Ponce Financial Group, Inc. (PDLB) FY 2022 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following management’s discussion and analysis of the financial condition and results of operations should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those described below. Such risks and uncertainties include, but are not limited to, those identified below and those described in Part I, Item 1A. “Risk Factors,” within this Annual Report on Form 10-K. Discussion and analysis of our 2021 fiscal year specifically, as well as the year-over-year comparison of our 2021 financial performance to 2020, are located under Part II, Item 7 — Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 filed with the SEC on March 31, 2022, which is available on our investor relations website at poncebank.gcs-web.com and the SEC's website at sec.gov.
Overview
On January 26, 2022, the assets and liabilities of Mortgage World Bankers, Inc. (“Mortgage World”), a wholly owned subsidiary of PDL Community Bancorp, were transferred to the Bank. Except for the winding up of its operations, Mortgage World ceased to conduct business as a separate entity and is now operated as a division of the Bank.
On January 27, 2022, Ponce Financial Group, Inc. and PDL Community Bancorp announced that the conversion and reorganization of Ponce Bank Mutual Holding Company from the mutual to stock form of organization and related stock offering was consummated at the close of business. As a result of the closing of the conversion and reorganization and stock offering, Ponce Financial Group, Inc. is now the holding company for Ponce Bank. Ponce Bank’s former mutual holding companies, PDL Community Bancorp and Ponce Bank Mutual Holding Company, have ceased to exist.
We have made significant investments over the last several years in adding experienced bankers, expanding our lending and relationship staff, absorbing the costs of being a public company, upgrading technology and facilities. These investments have increased our operating expenses during those periods. However, during those same periods, we have been able to significantly grow the Bank’s loan portfolio while maintaining a moderate risk profile and strengthening its capital.
Abrupt changes in interest rates will present us with a challenge in managing our interest rate risk. As a general matter, our interest-bearing liabilities reprice or mature more quickly than our interest-earning assets, which can result in interest expense increasing more rapidly than increases in interest income. Therefore, increases in interest rates may adversely affect our net interest income and net economic value, which in turn would likely have an adverse effect on our results of operations. Conversely, decreases in interest rates may have a favorable effect on our net interest income and net economic value, which in turn would likely have a positive effect on our results of operations. As described in “—Management of Market Risk,” we expect that our net interest income and our net economic value would react inversely to instantaneous changes in interest rates. To help manage interest rate risk, we promote core deposit products and we are diversifying our loan portfolio by introducing new lending programs. See “—Business Strategy”, “—Management of Market Risk” and “Risk Factors—Future changes in interest rates could reduce our profits and asset values.”
Non-GAAP Financial Measures
The following discussion contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP. These non-GAAP measures are intended to provide the reader with additional supplemental perspective on operating results, performance trends, and financial condition. Non-GAAP financial measures are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. The Company’s non-GAAP measures may not be comparable to similar non-GAAP information which may be presented by other companies. In all cases, it should be understood that non-GAAP operating measures do not depict amounts that accrue directly to the benefit of shareholders. An item that management excludes when computing non-GAAP adjusted earnings can be of substantial importance to the Company’s results and condition for any particular year. A reconciliation of non-GAAP financial measures to GAAP measures is provided below.
The SEC has exempted from the definition of non-GAAP financial measures certain commonly used financial measures that are not based on GAAP. Management believes that these non-GAAP financial measures are useful in evaluating the Company’s financial performance and facilitate comparisons with the performance of other financial institutions. However, the information should be considered supplemental in nature and not as a substitute for related financial information prepared in accordance with GAAP.
The table below includes references to the Company's net (loss) income and (loss) earnings per share for the years ended December 31, 2022 and 2021 before loss (gain) on sale of premises and equipment and the Company’s contribution to the Ponce De Leon Foundation. In management's view, that information, which is considered non-GAAP information, may be useful to investors as it will improve an understanding of core operations for the current and future periods. The non-GAAP net (loss) income amount and
50
(loss) earnings per share reflect adjustments related to the non-recurring gain on sale of real property and the Company’s contribution to the Ponce De Leon Foundation, net of tax effect. A reconciliation of the non-GAAP information to GAAP net (loss) income and (loss) earnings per share is provided below.
Non-GAAP Reconciliation – Net Income Before (Loss) Gain on Sale of Premises and Equipment and Contribution to the Ponce De Leon Foundation (Unaudited)
| For the Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| (Dollars in thousands, except per share data) | ||||||||
| Net (loss) income - GAAP | $ | (30,001 | ) | $ | 25,415 | |||
| Loss (gain) on sale of premises and equipment | 436 | (20,270 | ) | |||||
| Contribution to the Ponce De Leon Foundation | 4,995 | — | ||||||
| Income tax (benefit) provision | (1,141 | ) | 4,257 | |||||
| Net (loss) income - non-GAAP | $ | (25,711 | ) | $ | 9,402 | |||
| (Loss) earnings per common share (GAAP) (1) | $ | (1.32 | ) | $ | 1.52 | |||
| (Loss) earnings per common share (non-GAAP) (1) | $ | (1.13 | ) | $ | 0.56 |
(1)
(Loss) earnings per share were computed (for the GAAP and non-GAAP basis) based on the weighted average number of shares outstanding during the years ended December 31, 2022 and 2021, (22,690,943 shares and 16,744,561 shares, respectively).
The CARES Act
On March 27, 2020, Congress passed, and the President signed, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) to address the economic effects of the COVID-19 pandemic.
The CARES Act appropriated $349.0 billion for PPP loans and on April 24, 2020, the U.S. Small Business Administration (“SBA”) received another $310.0 billion in PPP funding. On December 27, 2020, the Economic Aid Act appropriated $284.0 billion for both first and second draw PPP loans, bringing the total appropriations for PPP loans to $943.0 billion. PPP ended on May 31, 2021. Loans under the PPP that meet SBA requirements may be forgiven in certain circumstances, and are 100% guaranteed by the SBA. The Company had received SBA approval and originated 5,340 PPP loans, of which 71 loans totaling $20.0 million were outstanding at December 31, 2022. PPP loans have a two-year or five-year term, provide for fees of up to 5% of the loan amount and earn interest at a rate of 1% per annum. It is our expectation that a significant portion of these remaining loans will ultimately be forgiven by the SBA in accordance with the terms of the program. As of December 31, 2022, the average authorized loan size was $282,000 and the median authorized loan size was $15,000. The Bank, which is designated as both a CDFI and a Minority Depository Institution MDI, originated 5,340 PPP loans in the amount of $261.4 million, which, based upon information provided by the SBA, significantly exceeded the reported average performance of banks in our peer group.
Federal Economic Relief Funds To Aid Lending to Small Businesses
On August 10, 2021, the Company through its subsidiary, the Bank, received from the United States Department of the Treasury (“Treasury”) a grant in the amount of $1.8 million in federal Economic Relief Funds for Small Businesses under the Treasury’s Rapid Response Program for CDFIs. The Rapid Response Program grants may be used to support eligible activities of CDFIs such as financial products, financial services, development services, and certain operational activities, and to enable recipient CDFIs to build capital reserves and loan-loss reserves.
On June 7, 2022, the Company closed a private placement (the “Private Placement”) of 225,000 shares of the Company’s Senior Non-Cumulative Perpetual Preferred Stock, Series A, par value $0.01 (the “Preferred Stock”) for an aggregate purchase price equal to $225,000,000 in cash, to the United States Department of the Treasury (the “Treasury”) pursuant to the Emergency Capital Investment Program (“ECIP”). The holders of the Preferred Stock will be entitled to a dividend payable in cash quarterly at an annual rate dependent on certain factors as reported by the Company to Treasury in a quarterly supplemental report. The initial dividend rate is zero percent for the first two years after issuance, and thereafter the floor dividend rate is 0.50% and the ceiling dividend rate is 2.00%. After 10 years of issuance, the perpetual dividend rate in effect, will be determined based on said floor and ceiling. The actual dividend rate that will be paid by the Company on the Preferred Stock cannot be determined at this time.
51
The ECIP investment by the Treasury is part of a program to invest over $8.7 billion into CDFI or MDI, of which Ponce Bank is both. The ECIP is intended to incentivize CDFIs and MDIs to provide loans, grants, and forbearance to small businesses, minority-owned businesses, and consumers in low-income and underserved communities that may have been disproportionately impacted by the economic effects of the COVID-19 pandemic.
In the event of a liquidation, dissolution or winding up of the Company, the Preferred Stock will be entitled to a liquidation preference, subject to certain limitations, in the amount of the sum of $1,000 per share plus declared and unpaid dividends (without accumulation of undeclared dividends) on each share.
Critical Accounting Policies
Accounting estimates are necessary in the application of certain accounting policies and procedures and are particularly susceptible to significant change. Critical accounting policies are defined as those involving significant judgments and assumptions by management and that could have a material impact on the carrying value of certain assets, liabilities or on income under different assumptions or conditions. Management believes that the most critical accounting policy relates to the allowance for loan losses.
The allowance for loan losses is established as probable incurred losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The discussion and analysis of the financial condition and results of operations are based on the Company’s consolidated financial statements, which are prepared in conformity with GAAP. The preparation of these consolidated financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses. The estimates and assumptions used are based on historical experience and various other factors and are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations.
Factors Affecting the Comparability of Results
Purchase of Real Property. On January 22, 2021, the Bank completed the purchase of property located at 135-12/14 Northern Boulevard, Flushing, New York through a qualified intermediary in an IRS Code 1031 like-kind exchange related to the previously disclosed sale of real property on July 27, 2020 that was owned by the Bank. The purchase price of the property was $3.6 million.
Sale of Real Properties. On February 11, 2021, the Company completed the sale of real property located at 3821 Bergenline Avenue, Union City, New Jersey for a sale price of $2.4 million. Concurrent with the sale, the Bank and the purchaser entered into a fifteen-year lease agreement whereby the Bank will lease back this real property at an initial annual base rent of approximately $145,000 subject to annual rent increases of 1.5%. Under the lease agreement, the Bank has four (4) consecutive options to extend the term of the lease by five (5) years for each such option. The sale lease-back resulted in a gain of approximately $623,000, net of expenses, which is included in other non-interest income in the accompanying Consolidated Statements of Operations.
