Company had approximately $3.1 million in remaining capacity under its current repurchase program.
At December 31, 2022 2021 2020 (Dollars in thousands) Selected Financial Condition Data: Total assets $ 5,601,293 $ 5,430,542 $ 5,514,544 Cash and cash equivalents 45,799 91,068 87,544 Trading securities 10,751 13,461 12,291 Debt securities available-for-sale, at estimated fair value 952,173 1,208,237 1,264,805 Debt securities held-to-maturity, at amortized cost 10,760 5,283 7,234 Equity securities 10,443 5,342 253 Loans held-for-sale — — 19,895 Loans held-for-investment, net 4,243,693 3,806,617 3,823,238 Allowance for credit losses (42,617) (38,973) (37,607) Net loans held-for-investment 4,201,076 3,767,644 3,785,631 Bank-owned life insurance 167,912 164,500 161,924 FHLBNY stock, at cost 30,382 22,336 28,641 Operating lease right-of-use assets 34,288 33,943 36,741 Other real estate owned — 100 — Deposits 4,150,219 4,169,334 4,076,551 Borrowed funds 583,859 421,755 591,789 Subordinated debentures, net of issuance costs 60,996 — — Operating lease liabilities 39,790 39,851 42,734 Total liabilities 4,899,903 4,690,659 4,760,563 Total stockholders’ equity $ 701,390 $ 739,883 $ 753,981 Years Ended December 31, 2022 2021 2020 (Dollars in thousands, except share data) Selected Operating Data: Interest income $ 179,688 $ 172,298 $ 168,145 Interest expense 21,382 16,649 38,337 Net interest income before provision/(benefit) for credit losses 158,306 155,649 129,808 Provision/(benefit) for credit losses 4,482 (6,184) 12,742 Net interest income after provision/(benefit) for credit losses 153,824 161,833 117,066 Non-interest income 7,983 14,453 11,472 Non-interest expense 76,948 79,159 78,513 Income before income taxes 84,859 97,127 50,025 Income tax expense 23,740 26,473 13,037 Net income $ 61,119 $ 70,654 $ 36,988 Net income per common share - basic $ 1.32 $ 1.46 $ 0.76 Net income per common share - diluted $ 1.32 $ 1.45 $ 0.76 Weighted average basic shares outstanding 46,234,122 48,416,495 48,721,504 Weighted average diluted shares outstanding 46,438,119 48,754,263 48,785,963 50 At or For the Years Ended December 31, 2022 2021 2020 Selected Financial Ratios and Other Data: Performance Ratios: Return on assets (ratio of net income to average total assets) (1) (2) (3) 1.09 % 1.29 % 0.70 % Return on equity (ratio of net income to average equity) (1) (2) (3) 8.57 9.42 5.07 Interest rate spread (4) 2.82 2.89 2.40 Net interest margin (5) 2.97 3.01 2.61 Dividend payout ratio (6) 39.48 34.39 58.06 Efficiency ratio (7) (8) 46.27 46.54 55.57 Non-interest expense to average total assets 1.38 1.44 1.49 Average interest-earning assets to average interest-bearing liabilities 137.82 135.63 126.98 Average equity to average total assets 12.75 13.69 13.86 Asset Quality Ratios: Non-performing assets to total assets 0.18 0.15 0.54 Non-performing loans to total loans (9) (10) 0.24 0.21 0.77 Allowance for credit losses to non-performing loans held-for-investment 416.26 486.80 390.56 Allowance for credit losses to total non-performing loans 416.26 486.80 127.38 Allowance for credit losses to total loans held-for-investment, net (11) (12) 1.00 1.02 0.98 Capital Ratio: Tier 1 capital (to adjusted assets) (13) 12.64 12.93 12.73 Other Data: Number of full service offices 38 38 38 Full time equivalent employees 400 385 378 (1) The year ended December 31, 2022, includes $925,000, after tax, of net interest income generated from accelerated accretion of fees related to the forgiveness of PPP loans and $326,000, after-tax, in gains on loans sold.
