Biggest changeDeferred loan fees included in interest income totaled $1.2 million and $2.7 million for the years ended December 31, 2022 and 2021, respectively. For the Year Ended December 31, 2022 2021 Average Interest and Average Interest and Balance Dividends Yield/Cost Balance Dividends Yield/Cost (Dollars in thousands) Assets: Interest bearing depository accounts $ 29,368 $ 325 1.11 % $ 83,169 $ 105 0.13 % Loans (1) 924,581 44,419 4.80 % 861,207 41,363 4.80 % Available for sale securities 257,740 3,848 1.49 % 198,795 2,232 1.12 % Total interest-earning assets 1,211,689 48,592 4.01 % 1,143,171 43,700 3.82 % Non-interest-earning assets 84,310 72,091 Total assets $ 1,295,999 $ 1,215,262 Liabilities and equity: NOW accounts $ 160,172 $ 228 0.14 % $ 148,851 $ 241 0.16 % Money market accounts 315,231 3,395 1.08 % 244,412 1,395 0.57 % Savings accounts 188,188 443 0.24 % 174,369 283 0.16 % Certificates of deposit 143,449 1,435 1.00 % 178,360 1,577 0.88 % Total interest-bearing deposits 807,040 5,501 0.68 % 745,992 3,496 0.47 % Escrow accounts 9,931 110 1.11 % 9,045 105 1.16 % FHLB and FRB advances 30,074 948 3.15 % 28,792 573 1.99 % Subordinated debt 5,155 197 3.82 % 5,155 113 2.19 % Other interest-bearing liabilities 45,160 1,255 2.78 % 42,992 791 1.84 % Total interest-bearing liabilities 852,200 6,756 0.79 % 788,984 4,287 0.54 % Non-interest-bearing deposits 304,488 284,279 Other non-interest-bearing liabilities 23,865 20,250 Total liabilities 1,180,553 1,093,513 Total stockholders’ equity 115,446 121,749 Total liabilities and stockholders’ equity $ 1,295,999 $ 1,215,262 Net interest income $ 41,836 $ 39,413 Interest rate spread 3.22 % 3.28 % Net interest margin (2) 3.45 % 3.45 % Average interest-earning assets to average interest-bearing liabilities 142.18 % 144.89 % (1) Non-accruing loans are included in the outstanding loan balance.
Biggest changeDeferred loan fees included in interest income totaled $67,000 and $1.2 million for the years ended December 31, 2023 and 2022, respectively. For the Year Ended December 31, 2023 2022 Average Interest and Average Interest and Balance Dividends Yield/Cost Balance Dividends Yield/Cost (Dollars in thousands) Assets: Interest bearing depository accounts $ 22,612 $ 1,173 5.19 % $ 29,368 $ 325 1.11 % Loans (1) 1,006,506 55,077 5.47 % 924,581 44,419 4.80 % Available for sale securities 208,058 3,964 1.91 % 255,762 3,733 1.46 % Other interest-earning assets 5,223 445 8.52 % 1,978 115 5.81 % Total interest-earning assets 1,242,399 60,659 4.88 % 1,211,689 48,592 4.01 % Non-interest-earning assets 90,389 84,310 Total assets $ 1,332,788 $ 1,295,999 Liabilities and equity: NOW accounts $ 138,515 $ 192 0.14 % $ 160,172 $ 228 0.14 % Money market accounts 232,666 6,154 2.64 % 315,231 3,395 1.08 % Savings accounts 161,812 586 0.36 % 188,188 443 0.24 % Certificates of deposit 282,838 10,574 3.74 % 143,449 1,435 1.00 % Total interest-bearing deposits 815,831 17,506 2.15 % 807,040 5,501 0.68 % Escrow accounts 10,032 111 1.11 % 9,931 110 1.11 % Federal Home Loan Bank advances 96,409 4,634 4.81 % 30,074 948 3.15 % Subordinated debt 5,155 381 7.39 % 5,155 197 3.82 % Other interest-bearing liabilities 1,146 62 5.41 % — — Total other interest-bearing liabilities 112,742 5,188 4.60 % 45,160 1,255 2.78 % Total interest-bearing liabilities 928,573 22,694 2.44 % 852,200 6,756 0.79 % Non-interest-bearing deposits 268,103 304,488 Other non-interest-bearing liabilities 26,972 23,865 Total liabilities 1,223,648 1,180,553 Total stockholders’ equity 109,140 115,446 Total liabilities and stockholders’ equity $ 1,332,788 $ 1,295,999 Net interest income $ 37,965 $ 41,836 Interest rate spread 2.44 % 3.22 % Net interest margin (2) 3.06 % 3.45 % Average interest-earning assets to average interest-bearing liabilities 133.80 % 142.18 % (1) Non-accruing loans are included in the outstanding loan balance.
The allowance for loan losses is increased through charges to the provision for loan losses. Loans are charged against the allowance when management believes that the collectability of the principal loan amount is not probable. Recoveries on loans previously charged-off, if any, are credited to the allowance for loan losses when realized. Non-interest Income.
The allowance for credit losses is increased through charges to the provision for credit losses. Loans are charged against the allowance when management believes that the collectability of the principal loan amount is not probable. Recoveries on loans previously charged-off, if any, are credited to the allowance for credit losses when realized. Non-Interest Income.
See Note 9 to the Consolidated Financial Statements for a further description of our provision and related income tax assets and liabilities. In establishing a provision for income tax expense, we must make judgments and interpretations about the application of these inherently complex tax laws.
See Note 8 to the Consolidated Financial Statements for a further description of our provision and related income tax assets and liabilities. In establishing a provision for income tax expense, we must make judgments and interpretations about the application of these inherently complex tax laws.
(2) Represents the difference between interest earned and interest paid, divided by average total interest earning assets. 55 Table of Contents Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
(2) Represents the difference between interest earned and interest paid, divided by average total interest earning assets. 59 Table of Contents Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
We have implemented the following strategies to manage our interest rate risk: originating loans with adjustable interest rates, holding more residential mortgage loans, promoting core deposit products and managing the interest rates and maturities of funding sources, as favorably as possible.
We have implemented the following strategies to manage our interest rate risk: originating loans with adjustable interest rates, holding more residential mortgage loans in our portfolio, promoting core deposit products and managing the interest rates and maturities of funding sources, as favorably as possible.
By following these strategies, we believe that we can be better positioned to react to changes in market interest rates. 56 Table of Contents Net Economic Value Simulation. We analyze our sensitivity to changes in interest rates through a net economic value of equity (“EVE”) model.