On June 4, 2021, the Company completed the sale of real property located at 5560 Broadway, Bronx, New York for a sale price of $5.7 million. Concurrent with the sale, the Bank and the purchaser entered into a fifteen-year lease agreement whereby the Bank will lease back this real property at an initial annual base rent of approximately $281,000 subject to annual rent increases of 1.75%. The sale lease-back resulted in a gain of approximately $4.2 million, net of expenses, which is included in other non-interest income in the accompanying Consolidated Statements of Operations.
On November 10, 2021, the Company completed the sale of real property located at 2244 Westchester Avenue, Bronx, New York for a sale price of $16.1 million. Concurrent with the sale, the Bank and the purchaser entered into a seventeen-year lease agreement whereby the Bank will lease back this real property at an initial annual base rent of approximately $926,000, subject to annual rent increases of 1.75%. The sale lease-back resulted in a gain of approximately $8.7 million, net of expenses, which is included in other non-interest income in the accompanying Consolidated Statements of Operations.
On November 12, 2021, the Company completed the sale of real property located at 169-174 Smith Street, Brooklyn, New York for a sale price of $4.0 million. Concurrent with the sale, the Bank and the purchaser entered into a fifteen-year lease agreement whereby the Bank will lease back this real property at an initial annual base rent of approximately $200,000 subject to annual rent increases of 1.50%. The sale lease-back resulted in a gain of approximately $3.7 million, net of expenses, which is included in other non-interest income in the accompanying Consolidated Statements of Operations.
52
On December 16, 2021, the Company completed the sale of real property located at 37-60 82nd Street, Jackson Heights, New York for a sale price of $11.8 million. Concurrent with the sale, the Bank and the purchaser entered into a seventeen-year lease agreement whereby the Bank will lease back this real property at an initial annual base rent of approximately $530,000 subject to annual rent increases of 2.0%. The sale lease-back resulted in a gain of approximately $3.1 million, net of expenses, which is included in other non-interest income in the accompanying Consolidated Statements of Operations.
Ponce De Leon Foundation.
On January 27, 2022, the Company made a $5.0 million contribution to the Ponce De Leon Foundation as part of the conversion and reorganization, which is included in non-interest expense for the year ended December 31, 2022, in the accompanying Consolidated Statements of Operations.
Write-off and Write-Down.
In 2020, the Company entered into a business arrangement with the FinTech startup company Grain. Grain’s product is a mobile application geared to the underbanked, minorities and new generations entering the financial services market. In employing this mobile application, the Bank uses non-traditional underwriting methodologies to provide revolving credit to borrowers who otherwise may gravitate to using alternative non-bank lenders. Under the terms of its agreement with Grain, the Bank is the lender for Grain-originated microloans with credit lines currently up to $1,500 and, where applicable, the depository for related security deposits. Grain originates and services these microloans and is responsible for maintaining compliance with the Bank's origination and servicing standards, as well as applicable regulatory and legal requirements. If a microloan is found to be fraudulent, becomes 90 days delinquent upon 90 days of origination or defaults due to a failure of Grain to properly service the microloan, the Bank’s applicable standards for origination or servicing are deemed to have not been complied with and the microloan is put back to Grain, who then becomes responsible for the microloan and any related losses. The microloans put back to Grain are accounted for as an “other asset,” specifically referred to herein as the “Grain Receivable.” The Bank, pursuant to its agreement with Grain, at December 31, 2021, had 59,180 microloans outstanding, net of put backs, with credit extensions aggregating $33.9 million. Of these microloans, the Bank estimates that 80 percent have been made in low- and low-to-moderate income census tracts with an estimated 56 percent made to minority borrowers.
In establishing these lines of credit, the Company reserved the right to modify borrowers’ credit limits at its sole discretion. The Company continues to balance its risks as needed and continue to support a wide base of customers. Based on the overall performance of the Grain portfolio, as well as current economic factors, the Company reduced the amount of credit available to Grain application customers on a uniform and program-wide basis, with each borrower’s credit limit reduced to the amount that was outstanding under that borrower’s line of credit. The Company also reserved the right to make further modifications to credit limits as it may deem appropriate under the circumstances, whether on a program-wide or individual basis. No new loans were made by the Company after May 31, 2022.
At December 31, 2022, the Bank had 27,886 Grain microloans outstanding, net of put backs, with an aggregate balance totaling $18.2 million and which were performing, in management’s opinion, comparably to similar portfolios, offset by a $15.4 million allowance for loan losses, resulting in $2.8 million in Grain microloans, net of allowance for loan losses. Since the beginning of the Bank’s agreement with Grain and through December 31, 2022, 45,322 microloans amounting to $25.5 million have been deemed to be fraudulent and put back to Grain. The Company has written-down a total of $17.5 million of the Grain Receivable for the year ended December 31, 2022 and received $6.2 million in cash from Grain and through the application of security deposits connected to fraudulent loan accounts. The Bank also opted to use the $1.8 million grant it received from the U.S. Treasury Department’s Rapid Response Program to defray the Grain Receivable. The application of those amounts resulted in no net receivable. Additionally, the Company has also written-off its equity investment in Grain of $1.0 million. As of December 31, 2022, the Company’s total remaining exposure to Grain was $2.8 million of the remaining microloans, net of allowance for loan losses excluding $0.4 million of unused commitments available to Grain borrowers and $1.4 million of security deposits by Grain borrowers. The $16.9 million write-off and write-down, net of $0.5 million of recoveries for the year ended December 31, 2022 is included in non-interest expense in the accompanying Consolidated Statements of Operations.
53
| Grain Technologies, Inc. ("Grain") Total Exposure as of December 31, 2022 | ||||
|---|---|---|---|---|
| (in thousands) | ||||
| Receivable from Grain | ||||
| Microloans originated - put back to Grain (inception-to-December 31, 2022) | $ | 25,467 | ||
| Write-downs, net of recoveries (year to date as of December 31, 2022) | (17,455 | ) | ||
| Cash receipts from Grain (inception-to-December 31, 2022) | (6,186 | ) | ||
| Grant/reserve (inception-to-December 31, 2022) | (1,826 | ) | ||
| Net receivable as of December 31, 2022 | $ | — | ||
| Microloan receivables from Grain borrowers | ||||
| Grain originated loans receivable as of December 31, 2022 | $ | 18,158 | ||
| Allowance for loan losses as of December 31, 2022 (1) | (15,415 | ) | ||
| Microloans, net of allowance for loan losses as of December 31, 2022 | $ | 2,743 | ||
| Investments | ||||
| Investment in Grain | $ | 1,000 | ||
| Investment in Grain write-off | (1,000 | ) | ||
| Investment in Grain as of December 31, 2022 | $ | — | ||
| Total exposure to Grain as of December 31, 2022 | $ | 2,743 |
(1) Includes $0.03 million for allowance for unused commitments on the $0.4 million of unused commitments available to Grain originated borrowers reported in other liabilities in the accompanying Consolidated Statements of Financial Conditions. Excludes $1.4 million of security deposits by Grain originated borrowers.
Grain has been victimized by cyber fraud using synthetic and other forms of fraudulent identifications, a phenomenon that has become prevalent with Fintechs. Grain remains a pre-profit startup highly dependent on earnings from its relationship with the Bank, a new relationship with another financial institution, and further capital raises which may not materialize.
The Company continues to closely monitor its portfolio of consumer loans originated by Grain as well as Grain’s refinement of solutions for detecting and preventing cyber fraud in the application for microloans. The Company has requested, and Grain has agreed, that no new microloans be originated until further notice and that further extensions of credit to an existing microloan borrower only be made upon confirmation that such borrower is not fraudulent. Further, like other start-up companies, there is a higher level of risk that Grain may not be able to execute its business plan and may fail. In the event Grain were to cease operations, and although it has considered contingency plans, the Bank may have greater difficulty in servicing and collecting the microloan portfolio. In such a case, the level the Bank has provided for in its allowance for loan losses for its microloan portfolio may be inadequate and it may need to increase its provision for loan losses, which could materially decrease the Company’s net income. As a consequence of such events, the Bank may determine it appropriate to terminate its relationship with Grain.
Vision 2025 Evolves
The Company has deployed a Fintech-based small business automated lending technology in partnership with LendingFront Technologies, Inc. The technology is a mobile application that digitizes the lending workflow from pre-approval to servicing and enables the Company to originate, close and fund small business loans within very short spans of time, without requiring a physical presence within banking offices and with automated underwriting using both traditional and non-traditional methods. The application has full loan origination and servicing capabilities and is integrated with Salesforce. All Commercial Relationship Officers and Business Development Managers will utilize these capabilities. The Company is seeking to establish loan origination partnerships with non-profit and community-based organizations to ensure penetration in underserved and underbanked markets.
The Company also established a relationship with SaveBetter, LLC, a fintech startup focusing on brokered deposits. As of December 31, 2022, the Company had $156.7 million in such deposits. The recent regulatory easing of brokered deposit rules may enable the Company to classify such deposits as core deposits.
On October 1, 2022, Ponce Bank entered into a Membership Interest Purchase Agreement with Bamboo Payment Holding LLC ("Bamboo"). Under this agreement, Ponce Bank purchased from Bamboo 180 Membership Interest Units representing an aggregate amount equal to up to 18% of total issued and outstanding Membership Interest in Bamboo for a purchase price of $2.5 million. With over a decade processing payments in Latin America, Bamboo has a diverse network connects Latin American local payment processing to global companies as well as domestic solutions to locally based organizations.