At December 31, 2023 2022 2021 (Dollars in thousands) Selected Financial Condition Data: Total assets $ 5,598,396 $ 5,601,293 $ 5,430,542 Cash and cash equivalents 229,506 45,799 91,068 Trading securities 12,549 10,751 13,461 Debt securities available-for-sale, at estimated fair value 795,464 952,173 1,208,237 Debt securities held-to-maturity, at amortized cost 9,866 10,760 5,283 Equity securities 10,629 10,443 5,342 Loans held-for-investment, net 4,203,654 4,243,693 3,806,617 Allowance for credit losses (37,535) (42,617) (38,973) Net loans held-for-investment 4,166,119 4,201,076 3,767,644 Bank-owned life insurance 171,543 167,912 164,500 FHLBNY stock, at cost 39,667 30,382 22,336 Operating lease right-of-use assets 30,202 34,288 33,943 Other real estate owned — — 100 Deposits 3,878,435 4,150,219 4,169,334 Borrowed funds 859,272 583,859 421,755 Subordinated debentures, net of issuance costs 61,219 60,996 — Operating lease liabilities 35,205 39,790 39,851 Total liabilities 4,898,951 4,899,903 4,690,659 Total stockholders’ equity $ 699,445 $ 701,390 $ 739,883 Years Ended December 31, 2023 2022 2021 (Dollars in thousands, except share data) Selected Operating Data: Interest income $ 208,795 $ 179,688 $ 172,298 Interest expense 84,128 21,382 16,649 Net interest income before provision/(benefit) for credit losses 124,667 158,306 155,649 Provision/(benefit) for credit losses 1,353 4,482 (6,184) Net interest income after provision/(benefit) for credit losses 123,314 153,824 161,833 Non-interest income 11,896 7,983 14,453 Non-interest expense 83,450 76,948 79,159 Income before income taxes 51,760 84,859 97,127 Income tax expense 14,091 23,740 26,473 Net income $ 37,669 $ 61,119 $ 70,654 Net income per common share - basic $ 0.86 $ 1.32 $ 1.46 Net income per common share - diluted $ 0.86 $ 1.32 $ 1.45 Weighted average basic shares outstanding 43,560,844 46,234,122 48,416,495 Weighted average diluted shares outstanding 43,638,616 46,438,119 48,754,263 49 At or For the Years Ended December 31, 2023 2022 2021 Selected Financial Ratios and Other Data: Performance Ratios: Return on assets (ratio of net income to average total assets) (1) (2) (3) 0.68 % 1.09 % 1.29 % Return on equity (ratio of net income to average equity) (1) (2) (3) 5.45 8.57 9.42 Interest rate spread (4) 1.82 2.82 2.89 Net interest margin (5) 2.35 2.97 3.01 Dividend payout ratio (6) 60.51 39.48 34.39 Efficiency ratio (7) (8) 61.11 46.27 46.54 Non-interest expense to average total assets 1.50 1.38 1.44 Average interest-earning assets to average interest-bearing liabilities 133.01 137.82 135.63 Average equity to average total assets 12.44 12.75 13.69 Asset Quality Ratios: Non-performing assets to total assets 0.20 0.18 0.15 Non-performing loans to total loans (9) (10) 0.27 0.24 0.21 Allowance for credit losses to total non-performing loans 328.30 416.26 486.80 Allowance for credit losses to total loans held-for-investment, net (11) (12) 0.89 1.00 1.02 Capital Ratio: Tier 1 capital (to adjusted assets) 12.58 12.64 12.93 Other Data: Number of full service offices 39 38 38 Full time equivalent employees 401 400 385 (1) The year ended December 31, 2023, includes $317,000, after tax, of severance costs and $96,000, after tax, of gains on loans sold.
The decrease in employee compensation and benefits was due to a $3.9 million decrease in the mark to market of the Company's deferred compensation plan expense, which as discussed above has no effect on net income, as well as a decrease in medical benefit costs, partially offset by an increase in salary expense related to annual merit increases, and an increase in equity award expense related to new awards issued in the first quarter of 2022.
