Item 2. Management’s Discussion and Analysis
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
Statements contained in this report that are not historical facts may constitute forward-looking statements (within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended), which involve significant risks and uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of invoking these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the Company, are generally identifiable by the use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” “plan,” or similar expressions. The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain and actual results may differ from those predicted. The Company undertakes no obligation to update these forward-looking statements in the future.
The Company cautions readers of this report that a number of important factors could cause the Company’s actual results to differ materially from those expressed in forward-looking statements. Factors that could cause actual results to differ from those predicted and could affect the future prospects of the Company include, but are not limited to: (i) general economic conditions, including higher inflation, either nationally or in our market area, that are worse than expected; (ii) changes in the interest rate environment that reduce our interest margins, reduce the fair value of financial instruments or reduce the demand for our loan products; (iii) increased competitive pressures among financial services companies; (iv) changes in consumer spending, borrowing and savings habits; (v) changes in the quality and
34
Table of Contents
composition of our loan or investment portfolios and the adequacy of credit loss reserves; (vi) changes in real estate market values in our market area; (vii) decreased demand for loan products, deposit flows, competition, or decreased demand for financial services in our market area; (viii) major catastrophes such as earthquakes, floods or other natural or human disasters and pandemics or infectious disease outbreaks, the related disruption to local, regional and global economic activity and financial markets, and the impact that any of the foregoing may have on us and our customers and other constituencies; (ix) legislative or regulatory changes that adversely affect our business or changes in the monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury and the Federal Reserve Board; (x) technological changes that may be more difficult or expensive than expected; (xi) success or consummation of new business initiatives may be more difficult or expensive than expected; (xii) the inability to successfully integrate acquired businesses and financial institutions into our business operations; (xiii) adverse changes in the securities markets; (xiv) the impact of failures or disruptions in or breaches of the Company’s operational or security systems, data or infrastructure, or those of third parties, including as a result of cyberattacks or campaigns; (xv) the inability of third party service providers to perform; and (xvi) changes in accounting policies and practices, as may be adopted by bank regulatory agencies or the Financial Accounting Standards Board.
Critical Accounting Policies
We consider accounting policies involving significant judgements and assumptions by management that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies. We consider these accounting policies to be our crucial accounting policies. The judgements and assumptions we use are based on historical experience and other factors, which we believe to be reasonable under the circumstances. Actual results could differ from these judgements and estimates under different conditions, resulting in a change that could have a material impact on the carrying values of our assets and liabilities and our results of operations.
Balance Sheet Analysis
General
Total assets increased $166.1 million, or 9.4%, to $1.9 billion at June 30, 2024, from $1.8 billion at December 31, 2023. The increase in assets was primarily due to an increase in net loans of $121.5 million and an increase in cash and cash equivalents of $45.2 million.
Cash and cash equivalents increased $45.2 million, or 65.8%, to $113.9 million at June 30, 2024 from $68.7 million at December 31, 2023. The increase in cash and cash equivalents was a result of an increase in deposits of $163.8 million, partially offset by a decrease in borrowings of $17.0 million, an increase of $121.5 million in net loans, and stock repurchases of $2.4 million.
Equity securities decreased $102,000, or 0.6%, to $18.0 million at June 30, 2024 from $18.1 million at December 31, 2023. The decrease in equity securities was attributable to market depreciation of $102,000 due to market interest rate volatility during the six months ended June 30, 2024.
Securities held-to-maturity decreased $468,000, or 3.0%, to $15.4 million at June 30, 2024 from $15.9 million at December 31, 2023 due to $479,000 in maturities and pay-downs of various investment securities, partially offset by a decrease of $10,000 in the allowance for credit losses for held-to-maturity securities.
Loans, net of the allowance for credit losses, increased $121.5 million, or 7.7%, to $1.7 billion at June 30, 2024 from $1.6 billion at December 31, 2023. The increase in loans, net of the allowance for credit losses, was primarily due to loan originations of $364.7 million during the six months ended June 30, 2024, consisting primarily of $323.8 million in construction loans with respect to which approximately 34.0% of the funds were disbursed at loan closings, with the remaining funds to be disbursed over the terms of the construction loans. In addition, during the six months ended June 30, 2024, we originated $21.8 million in commercial and industrial loans, $14.0 million in non-residential loans, and $5.1 million in multi-family loans.
Loan originations during the six months ended June 30, 2024 resulted in a net increase of $110.5 million in construction loans, $9.4 million in non-residential loans, $2.4 million in commercial and industrial loans, $938,000 in
35
Table of Contents
multi-family loans, and $440,000 in consumer loans. The increase in our loan portfolio was partially offset by decreases of $1.3 million in mixed-use loans and $652,000 in residential loans, coupled with normal pay-downs and principal reductions.
The allowance for credit losses related to loans decreased to $4.9 million as of June 30, 2024 from $5.1 million as of December 31, 2023. The decrease in the allowance for credit losses related to loans was due to a credit to the provision for credit losses totaling $145,000 and charge-offs of $33,000.
Premises and equipment decreased $397,000, or 1.6%, to $25.1 million at June 30, 2024 from $25.5 million at December 31, 2023 primarily due to the depreciation of fixed assets.
Investments in Federal Home Loan Bank stock decreased $217,000, or 23.4%, to $712,000 at June 30, 2024 from $929,000 at December 31, 2023 due primarily to the mandatory redemption of Federal Home Loan Bank stock totaling $315,000 in connection with the maturity of $7.0 million in advances in 2024, offset by purchases of Federal Home Loan Bank stock totaling $98,000 due to the growth of our mortgage loan portfolio.
Bank owned life insurance (“BOLI”) increased $319,000, or 1.3%, to $25.4 million at June 30, 2024 from $25.1 million at December 31, 2023 due to increases in the BOLI cash value.