By following these strategies, we believe that we can be better positioned to react to changes in market interest rates. 60 Table of Contents Net Economic Value Simulation. We analyze our sensitivity to changes in interest rates through a net economic value of equity (“EVE”) model.
Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit. For information about our loan commitments, letters of credit and unused lines of credit, see Note 12 to the Consolidated Financial Statements.
Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit. For information about our loan commitments, letters of credit and unused lines of credit, see Note 11 to the Consolidated Financial Statements.
Our primary sources of non-interest income are mortgage banking income, service charges on deposit accounts, investment advisory income and net gains in the cash surrender value of bank owned life insurance and other income. Non-Interest Expenses.
Our primary sources of non-interest income are service charges on deposit accounts, investment advisory income and net gains in the cash surrender value of bank owned life insurance and other income. Non-Interest Expenses.
Net cash provided by operating activities was $14.8 million and $7.7 million for the years ended December 31, 2022 and 2021, respectively. These amounts differ from our net income because of a variety of cash receipts and disbursements that did not affect net income for the respective periods.
Net cash provided by operating activities was $7.0 million and $14.8 million for the years ended December 31, 2023 and 2022, respectively. These amounts differ from our net income because of a variety of cash receipts and disbursements that did not affect net income for the respective periods.
The statutory tax rate is impacted by the benefits derived mainly from tax-exempt bond income and income received on the bank owned life insurance to arrive at the effective tax rate. 54 Table of Contents Average Balance Sheets for the Years Ended December 31, 2022 and 2021 The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated.
The statutory tax rate is impacted by the benefits derived mainly from tax-exempt bond income and income received on the bank owned life insurance to arrive at the effective tax rate. 58 Table of Contents Average Balance Sheets for the Years Ended December 31, 2023 and 2022 The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated.
Our strategy for credit risk management focuses on an experienced team of credit professionals, well-defined and implemented credit policies and procedures, conservative loan underwriting criteria and active credit monitoring. Our ratio of non-performing loans to total assets was 0.33% at December 31, 2022, which decreased from 0.52% at December 31, 2021. ● Grow the balance sheet.
Our strategy for credit risk management focuses on an experienced team of credit professionals, well-defined and implemented credit policies and procedures, conservative loan underwriting criteria and active credit monitoring. Our ratio of non-performing loans to total assets was 0.32% at December 31, 2023, which decreased from 0.33% at December 31, 2022. ● Grow the balance sheet.
A valuation allowance, if needed, reduces deferred tax assets to the amounts expected to be realized. 44 Table of Contents Business Strategy Based on an extensive review of the current opportunities in our primary market area as well as our resources and capabilities, we are pursuing the following business strategies: ● Maintain our indirect automobile loan portfolio.
A valuation allowance, if needed, reduces deferred tax assets to the amounts expected to be realized. 47 Table of Contents Business Strategy Based on an extensive review of the current opportunities in our primary market area as well as our resources and capabilities, we are pursuing the following business strategies: ● Maintain our indirect automobile loan portfolio while limiting growth.
We set the interest rates on our deposits to maintain a desired level of total deposits. 57 Table of Contents As reported in the Consolidated Statements of Cash Flows, our cash flows are classified for financial reporting purposes as operating, investing, or financing cash flows.
We set the interest rates on our deposits in an attempt to maintain a desired level of total deposits. 61 Table of Contents As reported in the Consolidated Statements of Cash Flows, our cash flows are classified for financial reporting purposes as operating, investing, or financing cash flows.
Our non-interest expense was $37.4 million and $35.5 million for the years ended December 31, 2022 and 2021, respectively. ● Manage credit risk to maintain a low level of non-performing assets. We believe that strong asset quality is a key to long-term financial success.
Our non-interest expense was $36.4 million and $37.4 million for the years ended December 31, 2023 and 2022, respectively. ● Manage credit risk to maintain a low level of non-performing assets. We believe that strong asset quality is a key to long-term financial success.
We currently calculate EVE under the assumptions that interest rates increase 100, 200, 300 and 400 basis points from current market rates and that interest rates decrease 100 and 200 basis points from current market rates. The following table presents the estimated changes in our EVE that would result from changes in market interest rates at December 31, 2022.
We currently calculate EVE under the assumptions that interest rates increase 100 to 400 basis points from current market rates and that interest rates decrease from 100 to 400 basis points from current market rates. The following table presents the estimated changes in our EVE that would result from changes in market interest rates at December 31, 2023.
In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk.
In the normal course of operations, we engage in a variety of financial transactions that, in accordance with GAAP are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk.
Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of loans, have longer maturities than our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage our exposure to changes in market interest rates.
The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of loans, have longer maturities than our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage our exposure to changes in market interest rates.
Net interest income is the difference between interest income, which is the income we earn on our loans and investments, and interest expense, which is the interest we pay on our deposits and borrowings. Provision for Loan Losses. The allowance for loan losses is a valuation allowance for probable incurred credit losses.
Net interest income is the difference between interest income, which is the income we earn on our loans and investments, and interest expense, which is the interest we pay on our deposits and borrowings. Provision for Credit Losses. The allowance for credit losses is a valuation allowance for the estimated lifetime credit losses.
Based on our model, if all segments of the portfolio grew by an additional 5% on a year-over-year basis, our allowance for loan losses as of December 31, 2022, would have increased by $408,000 to $8.2 million, holding all other variables constant.
Based on our model, if all segments of the portfolio grew by an additional 5% on a year-over-year basis, our allowance for credit losses as of December 31, 2023, would have increased by $394,000 to $8.5 million, holding all other variables constant.
We believe that commercial real estate, multi-family real estate and general commercial business lending offer opportunities to invest in our community, while helping to increase the overall yield earned on our loan portfolio and assisting in managing interest rate risk.
We believe that commercial real estate, multi-family real estate and commercial business lending offer opportunities to invest in our community, increase the overall yield earned on our loan portfolio and manage interest rate risk.
For fiscal year 2022, we did not engage in any off-balance-sheet transactions other than loan origination commitments and standby letters of credit in the normal course of our lending activities. 58 Table of Contents Impact of Inflation and Changing Prices The financial statements and related notes of Rhinebeck Bancorp, Inc. have been prepared in accordance with United States GAAP.
For 2023, we did not engage in any off-balance-sheet transactions other than loan origination commitments and standby letters of credit in the normal course of our lending activities. 62 Table of Contents Impact of Inflation and Changing Prices The financial statements and related notes of the Company have been prepared in accordance with United States GAAP.