The increase was primarily due to a $4.5 million increase in employee compensation and benefits, primarily attributable to a $3.9 million increase in the mark to market of the Company's deferred compensation plan expense, which as discussed above has no effect on net income, coupled with an increase in equity award expense related to awards issued in the first quarter of 2023, annual merit increases, and severance expense of $440,000, partially offset by a decrease in the accrual for incentive compensation.
The decrease in credit loss expense for off-balance sheet credit exposures was due to a benefit of $1.1 million recorded in the year ended December 31, 2022, compared to a provision of $307,000 for the prior year, attributed to a decrease in the pipeline of loans approved and awaiting closing.
There was a $506,000 decrease in the credit loss benefit for off-balance sheet credit exposures due to a benefit of $555,000 recorded during the year ended December 31, 2023, compared to a benefit of $1.1 million for the prior year, attributed to a larger decrease in the pipeline of loans committed and awaiting closing in the prior year as compared to the current year.
The decrease was attributable to a $50.4 million decrease in accumulated other comprehensive income associated with a decline in the estimated fair value of our debt securities available-for-sale portfolio, due to the higher interest rate environment, $24.1 million in dividend payments, and $30.8 million in stock repurchases, partially offset by net income of $61.1 million for the year ended December 31, 2022, and a $5.7 million increase in equity award activity. 49 Selected Financial Data The summary information presented below at the dates or for each of the years presented is derived in part from our consolidated financial statements.
The decrease was attributable to $36.9 million in stock repurchases and $22.8 million in dividend payments, partially offset by net income of $37.7 million for the year ended December 31, 2023, a $15.9 million reduction in accumulated other comprehensive loss due to an increase in the fair value of our debt securities available-for-sale portfolio, and a $4.2 million increase in equity award activity. 48 Selected Financial Data The summary information presented below at the dates or for each of the years presented is derived in part from our consolidated financial statements.
(6) Dividend payout ratio is calculated as total dividends declared for the year divided by net income for the year. (7) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income.
(6) Dividend payout ratio is calculated as total dividends declared for the year divided by net income for the year. (7) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income. (8) The year ended December 31, 2023, includes $440,000 pre-tax, of severance costs.
As of December 31, 2022, our non-owner occupied commercial real estate concentration (as defined by regulatory guidance) to total risk-based capital was approximately 455.8%.
As of December 31, 2023, non-owner occupied commercial real estate loans (as defined by regulatory guidance) to total risk-based capital was estimated at approximately 456%.
The allowance for credit losses on loans has been determined in accordance with U.S. GAAP. We are responsible for the timely and periodic determination of the amount of the allowance required.
The allowance for credit losses on loans has been determined in accordance with U.S. GAAP. We are responsible for the timely and periodic determination of the amount of the allowance required. We believe that our allowance for credit losses is adequate to cover losses. Management performs a quarterly evaluation of the adequacy of the allowance for credit losses on loans.
Because management's estimates of the allowance for credit losses on loans involve a high degree of judgement, the subjectivity of the assumptions used and the potential for changes in the forecasted economic environment that could result in changes to the amount of the allowance recorded, there is uncertainty inherent in such estimates.
Because of the of the high degree of judgment involved in management's estimates of the allowance for credit losses, the subjectivity of assumptions used, and the potential for changes in the forecasted economic environment, there is inherent uncertainty in such estimates.
(5) Net interest margin represents net interest income divided by average total interest-earning assets. 62 Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume).
(4) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. (5) Net interest margin represents net interest income divided by average total interest-earning assets. 58 Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
In the event of a 400 basis point increase in interest rates, we would experience a 13.48% decrease in estimated net portfolio value, a 14.49% increase in net interest income in year one and a 4.48% increase in net interest income in year two.
In the event of a 400 basis point increase in interest rates, we would experience an 18.29% decrease in estimated net portfolio value, a 20.93% decrease in net interest income in year one and a 5.16% decrease in net interest income in year two.
