Item 2. Management’s Discussion and Analysis
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
General
Management’s discussion and analysis of the financial condition at June 30, 2024 and December 31, 2023, and results of operations for the three and six months ended June 30, 2024 and 2023, is intended to assist in understanding the financial condition and results of operations of Ponce Financial Group, Inc. (the “Company”). The information contained in this section should be read in conjunction with the unaudited financial statements and the notes thereto appearing in Part I, Item 1, of this quarterly report on Form 10-Q.
Cautionary Note Regarding Forward-Looking Statements
This quarterly report contains forward-looking statements, which can be identified by the use of words such as "estimate," "project," "intend," "anticipate," "assume," "plan," "seek," "expect," "will," "may," "should," "indicate," "would," "believe," "contemplate," "continue," "target" and words of similar meaning. These forward-looking statements include, but are not limited to:
• statements of the Company’s goals, intentions and expectations;
• statements regarding its business plans, prospects, growth and operating strategies;
• statements regarding the quality of its loan and investment portfolios; and
• estimates of the risks and future costs and benefits;
These forward-looking statements are based on current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the Company’s control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change.
The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:
• the scope, duration and severity of rising interest rates, and its effects on our business and operations, our customers, including their ability to make timely payments on loans, our service providers, and on the economy and financial markets in general;
• changes in consumer spending, borrowing and savings habits;
• general economic conditions, either nationally or in the market areas, that are worse than expected;
• the Company’s ability to manage market risk, credit risk and operational risk in the current economic environment;
• changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses;
• the ability to access cost-effective funding;
• fluctuations in real estate values and real estate market conditions;
• demand for loans and deposits in the market area;
• the Company’s ability to implement and change its business strategies;
• competition among depository and other financial institutions;
• inflation and changes in the interest rate environment that reduce the Company’s margins and yields, its mortgage banking revenues, the fair value of financial instruments or the level of loan originations, or increase the level of defaults, losses and prepayments on loans the Company have made and make;
• adverse changes in the securities or secondary mortgage markets;
• changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;
• adverse changes related to the businesses of our partners, including Grain Technology, Inc. (“Grain”) specifically (as defined herein);
• changes in the quality or composition of the Company’s loan or investment portfolios;
• technological changes that may be more difficult or expensive than expected;
31
Table of Contents
• the inability of third party providers to perform as expected;
• the Company’s ability to enter new markets successfully and capitalize on growth opportunities;
• the Company’s ability to successfully integrate into its operations, any assets, liabilities, customers, systems and management personnel the Company may acquire and management’s ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto;
• changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board;
• the Company’s ability to retain key employees;
• the Company’s compensation expense associated with equity allocated or awarded to its employees; and
• changes in the financial condition, results of operations or future prospects of issuers of securities that the Company may own.
Additional factors that may affect the Company’s results are discussed in our Annual Report on Form 10-K for the year ended December 31, 2023 under the heading “Risk Factors” filed with the Securities and Exchange Commission (“SEC”) on March 19, 2024.
Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. The Company is under no duty to and does not assume any obligation to update any forward-looking statements after the date they were made, whether as a result of new information, future events or otherwise.
Federal Economic Relief Funds To Aid Lending
Emergency Capital Investment Program
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 $225.0 million 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%, based on achievement of certain qualified lending targets. After 10 years of issuance, the perpetual dividend rate in effect, will be determined based on said floor and ceiling.
The Company began paying dividends on its Preferred Stock during the quarter ended June 30, 2024, as required by the terms thereof. The Bank exceeded the dividend rate reduction threshold for qualified lending targets designated by the U.S. Treasury Department pursuant to the ECIP. The Bank's “qualified lending” as measured pursuant to ECIP totaled $1.162 billion from June 8, 2023 through March 31, 2024. This reduces the dividend obligation on the Preferred Stock to 0.50% for the quarterly dividends payable through June 2025.
The ECIP investment by the Treasury is part of a program to invest over $8.7 billion into Community Development Financial Institution (“CDFI”) or Minority Depository Institution (“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.
CDFI Equitable Recovery Program
On September 26, 2023, the Bank received a $3.7 million grant from the U.S. Treasury as part of the CDFI Equitable Recovery Program ("ERP") which aims to help CDFI's further their mission of helping low and low-to-moderate income communities recover from the impact of the COVID-19 pandemic.
Bank Enterprise Award Program
32
Table of Contents
On November 6, 2023, the Bank received a $0.5 million grant as part of the Bank Enterprise Award Program from the CDFI. Awards under the Bank Enterprise Award Program are subject to the program terms and must be used for qualified activities, which include providing loans, investments and financial services to residents and businesses in distressed communities.
Derivatives and Hedging
During 2023, the Company entered into two derivative financial instruments contracts to enhance its ability to manage interest rate risk that exist as part of its ongoing operations. The Company manages these risks as part of its asset and liability management process. The Company utilized derivative financial instruments to accommodate the business needs and to hedge the exposure that this creates for the Company. The Company does not use derivative financial instruments for trading purposes.