(8) Represents a non-GAAP financial measure, see table below for a reconciliation of the non-GAAP financial measures. 50 Table of Contents NON-GAAP FINANCIAL INFORMATION This Report contains financial information determined by methods other than in accordance with GAAP.
(8) Represents a non-Generally Accepted Accounting Principles (“GAAP”) financial measure, see table below for a reconciliation of the non-GAAP financial measures. 54 Table of Contents NON-GAAP FINANCIAL INFORMATION This Report contains financial information determined by methods other than in accordance with GAAP.
We use the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
One of the most significant variables being portfolio growth, evaluated for the changing historical loss trends within the specific business segments. As of December 31, 2022, $1.2 million of our allowance for loan losses reflected the specific risk relative to portfolio growth trends.
One of the most significant variables being portfolio growth, evaluated for the changing historical loss trends within the specific business segments. As of December 31, 2023, $150,000 of our allowance for credit losses reflected the specific risk relative to portfolio growth trends.
Credit losses for loans that do not share similar risk characteristics are estimated on an individual basis. The lifetime losses for individually measured loans are estimated based on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows; and g.
The lifetime losses for individually measured loans are estimated based on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows; and g.
To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included below. December 31, (In thousands, except per share amounts) 2022 2021 Book value per common share reconciliation Total shareholders' equity (book value) (GAAP) $ 108,132 $ 125,969 Total shares outstanding 11,285 11,296 Book value per common share $ 9.58 $ 11.15 Total common equity Total shareholders' equity (book value) (GAAP) $ 108,132 $ 125,969 Goodwill (2,235) (2,235) Intangible assets, net (334) (433) Tangible common equity (non-GAAP) $ 105,563 $ 123,301 Tangible book value per common share Tangible common equity (non-GAAP) $ 105,563 $ 123,301 Total shares outstanding 11,285 11,296 Tangible book value per common share (non-GAAP) $ 9.35 $ 10.92 51 Table of Contents Comparison of Financial Condition at December 31, 2022 and December 31, 2021 Total Assets.
To the extent applicable, reconciliations of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included below. December 31, (In thousands, except per share amounts) 2023 2022 Book value per common share reconciliation Total shareholders' equity (book value) (GAAP) $ 113,685 $ 108,132 Total shares outstanding 11,073 11,285 Book value per common share $ 10.27 $ 9.58 Total common equity Total shareholders' equity (book value) (GAAP) $ 113,685 $ 108,132 Goodwill (2,235) (2,235) Intangible assets, net (246) (334) Tangible common equity (non-GAAP) $ 111,204 $ 105,563 Tangible book value per common share Tangible common equity (non-GAAP) $ 111,204 $ 105,563 Total shares outstanding 11,073 11,285 Tangible book value per common share (non-GAAP) $ 10.04 $ 9.35 Comparison of Financial Condition at December 31, 2023 and December 31, 2022 Total Assets.
Net income for the year ended December 31, 2022 was $7.0 million ($0.65 per basic and $0.64 per diluted share), compared with $11.6 million ($1.07 per basic and $1.06 per diluted share) for the year ended December 31, 2021, a decrease of $4.6 million, or 39.5%.
Net income for the year ended December 31, 2023 was $4.4 million ($0.41 per basic and $0.40 per diluted share), compared with $7.0 million ($0.65 per basic and $0.64 per diluted share) for the year ended December 31, 2022, a decrease of $2.6 million, or 37.2%.
A favorable tax settlement would result in a reduction in our effective income tax rate in the period of resolution. 48 Table of Contents Selected Financial Data The following selected consolidated financial data sets forth certain financial highlights of the Company and should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for 2022 and 2021. At December 31, 2022 2021 (In thousands) Selected Financial Condition Data: Total assets $ 1,335,977 $ 1,281,166 Cash and cash equivalents 31,384 72,091 Securities available-for-sale 223,659 280,283 Loans receivable, net 994,368 854,967 Bank owned life insurance 29,794 29,131 Goodwill and other intangibles 2,569 2,668 Total liabilities 1,227,845 1,155,197 Deposits 1,129,933 1,101,999 Federal Home Loan Bank advances 57,723 18,041 Subordinated debt 5,155 5,155 Total stockholders’ equity $ 108,132 $ 125,969 For the Year Ended December 31, 2022 2021 (In thousands, except per share data) Selected Operating Data: Interest and dividend income $ 48,592 $ 43,700 Interest expense 6,756 4,287 Net interest income 41,836 39,413 Provision for (credit to) loan losses 1,414 (3,667) Net interest income after provision for (credit to) loan losses 40,422 43,080 Non-interest income 5,896 7,423 Non-interest expense 37,422 35,512 Income before income tax expense 8,896 14,991 Income tax expense 1,899 3,433 Net income $ 6,997 $ 11,558 Earnings per share (diluted) $ 0.64 $ 1.06 49 Table of Contents At or For the Year Ended December 31, 2022 2021 Performance Ratios: Return on average assets (1) 0.54 % 0.95 % Return on average equity (2) 6.06 % 9.49 % Interest rate spread (3) 3.22 % 3.28 % Net interest margin (4) 3.45 % 3.45 % Efficiency ratio (5) 78.40 % 75.82 % Average interest-earning assets to average interest-bearing liabilities 142.18 % 144.89 % Total loans to total assets 74.14 % 66.62 % Equity to assets (6) 8.91 % 10.02 % Capital Ratios (7) : Tier 1 capital (to adjusted total assets) 9.75 % 9.65 % Tier I capital (to risk-weighted assets) 11.55 % 12.76 % Total capital (to risk-weighted assets) 12.25 % 13.54 % Common equity Tier 1 capital (to risk-weighted assets) 11.55 % 12.76 % Asset Quality Ratios: Allowance for loan losses as a percent of total loans 0.80 % 0.89 % Allowance for loan losses as a percent of non-performing loans 179.54 % 113.01 % Net charge-offs to average outstanding loans (0.11) % (0.05) % Non-performing loans as a percent of total loans 0.45 % 0.78 % Non-performing assets as a percent of total assets 0.33 % 0.52 % Other Data: Book value per common share $ 9.58 $ 11.15 Tangible book value per common share (8) $ 9.35 $ 10.92 Number of offices 17 18 Number of full-time equivalent employees 190 192 (1) Represents net income divided by average total assets.