The increase in the average balance of interest-earning assets was due primarily to increases in the average balance of loans outstanding of $214.9 million and the average balance of other securities of $133.9 million, partially offset by decreases in the average balance of mortgage-backed securities of $111.6 million, the average balance of FHLBNY stock of $2.9 million, and the average balance of interest-earning deposits in financial institutions of $79.1 million.
The decrease in the average balance of interest-earning assets was due to decreases in the average balance of mortgage-backed securities of $181.5 million and the average balance of other securities of $46.7 million, partially offset by increases in the average balance of loans outstanding of $171.2 million, the average balance of FHLBNY stock of $18.1 million, and the average balance of interest-earning deposits in financial institutions of $12.5 million.
The Company also holds loans held-for-investment subject to restructuring agreements that are on accrual status, which totaled $3.8 million and $5.8 million at December 31, 2022 and December 31, 2021, respectively. At December 31, 2022, $3.6 million, or 98.4% of the $3.8 million of accruing loans subject to restructuring agreements, were performing in accordance with their restructured terms.
The Company also held loans subject to TDR agreements that were on accrual status totaling $3.8 million at December 31, 2022. At December 31, 2022, $3.6 million, or 94.8%, of the $3.8 million of accruing loans subject to TDR agreements were performing in accordance with their restructured terms.
The decrease was attributable to a $50.4 million decrease in accumulated other comprehensive income associated with a decline in the estimated fair value of our debt securities available-for-sale portfolio, $24.1 million in dividend payments, and $30.8 million in stock repurchases, partially offset by net income of $61.1 million for year ended December 31, 2022, and a $5.7 million increase in equity award activity.
The decrease was attributable to $36.9 million in stock repurchases and $22.8 million in dividend payments, partially offset by net income of $37.7 million for the year ended December 31, 2023, a $15.9 million reduction in accumulated other comprehensive loss due to an increase in the fair value of our debt securities available-for-sale portfolio, and a $4.2 million increase in equity award activity.
The Company had the following primary sources of liquidity at December 31, 2022 (in thousands): Cash and cash equivalents (1) $ 31,269 Corporate bonds (2) $ 168,032 Multifamily loans (2) $ 1,573,615 Mortgage-backed securities (issued or guaranteed by the U.S. Government, Fannie Mae, or Freddie Mac) (2) $ 191,821 (1) Excludes $14.5 million of cash at Northfield Bank.
The Company had the following primary sources of liquidity at December 31, 2023 (in thousands): Cash and cash equivalents (1) $ 215,617 Corporate bonds (2) $ 110,914 Multifamily loans (2) $ 930,990 Mortgage-backed securities (issued or guaranteed by the U.S. Government, Fannie Mae, or Freddie Mac) (2) $ 382,787 (1) Excludes $13.9 million of cash at Northfield Bank.