At December 31, 2018, the Company had approximately $1.06 billion in assets, $918.5 million in loans and $809.8 million in deposits. The Company has since grown to $2.31 billion in assets, $1.49 billion in loans receivables, net of allowance for loan losses of
54
$34.6 million, and $1.25 billion in deposits at December 31, 2022, all while investing in infrastructure, implementing digital banking, acquiring Mortgage World, adopting GPS, diversifying its product offering, partnering with Fintech companies and assisting its communities with 5,340 PPP loans totaling $261.4 million. The Company raised over $132.0 million in additional capital through our conversion and reorganization and realized approximately $20.0 million in net gain while freeing up approximately $40.0 million in investable funds through our sale-and-leaseback initiative. Now, the Company believes that it is poised to enhance its presence, locally and in similar communities outside New York, as a leading CDFI and MDI financial institution holding company.
On June 7, 2022, the Company issued 225,000 shares of the Company’s Preferred Stock, par value $0.01 for an aggregate purchase price equal to $225.0 million in cash to the Treasury, pursuant to the Treasury’s ECIP. Under the ECIP, Treasury provided investment capital directly to depository institutions that are CDFIs or MDIs or their holding companies, to provide loans, grants, and forbearance for small businesses, minority-owned businesses, and consumers, in low-income and underserved communities. Treasury has indicated that the investment will qualify as Tier 1 capital. No dividends will accrue or be due for the first two years after issuance. For years three through ten, depending upon the level of qualified and/or deep impact lending made in targeted communities, as defined in the ECIP guidelines, dividends will be at an annual rate of either 2.0%, 1.25% or 0.5% and, thereafter, will be fixed at one of the foregoing rates. Holders of Preferred Stock generally do not have any voting rights, with the exception of voting rights on certain matters as outlined in the Certificate of Designations. The Company has the option to redeem the shares of Preferred Stock (i) in whole or in part on any dividend payment date on or after June 15, 2027, or (ii) in whole but not in part at any time within ninety days following a Regulatory Capital Treatment Event, as defined below, in each case at a cash redemption price equal to the liquidation amount, with an amount equal to any dividends that have been declared but not paid prior to the redemption date. The Company may not redeem shares of Preferred Stock without having received the prior approval of the appropriate Federal banking agency for the Company, as defined in Section 3(q) of the Federal Deposit Insurance Act, to the extent required under applicable capital rules. Such redemptions are subject to certain conditions and limitations. In the event of a liquidation, dissolution or winding up of the Company, the Preferred Stock will be entitled to a liquidation preference, subject to certain limitations, in the amount of the sum of $1,000 per share plus declared and unpaid dividends (without accumulation of undeclared dividends) on each share.
A “Regulatory Capital Treatment Event” means a good-faith determination that, as a result of (i) any amendment to, or change in, the laws, rules or regulations of the United States or any political subdivision of or in the United States (including, for the avoidance of doubt, any agency or instrumentality of the United States, including the Federal Reserve and other appropriate federal bank regulatory agencies) that is enacted or becomes effective after the initial issuance of any share of the Preferred Stock; (ii) any proposed change in those laws, rules or regulations that is announced after the initial issuance of any share of the Preferred Stock; or (iii) any official administrative or judicial decision or administrative action or other official pronouncement interpreting or applying those laws, rules or regulations or policies with respect thereto that is announced or becomes effective after the initial issuance of the Preferred Stock, there is more than an insubstantial risk that we will not be entitled to treat the full liquidation preferences of the shares of Preferred Stock then outstanding as “Additional Tier 1 Capital” (or its equivalent) for purposes of the capital adequacy standards of Federal Reserve Regulation Q, 12 C.F.R. Part 217 (or, as and if applicable, the successor capital adequacy guidelines, rules or regulations of the Federal Reserve or the capital adequacy guidelines, rules or regulations of any successor appropriate federal banking agency), as then in effect and applicable, for as long as any share of Preferred Stock is outstanding.
Comparison of Financial Condition at December 31, 2022 and December 31, 2021
Total Assets. Total consolidated assets increased $658.5 million, or 39.8%, to $2.31 billion at December 31, 2022 from $1.65 billion at December 31, 2021. The increase in total assets is largely attributable to an increase of $509.9 million resulting from the purchases in held-to-maturity securities utilizing the $225.0 million received from the issuance of Preferred Stock to the Treasury pursuant to its ECIP. The increase in total assets is further impacted by increases of $188.0 million in net loans receivable (inclusive of a $116.70 million net decrease in PPP loans) $33.4 million in right of use assets, $18.7 million in FHLBNY stock, $16.2 million resulting from the purchase of available-for-sale securities and $12.3 million in deferred tax assets. This increase is partially offset by decreases of $99.5 million in cash and equivalents, $13.9 million in mortgage loans held for sale, at fair value and $6.2 million in other assets.
Cash and Cash Equivalents. Cash and cash equivalents decreased $99.5 million, or 64.7%, to $54.4 million at December 31, 2022, compared to $153.9 million at December 31, 2021. The decrease in cash and cash equivalents was primarily the result of purchases of securities, mostly held to maturity securities, net purchases of FHLBNY stock, an increase in net loans, a contribution to the Ponce De Leon Foundation and a decrease in advances of warehouse lines of credit. The decrease in cash and cash equivalents was offset from proceeds for the issuance of Preferred Stock to the Treasury, proceeds from advances from the FHLBNY, an increase in net deposits, proceeds from maturities/calls of securities and the sale of loans.
Securities. The composition of securities at December 31, 2022 and 2021 and the amounts maturing of each classification are summarized as follows:
55
| December 31, 2022 | December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized | Fair | Amortized | Fair | ||||||||||||
| Cost | Value | Cost | Value | ||||||||||||
| (in thousands) | |||||||||||||||
| Available-for-Sale Securities: | |||||||||||||||
| U.S. Government Bonds: | |||||||||||||||
| Amounts maturing: | |||||||||||||||
| Three months or less | $ | — | $ | — | $ | — | $ | — | |||||||
| More than three months through one year | — | — | — | — | |||||||||||
| More than one year through five years | 2,985 | 2,689 | 2,981 | 2,934 | |||||||||||
| More than five years through ten years | — | — | — | — | |||||||||||
| 2,985 | 2,689 | 2,981 | 2,934 | ||||||||||||
| Corporate Bonds: | |||||||||||||||
| Amounts maturing: | |||||||||||||||
| Three months or less | — | — | — | — | |||||||||||
| More than three months through one year | — | — | — | — | |||||||||||
| More than one year through five years | 4,000 | 3,710 | 4,445 | 4,381 | |||||||||||
| More than five years through ten years | 21,824 | 19,649 | 16,798 | 16,803 | |||||||||||
| 25,824 | 23,359 | 21,243 | 21,184 | ||||||||||||
| Mortgage-Backed Securities | 123,134 | 103,457 | 90,950 | 89,228 | |||||||||||
| Total Available-for-Sale Securities | $ | 151,943 | $ | 129,505 | $ | 115,174 | $ | 113,346 | |||||||
| Held-to-Maturity Securities: | |||||||||||||||
| U.S. Agency Bonds: | |||||||||||||||
| Amounts maturing: | |||||||||||||||
| Three months or less | $ | — | $ | — | $ | — | $ | — | |||||||
| More than three months through one year | — | — | — | — | |||||||||||
| More than one year through five years | 35,000 | 34,620 | — | — | |||||||||||
| More than five years through ten years | — | — | — | — | |||||||||||
| 35,000 | 34,620 | — | — | ||||||||||||
| Corporate Bonds: | |||||||||||||||
| Amounts maturing: | |||||||||||||||
| Three months or less | $ | — | $ | — | $ | — | $ | — | |||||||
| More than three months through one year | — | — | — | — | |||||||||||
| More than one year through five years | 75,000 | 71,328 | — | — | |||||||||||
| More than five years through ten years | 7,500 | 7,410 | — | — | |||||||||||
| 82,500 | 78,738 | — | — | ||||||||||||
| Mortgage-Backed Securities | 393,320 | 382,493 | 934 | 914 | |||||||||||
| Total Held-to-Maturity Securities | $ | 510,820 | $ | 495,851 | $ | 934 | $ | 914 |
The Company securities portfolio increased $509.9 million in held-to-maturity and $16.2 million in available-for-sale during the year ended December 31, 2022. The increase was mainly attributable to $528.9 million in held-to-maturity securities and $58.4 million in available-for-sale securities that were purchased during the year ended December 31, 2022. The increase was offset primarily by $34.9 million in principal payments, $20.6 million in unrealized loss and two available-for-sale securities in the amount of $5.4 million that matured and/or were called during the year ended December 31, 2022. There were no held-to-maturity securities and available-for-sale securities sold during the years ended December 31, 2022.
During the year ended December 31, 2022, the Company invested primarily in held-to-maturity securities utilizing the $225.0 million the Company received from the issuance of preferred stock to the Treasury pursuant to its ECIP and from cash received from deposits made by its customers.
Gross Loans Receivable. The composition of gross loans receivable at December 31, 2022 and 2021 and the percentage of each classification to total loans are summarized as follows:
56
| December 31, 2022 | December 31, 2021 | Increase (Decrease) | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Percent | Amount | Percent | Dollars | Percent | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Mortgage loans: | ||||||||||||||||||||||||
| 1-4 Family residential | ||||||||||||||||||||||||
| Investor-Owned | $ | 343,968 | 22.6 | % | $ | 317,304 | 24.1 | % | $ | 26,664 | 8.4 | % | ||||||||||||
| Owner-Occupied | 134,878 | 8.8 | % | 96,947 | 7.3 | % | 37,931 | 39.1 | % | |||||||||||||||
| Multifamily residential | 494,667 | 32.4 | % | 348,300 | 26.3 | % | 146,367 | 42.0 | % | |||||||||||||||
| Nonresidential properties | 308,043 | 20.2 | % | 239,691 | 18.1 | % | 68,352 | 28.5 | % | |||||||||||||||
| Construction and land | 185,018 | 12.1 | % | 134,651 | 10.2 | % | 50,367 | 37.4 | % | |||||||||||||||
| Total mortgage loans | 1,466,574 | 96.1 | % | 1,136,893 | 86.0 | % | 329,681 | 29.0 | % | |||||||||||||||
| Nonmortgage loans: | ||||||||||||||||||||||||
| Business loans (1) | 39,965 | 2.6 | % | 150,512 | 11.4 | % | (110,547 | ) | (73.5 | %) | ||||||||||||||
| Consumer loans (2) | 19,129 | 1.3 | % | 34,693 | 2.6 | % | (15,564 | ) | (44.9 | %) | ||||||||||||||
| 59,094 | 3.9 | % | 185,205 | 14.0 | % | (126,111 | ) | (68.1 | %) | |||||||||||||||
| Total | $ | 1,525,668 | 100.0 | % | $ | 1,322,098 | 100.0 | % | $ | 203,570 | 15.4 | % |
(1)
As of December 31, 2022 and 2021, business loans include $20.0 million and $136.8 million, respectively, of PPP loans.