A favorable tax settlement would result in a reduction in our effective income tax rate in the period of resolution. 52 Table of Contents Selected Financial Data The following selected consolidated financial data sets forth certain financial highlights of the Company and should be read in conjunction with the audited consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K for 2023 and 2022. At December 31, 2023 2022 (In thousands) Selected Financial Condition Data: Total assets $ 1,313,202 $ 1,335,977 Cash and cash equivalents 22,129 31,384 Securities available-for-sale 191,985 223,659 Loans receivable, net 1,008,851 994,368 Bank owned life insurance 30,031 29,794 Goodwill and other intangibles 2,481 2,569 Total liabilities 1,199,517 1,227,845 Deposits 1,030,503 1,129,933 Federal Home Loan Bank advances 128,064 57,723 Subordinated debt 5,155 5,155 Total stockholders’ equity $ 113,685 $ 108,132 For the Year Ended December 31, 2023 2022 (In thousands, except per share data) Selected Operating Data: Interest and dividend income $ 60,659 $ 48,592 Interest expense 22,694 6,756 Net interest income 37,965 41,836 Provision for credit losses 1,702 1,414 Net interest income after provision for credit losses 36,263 40,422 Non-interest income 5,780 5,896 Non-interest expense 36,429 37,422 Income before income tax expense 5,614 8,896 Income tax expense 1,219 1,899 Net income $ 4,395 $ 6,997 Earnings per share (diluted) $ 0.40 $ 0.64 53 Table of Contents At or For the Year Ended December 31, 2023 2022 Performance Ratios: Return on average assets (1) 0.33 % 0.54 % Return on average equity (2) 4.03 % 6.06 % Interest rate spread (3) 2.44 % 3.22 % Net interest margin (4) 3.06 % 3.45 % Efficiency ratio (5) 83.28 % 78.40 % Average interest-earning assets to average interest-bearing liabilities 133.80 % 142.18 % Total gross loans to total assets 76.80 % 74.14 % Equity to assets (6) 8.19 % 8.91 % Capital Ratios (7) : Tier 1 capital (to adjusted total assets) 10.10 % 9.75 % Tier I capital (to risk-weighted assets) 11.96 % 11.55 % Total capital (to risk-weighted assets) 12.70 % 12.25 % Common equity Tier 1 capital (to risk-weighted assets) 11.96 % 11.55 % Asset Quality Ratios: Allowance for credit losses as a percent of total loans 0.81 % 0.80 % Allowance for credit losses as a percent of non-performing loans 194.31 % 179.54 % Net charge-offs to average outstanding loans (0.21) % (0.11) % Non-performing loans as a percent of total loans 0.41 % 0.45 % Non-performing assets as a percent of total assets 0.32 % 0.33 % Other Data: Book value per common share $ 10.27 $ 9.58 Tangible book value per common share (8) $ 10.04 $ 9.35 Number of offices 16 17 Number of full-time equivalent employees 171 190 (1) Represents net income divided by average total assets.
Our indirect automobile loan portfolio totaled $457.2 million, or 46.2% of our total loan portfolio and 34.2% of total assets, at December 31, 2022 as compared to $382.1 million, or 44.8% of our total loan portfolio and 29.8% of total assets, at December 31, 2021. In addition, our direct automobile portfolio totaled $8.3 million at December 31, 2022.
Our indirect automobile loan portfolio totaled $394.2 million, or 39.1% of our total loan portfolio and 30.0% of total assets, at December 31, 2023 as compared to $457.2 million, or 46.2% of our total loan portfolio and 34.2% of total assets, at December 31, 2022. In addition, our direct automobile portfolio totaled $7.0 million at December 31, 2023.
Because of the nature of the judgment and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations. The following accounting policies materially affect our reported earnings and financial condition and require significant judgments and estimates. Allowance for loan losses The allowance for loan losses is the estimated amount considered necessary to cover credit losses inherent in the loan portfolio at the balance sheet date.
Because of the nature of the judgment and assumptions, actual results could differ from estimates, which could have a material effect on our financial condition and results of operations. The following accounting policies materially affect our reported earnings and financial condition and require significant judgments and estimates. Allowance for Credit Losses The allowance for credit losses is an estimate of current expected credit losses considering available information relevant to assessing collectability of cash flows over the contractual term of the financial assets necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date.
The increase was primarily due to a $449,000 charge-off of one commercial loan in the fourth quarter and $230,000 in increased charge-offs in our indirect automobile portfolio.
The increase was primarily due to a $710,000 charge-off of one commercial loan in the second quarter of 2023, a $126,000 charge-off of a commercial loan in the fourth quarter of 2023 and increased net charge-offs in indirect automobile loans of $642,000.
Net interest income increased $2.4 million, or 6.1%, to $41.8 million for the year ended December 31, 2022, as compared to $39.4 million for the year ended December 31, 2021. The increase was primarily driven by higher yields on higher interest-earning asset balances, which were partially offset by higher costs on interest-bearing liabilities.
Net interest income decreased $3.9 million, or 9.3%, to $38.0 million for the year ended December 31, 2023, as compared to $41.8 million for the year ended December 31, 2022. The decrease was primarily driven by higher costs on higher interest-bearing liability balances, which were partially offset by higher yields on higher interest-earning asset balances.
The increase in average interest earning assets during 2022 compared to 2021 included increases of $63.4 million in average loan balances and $58.9 million in available for sale securities partially offset by a decrease of $53.8 million in average interest bearing depository accounts. Interest Expense.
The increase in average interest earning assets during 2023 compared to 2022 included increases of $81.9 million in average loan balances and $3.2 million in other interest earning assets partially offset by decreases of $47.7 million in available for sale securities and $6.8 million in average interest bearing depository accounts. Interest Expense.
The increase resulted primarily from increased yields and higher average earning asset balances. The average yield on interest-bearing depository accounts increased to 1.11% for fiscal year 2022 from 0.13% for fiscal year 2021. The average yield on loans remained unchanged at 4.80% for the fiscal year 2022 and fiscal year 2021.
The increase resulted primarily from increased yields and higher average earning asset balances. The average yield on interest-bearing depository accounts increased to 5.19% for 2023 from 1.11% for 2022. The average yield on loans increased to 5.47% for 2023 from 4.80% in 2022. The average yields on investment securities increased to 1.91% for 2023 from 1.46% for 2022.
This was primarily due to a 25 basis point increase in the overall cost of interest bearing liabilities to 0.79% for fiscal 2022 from 0.54% for fiscal 2021, supplemented by an increase in average interest bearing liability balances of $63.2 million, or 8.0%, year over year.
This was primarily due to a 165 basis point increase in the overall cost of interest bearing liabilities to 2.44% for 2023 from 0.79% for 2022, supplemented by an increase in average interest bearing liability balances of $76.4 million, or 9.0%, year over year. The average balance of FHLB advances increased $66.3 million, while the cost increased 166 basis points.