For the Years Ended December 31, 2022 2021 2020 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans (1) $ 4,077,175 $ 160,911 3.95 % $ 3,862,243 $ 158,217 4.10 % $ 3,622,777 $ 146,570 4.05 % Mortgage-backed securities (2) 863,897 12,461 1.44 975,518 10,640 1.09 1,015,338 16,572 1.63 Other securities (2) 285,385 4,325 1.52 151,495 1,965 1.30 131,832 2,871 2.18 FHLBNY stock 22,541 1,174 5.21 25,420 1,279 5.03 29,992 1,825 6.08 Interest-earning deposits 85,485 817 0.96 164,553 197 0.12 168,011 307 0.18 Total interest-earning assets 5,334,483 179,688 3.37 5,179,229 172,298 3.33 4,967,950 168,145 3.38 Non-interest-earning assets 259,891 299,664 296,128 Total assets $ 5,594,374 $ 5,478,893 $ 5,264,078 Interest-bearing liabilities: Savings, NOW, and money market accounts $ 2,898,048 $ 3,610 0.12 % $ 2,811,552 $ 3,031 0.11 % $ 2,356,634 $ 10,241 0.43 % Certificates of deposit 525,557 6,679 1.27 505,472 3,176 0.63 910,444 14,989 1.65 Total interest-bearing deposits 3,423,605 10,289 0.30 3,317,024 6,207 0.19 3,267,078 25,230 0.77 Borrowings 413,697 9,296 2.25 501,523 10,442 2.08 645,305 13,107 2.03 Subordinated debt 33,436 1,797 5.37 — — — — — — Total interest-bearing liabilities 3,870,738 21,382 0.55 3,818,547 16,649 0.44 3,912,383 38,337 0.98 Non-interest-bearing deposits 907,603 812,805 529,138 Accrued expenses and other liabilities 102,807 97,385 93,210 Total liabilities 4,881,148 4,728,737 4,534,731 Stockholders’ equity 713,226 750,156 729,347 Total liabilities and stockholders’ equity $ 5,594,374 $ 5,478,893 $ 5,264,078 Net interest income $ 158,306 $ 155,649 $ 129,808 Net interest rate spread (3) 2.82 % 2.89 % 2.40 % Net interest-earning assets (4) $ 1,463,745 $ 1,360,682 $ 1,055,567 Net interest margin (5) 2.97 % 3.01 % 2.61 % Average interest-earning assets to interest-bearing liabilities 137.82 % 135.63 % 126.98 % (1) Includes non-accruing loans.
For the Years Ended December 31, 2023 2022 2021 Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate Average Outstanding Balance Interest Average Yield/ Rate (Dollars in thousands) Interest-earning assets: Loans (1) $ 4,248,355 $ 181,638 4.28 % $ 4,077,175 $ 160,911 3.95 % $ 3,862,243 $ 158,217 4.10 % Mortgage-backed securities (2) 682,416 14,708 2.16 863,897 12,461 1.44 975,518 10,640 1.09 Other securities (2) 238,722 5,087 2.13 285,385 4,325 1.52 151,495 1,965 1.30 FHLBNY stock 40,684 3,113 7.65 22,541 1,174 5.21 25,420 1,279 5.03 Interest-earning deposits 97,975 4,249 4.34 85,485 817 0.96 164,553 197 0.12 Total interest-earning assets 5,308,152 208,795 3.93 5,334,483 179,688 3.37 5,179,229 172,298 3.33 Non-interest-earning assets 247,050 259,891 299,664 Total assets $ 5,555,202 $ 5,594,374 $ 5,478,893 Interest-bearing liabilities: Savings, NOW, and money market accounts $ 2,463,455 $ 30,408 1.23 % $ 2,898,048 $ 3,610 0.12 % $ 2,811,552 $ 3,031 0.11 % Certificates of deposit 571,041 18,345 3.21 525,557 6,679 1.27 505,472 3,176 0.63 Total interest-bearing deposits 3,034,496 48,753 1.61 3,423,605 10,289 0.30 3,317,024 6,207 0.19 Borrowings 895,229 32,055 3.58 413,697 9,296 2.25 501,523 10,442 2.08 Subordinated debt 61,169 3,320 5.43 33,436 1,797 5.37 — — — Total interest-bearing liabilities 3,990,894 84,128 2.11 3,870,738 21,382 0.55 3,818,547 16,649 0.44 Non-interest-bearing deposits 770,939 907,603 812,805 Accrued expenses and other liabilities 102,563 102,807 97,385 Total liabilities 4,864,396 4,881,148 4,728,737 Stockholders’ equity 690,806 713,226 750,156 Total liabilities and stockholders’ equity $ 5,555,202 $ 5,594,374 $ 5,478,893 Net interest income $ 124,667 $ 158,306 $ 155,649 Net interest rate spread (3) 1.82 % 2.82 % 2.89 % Net interest-earning assets (4) $ 1,317,258 $ 1,463,745 $ 1,360,682 Net interest margin (5) 2.35 % 2.97 % 3.01 % Average interest-earning assets to interest-bearing liabilities 133.01 % 137.82 % 135.63 % (1) Includes non-accruing loans.