Accrued interest receivable increased $1.2 million, or 9.4%, to $13.5 million at June 30, 2024 from $12.3 million at December 31, 2023 due to an increase in the loan portfolio.
Foreclosed real estate was $1.5 million at both June 30, 2024 and December 31, 2023.
Right of use assets — operating decreased $280,000, or 6.1%, to $4.3 million at June 30, 2024 from $4.6 million at December 31, 2023, primarily due to amortization.
Other assets decreased $660,000, or 8.2%, to $7.4 million at June 30, 2024 from $8.0 million at December 31, 2023 due to a decrease in tax assets of $691,000 and a decrease in suspense accounts of $31,000, partially offset by an increase of $66,000 in prepaid expenses.
Total deposits increased $163.8 million, or 11.7%, to $1.6 billion at June 30, 2024 from $1.4 billion at December 31, 2023. The increase in deposits was primarily due to the Bank offering competitive interest rates to attract deposits. This resulted in a shift in deposits whereby certificates of deposit increased by $151.0 million, or 19.8%, and NOW/money market accounts increased by $75.0 million, or 51.8%, partially offset by decreases in savings account balances of $47.5 million, or 24.7%, and non-interest bearing demand deposits of $14.6 million, or 4.9%. Uninsured deposits decreased $17.0 million, or 4.9%, to approximately $327.8 million at June 30, 2024 from approximately $344.8 million at December 31, 2023.
Federal Home Loan Bank advances decreased $7.0 million, or 50.0%, to $7.0 million at June 30, 2024 from $14.0 million at December 31, 2023 due to the maturity of borrowings in 2024. Federal Reserve Bank borrowings decreased by $10.0 million, or 20.0%, to $40.0 million at June 30, 2024 from $50.0 million at December 31, 2023.
Advance payments by borrowers for taxes and insurance decreased $117,000, or 5.8%, to $1.9 million at June 30, 2024 from $2.0 million at December 31, 2023 due primarily to remittance of real estate tax payments to various local tax authorities.
Lease liability – operating decreased $255,000, or 5.5%, to $4.4 million at June 30, 2024 from $4.6 million at December 31, 2023, primarily due to amortization.
Accounts payable and accrued expenses decreased $1.1 million, or 7.8%, to $12.5 million at June 30, 2024 from $13.6 million at December 31, 2023 due primarily to a decrease in accrued expense of $1.5 million, partially offset by an increase in accounts payable of $526,000 and deferred compensation of $263,000. The allowance for credit losses for off-balance sheet commitments decreased $236,000, or 22.6%, to $802,000 at June 30, 2024 from $1.0 million at December 31, 2023.
36
Table of Contents
Stockholders’ equity increased $20.7 million, or 7.4% to $300.0 million at June 30, 2024, from $279.3 million at December 31, 2023. The increase in stockholders’ equity was due to net income of $24.2 million for the six months ended June 30, 2024, the amortization expense of $888,000 relating to restricted stock and stock options granted under the Company’s 2022 Equity Incentive Plan, a reduction of $435,000 in unearned employee stock ownership plan shares coupled with an increase of $276,000 in earned employee stock ownership plan shares, an exercise of stock options totaling $14,000, and $7,000 in other comprehensive income, partially offset by stock repurchases totaling $2.5 million and dividends paid and declared of $2.7 million.
Results of Operations for the Three Months Ended June 30, 2024 and 2023
Financial Highlights
Net income for the three months ended June 30, 2024 was $12.8 million compared to net income of $11.1 million for the three months ended June 30, 2023. The increase in net income of $1.7 million, or 15.4%, between periods was primarily due to an increase in net interest income and a credit loss expense reduction, partially offset by a decrease in non-interest income, an increase in non-interest expense, and an increase in income tax expense.
Net Interest Income
Net interest income totaled $26.2 million for the three months ended June 30, 2024, as compared to $24.0 million for the three months ended June 30, 2023. The increase in net interest income of $2.2 million, or 9.2%, was primarily due to an increase in interest income that exceeded an increase in interest expense.
The increase in interest income is attributable to increases in the average balances of loans and interest-bearing deposits, partially offset by decreases in the average balances of investment securities and FHLB stock. The increase in interest income is also attributable to a rising interest rate environment due to the Federal Reserve’s interest rate increases in 2023.
The increase in market interest rates in 2023 also caused an increase in our interest expense. As a result, the increase in interest expense for the three months ended June 30, 2024 was due to an increase in the cost of funds on our deposits and borrowed money. The increase in interest expense was also due to an increase in the average balances on our certificates of deposits, our interest-bearing demand deposits, and our borrowed money, offset by a decrease in the average balances on our savings and club deposits.
Total interest and dividend income increased $8.5 million, or 26.9%, to $40.2 million for the three months ended June 30, 2024 from $31.7 million for the three months ended June 30, 2023. The increase in interest and dividend income was due to an increase in the average balance of interest earning assets of $355.4 million, or 24.4%, to $1.8 billion for the three months ended June 30, 2024 from $1.5 billion for the three months ended June 30, 2023 and an increase in the yield on interest earning assets by 17 basis points from 8.72% for the three months ended June 30, 2023 to 8.89% for the three months ended June 30, 2024.
Interest expense increased $6.3 million, or 82.1%, to $14.0 million for the three months ended June 30, 2024 from $7.7 million for the three months ended June 30, 2023. The increase in interest expense was due to an increase in the cost of interest bearing liabilities by 101 basis points from 3.32% for the three months ended June 30, 2023 to 4.33% for the three months ended June 30, 2024 and an increase in average interest bearing liabilities of $367.7 million, or 39.6%, to $1.3 billion for the three months ended June 30, 2024 from $928.0 million for the three months ended June 30, 2023.