The Company is adopting Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments effective January 1, 2023. The new accounting rule requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts.
The new accounting rule required the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts.
Cash and Cash Equivalents. Cash and cash equivalents decreased $40.7 million, or 56.5%, to $31.4 million at December 31, 2022 from $72.1 million at December 31, 2021, primarily due to a decrease in deposits held at the Federal Reserve Bank of New York, as excess cash was used to fund loan growth. Investment Securities Available for Sale.
Cash and cash equivalents decreased $9.3 million, or 29.5%, to $22.1 million at December 31, 2023 from $31.4 million at December 31, 2022, primarily due to a decrease in deposits held at the Federal Reserve Bank of New York and the Federal Home Loan Bank of New York, as cash was used to help cover deposit outflows.
While we still plan to originate such loans, we plan to slow the growth of our indirect automobile loan portfolio by decreasing loan originations through increased pricing and limiting risk selections. Current management’s risk appetite limits our total indirect automobile loan portfolio to 45% of total assets. ● Focus on commercial real estate, multi-family real estate and commercial business lending.
Current management’s risk appetite limits our total indirect automobile loan portfolio to 45% of total assets. ● Focus on commercial real estate, multi-family real estate and commercial business lending.
Investment securities available for sale decreased $56.6 million, or 20.2%, to $223.7 million at December 31, 2022 from $280.3 million at December 31, 2021. The decrease was primarily due to $39.4 million of paydowns and maturities and $14.8 million of sales and calls, the proceeds of which were used to fund loan growth.
Investment Securities Available for Sale. Investment securities available for sale decreased $31.7 million, or 14.2%, to $192.0 million at December 31, 2023 from $223.7 million at December 31, 2022. The decrease was primarily due to $34.1 million of paydowns and maturities, the proceeds of which were used to help offset deposit outflows.
Interest and dividend income increased $4.9 million, or 11.2%, interest expense increased $2.5 million, or 57.6%, and the provision for loan losses increased $5.1 million, or 138.6%. Non-interest income decreased $1.5 million, or 20.6%, while non-interest expenses increased $1.9 million, or 5.4%, as compared to 2021. Taxes decreased $1.5 million or 44.7% on lower net income.
Interest and dividend income increased $12.1 million, or 24.8%, interest expense increased $15.9 million, or 235.9%, and the provision for credit losses increased $288,000, or 20.4%. Non-interest income decreased $116,000, or 2.0%, while non-interest expenses decreased $993,000, or 2.7%, as compared to 2022. Taxes decreased $680,000 or 35.8% on lower net income. Net Interest Income.
Non-accrual loans and non-performing assets decreased $2.3 million, or 33.9%, to $4.4 million at December 31, 2022 from $6.7 million at December 31, 2021. The Company had no other real estate owned at the end of either period. Deferred Tax Assets.
Non-accrual loans decreased $243,000, or 5.5%, to $4.2 million at December 31, 2023 from $4.4 million at December 31, 2022. Non-performing assets decreased $218,000, or 4.9%. Non-performing assets included $25,000 in other real estate owned as of December 31, 2023. The Company had no other real estate owned as of December 31, 2022.
Net interest rate spread decreased 6 basis points to 3.22% for the year ended December 31, 2022 as compared to 3.28% for the year ended December 31, 2021. Net interest margin was stable at 3.45% at both December 31, 2022 and 2021. Management of Market Risk General. The majority of our assets and liabilities are monetary in nature.
The net interest rate spread decreased 78 basis points to 2.44% for the year ended December 31, 2023 as compared to 3.22% for the year ended December 31, 2022. Net interest margin decreased 39 basis points to 3.06% at December 31, 2023 from 3.45% at December 31, 2022. Management of Market Risk General.
The increase was primarily related to an increase in net loans receivable of $139.4 million, or 16.3%, and an increase in deferred tax assets of $6.8 million, or 202.2%, partially offset by a decrease in available for sale securities of $56.6 million, or 20.2% and a decrease in cash and cash equivalents of $40.7 million, or 56.5%.
The decrease was primarily due to a decrease in available for sale securities of $31.7 million, or 14.2%, a decrease in cash and cash equivalents of $9.3 million, or 29.5%, and a decrease in premises and equipment of $1.2 million, or 6.2%, partially offset by an increase in net loans receivable of $14.5 million, or 1.5%, and an increase in Federal Home Loan Bank stock of $3.3 million, or 99.9%.
Deposit and borrowing cash flows have traditionally comprised most of our financing activities which, together with other funding cash flows, resulted in net cash provided of $68.1 million in fiscal year 2022, and $106.7 million in fiscal year 2021.
Deposit and borrowing cash flows have traditionally comprised most of our financing activities, which resulted in a net cash outflow $31.0 million in the year ended December 31, 2023, as opposed to a net cash inflow of $68.1 million in fiscal year 2022.
An increase in indirect automobile loan balances, an increase in specific allocations to the allowance for loan losses and declining economic conditions, primarily due to high inflation, were the primary factors leading to the increase in the provision in 2022. Net charge-offs for the year ended December 31, 2022 totaled $1.0 million, compared to $407,000 for the year ended December 31, 2021.
The increase to the provision was primarily attributable to an increase in loan balances and changes to qualitative factors in response to changing economic conditions. Net charge-offs for the year ended December 31, 2023 totaled $2.1 million, compared to $1.0 for the year ended December 31, 2022.
These excluded items are reflected in our consolidated balance sheet and include deposits with no stated maturity, trade payables, and accrued interest payable. December 31, 2022 (In thousands) Total One Year or Less After One but within Five Years After 5 Years Payments Due: Federal Home Loan Bank advances $ 57,723 $ 51,273 $ 6,450 $ — Operating lease agreements 8,054 761 2,899 4,394 Subordinated debt 5,155 — — 5,155 Time deposits with stated maturity dates 216,382 151,591 64,791 — Total contractual obligations $ 287,314 $ 203,625 $ 74,140 $ 9,549 Off-Balance Sheet Arrangements.
These excluded items are reflected in our consolidated balance sheet and include deposits with no stated maturity, trade payables, and accrued interest payable. December 31, 2023 (In thousands) Total One Year or Less After One but within Five Years After 5 Years Payments Due: Federal Home Loan Bank advances $ 128,064 $ 80,000 $ 48,064 $ — Operating lease agreements 7,293 764 2,812 3,717 Subordinated debt 5,155 — — 5,155 Time deposits with stated maturity dates 318,046 291,212 26,834 — Total contractual obligations $ 458,558 $ 371,976 $ 77,710 $ 8,872 Off-Balance Sheet Arrangements.