(2) Securities available-for-sale are reported at amortized cost. (3) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities. (4) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs, which was not material. (2) Securities available-for-sale are reported at amortized cost. (3) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
The allowance for credit losses to non-performing loans decreased from 486.60% at December 31, 2021 to 416.26% at December 31, 2022. This decrease was primarily attributable to an increase in non-performing loans of $2.2 million, from $8.1 million at December 31, 2021 to $10.2 million at December 31, 2022.
This decrease was primarily attributable to a decrease of $5.1 million, or 11.9%, in the allowance for credit losses as well as an increase in non-performing loans of $1.2 million, from $10.2 million at December 31, 2022 to $11.4 million at December 31, 2023.
Equity securities increased by $5.1 million to $10.4 million at December 31, 2022, from $5.3 million at December 31, 2021, due to an increase in the market value of our investment in a Small Business Administration Loan Fund. This investment is utilized by the Bank as part of its Community Reinvestment Act program.
Equity securities were $10.6 million at December 31, 2023 and $10.4 million at December 31, 2022. Equity securities are primarily comprised of an investment in a Small Business Administration Loan Fund. This investment is utilized by the Bank as part of its Community Reinvestment Act program.
Balances fluctuate based on the timing of receipt of security and loan repayments and the redeployment of cash into higher-yielding assets such as loans and securities, or the funding of deposit outflows or borrowing maturities.
Balances fluctuate based on the timing of receipt of security and loan repayments and the redeployment of cash into higher-yielding assets such as loans and securities, or the funding of deposit outflows or borrowing maturities. During 2023, management believed it was prudent to increase balance sheet liquidity given general market volatility and uncertainty.
Allowance for Collectively Evaluated Loans Held-for-Investment The Company estimates the collective reserve using a risk rating migration model which calculates an expected life of loan loss percentage for each loan by generating probability of default and loss given default metrics.
(1) a collective reserve for estimated expected credit losses for pools of loans that share common risk characteristics and (2) an individual reserve for loans that do not share risk characteristics, consisting of collateral-dependent and, prior to January 1, 2023, TDR loans. 51 Allowance for Collectively Evaluated Loans Held-for-Investment The Company estimates the collective reserve using a risk rating migration model which calculates an expected life of loan loss percentage for each loan by generating probability of default and loss given default metrics.
Bank-owned life insurance increased $3.4 million, or 2.1%, to $167.9 million at December 31, 2022, as compared to $164.5 million at December 31, 2021. The increase resulted from income earned on bank-owned life insurance for the year ended December 31, 2022.
The increase resulted from income earned on bank-owned life insurance for the year ended December 31, 2023. FHLBNY stock increased by $9.3 million, or 30.6%, to $39.7 million at December 31, 2023, from $30.4 million at December 31, 2022.
The cost of interest-bearing liabilities increased by 11 basis points to 0.55% for the year ended December 31, 2022, from 0.44% for the year ended December 31, 2021, driven by both higher cost of deposits and borrowed funds, reflective of the rising rate environment.
The cost of interest-bearing liabilities increased by 156 basis points to 2.11% for the year ended December 31, 2023, from 0.55% for the year ended December 31, 2022, driven primarily by both higher costs of deposits (and a greater percentage of deposits consisting of higher-costing certificates of deposit) and borrowed funds.
This quarterly process is performed by the accounting department, in conjunction with the credit administration department, and approved by the Allowance Committee. The Chief Financial Officer performs a final review of the calculation. All supporting documentation with regard to the evaluation process is maintained by the accounting department.
The Chief Financial Officer performs a final review of the calculation. All supporting documentation with regard to the evaluation process is maintained by the accounting department. Each quarter a summary of the allowance for credit losses is presented by the Chief Financial Officer to the Audit Committee of the Board of Directors.