(2)
As of December 31, 2022 and 2021, consumer loans include $18.2 million and $33.9 million, respectively, of microloans originated by the Bank pursuant to its arrangement with Grain.
Allowance for loan losses were $34.6 million and $16.4 million at December 31, 2022 and 2021, respectively. Included in allowance for loan losses were $15.4 million and 1.4 million related to Grain at December 31, 2022 and 2021, respectively.
The following table presents the Company’s PPP loans outstanding as of December 31, 2022:
| Aggregate | Median | Average | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number | Amount | Amount | Amount | ||||||||||||
| State | Counties | of Loans | of Loans | of Loans | of Loans | ||||||||||
| (Dollars in thousands) | |||||||||||||||
| New York | Albany | 1 | $ | 86 | $ | 86 | $ | 86 | |||||||
| Bronx | 15 | 1,610 | 13 | 107 | |||||||||||
| Kings | 15 | 15,147 | 21 | 1,010 | |||||||||||
| Nassau | 2 | 27 | 14 | 14 | |||||||||||
| New York | 12 | 1,363 | 18 | 114 | |||||||||||
| Queens | 11 | 127 | 10 | 12 | |||||||||||
| Suffolk | 2 | 20 | 10 | 10 | |||||||||||
| Westchester | 2 | 17 | 8 | 9 | |||||||||||
| Total New York | 60 | $ | 18,397 | $ | 15 | $ | 307 | ||||||||
| New Jersey | Bergen | 2 | $ | 135 | $ | 68 | $ | 68 | |||||||
| Essex | 4 | 33 | 5 | 8 | |||||||||||
| Hudson | 3 | 952 | 441 | 317 | |||||||||||
| Monmouth | 1 | 503 | 503 | 503 | |||||||||||
| Union | 1 | 11 | 11 | 11 | |||||||||||
| Total New Jersey | 11 | $ | 1,634 | $ | 15 | $ | 149 | ||||||||
| Total | 71 | $ | 20,031 | $ | 15 | $ | 282 |
The $203.6 million increase in the gross loan portfolio was primarily the result of an increase of $320.3 million in non-PPP loans, offset by a $116.7 million decrease in PPP loans at December 31, 2022 compared to December 31, 2021. Based on current internal loan reviews, the Company believes that the quality of our underwriting, our weighted average loan-to-value ratio of 58.6% and our customer selection processes have served us well and provided us with a reliable base with which to maintain a well-protected loan portfolio.
Commercial real estate loans, as defined by applicable banking regulations, include multifamily residential, nonresidential properties, and construction and land mortgage loans. At December 31, 2022 and 2021, approximately 6.4% and 7.9%, respectively, of the outstanding principal balance of the Bank’s commercial real estate mortgage loans were secured by owner-occupied commercial real estate. Owner-occupied commercial real estate is similar in many ways to commercial and industrial lending in that these loans are generally made to businesses predominantly on the basis of the cash flows of the business rather than on valuation of the real estate.
Banking regulations have established guidelines relating to the amount of construction and land mortgage loans and investor- owned commercial real estate mortgage loans of 100% and 300% of total risk-based capital, respectively. Should a bank’s ratios be in
57
excess of these guidelines, banking regulations generally require an increased level of monitoring in these lending areas by bank management. The Bank’s policy is to operate within the 100% guideline for construction and land mortgage loans and up to 400% for investor owned commercial real estate mortgage loans. Both ratios are calculated by dividing certain types of loan balances for each of the two categories by the Bank’s total risk-based capital. At December 31, 2022 and 2021, the Bank’s construction and land mortgage loans as a percentage of total risk-based capital was 38.5% and 79.6%, respectively. Investor owned commercial real estate mortgage loans as a percentage of total risk-based capital was 194.0% and 396.2% as of December 31, 2022 and 2021, respectively. At December 31, 2022, the Bank was within the 100% guideline for construction and land mortgage loans and the 300% guideline for investor owned commercial real estate mortgage loans established by banking regulators. Management believes that it has established the appropriate level of controls to monitor the Bank’s lending in these areas.
Mortgage Loans Held For Sale. Mortgage loans held for sale, at fair value, at December 31, 2022 decreased $13.9 million to $2.0 million from $15.8 million at December 31, 2021.
Deposits. The composition of deposits at December 31, 2022 and 2021 and changes in dollars and percentages are summarized as follows:
| December 31, 2022 | December 31, 2021 | Increase (Decrease) | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Percent | Percent | |||||||||||||||||||||||
| Amount | of Total | Amount | of Total | Dollars | Percent | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Demand | $ | 289,149 | 23.1 | % | $ | 274,956 | 22.8 | % | $ | 14,193 | 5.2 | % | ||||||||||||
| Interest-bearing deposits: | ||||||||||||||||||||||||
| NOW/IOLA accounts | 24,349 | 1.9 | % | 35,280 | 2.9 | % | (10,931 | ) | (31.0 | %) | ||||||||||||||
| Money market accounts | 317,815 | 25.4 | % | 186,893 | 15.5 | % | 130,922 | 70.1 | % | |||||||||||||||
| Reciprocal deposits | 114,049 | 9.1 | % | 143,221 | 11.9 | % | (29,172 | ) | (20.4 | %) | ||||||||||||||
| Savings accounts | 130,432 | 10.4 | % | 134,887 | 11.2 | % | (4,455 | ) | (3.3 | %) | ||||||||||||||
| Total NOW, money market, reciprocal and savings | 586,645 | 46.8 | % | 500,281 | 41.5 | % | 86,364 | 17.3 | % | |||||||||||||||
| Certificates of deposit of $250K or more | 70,113 | 5.6 | % | 78,454 | 6.5 | % | (8,341 | ) | (10.6 | %) | ||||||||||||||
| Brokered certificates of deposit (1) | 98,754 | 7.9 | % | 79,320 | 6.6 | % | 19,434 | 24.5 | % | |||||||||||||||
| Listing service deposits (1) | 35,813 | 2.9 | % | 66,411 | 5.5 | % | (30,598 | ) | (46.1 | %) | ||||||||||||||
| Certificates of deposit less than $250K | 171,938 | 13.7 | % | 205,294 | 17.1 | % | (33,356 | ) | (16.2 | %) | ||||||||||||||
| Total certificates of deposit | 376,618 | 30.1 | % | 429,479 | 35.7 | % | (52,861 | ) | (12.3 | %) | ||||||||||||||
| Total interest-bearing deposits | 963,263 | 76.9 | % | 929,760 | 77.2 | % | 33,503 | 3.6 | % | |||||||||||||||
| Total deposits | $ | 1,252,412 | 100.0 | % | $ | 1,204,716 | 100.0 | % | $ | 47,696 | 4.0 | % |
(1)
As of December 31, 2022 and 2021, there were $13.6 million and $29.0 million, respectively, in individual listing service deposits amounting to $250,000 or more. All brokered certificates of deposit individually amounted to less than $250,000.
When wholesale funding is necessary to complement the Company's core deposit base, management determines which source is best suited to address both liquidity risk and interest rate risk in line with management objectives. The Company’s Interest Rate Risk Policy imposes limitations on overall wholesale funding and noncore funding reliance. The overall reliance on wholesale funding and noncore funding were within those policy limitations as of December 31, 2022 and 2021. The Management Asset/Liability Committee generally meets on a bi-weekly basis to review funding needs, if any, and to ensure the Company operates within the approved limitations.
Advances from FHLBNY. The Bank had outstanding borrowings at December 31, 2022 and 2021 of $517.4 million and $106.3 million, respectively. These borrowings are in the form of advances from the FHLBNY.
Warehouse Lines of Credit. At December 31, 2021, Mortgage World had maintained two warehouse lines of credit with financial institutions for the purpose of funding the origination and sale of residential mortgages. At December 31, 2021, Mortgage World utilized $15.1 million for funding of mortgage loans held for sale and had unused lines of credit of $14.9 million. At December 31, 2022, there was no remaining balance on such lines of credit. During the first quarter of 2022, Mortgage World became a division of the Bank and the Bank began funding these loans. At December 31, 2022, there was one warehouse line of credit with an unused commitment of $10.0 million. This line of credit was terminated on February 7, 2023. The other warehouse line of credit was terminated on March 31, 2022.
Stockholders’ Equity. The Company’s consolidated stockholders’ equity increased $303.4 million, or 160.3%, to $492.7 million at December 31, 2022, from $189.3 million at December 31, 2021. This increase in stockholders’ equity was largely attributable to the $225.0 million issuance of Preferred Stock to the Treasury pursuant to its ECIP and the $118.0 million received as a result of the sale of common stock in the conversion of the mutual holding company to a stock company.
58
Comparison of Results of Operations for the Years Ended December 31, 2022 and 2021
The discussion of the Company’s results of operations for the years ended December 31, 2022 and 2021 are presented below. The results of operations for periods may not be indicative of future results.