Net interest margin decreased 81 basis points, or 12.3%, to 5.79% for the three months ended June 30, 2024 compared to 6.60% for the three months ended June 30, 2023. The decrease in the net interest margin was due to the increase in the cost of interest-bearing liabilities outpacing the increase in the yield on interest-earning assets.
Credit Loss Expense
The Company recorded a credit loss expense reduction of $226,000 for the three months ended June 30, 2024 compared to a credit loss expenses of $610,000 for the three months ended June 30, 2023. The credit loss expense reduction of $226,000 for the three months ended June 30, 2024 was comprised of a credit loss expense reduction for
37
Table of Contents
off-balance sheet commitments of $219,000 and a credit loss expense reduction for held-to-maturity investment securities of $7,000. The credit loss expense reduction for off-balance sheet commitments of $219,000 for the three months ended June 30, 2024 was primarily attributed to a reduction of $30.4 million in the level of off-balance sheet commitments and favorable trends in the economy.
We charged-off $12,000 during the three months ended June 30, 2024 as compared to charge-offs of $194,000 during the three months ended June 30, 2023. The charge-offs of $12,000 during the three months ended June 30, 2024 were against various unpaid overdrafts in our demand deposit accounts. The charge-offs of $194,000 during the three months ended June 30, 2023 were primarily due to the charge-off of $159,000 related to three performing construction loans on the same project whereby we sold the loans to a third-party subsequent to June 30, 2023 at a loss of $159,000. The remaining charge-offs of $35,000 for the 2023 period were against various unpaid overdrafts in our demand deposit accounts. We recorded no recoveries from previously charged-off loans during the three months ended June 30, 2024 and 2023.
Based on a review at June 30, 2024 of the loans that were in the loan portfolio, our off-balance sheet credit exposures, and our HTM investment securities, management believes that the allowances for these three components are maintained at a level that represents our best estimate of inherent losses in the loan portfolio, off-balance sheet credit exposures, and HTM investment securities that were both probable and reasonably estimable.
Management uses available information to establish the appropriate level of the three ACLs. Future additions or reductions to the three ACLs might be necessary based on estimates that are susceptible to change as a result of changes in economic conditions and other factors. As a result, our three ACLs might not be sufficient to cover actual credit losses, and future provisions for credit losses could materially adversely affect our operating results. In addition, various regulatory agencies, as an integral part of their examination process, periodically review our three ACLs. Such agencies may require us to recognize adjustments to the three ACLs based on their judgments about information available to them at the time of their examination.
Non-Interest Income
Non-interest income for the three months ended June 30, 2024 was $731,000 compared to non-interest income of $1.0 million for the three months ended June 30, 2023. The decrease of $289,000, or 28.3%, in total non-interest income was primarily due to decreases of $391,000 in BOLI income, $113,000 in investment advisory fees, and $4,000 in miscellaneous other non-interest income, partially offset by increases of $116,000 in other loan fees and service charges and $103,000 in unrealized loss on equity securities.
The decrease in BOLI income was primarily due to two death claims totaling $1.8 million on BOLI policies that resulted in additional BOLI income of $404,000 in the three months ended June 30, 2023. The decrease in investment advisory fees was due to the disposition in January 2024 of the Bank’s assets relating to the Harbor West Wealth Management Group. As a result of the transaction, the Bank no longer generates investment advisory fees.
The increase of $116,000 in other loan fees and service charges was due to an increase of $93,000 in other loan fees and loan servicing fees and an increase of $21,000 in ATM/debit card/ACH fees.
The increase in unrealized loss on equity was due to an unrealized loss of $20,000 on equity securities during the three months ended June 30, 2024 compared to an unrealized loss of $123,000 on equity securities during the three months ended June 30, 2023. The unrealized loss of $20,000 on equity securities during the three months ended June 30, 2024 was due to market interest rate volatility during the quarter ended June 30, 2023.
Non-Interest Expense
Non-interest expense increased $617,000, or 6.9%, to $9.5 million for the three months ended June 30, 2024 from $8.9 million for the three months ended June 30, 2023. The increase resulted primarily from increases of $415,000 in salaries and employee benefits, $297,000 in other operating expense, $69,000 in occupancy expense, $53,000 in outside data processing expense, and $6,000 in real estate owned expense, partially offset by decreases of $144,000 in advertising expense, and $79,000 in equipment expense.
38
Table of Contents
Salaries and employee benefits increased $415,000, or 8.5%, to $5.3 million for the three months ended June 30, 2024 from $4.8 million for the three months ended June 30, 2023 primarily due to the hiring of additional personnel to support the growth of the Company and a decrease in loan origination expenses related to loan origination fees due to a decrease in loan originations.
Other non-interest expense increased $297,000, or 12.8%, to $2.6 million for the three months ended June 30, 2024 from $2.4 million for the three months ended June 30, 2023 due mainly to increases of $221,000 in miscellaneous other non-interest expense, $63,000 in service contracts expense, $35,000 in audit and accounting fees, $18,000 in office supplies, $15,000 in directors compensation, $13,000 in directors, officers, and employee expenses, $12,000 in insurance expense, $3,000 in legal fees, and $1,000 in telephone expense. These increases were partially offset by decreases of $62,000 in consulting fees and $23,000 in expenses related to the hiring of personnel.
The increase of $221,000 in miscellaneous other non-interest expense was mainly due to increases of $171,000 in regulatory insurance premiums and assessments due to an increase in our total assets, $27,000 in dues and subscriptions, $26,000 in check and correspondence bank charges, and $19,000 in miscellaneous expenses. These increases were partially offset by decreases of $16,000 in public company expenses, $4,000 in miscellaneous charge-offs, and $1,000 in postage expense.