Year Ended December 31, Year Ended December 31, 2022 vs. 2021 2021 vs. 2020 Total Total Increase (Decrease) Due to Increase Increase (Decrease) Due to Increase Volume Rate (Decrease) Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ 4,493 $ (1,799) $ 2,694 $ 9,790 $ 1,857 $ 11,647 Mortgage-backed securities (1,001) 2,822 1,821 (627) (5,305) (5,932) Other securities 1,982 378 2,360 529 (1,435) (906) FHLBNY stock (152) 47 (105) (256) (290) (546) Interest-earning deposits (46) 666 620 (6) (104) (110) Total interest-earning assets 5,276 2,114 7,390 9,430 (5,277) 4,153 Interest-bearing liabilities: Savings, NOW and money market accounts 96 483 579 2,490 (9,700) (7,210) Certificates of deposit 110 3,393 3,503 (2,099) (9,714) (11,813) Total deposits 206 3,876 4,082 391 (19,414) (19,023) Borrowings (854) 1,505 651 (3,003) 338 (2,665) Total interest-bearing liabilities (648) 5,381 4,733 (2,612) (19,076) (21,688) Change in net interest income $ 5,924 $ (3,267) $ 2,657 $ 12,042 $ 13,799 $ 25,841 Asset Quality PCD Loans (Held-for-Investment) Based on a detailed review of PCD loans and experience in loan workouts, management believes it has a reasonable expectation about the amount and timing of future cash flows and accordingly has classified PCD loans of $11.5 million at December 31, 2022 and $15.8 million at December 31, 2021 as accruing, even though they may be contractually past due.
Year Ended December 31, Year Ended December 31, 2023 vs. 2022 2022 vs. 2021 Total Total Increase (Decrease) Due to Increase Increase (Decrease) Due to Increase Volume Rate (Decrease) Volume Rate (Decrease) (Dollars in thousands) Interest-earning assets: Loans $ 6,944 $ 13,783 $ 20,727 $ 4,493 $ (1,799) $ 2,694 Mortgage-backed securities (1,661) 3,908 2,247 (1,001) 2,822 1,821 Other securities (514) 1,276 762 1,982 378 2,360 FHLBNY stock 1,225 714 1,939 (152) 47 (105) Interest-earning deposits 136 3,296 3,432 (46) 666 620 Total interest-earning assets 6,130 22,977 29,107 5,276 2,114 7,390 Interest-bearing liabilities: Savings, NOW and money market accounts (459) 27,257 26,798 96 483 579 Certificates of deposit 625 11,041 11,666 110 3,393 3,503 Total deposits 166 38,298 38,464 206 3,876 4,082 Borrowings 16,963 7,319 24,282 (854) 1,505 651 Total interest-bearing liabilities 17,129 45,617 62,746 (648) 5,381 4,733 Change in net interest income $ (10,999) $ (22,640) $ (33,639) $ 5,924 $ (3,267) $ 2,657 Asset Quality PCD Loans (Held-for-Investment) Based on a detailed review of PCD loans and experience in loan workouts, management believes it has a reasonable expectation about the amount and timing of future cash flows and accordingly has classified PCD loans of $9.9 million at December 31, 2023 and $11.5 million at December 31, 2022 as accruing, even though they may be contractually past due.
Liquidity and Capital Resources Liquidity is the ability to fund assets and meet obligations as they come due. Our primary sources of funds consist of deposit inflows, loan repayments, borrowings through repurchase agreements, advances from money center banks and the FHLBNY, and repayments, maturities and sales of securities.
Our primary sources of funds consist of deposit inflows, loan repayments, borrowings through repurchase agreements, advances from money center banks, the FHLBNY, the Federal Reserve Bank, and repayments, maturities and sales of securities.
Our assets, consisting primarily of mortgage-related securities and loans, generally have longer maturities than our liabilities, which consist primarily of deposits and wholesale borrowings. As a result, a principal part of our business strategy involves managing interest rate risk and limiting the exposure of our net interest income to changes in market interest rates.
As a result, a principal part of our business strategy involves managing interest rate risk and limiting the exposure of our net interest income to changes in market interest rates.