The increase was primarily due to increases of $75.1 million, or 19.7%, in indirect automobile loans and $58.9 million, or 18.9%, in commercial real estate loans, while commercial and industrial loans decreased $16.3 million, or 15.7%.
The increase was primarily due to increases of $57.5 million, or 15.5%, in commercial real estate loans and $23.5 million, or 43.8%, in residential real estate loans, while indirect automobile loans decreased $63.0 million, or 13.8%.
In addition, the FDIC and NYSDFS, as an integral part of their examination process, will periodically review our allowance for loan losses. These agencies may require us to recognize adjustments to the allowance, based on their judgments about information available to them at the time of their examination.
In addition, the FDIC and NYSDFS, as an integral part of their examination process, will periodically review our allowance for credit losses.
The methodology for determining the allowance for loan losses is considered a critical accounting policy by management due to the high degree of judgment involved, the subjectivity of the assumptions utilized and the potential for unanticipated changes in the economic environment that could result in changes to the amount of the recorded allowance for loan losses. As a substantial amount of our loan portfolio is collateralized by real estate, appraisals of the underlying value of property securing loans and discounted cash flow valuations of properties are critical in determining the amount of the allowance required for specific impaired loans.
The methodology for determining the allowance for credit losses is considered a critical accounting policy by management because of the high degree of judgment involved, 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 recorded allowance for credit losses.
Total assets were $1.34 billion at December 31, 2022, representing an increase of $54.8 million, or 4.3%, compared to $1.28 billion at December 31, 2021.
Total assets were $1.313 billion at December 31, 2023, representing a decrease of $22.8 million, or 1.7%, compared to $1.336 billion at December 31, 2022.
For the year ended December 31, 2022, non-interest expense totaled $37.4 million, an increase of $1.9 million, or 5.4%, over 2021.
For the year ended December 31, 2023, non-interest expense totaled $36.4 million, a decrease of $993,000, or 2.7%, over 2022.
Based on the Company’s portfolio balances and forecasted economic conditions as of December 31, 2022, management believes the adoption of the CECL standard will result in an increase in the current reserves of approximately $800,000, or 10%, bringing the reserve to $8.7 million at January 1, 2023, as compared to the Company’s current reserve levels of $7.9 million.
Based on the Company’s portfolio balances and forecasted economic conditions as of December 31, 2022, the adoption of the CECL standard resulted in an increase in the reserves for loans of $580,000, and brought the allowance for credit losses on loans to $8.5 million at January 1, 2023, as compared to the Company’s December 31, 2022 reserve of $7.9 million. Our methodology for estimating lifetime expected credit losses for our loan portfolios include the following key components: a.
The Company does not have any excludable out-of-period items or adjustments. Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Increase (Decrease) Due to Volume Rate Net (In thousands) Interest income: Interest bearing depository accounts $ (108) $ 328 $ 220 Loans receivable 3,045 11 3,056 Available for sale securities 764 852 1,616 Total interest-earning assets 3,701 1,191 4,892 Interest expense: Deposits 202 1,804 2,006 Escrow accounts 9 (5) 4 Federal Home Loan Bank advances 27 348 375 Subordinated debt — 84 84 Total interest-bearing liabilities 238 2,231 2,469 Net increase in net interest income $ 3,463 $ (1,040) $ 2,423 As the table above shows, net interest income for the year ended December 31, 2022 has been affected most significantly by the increase in volume of loans and securities, partially offset by the increase in interest-bearing liability balances and rates on interest-bearing liabilities.
The Company does not have any excludable out-of-period items or adjustments. Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Increase (Decrease) Due to Volume Rate Net (In thousands) Interest income: Interest bearing depository accounts $ (91) $ 939 $ 848 Loans receivable 4,149 6,509 10,658 Available for sale securities (777) 1,008 231 Other interest-earning assets 257 73 330 Total interest-earning assets 3,538 8,529 12,067 Interest expense: Deposits 1,207 10,798 12,005 Escrow accounts 1 — 1 Federal Home Loan Bank advances 2,977 709 3,686 Subordinated debt — 184 184 Other interest-bearing liabilities 62 — 62 Total interest-bearing liabilities 4,247 11,691 15,938 Net decrease in net interest income $ (709) $ (3,162) $ (3,871) As the table above shows, net interest income for the year ended December 31, 2023 has been affected most by the increase in the rates on deposits and additional FHLB advances, which was partially offset by increases in both the rate and volume of loans.
We believe that the remaining offices, and the Bank overall, will continue to benefit from a large customer base that prefers doing business with a local institution and may be reluctant to do business with larger institutions. By providing our customers with quality service, coupled with a home-town ambience, we expect to continue our strong organic growth.
The branch location and sheer number of financial institutions in the market made it difficult to gain any meaningful traction. We believe that the remaining offices, and the Bank overall, will continue to benefit from a large customer base that prefers doing business with a local institution and may be reluctant to do business with larger institutions.
An economic forecast period based on the relation of losses with key economic variables for each portfolio segment; c. Reversion period to historical loss experience using a straight-line method; d. Inclusion of qualitative adjustments to consider factors that have not been accounted for; e. Discounted cash flow method to measure credit impairment on each of our loan portfolio segments; f.
Segmentation of loans into pools that share common risk characteristics; b. An economic forecast based on the relation of losses with key economic variables for each portfolio segment; c. Reversion period to historical loss experience using a straight-line method; d.
At December 31, 2022, we had the following main sources of availability of liquid funds and borrowings: (In thousands) Total Available liquid funds: Cash and cash equivalents $ 31,384 Unencumbered securities 207,294 Amount available from the Paycheck Protection Plan Loan Facility 537 Availability of borrowings: Zions Bank line of credit 10,000 Pacific Coast Bankers Bank line of credit 50,000 Other secured FHLB credit facility 142,729 Total available sources of funds $ 441,944 The following table summarizes our main contractual obligations and other commitments to make future payments as of December 31, 2022.
At December 31, 2023, we had the following main sources of availability of liquid funds and borrowings: (In thousands) Total Available liquid funds: Cash and cash equivalents $ 22,129 Unencumbered securities 117,719 Amount available from the Paycheck Protection Plan Loan Facility 276 Availability of borrowings: Zions Bank line of credit 10,000 Pacific Coast Bankers Bank line of credit 50,000 FHLB secured line of credit 100,118 FRB secured line of credit 379,151 Total available sources of funds $ 679,393 The Bank has access to a preapproved secured line of credit with the FHLB which totaled $656,516 at December 31, 2023.