Service contracts expense increased $63,000, or 17.8%, to $421,000 for the three months ended June 30, 2024 from $358,000 for the three months ended June 30, 2023 due to the increased cost to support the growth of the Company. Audit and accounting expense increased $35,000, or 33.2%, to $141,000 for the three months ended June 30, 2024 from $106,000 for the three months ended June 30, 2023 due to the Company’s growth. Office supplies increased $18,000, or 47.0%, to $57,000 for the three months ended June 30, 2024 from $39,000 for the three months ended June 30, 2023 due to the growth of the Company.
Directors’ compensation increased $15,000, or 6.5%, to $240,000 for the three months ended June 30, 2024 from $225,000 for the three months ended June 30, 2023 due to an increase in fees and an increase to the amortization of expenses due to the awarding of additional restricted stocks related to the 2022 Equity Incentive Plan. Directors, officers, and employee expenses increased $13,000, or 19.9%, to $81,000 for the three months ended June 30, 2024 from $68,000 for the three months ended June 30, 2023 due to tuition payments for employees. Insurance expense increased $12,000, or 12.7%, to $110,000 for the three months ended June 30, 2024 from $97,000 for the three months ended June 30, 2023 due to a general increase in insurance premiums.
Consultant fees decreased $63,000, or 27.1%, to $169,000 for the three months ended June 30, 2024 from $232,000 for the three months ended June 30, 2023 due to less reliance on consultants in 2024. Recruiting expense decreased $23,000, or 96.9%, to $1,000 for the three months ended June 30, 2024 from $24,000 for the three months ended June 30, 2023 due to less reliance on traditional recruiting firms in 2024 for personnel hirings.
Occupancy expense increased $69,000, or 11.4%, to $674,000 for the three months ended June 30, 2024 from $605,000 for the three months ended June 30, 2023 primarily as a result of the increased cost of operating office space. Outside data processing expense increased $53,000, or 9.6%, to $607,000 for the three months ended June 30, 2024 from $554,000 for the three months ended June 30, 2023 due to an increase in transactions and additional data processing services. Real estate owned expense increased $6,000, or 28.6%, to $27,000 for the three months ended June 30, 2024 from $21,000 for the three months ended June 30, 2023 due to the higher cost to maintain the property.
Advertising expense decreased $144,000, or 60.5%, to $94,000 for the three months ended June 30, 2024 from $238,000 for the three months ended June 30, 2023 due mainly to a decrease in promotional products. Equipment expense decreased $79,000, or 26.3%, to $221,000 for the three months ended June 30, 2024 from $300,000 for the three months ended June 30, 2023 due to a reduced need to purchase additional equipment.
Income Taxes. We recorded income tax expense of $4.9 million and $4.5 million for the three months ended June 30, 2024 and 2023, respectively. For the three months ended June 30, 2024, we had approximately $199,000 in tax exempt income, compared to approximately $587,000 in tax exempt income for the three months ended June 30, 2023. The decrease in tax exempt income was due to two death claims totaling $1.8 million on BOLI policies during the three
39
Table of Contents
months ended June 30, 2023. Our effective income tax rates were 27.6% and 28.7% for the three months ended June 30, 2024 and 2023, respectively.
Results of Operations for the Six Months Ended June 30, 2024 and 2023
Financial Highlights
Net income for the six months ended June 30, 2024 was $24.2 million compared to net income of $22.3 million for the six months ended June 30, 2023. The increase in net income of $1.8 million, or 8.2%, between periods was primarily due to an increase in net interest income and a credit loss expense reduction, partially offset by a decrease in non-interest income, an increase in non-interest expense, and an increase in income tax expense.
Net Interest Income
Net interest income totaled $51.2 million for the six months ended June 30, 2024 as compared to $46.9 million for the six months ended June 30, 2023. The increase in net interest income of $4.4 million, or 9.3%, was primarily due to an increase in interest income that exceeded an increase in interest expense.
The increase in interest income is attributable to increases in loans and interest-bearing deposits, partially offset by decreases in investment securities and FHLB stock. The increase in interest income is also attributable to a rising interest rate environment as a result of the Federal Reserve’s interest rate increases during 2023.
The increase in market interest rates in 2023 also caused an increase in our interest expense. As a result, the increase in interest expense for the six months ended June 30, 2024 was due to an increase in the cost of funds on our deposits and borrowed money. The increase in interest expense was also due to increases in the balances on our certificates of deposits, our interest-bearing demand deposits, and our borrowed money, offset by a decrease in the balances of our savings and club deposits.
Total interest and dividend income increased $18.1 million, or 30.1%, to $78.4 million for the six months ended June 30, 2024 from $60.2 million for the six months ended June 30, 2023. The increase in interest and dividend income was due to an increase in the average balance of interest earning assets of $358.3 million, or 25.3%, to $1.8 billion for the six months ended June 30, 2024 from $1.4 billion for the six months ended June 30, 2023 and an increase in the yield on interest earning assets by 33 basis points from 8.50% for the six months ended June 30, 2023 to 8.83% for the six months ended June 30, 2024.
Interest expense increased $13.8 million, or 103.1%, to $27.2 million for the six months ended June 30, 2024 from $13.4 million for the six months ended June 30, 2023. The increase in interest expense was due to an increase in the cost of interest bearing liabilities by 126 basis points from 3.05% for the six months ended June 30, 2023 to 4.31% for the six months ended June 30, 2024, and an increase in average interest bearing liabilities of $383.0 million, or 43.6%, to $1.3 billion for the six months ended June 30, 2024 from $877.8 million for the six months ended June 30, 2023.
Net interest margin decreased 85 basis points, or 12.8%, during the six months ended June 30, 2024 to 5.77% compared to 6.62% during the six months ended June 30, 2023.