Ponce Financial Group, Inc., as the successor by merger with PDL Community Bancorp Consolidated
The following table presents the results of operations for the periods indicated:
| For the Years Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Dollars | Percent | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Interest and dividend income | $ | 82,752 | $ | 67,098 | $ | 15,654 | 23.3 | % | ||||||||
| Interest expense | 16,149 | 8,252 | 7,897 | 95.7 | % | |||||||||||
| Net interest income | 66,603 | 58,846 | 7,757 | 13.2 | % | |||||||||||
| Provision for loan losses | 24,046 | 2,717 | 21,329 | 785.0 | % | |||||||||||
| Net interest income after provision for loan losses | 42,557 | 56,129 | (13,572 | ) | (24.2 | %) | ||||||||||
| Non-interest income | 6,419 | 34,637 | (28,218 | ) | (81.5 | %) | ||||||||||
| Non-interest expense | 85,822 | 57,142 | 28,680 | 50.2 | % | |||||||||||
| (Loss) income before income taxes | (36,846 | ) | 33,624 | (70,470 | ) | (209.6 | %) | |||||||||
| (Benefit) provision for income taxes | (6,845 | ) | 8,209 | (15,054 | ) | (183.4 | %) | |||||||||
| Net (loss) income | $ | (30,001 | ) | $ | 25,415 | $ | (55,416 | ) | (218.0 | %) | ||||||
| (Loss) earnings per share: | ||||||||||||||||
| Basic | $ | (1.32 | ) | $ | 1.52 | $ | (2.84 | ) | (187.1 | %) | ||||||
| Diluted | $ | (1.32 | ) | $ | 1.51 | $ | (2.83 | ) | (187.4 | %) |
Net (Loss) Income. Net loss for the year ended December 31, 2022 was ($30.0) million compared to net income of $25.4 million for the year ended December 31, 2021. Loss per basic share and diluted share was ($1.32) for the year ended December 31, 2022 compared to earnings per basic share of $1.52 and earnings per diluted share of $1.51 for the year ended December 31, 2021. This variance was largely due to charges related to Grain and a contribution to the Ponce De Leon Foundation this year, gains on property sales last year versus a loss on equipment sale this year, higher compensation and occupancy expenses and a reduction on the income on sale of mortgage loans.
Interest and Dividend Income. Interest and dividend income increased $15.7 million, or 23.3%, to $82.8 million for the year ended December 31, 2022 from $67.1 million for the year ended December 31, 2021. Interest income on loans receivable, which is the Bank’s primary source of income, increased $4.3 million, or 6.6% to $69.9 million for the year ended December 31, 2022 from $65.5 million for the year ended December 31, 2021. Interest and dividend income on securities, FHLBNY stock and deposits due from banks increased $11.3 million, or 722.9%, to $12.9 million for the year ended December 31, 2022 from $1.6 million for the year ended December 31, 2021.
The following table presents interest income on loans receivable for the periods indicated:
| For the Years Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | Percent | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| 1-4 Family residential | $ | 21,406 | $ | 20,650 | $ | 756 | 3.7 | % | ||||||||
| Multifamily residential | 17,696 | 14,472 | 3,224 | 22.3 | % | |||||||||||
| Nonresidential properties | 11,963 | 9,743 | 2,220 | 22.8 | % | |||||||||||
| Construction and land | 10,443 | 8,256 | 2,187 | 26.5 | % | |||||||||||
| Business loans | 4,860 | 9,444 | (4,584 | ) | (48.5 | %) | ||||||||||
| Consumer loans | 3,497 | 2,967 | 530 | 17.9 | % | |||||||||||
| Total interest income on loans receivable | $ | 69,865 | $ | 65,532 | $ | 4,333 | 6.6 | % |
The following table presents interest and dividend income on securities and FHLBNY stock and deposits due from banks for the periods indicated:
59
| For the Years Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | Percent | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Interest on deposits due from banks | $ | 713 | $ | 20 | $ | 693 | 3,465.0 | % | ||||||||
| Interest on securities | 11,709 | 1,267 | 10,442 | 824.2 | % | |||||||||||
| Dividend on FHLBNY stock | 465 | 279 | 186 | 66.7 | % | |||||||||||
| Total interest and dividend income | $ | 12,887 | $ | 1,566 | $ | 11,321 | 722.9 | % |
Interest Expense. Interest expense increased $7.9 million, or 95.7%, to $16.1 million for the year ended December 31, 2022 from $8.3 million for the year ended December 31, 2021, primarily due to lower market interest rates.
| For the Years Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | Percent | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Certificates of deposit | $ | 3,477 | $ | 4,244 | $ | (767 | ) | (18.1 | %) | |||||||
| Money market | 6,275 | 1,168 | 5,107 | 437.2 | % | |||||||||||
| Savings | 128 | 146 | (18 | ) | (12.3 | %) | ||||||||||
| NOW/IOLA | 65 | 109 | (44 | ) | (40.4 | %) | ||||||||||
| Advance payments by borrowers | 5 | 4 | 1 | 25.0 | % | |||||||||||
| Borrowings | 6,199 | 2,581 | 3,618 | 140.2 | % | |||||||||||
| Total interest expense | $ | 16,149 | $ | 8,252 | $ | 7,897 | 95.7 | % |
Net Interest Income. Net interest income increased $7.8 million, or 13.2%, to $66.6 million for the year ended December 31, 2022 from $58.8 million for the year ended December 31, 2021. The $7.8 million increase in net interest income for the year ended December 31, 2022 compared to the year ended December 31, 2021 was attributable to an increase of $15.7 million in interest and dividend income primarily due to increases in average loans receivable and interest and dividend on securities and FHLBNY stock and deposits due from banks, offset by an increase of $7.9 million in interest expense due primarily to a higher average cost of funds on interest bearing liabilities.
Net interest rate spread decreased by 63 basis point to 3.27% for the year ended December 31, 2022 from 3.90% for the year ended December 31, 2021. The decrease in the net interest rate spread for the year ended December 31, 2022 compared to the year ended December 31, 2021 was primarily due to an increase in the average rates paid on interest-bearing liabilities of 59 basis points to 1.39% for the year ended December 31, 2022 from 0.80% for the year ended December 31, 2021 and a decrease in the average yields on interest-earning assets of 4 basis points to 4.66% for the year ended December 31, 2022 from 4.70% for the year ended December 31, 2021.
Net interest margin increased 38 basis points for the year ended December 31, 2022, to 3.75% from 4.13% for the year ended December 31, 2021, reflecting an increase in interest and the decrease in amortization of fee income from our PPP lending offset by our organic loan growth.
The Federal Reserve raised the target range for the federal funds rate by 25 basis points to 4.50%-4.75% during its January 31, 2023 to February 1, 2023 meeting, the eighth consecutive rate hike since March 2022, and pushing borrowing costs to the highest level since 2007. The Federal Reserve has signaled that there will likely be additional federal funds interest rate increases. The recent increase and the anticipated increases are in response to inflation rising at a rate not seen in over 40 years. Because of this rising rate environment, the speed with which it is anticipated to be implemented, the significant competitive pressures in our markets and the potential negative impact of these factors on our deposit and loan pricing, our net interest margin may be negatively impacted. Our net interest income may also be negatively impacted if the demand for loans decreases due to the rate increases, alone or in tandem with the concurrent inflationary pressures. We may be negatively impacted if we are unable to appropriately time adjustments to our funding costs and the rates we earn on our loans. The Bank believes it is well positioned to withstand this rising interest rate environment in the near term as it is asset sensitive.
60
Non-Interest Income. Non-interest income decreased $28.2 million, or 81.5%, to $6.4 million for the year ended December 31, 2022 from $34.6 million for the year ended December 31, 2021.
The following table presents non-interest income for the periods indicated:
| For the Years Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | Percent | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Service charges and fees | $ | 1,830 | $ | 1,657 | $ | 173 | 10.4 | % | ||||||||
| Brokerage commissions | 1,020 | 1,324 | (304 | ) | (23.0 | %) | ||||||||||
| Late and prepayment charges | 623 | 1,207 | (584 | ) | (48.4 | %) | ||||||||||
| Income on sale of mortgage loans | 741 | 5,265 | (4,524 | ) | (85.9 | %) | ||||||||||
| Loan origination | 1,286 | 3,021 | (1,735 | ) | (57.4 | %) | ||||||||||
| (Loss) gain on sale of premises and equipment | (436 | ) | 20,270 | (20,706 | ) | (102.2 | %) | |||||||||
| Other | 1,355 | 1,893 | (538 | ) | (28.4 | %) | ||||||||||
| Total non-interest income | $ | 6,419 | $ | 34,637 | $ | (28,218 | ) | (81.5 | %) |
Non-Interest Expense. Non-interest expense increased $28.7 million, or 50.2%, to $85.8 million for the year ended December 31, 2022 from $57.1 million for the year ended December 31, 2021. The increase was primarily due to an aggregate $16.9 million write-off and write-down related to the Grain Receivable, net of recoveries, $1.0 million write-off of the Company's investment in Grain, $5.0 million contribution to the Ponce De Leon Foundation and an increase of $4.7 million in compensation and benefits related to new hires and a reduction of nonrecurring expense amortization related to PPP loans.