Income tax provision decreased by $1.5 million, or 44.7%, to $1.9 million for the year ended December 31, 2022 as compared to $3.4 million in 2021, primarily due to the decline in pre-tax income. Our effective tax rate for the year ended December 31, 2022 was 21.35% compared to 22.90% in 2021.
The sale closed in the first quarter of 2024. Income Taxes. Income tax provision decreased by $680,000, or 35.8%, to $1.2 million for the year ended December 31, 2023 as compared to $1.9 million for the year ended December 31, 2022, primarily due to the decline in pre-tax income.
Going forward, we will focus on increasing our core deposits by increasing our commercial lending activities and enhancing our relationships with our retail customers. We are also working to continue to increase our market share in Orange County, New York, having opened four new branches in the county in 2021. ● Continue expense control.
We will focus on increasing our core deposits by increasing operating accounts related to commercial lending activities and enhancing our relationships with our retail customers through the introduction of new deposit products. ● Continue expense control.
All estimated changes presented in the table are within the policy limits approved by our Board of Directors. Net Economic Value as a Net Economic Value Percentage of Assets Dollar Dollar Percent EVE Percent Basis Point Change in Interest Rates Amount Change Change Ratio Change (Dollars in thousands) 400 $ 158,218 $ (30,594) (16.2) % 13.27 % (9.0) % 300 165,896 (22,916) (12.1) % 13.64 % (6.5) % 200 172,773 (16,039) (8.5) % 13.93 % (4.5) % 100 181,239 (7,573) (4.0) % 14.31 % (1.9) % 0 188,812 — — % 14.58 % — % (100) 188,594 (218) (0.1) % 14.25 % (2.3) % (200) 180,056 (8,756) (4.6) % 13.30 % (8.8) % Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements.
All estimated changes presented in the table are within the policy limits approved by our Board of Directors. Net Economic Value as a Net Economic Value Percentage of Assets Dollar Dollar Percent EVE Percent Basis Point Change in Interest Rates Amount Change Change Ratio Change (Dollars in thousands) 400 $ 116,530 $ (46,056) (28.3) % 9.90 % (21.9) % 300 127,355 (35,231) (21.7) % 10.60 % (16.3) % 200 138,410 (24,176) (14.9) % 11.28 % (10.9) % 100 150,465 (12,121) (7.5) % 12.00 % (5.3) % 0 162,586 — — % 12.67 % — % (100) 160,827 (1,759) (1.1) % 12.25 % (3.3) % (200) 153,256 (9,330) (5.7) % 11.42 % (9.9) % (300) 138,425 (24,161) (14.9) % 10.09 % (20.4) % (400) 119,160 (43,426) (26.7) % 8.48 % (33.1) % Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements.
Net cash used for investing activities was $123.6 million and $135.7 million in fiscal years 2022 and 2021, respectively, principally reflecting our investment security and loan activities in the respective periods. Cash outlays for the purchase of securities decreased from $244.6 million for the year ended December 31, 2021 to $30.2 million for the year ended December 31, 2022.
Net cash provided by investing activities was $14.7 million in 2023 as compared to net cash used for investing activities of $123.6 million in 2022. Net cash provided by or used in investing activities principally reflects our investment security and loan activities in the respective periods.
The average yields on investment securities increased to 1.49% for the fiscal year 2022 from 1.12% for 2021. Average interest earning assets increased $68.5 million from $1.14 billion at December 31, 2021 to $1.21 billion at December 31, 2022.
Average interest earning assets increased $30.7 million from $1.212 billion for the year ended December 31, 2022 to $1.242 billion for the year ended December 31, 2023.
The percentage of overdue account balances to total loans increased to 2.29% as of December 31, 2022 from 1.58% as of December 31, 2021 while our non-performing assets decreased $2.3 million, or 33.9%, to $4.4 million. Although we believe that we use the best information available to establish the allowance for loan losses, future additions to the allowance may be necessary, based on estimates that are susceptible to change as a result of changes in economic conditions and other factors.
Although we believe that we use the best information available to establish the allowance for credit losses, based on industry standards and historical experience, future additions to the allowance may be necessary, as a result of changes in economic conditions and other factors.
While our focus on developing Orange County remains a strategic priority for the Bank, we made the business decision to permanently close the Monroe branch at year-end 2022. The branch location and sheer number of financial institutions in the market made it difficult to gain any meaningful traction.
We expect the balance sheet to decrease next year through the rebalancing of our portfolio and then stabilize in 2025. We then intend to again focus on growing the balance sheet. While our focus on developing Orange County remains a strategic priority for the Bank, we decided to close the Monroe branch at year-end 2022.
At December 31, 2021, the Company’s book value per share was $11.15 and the Company’s ratio of stockholders’ equity-to-total assets was 9.83%. Unearned common stock held by the Bank’s employee stock ownership plan was $3.5 million and $3.7 million at December 31, 2022 and 2021, respectively.
At December 31, 2023, the Company’s book value per share was $10.27 and the Company’s ratio of stockholders’ equity-to-total assets was 8.7%.
Comparison of Operating Results for the Years Ended December 31, 2022 and December 31, 2021 Net Income.
Unearned common stock held by the Bank’s employee stock ownership plan was $3.3 million and $3.5 million at December 31, 2023 and 2022, respectively. Comparison of Operating Results for the Years Ended December 31, 2023 and December 31, 2022 Net Income.
Interest bearing accounts grew 7.5%, or $59.2 million, to $846.4 million. The increase resulted from an increase in certificates of deposit of $59.5 million, or 37.9% and an increase in money market accounts of $7.7 million, or 2.7%. This was partially offset by decreases in savings accounts of $5.6 million, or 3.1% and NOW accounts of $2.3 million, or 1.5%.
Of the interest bearing accounts, transaction accounts including NOW, savings and money market accounts decreased $167.3 million, or 26.6%, which was partially offset by an increase in time deposits of $101.7 million, or 47.0%.
Conversely, if all segment balances of our loan portfolio had fallen by 5% during the year ended December 31, 2022, our allowance for loan losses would have decreased by $377,000 to $7.5 million, holding all other variables constant. 47 Table of Contents Goodwill and Intangible Assets The assets (including identifiable intangible assets) and liabilities acquired in a business combination are recorded at fair value at the date of acquisition.