Credit Loss Expense
The Company recorded a credit loss expense reduction totaling $391,000 for the six months ended June 30, 2024 compared to a credit loss expenses totaling $611,000 for the six months ended June 30, 2023. The credit loss expense reduction of $391,000 for the six months ended June 30, 2024 was comprised of a credit loss expense reduction for off-balance sheet commitments of $236,000, a credit loss expense reduction for loans of $145,000, and a credit loss expense reduction for held-to-maturity investment securities of $10,000. The credit loss expense reduction for off-balance sheet commitments of $236,000 for the six months ended June 30, 2024 was primarily attributed to a reduction of $27.2 million in the level of off-balance sheet commitments and favorable trends in the economy. The credit loss expense reduction for loans of $145,000 for the six months ended June 30, 2024 was primarily attributed to favorable trends in the economy.
40
Table of Contents
We charged-off $32,000 during the six months ended June 30, 2024 as compared to charge-offs of $214,000 during the six months ended June 30, 2023. The charge-offs of $32,000 during the six months ended June 30, 2024 were against various unpaid overdrafts in our demand deposit accounts. The charge-offs of $214,000 during the six months ended June 30, 2023 were primarily due to the charge-off of $159,000 related to three performing construction loans on the same project whereby we sold the loans to a third-party subsequent to June 30, 2023 at a loss of $159,000. The remaining charge-offs of $55,000 for the 2023 period were against various unpaid overdrafts in our demand deposit accounts. We recorded no recoveries from previously charged-off loans during the six months ended June 30, 2024 and 2023.
Non-Interest Income
Non-interest income for the six months ended June 30, 2024 was $1.3 million compared to non-interest income of $2.1 million for the six months ended June 30, 2023. The decrease of $850,000, or 39.8%, in total non-interest income was primarily due to decreases of $385,000 in BOLI income, $229,000 in investment advisory fees, $204,000 in unrealized losses on equity securities, $29,000 in other loan fees and service charges, and $3,000 in miscellaneous other non-interest income.
The decrease in BOLI income was primarily due to two death claims totaling $1.8 million on BOLI policies that resulted in additional BOLI income of $404,000 in the six months ended June 30, 2023. The decrease in investment advisory fees was due to the disposition in January 2024 of the Bank’s assets relating to the Harbor West Wealth Management Group. As a result of the transaction, the Bank no longer generates investment advisory fees.
The decrease in unrealized gain (loss) on equity was due to an unrealized loss of $102,000 on equity securities during the six months ended June 30, 2024 compared to an unrealized gain of $102,000 on equity securities during the six months ended June 30, 2023. The unrealized loss of $102,000 on equity securities during the 2024 period was due to market interest rate volatility during the six months ended June 30, 2024.
The decrease of $29,000 in other loan fees and service charges was due to a decrease of $46,000 in other loan fees and loan servicing fees, partially offset by increases of $14,000 in ATM/debit card/ACH fees and $2,000 in savings account fees.
Non-Interest Expense
Non-interest expense increased $2.1 million, or 12.3%, to $19.2 million for the six months ended June 30, 2024 from $17.1 million for the six months ended June 30, 2023. The increase resulted primarily from increases of $1.2 million in salaries and employee benefits, $840,000 in other operating expense, $174,000 in outside data processing expense, and $107,000 in occupancy expense, partially offset by decreases of $130,000 in equipment expense, $106,000 in advertising expense, and $2,000 in real estate owned expense.
Salaries and employee benefits increased $1.2 million, or 13.1%, to $10.6 million for the six months ended June 30, 2024 from $9.4 million for the six months ended June 30, 2023 primarily due to the hiring of additional personnel to support the growth of the Company and a decrease in loan origination expenses related to loan origination fees due to a decrease in loan originations.
Other non-interest expense increased $840,000, or 19.0%, to $5.3 million for the six months ended June 30, 2024 from $4.4 million for the six months ended June 30, 2023 due mainly to increases of $559,000 in miscellaneous other non-interest expense, $168,000 in service contracts expense, $59,000 in audit and accounting fees, $37,000 in directors compensation, $32,000 in directors, officers, and employee expenses, $20,000 in insurance expense, $19,000 in office supplies, $15,000 in telephone expense, and $2,000 in expenses related to the hiring of personnel. These increases were partially offset by decreases of $50,000 in legal fees and $21,000 in consulting fees.
The increase of $559,000 in miscellaneous other non-interest expense was mainly due to increases of $509,000 in regulatory insurance premiums and assessments due to an increase in our total assets, $48,000 in dues and subscriptions, $32,000 in check and correspondence bank charges, and $16,000 in miscellaneous expenses. These increases were partially offset by decreases of $28,000 in miscellaneous charge-offs, $16,000 in public company expenses, and $4,000 in postage expense.
41
Table of Contents
Service contracts expense increased $169,000, or 25.0%, to $845,000 for the six months ended June 30, 2024 from $676,000 for the six months ended June 30, 2023 due to the increased cost to support the growth of the Company. Audit and accounting expense increased $59,000, or 27.3%, to $276,000 for the six months ended June 30, 2024 from $217,000 for the six months ended June 30, 2023 due to the Company’s growth. Directors’ compensation increased $37,000, or 8.2%, to $486,000 for the six months ended June 30, 2024 from $449,000 for the six months ended June 30, 2023 due to an increase in fees and an increase to the amortization of expenses due to the awarding of additional restricted stocks related to the 2022 Equity Incentive Plan.
Directors, officers, and employee expenses increased $32,000, or 24.9%, to $160,000 for the six months ended June 30, 2024 from $128,000 for the six months ended June 30, 2023 due to tuition payments for employees. Insurance expense increased $20,000, or 10.2%, to $212,000 for the six months ended June 30, 2024 from $192,000 for the six months ended June 30, 2023 due to a general increase in insurance premiums. Office supplies increased $19,000, or 22.0%, to $108,000 for the six months ended June 30, 2024 from $88,000 for the six months ended June 30, 2023 due to the growth of the Company. Telephone expense increased $15,000, or 4.6%, to $333,000 for the six months ended June 30, 2024 from $319,000 for the six months ended June 30, 2023 due to increased usage in 2024. Recruiting expense increased $2,000, or 9.7%, to $27,000 for the six months ended June 30, 2024 from $25,000 for the six months ended June 30, 2023 due to the hiring of additional personnel in 2024.