The following table presents non-interest expense for the periods indicated:
| For the Years Ended December 31, | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | Percent | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Compensation and benefits | $ | 27,914 | $ | 23,262 | $ | 4,652 | 20.0 | % | ||||||||
| Occupancy and equipment | 13,968 | 11,328 | 2,640 | 23.3 | % | |||||||||||
| Data processing expenses | 3,779 | 3,015 | 764 | 25.3 | % | |||||||||||
| Direct loan expenses | 2,487 | 3,888 | (1,401 | ) | (36.0 | %) | ||||||||||
| Insurance and surety bond premiums | 870 | 585 | 285 | 48.7 | % | |||||||||||
| Office supplies, telephone and postage | 1,555 | 2,054 | (499 | ) | (24.3 | %) | ||||||||||
| Professional fees | 5,904 | 7,629 | (1,725 | ) | (22.6 | %) | ||||||||||
| Contribution to the Ponce De Leon Foundation | 4,995 | — | 4,995 | — | % | |||||||||||
| Grain write-off and write-down | 17,940 | — | 17,940 | — | % | |||||||||||
| Marketing and promotional expenses | 593 | 206 | 387 | 187.9 | % | |||||||||||
| Directors fees | 368 | 285 | 83 | 29.1 | % | |||||||||||
| Regulatory assessment | 337 | 323 | 14 | 4.3 | % | |||||||||||
| Other operating expenses | 5,112 | 4,567 | 545 | 11.9 | % | |||||||||||
| Total non-interest expense | $ | 85,822 | $ | 57,142 | $ | 28,680 | 50.2 | % |
Income Tax Provision. The Company had a benefit for income taxes of ($6.8) million for the year ended December 31, 2022 compared to a provision for income taxes of $8.2 million for the year ended December 31, 2021, resulting in effective tax rates of 18.6% and 24.4%, respectively. The decrease in the effective tax rate is attributable to an increase of $5.6 million in the valuation allowance related to the unused non-deductible portion of the remaining charitable contribution deduction.
61
Average Balance Sheets
The following table sets forth average outstanding balances, average yields and rates, and certain other information for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. Average balances are derived from average daily balances. Non-accrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense.
| For the Years Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||||||||||
| Average | Average | |||||||||||||||||||||||
| Outstanding | Average | Outstanding | Average | |||||||||||||||||||||
| Balance | Interest | Yield/Rate | Balance | Interest | Yield/Rate (1) | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||
| Loans (1) | $ | 1,375,723 | 69,865 | 5.08 | % | $ | 1,312,505 | $ | 65,532 | 4.99 | % | |||||||||||||
| Securities (2) | 357,446 | 11,709 | 3.28 | % | 62,908 | 1,267 | 2.01 | % | ||||||||||||||||
| Other (3) | 44,160 | 1,178 | 2.67 | % | 51,156 | 299 | 0.58 | % | ||||||||||||||||
| Total interest-earning assets | 1,777,329 | 82,752 | 4.66 | % | 1,426,569 | 67,098 | 4.70 | % | ||||||||||||||||
| Non-interest-earning assets | 164,324 | 89,152 | ||||||||||||||||||||||
| Total assets | $ | 1,941,653 | $ | 1,515,721 | ||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||
| NOW/IOLA | $ | 30,151 | $ | 65 | 0.22 | % | $ | 30,851 | $ | 109 | 0.35 | % | ||||||||||||
| Money market | 393,555 | 6,275 | 1.59 | % | 310,611 | 1,168 | 0.38 | % | ||||||||||||||||
| Savings | 138,137 | 128 | 0.09 | % | 133,244 | 146 | 0.11 | % | ||||||||||||||||
| Certificates of deposit | 382,022 | 3,477 | 0.91 | % | 430,164 | 4,244 | 0.99 | % | ||||||||||||||||
| Total deposits | 943,865 | 9,945 | 1.05 | % | 904,870 | 5,667 | 0.63 | % | ||||||||||||||||
| Advance payments by borrowers | 11,514 | 5 | 0.04 | % | 10,106 | 4 | 0.04 | % | ||||||||||||||||
| Borrowings | 206,969 | 6,199 | 3.00 | % | 121,319 | 2,581 | 2.13 | % | ||||||||||||||||
| Total interest-bearing liabilities | 1,162,348 | 16,149 | 1.39 | % | 1,036,295 | 8,252 | 0.80 | % | ||||||||||||||||
| Non-interest-bearing liabilities: | ||||||||||||||||||||||||
| Non-interest-bearing demand | 344,505 | — | 287,008 | — | ||||||||||||||||||||
| Other non-interest-bearing liabilities | 33,225 | — | 17,763 | — | ||||||||||||||||||||
| Total non-interest-bearing liabilities | 377,730 | — | 304,771 | — | ||||||||||||||||||||
| Total liabilities | 1,540,078 | 16,149 | 1,341,066 | 8,252 | ||||||||||||||||||||
| Total equity | 401,575 | 174,655 | ||||||||||||||||||||||
| Total liabilities and total equity | $ | 1,941,653 | 1.39 | % | $ | 1,515,721 | 0.80 | % | ||||||||||||||||
| Net interest income | $ | 66,603 | $ | 58,846 | ||||||||||||||||||||
| Net interest rate spread (4) | 3.27 | % | 3.90 | % | ||||||||||||||||||||
| Net interest-earning assets (5) | $ | 614,981 | $ | 390,274 | ||||||||||||||||||||
| Net interest margin (6) | 3.75 | % | 4.13 | % | ||||||||||||||||||||
| Average interest-earning assets to interest-bearing liabilities | 152.91 | % | 137.66 | % |
(1)
Loans include loans and mortgage loans held for sale, at fair value.
(2)
Securities include available-for-sale securities and held-to-maturity securities.
(3)
Includes FHLBNY demand account and FHLBNY stock dividends.
(4)
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.
(5)
Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(6)
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 the Company’s net interest income for the periods indicated. The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.
| For the Years Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 vs. 2021 | ||||||||||||
| Increase (Decrease) Due to | Total Increase | |||||||||||
| Volume | Rate | (Decrease) | ||||||||||
| (In thousands) | ||||||||||||
| Interest-earning assets: | ||||||||||||
| Loans (1) | $ | 3,156 | $ | 1,177 | $ | 4,333 | ||||||
| Securities (2) | 5,932 | 4,510 | 10,442 | |||||||||
| Other | (41 | ) | 920 | 879 | ||||||||
| Total interest-earning assets | 9,047 | 6,607 | 15,654 | |||||||||
| Interest-bearing liabilities: | ||||||||||||
| NOW/IOLA | (2 | ) | (42 | ) | (44 | ) | ||||||
| Money market | 312 | 4,795 | 5,107 | |||||||||
| Savings | 5 | (23 | ) | (18 | ) | |||||||
| Certificates of deposit | (475 | ) | (292 | ) | (767 | ) | ||||||
| Total deposits | (160 | ) | 4,438 | 4,278 | ||||||||
| Borrowings | 1,822 | 1,796 | 3,618 | |||||||||
| Total interest-bearing liabilities | 1,662 | 6,234 | 7,896 | |||||||||
| Change in net interest income | $ | 7,385 | $ | 373 | $ | 7,758 |
(1)
Loans include loans and mortgage loans held for sale, at fair value.
(2)
Securities include available-for-sale securities and held-to-maturity securities.
63
Management of Market Risk
General. The most significant form of market risk is interest rate risk because, as a financial institution, the majority of the Bank’s assets and liabilities are sensitive to changes in interest rates. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of its financial condition and results of operations to changes in market interest rates. The Bank’s Asset/Liability Management Committee is responsible for evaluating the interest rate risk inherent in the Bank’s assets and liabilities, for determining the level of risk that is appropriate, given the business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with policies and guidelines approved by the Board of Directors. The Bank currently utilizes a third-party modeling solution that is prepared on a quarterly basis, to evaluate its sensitivity to changing interest rates, given the Bank’s business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors.
The Bank does not engage in hedging activities, such as engaging in futures, options or swap transactions, or investing in high-risk mortgage derivatives, such as collateralized mortgage obligation residual interests, real estate mortgage investment conduit residual interests or stripped mortgage backed securities. Mortgage World did not engage in hedging activities to cover the risks of interest rate movements while it held mortgages for sale. The then low mortgage interest rates and their limited volatility had effectively mitigated such risks.
Net Interest Income Simulation Models. Management utilizes a respected, sophisticated third party designed asset liability modeling software that measures the Bank’s earnings through simulation modeling. Earning assets, interest-bearing liabilities and off-balance sheet financial instruments are combined with forecasts of interest rates for the next 12 months and are combined with other factors in order to produce various earnings simulations over that same 12-month period. To limit interest rate risk, the Bank has policy guidelines for earnings risk which seek to limit the variance of net interest income in both gradual and instantaneous changes to interest rates. As of December 31, 2022, in the event of an instantaneous upward and downward change in rates from management's interest rate forecast over the next twelve months, assuming a static balance sheet, the following estimated changes are calculated:
| Net Interest Income | Year 1 Change | |||||
|---|---|---|---|---|---|---|
| Rate Shift (1) | Year 1 Forecast | from Level | ||||
| (Dollars in thousands) | ||||||
| +400 | $ | 61,821 | (7.07%) | |||
| +300 | 63,049 | (5.22%) | ||||
| +200 | 64,168 | (3.54%) | ||||
| +100 | 65,376 | (1.72%) | ||||
| Level | 66,521 | — % | ||||
| -100 | 68,213 | 2.54% |
(1)
Assumes an instantaneous uniform change in interest rates at all maturities.
Although an instantaneous and severe shift in interest rates was used in this analysis to provide an estimate of exposure under these scenarios, management believes that a gradual shift in interest rates would have a more modest impact. Further, the earnings simulation model does not take into account factors such as future balance sheet growth, changes in product mix, changes in yield curve relationships, and changing product spreads that could alter any potential adverse impact of changes in interest rates.
The behavior of the deposit portfolio in the baseline forecast and in alternate interest rate scenarios set out in the table above is a key assumption in the projected estimates of net interest income. The projected impact on net interest income in the table above assumes no change in deposit portfolio size or mix from the baseline forecast in alternative rate environments. In higher rate scenarios, any customer activity resulting in the replacement of low-cost or noninterest-bearing deposits with higher-yielding deposits or market-based funding would reduce the benefit in those scenarios.
At December 31, 2022, the earnings simulation model indicated that the Bank was in compliance with the Board of Directors approved Interest Rate Risk Policy.