Conversely, if all segment balances of our loan portfolio had fallen by 5% during the year ended December 31, 2023, our allowance for credit losses would have decreased by $394,000 to $7.7 million, holding all other variables constant. Another variable in our evaluation of the allowance for credit losses is the forecasted unemployment rate sourced from the FOMC Summary of Economic Projections for the Civilian Unemployment Rate, Median (Percent) .
Based on our impairment tests, no impairment was recorded in 2022 or 2021. Income Taxes We are subject to the income tax laws of the United States, New York State, and the municipalities in which we operate. These tax laws are complex and subject to different interpretations by the taxpayer and the relevant government taxing authorities.
These tax laws are complex and subject to different interpretations by the taxpayer and the relevant government taxing authorities. We use the asset and liability method of accounting for income taxes.
We originate automobile loans through a network of 95 automobile dealerships (63 in the Hudson Valley region and 32 in Albany, New York). In 2022, we exceeded our goals to grow this portfolio.
We originate automobile loans through a network of 120 automobile dealerships (85 in the Hudson Valley region and 35 in Albany, New York). In 2023, we slowed the growth of our indirect automobile loan portfolio by decreasing loan originations through increased pricing and limiting risk selections.
The decrease was primarily due to decreased activity as there were fewer loan originations in the increasing interest rate environment as well as a strategic decision that was made to hold most of our new production in our portfolio instead of selling these loans.
Non-interest income totaled $5.8 million for the year ended December 31, 2023, a decrease of $116,000, or 2.0%, from the comparable period in the prior year, due primarily to a decrease in the net gain on sales of mortgage loans as activity decreased due to fewer originations in the increasing interest rate environment and a strategic decision to hold new production in our portfolio instead of selling these loans.
Interest expense increased $2.5 million, or 57.6%, to $6.8 million for fiscal year 2022 from $4.3 million for fiscal year 2021.
Interest expense increased $15.9 million, or 235.9%, to $22.7 million for 2023 from $6.8 million for 2022.
Also, as the pandemic retreats, we expect that the pent- up demand of commercial activity will return to a more normal pace providing renewed growth opportunities for our loan portfolio. 45 Table of Contents Terms of Critical Accounting Policies Our most significant accounting policies are described in Note 1 to the consolidated financial statements.
By providing our customers with quality service, coupled with a home-town ambience, we expect to return to a period of strong organic growth. 48 Table of Contents Critical Accounting Policies Our most significant accounting policies are described in Note 1 to the consolidated financial statements.
In addition, our banking regulators, as an integral part of their examination process, periodically review our allowance for loan losses. Our banking regulators may require us to recognize adjustments to the allowance based on judgments about information available to them at the time of its examination.
These agencies may require us to recognize adjustments to the allowance, based on their judgments about information available to them at the time of their examination. The Company recorded a provision for credit losses of $1.7 million for the year ended December 31, 2023, an increase of $288,000, or 20.4%, as compared to $1.4 million for the year ended December 31, 2022.
The decrease in commercial and industrial loans was due to a decrease in PPP loans of $28.9 million, primarily as a result of SBA loan forgiveness. Excluding PPP loans, commercial and industrial loans increased $12.6 million, or 16.8%. During the year, the allowance for loan losses increased $384,000, or 5.1%, reflecting an increase in our loan portfolio.
The decrease in our indirect automobile portfolio was also due to a strategic decision to decrease that loan portfolio as a percentage of our balance sheet. Allowance for Credit Losses. During the year, the allowance for credit losses increased $181,000, or 2.3%, reflecting an increase of expected losses in our loan portfolio.
Total liabilities increased $72.6 million, or 6.3%, in 2022 primarily due to an increase in FHLB advances of $39.7 million, or 220.0%, an increase in deposits of $27.9 million, or 2.5%, and an increase in accrued expenses and other liabilities of $4.4 million, or 21.2%. Deposits. Deposits increased $27.9 million, or 2.5%, to $1.13 billion at December 31, 2022.
Total liabilities decreased $28.3 million, or 2.3%, to $1.200 billion at December 31, 2023 from $1.228 billion at December 31, 2022 due to a decrease in deposits of $99.4 million, or 8.8%, partially offset by an increase in advances from the FHLB of $70.3 million, or 121.9%, to help offset deposit outflows. Deposits.
The net interest margin was 3.45% at both December 31, 2022 and 2021. T he ratio of average interest-earning assets to average interest-bearing liabilities decreased 1.9% to 142.18%. The yield on interest earning assets increased 19 basis points to 4.01% in 2022 from 3.82%, primarily due to the rising interest rate environment in 2022.
The net interest margin was 3.06% for the year ended December 31, 2023 and 3.45% for the year ended December 31, 2022. The ratio of average interest-earning assets to average interest-bearing liabilities decreased 5.9% to 133.80%.
The unrealized loss on available for sale securities was $35.7 million at December 31, 2022 as compared to $3.5 million at December 31, 2021. Total Liabilities.
The decrease was partially offset by a decrease in unrealized loss on available for sale securities of $2.7 million. 55 Table of Contents Net Loans. Net loans receivable were $1.009 billion at December 31, 2023, an increase of $14.5 million, or 1.5%, as compared to $994.4 million at December 31, 2022.
We intend to focus on expanding our core deposits (which we define as all deposits except for certificates of deposit), particularly non-interest-bearing demand deposits, because they have no cost and are less sensitive to withdrawal when interest rates fluctuate. Core deposits represented 80.9% of our total deposits at December 31, 2022 compared to 85.8% at December 31, 2021.
Core deposits, which we define as all non time deposits, represented 69.1% of our total deposits at December 31, 2023 compared to 80.9% at December 31, 2022.
Deposit and borrowing costs increased 25 basis points to 0.79% in 2022 from 0.54% in 2021 driven by increases in general market rates and competitive forces. Interest Income. Interest income increased $4.9 million, or 11.2%, to $48.6 million for fiscal year 2022 from $43.7 million for fiscal year 2021.
The costs of interest bearing liabilities increased 165 basis points to 2.44% in 2023 from 0.79% in 2022 driven by increases in general market rates, competitive forces and a greater percentage of higher-yielding certificates of deposits and FHLB advances.
The 2021 one-time gain from the collection of a life insurance claim of $195,000 and a net realized loss in 2022 from the sale of securities of $170,000 also contributed to the decrease in total non-interest income.
These decreases were partially offset by a $221,000 gain on life insurance, the prior year period net realized loss on the sale of securities of $170,000 and a $148,000 increase in other non-interest income as the income from mortgage servicing rights increased. Non-Interest Expense.