Legal fees decreased $51,000, or 21.5%, to $185,000 for the six months ended June 30, 2024 from $236,000 for the six months ended June 30, 2023 due to reduced usage of attorney services in 2024. Consultant fees decreased $21,000, or 4.9%, to $400,000 for the six months ended June 30, 2024 from $421,000 for the six months ended June 30, 2023 due to less reliance on consultants in 2024.
Outside data processing expense increased $174,000, or 16.3%, to $1.2 million for the six months ended June 30, 2024 from $1.1 million for the six months ended June 30, 2023 due to an increase in transactions and additional data processing services. Occupancy expense increased $107,000, or 8.4%, to $1.4 million for the six months ended June 30, 2024 from $1.3 million for the six months ended June 30, 2023 primarily as a result of the increased cost of operating office space.
Equipment expense decreased $130,000, or 21.5%, to $474,000 for the six months ended June 30, 2024 from $604,000 for the six months ended June 30, 2023 due to a reduced need to purchase additional equipment. Advertising expense decreased $106,000, or 36.8%, to $182,000 for the six months ended June 30, 2024 from $288,000 for the six months ended June 30, 2023 due mainly to a decrease in promotional products.
Income Taxes
We recorded income tax expense of $9.5 million and $9.0 million for the six months ended June 30, 2024 and 2023, respectively. For the six months ended June 30, 2024, we had approximately $394,000 in tax exempt income, compared to approximately $770,000 in tax exempt income for the six months ended June 30, 2023. The decrease in tax exempt income was due to two death claims totaling $1.8 million on BOLI policies during the six months ended June 30, 2023. Our effective income tax rates were 28.3% and 28.7% for the six months ended June 30, 2024 and 2023, respectively.
Average Balances and Yields
The following tables present information regarding average balances of assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets, the total dollar amounts of interest expense on average interest-bearing liabilities, and the resulting annualized average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by the average daily balances of assets or liabilities, respectively, for the periods presented. Loan fees, including prepayment fees, are included in interest income on loans and are not material. Non-accrual loans are included in the average balances only. In addition, yields are not presented on a tax-equivalent basis. Any adjustments necessary to present yields on a tax-equivalent basis are insignificant.
42
Table of Contents
Three Months Ended June 30,
2024
2023
Average
Interest and
Yield/
Average
Interest and
Yield/
Balance
Dividends
Cost
Balance
Dividends
Cost
Loans receivable
$
1,687,029
$
38,634
9.16
%
$
1,341,597
$
30,494
9.09
%
Securities
33,438
199
2.38
39,967
198
1.98
Federal Home Loan Bank stock
704
19
10.80
928
21
9.05
Other interest-earning assets
89,736
1,385
6.17
72,991
1,001
5.49
Total interest-earning assets
1,810,907
40,237
8.89
1,455,483
31,714
8.72
Allowance for credit losses
(4,927)
(4,070)
Non-interest-earning assets
91,085
83,521
Total assets
$
1,897,065
$
1,534,934
Interest bearing demand
$
205,536
$
1,930
3.76
%
$
85,919
$
483
2.25
%
Savings and club accounts
158,292
982
2.48
267,368
1,836
2.75
Certificates of deposit
884,626
10,523
4.76
560,702
5,290
3.77
Interest-bearing deposits
1,248,454
13,435
4.30
913,989
7,609
3.33
Borrowed money
$
47,276
580
4.91
14,000
87
2.49
Interest-bearing liabilities
1,295,730
14,015
4.33
927,989
7,696
3.32
Non-interest-bearing demand
285,368
322,722
Other non-interest-bearing liabilities
19,641
17,224
Total liabilities
1,600,739
1,267,935
Equity
296,326
266,999
Total liabilities and equity
$
1,897,065
$
1,534,934
Net interest income/interest spread
$
26,222
4.56
%
$
24,018
5.40
%
Net interest margin
5.79
%
6.60
%
Net interest-earning assets
$
515,177
$
527,494
Average interest-earning assets to interest-bearing liabilities
139.76
%
156.84
%
Six Months Ended June 30,
2024
2023
Average
Interest and
Yield/
Average
Interest and
Yield/
Balance
Dividends
Cost
Balance
Dividends
Cost
Loans receivable
$
1,649,686
$
75,337
9.13
%
$
1,305,922
$
58,069
8.89
%
Securities
33,643
396
2.35
42,232
409
1.94
Federal Home Loan Bank stock
773
40
10.35
1,039
43
8.28
Other interest-earning assets
90,644
2,585
5.70
67,269
1,705
5.07
Total interest-earning assets
1,774,746
78,358
8.83
1,416,462
60,226
8.50
Allowance for credit losses
(5,009)
(4,760)
Non-interest-earning assets
89,972
82,217
Total assets
$
1,859,709
$
1,493,919
Interest bearing demand
$
188,510
$
3,483
3.70
%
$
88,047
$
911
2.07
%
Savings and club accounts
170,531
2,184
2.56
276,886
3,749
2.71
Certificates of deposit
847,606
20,162
4.76
496,338
8,501
3.43
Interest-bearing deposits
1,206,647
25,829
4.28
861,271
13,161
3.06
Borrowed money
54,184
1,321
4.88
16,514
209
2.53
Interest-bearing liabilities
1,260,831
27,150
4.31
877,785
13,370
3.05
Non-interest-bearing demand
288,639
333,948
Other non-interest-bearing liabilities
18,865
16,208
Total liabilities
1,568,335
1,227,941
Equity
291,374
265,978
Total liabilities and equity
$
1,859,709
$
1,493,919
Net interest income/interest spread
$
51,208
4.52
%
$
46,856
5.46
%
Net interest margin
5.77
%
6.62
%
Net interest-earning assets
$
513,915
$
538,677
Average interest-earning assets to interest-bearing liabilities
140.76
%
161.37
%
43
Table of Contents
Rate/Volume Analysis
The following tables set forth the effects of changing rates and volumes on our net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns.