Economic Value of Equity Model. While earnings simulation modeling attempts to determine the impact of a changing rate environment to net interest income, the Economic Value of Equity Model (“EVE”) measures estimated changes to the economic values of assets, liabilities and off-balance sheet items as a result of interest rate changes. Economic values are determined by discounting expected cash flows from assets, liabilities and off-balance sheet items, which establishes a base case EVE. Rates are then shocked as prescribed by the Interest Rate Risk Policy to measure the sensitivity in EVE values for each of those shocked rate scenarios versus the base case. The Interest Rate Risk Policy sets limits for those sensitivities. At December 31, 2022, the EVE modeling calculated the following estimated changes in EVE due to instantaneous upward and downward changes in rates:
64
| EVE as a Percentage of Present | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Value of Assets (3) | ||||||||||||||||||||
| Estimated Increase (Decrease) in | Increase | |||||||||||||||||||
| Change in Interest | Estimated | EVE | EVE | (Decrease) | ||||||||||||||||
| Rates (basis points) (1) | EVE (2) | Amount | Percent | Ratio (4) | (basis points) | |||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| +400 | $ | 406,087 | $ | (77,816 | ) | (16.08 | %) | 19.67 | % | (1,608 | ) | |||||||||
| +300 | 425,907 | (57,996 | ) | (11.99 | %) | 20.17 | % | (1,199 | ) | |||||||||||
| +200 | 445,802 | (38,101 | ) | (7.87 | %) | 20.63 | % | (787 | ) | |||||||||||
| +100 | 465,702 | (18,201 | ) | (3.76 | %) | 21.08 | % | (376 | ) | |||||||||||
| Level | 483,903 | — | — | % | 21.43 | % | — | |||||||||||||
| -100 | 526,663 | 42,760 | 8.84 | % | 22.56 | % | 884 |
(1)
Assumes an instantaneous uniform change in interest rates at all maturities.
(2)
EVE is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.
(3)
Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.
(4)
EVE Ratio represents EVE divided by the present value of assets.
Although an instantaneous and severe shift in interest rates was used in this analysis to provide an estimate of exposure under these scenarios, management believes that a gradual shift in interest rates would have a more modest impact. Since EVE measures the discounted present value of cash flows over the estimated lives of instruments, the change in EVE does not directly correlate to the degree that earnings would be impacted over a shorter time horizon (i.e., the current year). Further, EVE does not take into account factors such as future balance sheet growth, changes in product mix, changes in yield curve relationships and changing product spreads that could alter the adverse impact of changes in interest rates.
At December 31, 2022, the EVE model indicated that the Bank was in compliance with the Board of Directors approved Interest Rate Risk Policy.
Most Likely Earnings Simulation Models. Management also analyzes a most-likely earnings simulation scenario that projects the expected change in rates based on a forward yield curve adopted by management using expected balance sheet volumes forecasted by management. Separate growth assumptions are developed for loans, investments, deposits, etc. Other interest rate scenarios analyzed by management may include delayed rate shocks, yield curve steepening or flattening, or other variations in rate movements to further analyze or stress the balance sheet under various interest rate scenarios. Each scenario is evaluated by management and weighted to determine the most likely result. These processes assist management to better anticipate financial results and, as a result, management may determine the need to review other operating strategies and tactics which might enhance results or better position the balance sheet to reduce interest rate risk going forward.
Each of the above analyses may not, on its own, be an accurate indicator of how net interest income will be affected by changes in interest rates. Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market interest rates. Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage loans, have features (generally referred to as interest rate caps and floors) which limit changes in interest rates. Prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the maturity of certain instruments. The ability of many borrowers to service their debts also may decrease during periods of rising interest rates. The Asset/Liability Committee reviews each of the above interest rate sensitivity analyses along with several different interest rate scenarios as part of its responsibility to provide a satisfactory, consistent level of profitability within the framework of established liquidity, loan, investment, borrowing and capital policies.
Management's model governance, model implementation and model validation processes and controls are subject to review in the Bank’s regulatory examinations to ensure they are in compliance with the most recent regulatory guidelines and industry and regulatory practices. Management utilizes a respected, sophisticated third party designed asset liability modeling software to help ensure implementation of management's assumptions into the model are processed as intended in a robust manner. That said, there are numerous assumptions regarding financial instrument behaviors that are integrated into the model. The assumptions are formulated by combining observations gleaned from the Bank’s historical studies of financial instruments and the best estimations of how, if at all, these instruments may behave in the future given changes in economic conditions, technology, etc. These assumptions may prove to be
65
inaccurate. Additionally, given the large number of assumptions built into Bank’s asset liability modeling software, it is difficult, at best, to compare its results to other banks.
The Asset/Liability Management Committee may determine that the Company should over time become more or less asset or liability sensitive depending on the underlying balance sheet circumstances and its conclusions regarding interest rate fluctuations in future periods. The historically low benchmark federal funds interest rate of the last several years implemented in response the turmoil resulting from COVID-19 pandemic has ended. The Federal Reserve Board increased the benchmark federal funds interest rate by 25 basis points its January 31, 2023 to February 1, 2023 meeting. The Federal Reserve Board has signaled that there will likely be additional federal funds interest rate increases. The recent increase and the anticipated increases are in response to inflation rising at a rate not seen in over 40 years. Because of this rising rate environment, the speed with which it is anticipated to be implemented, the significant competitive pressures in our markets and the potential negative impact of these factors on our deposit and loan pricing, our net interest margin may be negatively impacted. Our net interest income may also be negatively impacted if the demand for loans decreases due to the rate increases, alone or in tandem with the concurrent inflationary pressures. We may be negatively impacted if we are unable to appropriately time adjustments to our funding costs and the rates we earn on our loans. The Bank believes it is well positioned to withstand this rising interest rate environment in the near term as it is asset sensitive.
GAP Analysis. In addition, management analyzes interest rate sensitivity by monitoring the Bank’s interest rate sensitivity "gap." The interest rate sensitivity gap is the difference between the amount of interest-earning assets maturing or repricing within a specific time period and the amount of interest bearing-liabilities maturing or repricing within that same time period. A gap is considered positive when the amount of interest rate sensitive assets maturing or repricing during a period exceeds the amount of interest rate sensitive liabilities maturing or repricing during the same period, and a gap is considered negative when the amount of interest rate sensitive liabilities maturing or repricing during a period exceeds the amount of interest rate sensitive assets maturing or repricing during the same period.
The following table sets forth the Company’s interest-earning assets and its interest-bearing liabilities at December 31, 2022, which are anticipated to reprice or mature in each of the future time periods shown based upon certain assumptions. The amounts of assets and liabilities shown which reprice or mature during a particular period were determined in accordance with the earlier of term to repricing or the contractual maturity of the asset or liability. The table sets forth an approximation of the projected repricing of assets and liabilities at December 31, 2022, on the basis of contractual maturities, anticipated prepayments and scheduled rate adjustments. The loan amounts in the table reflect principal balances expected to be redeployed and/or repriced as a result of contractual amortization and as a result of contractual rate adjustments on adjustable-rate loans.
| December 31, 2022 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Time to Repricing | |||||||||||||||||||||||||||||||||||
| Zero to 90 Days | Zero to 180 Days | Zero Days to One Year | Zero Days to Two Years | Zero Days to Five Years | Five Years Plus | Total Earning Assets & Costing Liabilities | Non Earning Assets & Non Costing Liabilities | Total | |||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 20,286 | $ | 20,286 | $ | 20,286 | $ | 20,286 | $ | 20,286 | $ | — | $ | 20,286 | $ | 34,074 | $ | 54,360 | |||||||||||||||||
| Securities (1) | 21,817 | 56,680 | 87,373 | 185,290 | 442,280 | 224,760 | 667,040 | (26,715 | ) | 640,325 | |||||||||||||||||||||||||
| Placements with banks | 1,494 | 1,494 | 1,494 | 1,494 | 1,494 | — | 1,494 | — | 1,494 | ||||||||||||||||||||||||||
| Net loans (includes LHFS) | 146,397 | 239,265 | 372,573 | 560,220 | 1,400,720 | 111,402 | 1,512,122 | (17,016 | ) | 1,495,106 | |||||||||||||||||||||||||
| FHLBNY stock | 24,665 | 24,665 | 24,665 | 24,665 | 24,665 | — | 24,665 | (4 | ) | 24,661 | |||||||||||||||||||||||||
| Other assets | — | — | — | — | — | — | — | 96,043 | 96,043 | ||||||||||||||||||||||||||
| Total | $ | 214,659 | $ | 342,390 | $ | 506,391 | $ | 791,955 | $ | 1,889,445 | $ | 336,162 | $ | 2,225,607 | $ | 86,382 | $ | 2,311,989 | |||||||||||||||||
| Liabilities: | |||||||||||||||||||||||||||||||||||
| Non-maturity deposits | $ | 31,380 | $ | 62,760 | $ | 125,520 | $ | 251,041 | $ | 558,631 | $ | 73,985 | $ | 632,616 | $ | 243,178 | $ | 875,794 | |||||||||||||||||
| Certificates of deposit | 59,736 | 103,461 | 196,339 | 245,796 | 376,618 | — | 376,618 | — | 376,618 | ||||||||||||||||||||||||||
| Other liabilities | 159,600 | 177,375 | 184,375 | 234,375 | 467,375 | 50,000 | 517,375 | 49,502 | 566,877 | ||||||||||||||||||||||||||
| Total liabilities | 250,716 | 343,596 | 506,234 | 731,212 | 1,402,624 | 123,985 | 1,526,609 | 292,680 | 1,819,289 | ||||||||||||||||||||||||||
| Capital | — | — | — | — | — | — | — | 492,700 | 492,700 | ||||||||||||||||||||||||||
| Total liabilities and capital | $ | 250,716 | $ | 343,596 | $ | 506,234 | $ | 731,212 | $ | 1,402,624 | $ | 123,985 | $ | 1,526,609 | $ | 785,380 | $ | 2,311,989 | |||||||||||||||||
| Asset/liability gap | $ | (36,057 | ) | $ | (1,206 | ) | $ | 157 | $ | 60,743 | $ | 486,821 | $ | 212,177 | $ | 698,998 | |||||||||||||||||||
| Gap/assets ratio | 85.62 | % | 99.65 | % | 100.03 | % | 108.31 | % | 134.71 | % | 271.13 | % | 145.79 | % |
(1)
Includes available-for-sale securities and held-to-maturity securities.