Three Months Ended 6/30/2024
Compared to
Three Months Ended 6/30/2023
Increase (Decrease)
Due to
Volume
Rate
Total
(Dollars in thousands)
Interest income:
Loans receivable
$
7,909
$
231
$
8,140
Securities
(142)
143
1
Federal Home Loan Bank stock
(19)
17
(2)
Other interest-earning assets
248
136
384
Total
$
7,996
$
527
$
8,523
Interest expense:
Interest bearing demand deposit
$
977
$
470
$
1,447
Savings accounts
(691)
(163)
(854)
Certificates of deposits
3,605
1,628
5,233
Borrowed money
350
143
493
Total
4,241
2,078
6,319
Net change in net interest income
$
3,755
$
(1,551)
$
2,204
Six Months Ended 6/30/2024
Compared to
Six Months Ended 6/30/2023
Increase (Decrease)
Due to
Volume
Rate
Total
(Dollars in thousands)
Interest income:
Loans receivable
$
15,660
$
1,608
$
17,268
Securities
(177)
164
(13)
Federal Home Loan Bank stock
(23)
20
(3)
Other interest-earning assets
647
233
880
Total
$
16,107
$
2,025
$
18,132
Interest expense:
Interest bearing demand deposit
$
1,523
$
1,049
$
2,572
Savings accounts
(1,372)
(193)
(1,565)
Certificates of deposits
7,526
4,135
11,661
Borrowed money
791
321
1,112
Total
8,468
5,312
13,780
Net change in net interest income
$
7,639
$
(3,287)
$
4,352
44
Table of Contents
Asset Quality
The following table sets forth information with respect to our non-performing assets at the dates indicated.
June 30,
December 31,
2024
2023
(Dollars in thousands)
Total non-accrual loans
$
4,404
$
4,385
Total accruing loans past due 90 days or more
—
—
Total non-performing loans
4,404
4,385
Real estate owned
1,456
1,456
Total non-performing assets
$
5,860
$
5,841
Total non-performing loans to total loans
0.26
%
0.28
%
Total non-performing assets to total assets
0.30
%
0.33
%
Non-performing assets totaled $5.9 million at June 30, 2024 and $5.8 million at December 31, 2023. At June 30, 2024 and December 31, 2023, we had two non-performing, non-accrual construction loans totaling $4.4 million secured by the same project located in the Bronx, New York. The other non-performing assets consisted of one foreclosed property at June 30, 2024 and December 31, 2023.
During the six months ended June 30, 2024 and 2023, we did not collect any interest income from loans that were in non-accrual status.
From time to time, as part of our loss mitigation strategy, we may modify loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay, or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses. There were no new loan modifications to borrowers experiencing financial difficulties during the six months ended June 30, 2024 or 2023.
At June 30, 2024 and December 31, 2023, we had no loans modified to borrowers experiencing financial difficulty.
45
Table of Contents
The following table sets forth an analysis of the activity in the allowance for credit losses related to loans for the periods indicated:
June 30,
December 31,
2024
2023
(Dollars In Thousands)
Allowance at beginning of period
$
5,093
$
5,474
Impact of adopting ASC 326
—
(1,584)
Provision for (reversal of) credit loss
(145)
1,516
Net Charge-offs:
Residential real estate loans:
One- to four-family
—
—
Multifamily
—
—
Mixed-use
—
—
Total residential real estate loans
—
—
Non-residential real estate loans
—
—
Construction loans
—
159
Commercial and industrial loans
—
—
Consumer loans
33
154
Total net charge-offs
33
313
Allowance at end of period
$
4,915
$
5,093
Total loans outstanding
$
1,708,430
$
1,586,721
Average loans outstanding
1,649,686
1,401,492
Ratio of allowance to non-performing loans
111.60
%
116.15
%
Ratio of allowance to total loans
0.29
%
0.32
%
Ratio of net charge-offs to average loans
0.00
%
0.02
%
Non-performing loans
$
4,404
$
4,385
The Company’s allowance for credit losses related to loans totaled $4.9 million, or 0.29% of total loans as of June 30, 2024 compared to $5.1 million, or 0.32% of total loans as of December 31, 2023. In addition, the Company’s allowance for credit losses related to off-balance sheet commitments totaled $802,000 and an allowance for credit losses related to held-to-maturity debt securities totaled $126,000 as of June 30, 2024 compared to $1.0 million and $136,000, respectively, at December 31, 2023.
The allowance for credit losses related to loans decreased $178,000 to $4.9 million at June 30, 2024 from $5.1 million at December 31, 2023. The decrease in the allowances for credit losses was due primarily to a credit loss expense reduction for loans of $145,000 and charge-offs of $33,000 against various unpaid overdrafts in our demand deposit accounts.
The allowance for credit losses related to off-balance sheet commitments decreased $236,000 to $802,000 at June 30, 2024 from $1.0 million at December 31, 2023 due to a credit loss expense reduction of $236,000 at June 30, 2024.
The allowance for credit losses related to held-to-maturity of debt securities decreased $10,000 due to a credit loss expense reduction of $10,000 at June 30, 2024.
Liquidity and Capital Resources
We maintain liquid assets at levels we believe are adequate to meet our liquidity needs. We established a liquidity ratio policy that identify three liquidity ratios consisting of (1) Cash/Deposits & Short Term Borrowings (“Cash Liquidity”), (2) Cash & Investments/Deposits & Short Term Borrowings (“On Balance Sheet Liquidity”), and (3) Cash & Investments & Borrowing Capacity/Deposits & Short Term Borrowings (“On Balance Sheet Liquidity & Borrowing Capacity”) to assist in the management of our liquidity. We also establish targets of 2.0% for the Cash Liquidity ratio, 8.0% for the On Balance Sheet Liquidity ratio, and 20.0% for the On Balance Sheet Liquidity & Borrowing Capacity ratio.
46
Table of Contents
Our Cash Liquidity ratio, On Balance Sheet Liquidity ratio, and On Balance Sheet Liquidity & Borrowing Capacity ratio averaged 6.9%, 9.0%, and 69.9%, respectively, for the six months ended June 30, 2024 compared to 6.7%, 9.6%, and 32.7%, respectively, for the year ended December 31, 2023. We adjust our liquidity levels to fund deposit outflows, pay real estate taxes on real estate loans, repay our borrowings, and to fund loan commitments. We also adjust liquidity as appropriate to meet asset and liability management objectives.
Our liquidity ratios cannot be calculated using amounts disclosed in our consolidated financial statements, as many of the calculations involve monthly, quarterly or annual averages. To calculate our liquidity ratios, the average liquidity base from the prior month is used as the denominator to calculate a daily liquidity ratio. The liquidity base consists of savings account balances, certificates of deposit balances, checking and money market balances, deposit loans and borrowings. The daily balances of these components are averaged to arrive at the liquidity base for the month, and the daily cash balances in selected general ledger accounts are used to derive our liquidity position. A daily liquidity ratio is calculated using the liquidity for the day divided by the prior month’s average liquidity base. At the end of each month, a monthly liquidity position is calculated using the average liquidity position for the month divided by the prior month’s average liquidity base. To calculate quarterly and annual liquidity ratios, we take the average liquidity for the three- or twelve-month period, respectively, and average it.
Our primary sources of liquidity are deposits, prepayment of loans and mortgage-backed securities, maturities of investment securities, other short-term investments, earnings, and funds provided from operations. While scheduled principal repayments on loans and mortgage-backed securities are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition. We set the interest rates on our deposits to maintain a desired level of total deposits. In addition, we invest excess funds in short-term interest-earning assets, which provide liquidity to meet lending requirements.
Our cash flows are derived from operating activities, investing activities and financing activities as reported in our Consolidated Statements of Cash Flows included with our Consolidated Financial Statements.
Our primary investing activities are the origination of construction loans, commercial and industrial loans, multifamily loans, and to a lesser extent, mixed-use real estate loans and other loans. For the six months ended June 30, 2024 and 2023, our loan originations totaled $364.7 million and $448.0 million, respectively. Cash received from the maturities and pay-downs on securities totaled $476,000 and $10.5 million for the six months ended June 30, 2024 and 2023, respectively. We did not purchase any securities during the six months ended June 30, 2024 and June 30, 2023.
Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of New York to provide advances. As a member of the Federal Home Loan Bank of New York, we are required to own capital stock in the Federal Home Loan Bank of New York and are authorized to apply for advances on the security of such stock and certain of our mortgage loans and other assets (principally securities which are obligations of, or guaranteed by, the United States), provided certain standards related to credit-worthiness have been met. We had an available borrowing limit of $29.6 million and $29.7 million from the Federal Home Loan Bank of New York as of June 30, 2024 and December 31, 2023, respectively. There were $7.0 million and $14.0 million in Federal Home Loan Bank advances at June 30, 2024 and December 31, 2023, respectively.
The Federal Reserve Bank of New York (“FRBNY”) approved on August 30, 2023 the Bank’s eligibility to pledge loans under the Borrower-in-Custody program of the FRBNY thereby allowing the Bank to borrow from the Discount Window at the FRBNY. We had an available borrowing limit of $841.9 million and $865.1 million from the FRBNY as of June 30, 2024 and December 31, 2023, respectively. There were $40.0 million and $50.0 million in FRBNY borrowings at June 30, 2024 and December 31, 2023, respectively.
In addition, we are party to a loan agreement with ACBB under which we can borrow up to $8.0 million in short-term borrowings. There were no outstanding borrowings with ACBB at June 30, 2024 and December 31, 2023.
At June 30, 2024, we had unfunded commitments on construction and multi-family mortgage loans of $472.3 million, outstanding commitments to originate loans of $111.5 million, unfunded commitments under lines of credit of $105.2 million, and unfunded standby letters of credit of $11.9 million. At June 30, 2024, certificates of deposit
47
Table of Contents
scheduled to mature in less than one year totaled $769.7 million. Based on prior experience, management believes that a significant portion of such deposits will remain with us, although there can be no assurance that this will be the case. In the event a significant portion of our deposits are not retained by us, we will have to utilize other funding sources, such as various types of sourced deposits, Federal Home Loan Bank advances, or Federal Reserve Bank borrowings, in order to maintain our level of assets. Alternatively, we could reduce our level of liquid assets, such as our cash and cash equivalents. In addition, the cost of such deposits may be significantly higher or lower depending on market interest rates at the time of renewal.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its stockholders and for the repurchase, if any, of its shares of common stock. At June 30, 2024, the Company had liquid assets of $5.1 million and $14.1 million in loan participations originated by the Bank which are held by the Company.
Off-Balance Sheet Arrangements
For the six months ended June 30, 2024, we did not engage in any off-balance sheet transactions reasonably likely to have a material adverse effect on our financial condition, results of operations or cash-flows.
Impact of Inflation and Changing Prices
The consolidated financial statements and related notes of NorthEast Community Bancorp have been prepared in accordance with GAAP, which generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The primary impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than the effects of inflation.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.