The following table sets forth the Company’s interest-earning assets and its interest-bearing liabilities at December 31, 2021, which are anticipated to reprice or mature in each of the future time periods shown based upon certain assumptions. The amounts of assets and liabilities shown which reprice or mature during a particular period were determined in accordance with the earlier of term to repricing or the contractual maturity of the asset or liability. The table sets forth an approximation of the projected repricing of assets and liabilities at December 31, 2021, on the basis of contractual maturities, anticipated prepayments and scheduled rate adjustments.
66
The loan amounts in the table reflect principal balances expected to be redeployed and/or repriced as a result of contractual amortization and as a result of contractual rate adjustments on adjustable-rate loans.
| December 31, 2021 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Time to Repricing | |||||||||||||||||||||||||||||||||||
| Zero to 90 Days | Zero to 180 Days | Zero Days to One Year | Zero Days to Two Years | Zero Days to Five Years | Five Years Plus | Total Earning Assets & Costing Liabilities | Non Earning Assets & Non Costing Liabilities | Total | |||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-bearing deposits in banks | $ | 153,894 | $ | 153,894 | $ | 153,894 | $ | 153,894 | $ | 153,894 | $ | — | $ | 153,894 | $ | — | $ | 153,894 | |||||||||||||||||
| Securities (1) | 4,993 | 8,939 | 16,365 | 33,316 | 79,592 | 36,678 | 116,270 | (1,990 | ) | 114,280 | |||||||||||||||||||||||||
| Placement with banks | 2,490 | 2,490 | 2,490 | 2,490 | 2,490 | — | 2,490 | — | 2,490 | ||||||||||||||||||||||||||
| Net loans (includes LHFS) | 166,991 | 276,112 | 446,737 | 670,281 | 1,249,032 | 60,472 | 1,309,504 | 11,410 | 1,320,914 | ||||||||||||||||||||||||||
| FHLBNY stock | 6,005 | 6,005 | 6,005 | 6,005 | 6,005 | — | 6,005 | (4 | ) | 6,001 | |||||||||||||||||||||||||
| Other assets | — | — | — | — | — | — | — | 55,931 | 55,931 | ||||||||||||||||||||||||||
| Total | $ | 334,373 | $ | 447,440 | $ | 625,491 | $ | 865,986 | $ | 1,491,013 | $ | 97,150 | $ | 1,588,163 | $ | 65,347 | $ | 1,653,510 | |||||||||||||||||
| Liabilities: | |||||||||||||||||||||||||||||||||||
| Non-maturity deposits | $ | 17,858 | $ | 35,716 | $ | 71,433 | $ | 142,867 | $ | 310,403 | $ | 71,224 | 381,627 | $ | 393,610 | $ | 775,237 | ||||||||||||||||||
| Certificates of deposit | 73,838 | 143,956 | 255,074 | 303,917 | 425,479 | 4,000 | 429,479 | — | 429,479 | ||||||||||||||||||||||||||
| Other liabilities | 12,880 | 12,880 | 47,880 | 106,255 | 106,255 | — | 106,255 | 153,283 | 259,538 | ||||||||||||||||||||||||||
| Total liabilities | 104,576 | 192,552 | 374,387 | 553,039 | 842,137 | 75,224 | 917,361 | 546,893 | 1,464,254 | ||||||||||||||||||||||||||
| Capital | — | — | — | — | — | — | — | 189,256 | 189,256 | ||||||||||||||||||||||||||
| Total liabilities and capital | $ | 104,576 | $ | 192,552 | $ | 374,387 | $ | 553,039 | $ | 842,137 | $ | 75,224 | $ | 917,361 | $ | 736,149 | $ | 1,653,510 | |||||||||||||||||
| Asset/liability gap | $ | 229,797 | $ | 254,888 | $ | 251,104 | $ | 312,947 | $ | 648,876 | $ | 21,926 | $ | 670,802 | |||||||||||||||||||||
| Gap/assets ratio | 319.74 | % | 232.37 | % | 167.07 | % | 156.59 | % | 177.05 | % | 129.15 | % | 173.12 | % |
(1)
Includes available-for-sale securities and held-to-maturity securities.
Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the net interest income and EVE tables presented assume that the composition of the interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the net interest income and EVE tables provide an indication of the interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on net interest income and EVE and will differ from actual results. Furthermore, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Additionally, certain assets, such as adjustable-rate loans, have features that restrict changes in interest rates both on a short-term basis and over the life of the asset.
In the event of changes in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the gap table.
Interest rate risk calculations also may not reflect the fair values of financial instruments. For example, decreases in market interest rates can increase the fair values of loans, deposits and borrowings.
67
Liquidity and Capital Resources
Liquidity describes the ability to meet the financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of the Company’s customers and to fund current and future planned expenditures. The primary sources of funds are deposits, principal and interest payments on loans and available-for-sale securities and proceeds from the sale of loans. The Bank also has access to borrow from the FHLBNY. At December 31, 2022 and 2021, the Bank had $517.4 million and $106.3 million, respectively, of term and overnight outstanding advances from the FHLBNY, and also had a guarantee from the FHLBNY through letters of credit of up to $21.5 million, both as of December 31, 2022 and 2021. At December 31, 2022 and 2021, there was eligible collateral of approximately $478.8 million and $362.3 million, respectively, in mortgage loans available to secure advances from the FHLBNY. The Bank also has two unsecured lines of credit totaling $90.0 million and $25.0 million with two correspondent banks, under which there was nothing outstanding at December 31, 2022 and 2021, respectively. The Bank did not have any outstanding securities sold under repurchase agreements with brokers as of December 31, 2022 and 2021. As of December 31, 2021, Mortgage World maintained two warehouse lines of credit with financial institutions for the purpose of funding the origination and sale of residential mortgage loans, with maximum credit lines of $30.0 million, of which $15.1 million was utilized, with $14.9 million remaining unused. As of December 31, 2022, Mortgage World was a division of the Bank and the Bank was funding these loans.
Although maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and competition. The most liquid assets are cash and interest-bearing deposits in banks. The levels of these assets are dependent on operating, financing, lending, and investing activities during any given period.
Net cash provided by operating activities was $9.8 million and $18.6 million for the years ended December 31, 2022 and 2021, respectively. Net cash used in investing activities, which consists primarily of disbursements for loan originations, purchases of new securities, and purchase of equipment offset by principal collections on loans, proceeds from maturing securities and pay downs on mortgage-backed securities, and proceeds from the sale of real estate was ($777.1) million and ($211.1) million for the years ended December 31, 2022 and 2021, respectively. Net cash provided by financing activities, consisting of issuance of Preferred Stock, activities in deposit accounts, advances, contribution to the Ponce De Leon Foundation and repurchase and sale of shares as treasury stock, was $667.7 million and $274.4 million for the years ended December 31, 2022 and 2021, respectively.
Based on the Company’s current assessment of the economic impact of rising interest rates, the Russia-Ukraine conflict and current global and regional market conditions on its borrowers, management has determined that these may be a detriment to borrowers’ ability to repay in the short-term and that the likelihood of long-term detrimental effects will depend significantly on the resolution of these factors and the resumption of normalized economic activities, a factor not yet determinable. The Bank’s management also took steps to enhance the Company’s liquidity position by increasing its on balance sheet cash and cash equivalents position in order to meet unforeseen liquidity events and to fund upcoming funding needs.
At December 31, 2022 and 2021, all regulatory capital requirements were met, resulting in the Company and the Bank being categorized as well capitalized at December 31, 2022 and 2021. Management is not aware of any conditions or events that would change this categorization.
Material Cash Requirements
Commitments. As a financial services provider, the Company routinely is a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. Although these contractual obligations represent the Company’s future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans originated. At December 31, 2022 and 2021, the Company had outstanding commitments to originate loans, and extend credit of $284.1 million and $220.5 million, respectively.
It is anticipated that the Company will have sufficient funds available to meet its current lending commitments. Certificates of deposits that are scheduled to mature in less than one year from December 31, 2022 totaled $196.3 million. Management expects that a substantial portion of the maturing time deposits will be renewed. However, if a substantial portion of these deposits are not retained, the Company may utilize FHLBNY advances, unsecured credit lines with correspondent banks, or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense.
Contractual Obligations. In the ordinary course of its operations, the Company enters into certain contractual obligations. Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities.
68
The following table summarizes our contractual obligations as of December 31, 2022 for the periods indicated below:
| For the Years Ending December 31, | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | 2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | ||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Operating leases | $ | 47,211 | $ | 3,785 | $ | 3,833 | $ | 3,635 | $ | 3,422 | $ | 3,495 | $ | 29,041 | ||||||||||||
| Vendor obligations (1) | 30,363 | 6,860 | 5,645 | 4,492 | 4,462 | 4,452 | 4,452 | |||||||||||||||||||
| Advances from FHLBNY | 511,375 | 178,375 | 50,000 | 50,000 | — | — | 233,000 | |||||||||||||||||||
| Certificates of deposit | 376,618 | 196,342 | 49,457 | 41,169 | 42,165 | 47,485 | — | |||||||||||||||||||
| Total contractual obligation | $ | 965,567 | $ | 385,362 | $ | 108,935 | $ | 99,296 | $ | 50,049 | $ | 55,432 | $ | 266,493 |
(1) Amounts are for data processing services and service implementation.
The obligations related to our uncertain tax positions, which are not considered material, have been excluded from the table above because of the uncertainty surrounding the timing and final amounts of settlement, if any.
Other Material Cash Requirements. In addition to contractual obligations, the Company’s material cash requirements also includes compensation and benefits expenses for its employees, which were $27.9 million the year ended December 31, 2022. The Company also has material cash requirements for occupancy and equipment expenses, excluding depreciation and amortization of $1.8 million, related to rental expenses, general maintenance and cleaning supplies, guard services, software licenses and other miscellaneous expenses, which were $12.1 million the year ended December 31, 2022.