Interest Rate Swaps
The Bank is a party to two interest rate swap transactions. One interest rate swap is for a period of two years effective October 12, 2023 and terminates on November 1, 2025 with a notional amount of $150.0 million. The Bank will pay a fixed rate of interest of 4.885% and receive the Secured Overnight Financing Rate ("SOFR") rate. The other interest rate swap is for a period of three years effective October 12, 2023 and terminates on November 1, 2026 with a notional amount of $100.0 million. The Bank will pay a fixed rate of interest of 4.62% and receive the SOFR rate.
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 credit losses.
The allowance for credit losses is established as probable incurred losses are estimated to have occurred through a provision for credit losses charged to earnings. Credit 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. If our loss rate factor was to increase 10 basis points, our reserve would increase by approximately $2.0 million. Likewise, if our loss rate factor was to decrease 10 basis points, our reserve would decrease by approximately $2.0 million.
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.
See Note 1, “Nature of Business and Summary of Significant Accounting Policies,” to the accompanying Financial Statements for a discussion of significant accounting policies.
Factors Affecting the Comparability of Results
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 former agreement with Grain, the Bank was the lender for Grain-originated microloans with credit lines currently up to $1,500 and, where applicable, the depository for related security deposits. Grain originated and serviced 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 was found to be fraudulent, became 90 days delinquent upon 90 days of origination or defaulted due to a failure of Grain to properly service the microloan, the Bank’s applicable standards for origination or servicing were deemed to have not been complied with and the microloan was put back to Grain, who then became responsible for the microloan and any related losses. The microloans put back to Grain were accounted for as an “other asset,” specifically referred to herein as the “Grain Receivable.” Grain was victimized by cyber fraud using synthetic and other forms of fraudulent identifications, a phenomenon that has become prevalent with Fintechs. Pursuant to the terms of its arrangement with Grain, loans found to be fraudulent were put back to Grain and the Company discontinued originating new loans with Grain after May 31, 2022.
33
Table of Contents
On November 1, 2023, Ponce Financial Group, Inc. and Grain signed a Perpetual Software License Agreement in order for the Bank to assume the servicing of the remaining Grain loans. In order to facilitate the transfer of the servicing responsibilities to the Bank, Grain granted the Bank a perpetual right and license to use the Grain software, including the source code to service the remaining loans.
At June 30, 2024, the Bank had 10,098 Grain microloans outstanding with an aggregate balance totaling $4.3 million and which were performing, in management’s opinion, comparably to similar portfolios, offset by an $3.6 million allowance for credit losses, resulting in $0.7 million in Grain microloans. Since the beginning of the Bank’s agreement with Grain and through June 30, 2024, 45,322 microloans amounting to $24.0 million have been deemed to be fraudulent and put back to Grain. The Company has written-down a total of $15.3 million, net of recoveries, of the Grain Receivable and received $6.8 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 wrote-off its equity investment in Grain of $1.0 million during the year ended December 31, 2022. As of June 30, 2024, the Company’s total exposure to Grain was $0.7 million of the remaining microloans, net of allowance for credit losses, excluding $1.6 million of security deposits by Grain borrowers. The $0.1 million of recoveries for the six months ended June 30, 2024 and the $1.3 million recoveries for the six months ended June 30, 2023 related to Grain is included in non-interest expense in the accompanying Consolidated Statements of Operations.
Grain Technology, Inc. ("Grain") Total Exposure as of June 30, 2024
(in thousands)
Receivable from Grain
Microloans originated - put back to Grain (inception-to-June 30, 2024)
$
23,986
Write-downs, net of recoveries (inception-to-date as of June 30, 2024)
(15,341
)
Cash receipts from Grain (inception-to-June 30, 2024)
(6,819
)
Grant/reserve (inception-to-June 30, 2024)
(1,826
)
Net receivable as of June 30, 2024
$
—
Microloan receivables from Grain borrowers
Grain originated loans receivable as of June 30, 2024
$
4,277
Allowance for credit losses as of June 30, 2024 (1)
(3,623
)
Microloans, net of allowance for credit losses as of June 30, 2024
$
654
Investments
Investment in Grain
$
1,000
Investment in Grain write-off
(1,000
)
Investment in Grain as of June 30, 2024
$
—
Total exposure to Grain as of June 30, 2024 (2)
$
654
(1) Excludes $1.6 million of security deposits by Grain originated borrowers reported in deposits in the accompanying Consolidated Statements of Financial Conditions.
(2) Total remaining exposure to Grain borrowers. These loans are now serviced by the Bank.
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 Raisin Solutions US LLC ("Raisin") (formerly known as SaveBetter, LLC), a fintech startup focusing on deposits. As of June 30, 2024, the Company had $433.7 million in such deposits. The recent regulatory easing of brokered deposit rules enables the Company to classify such deposits as core deposits.
On October 1, 2022, the Company entered into a Membership Interest Purchase Agreement with Bamboo Payment Holding LLC ("Bamboo"), pursuant to which the Company purchased from Bamboo 180 Membership Interest Units representing 19.84% of the total issued and outstanding Membership Interest in Bamboo for an investment of $4.4 million. With over a decade processing payments in
34
Table of Contents
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 $2.84 billion in assets, $2.02 billion in loans receivables, net of allowance for credit losses of $24.1 million, and $1.61 billion in deposits at June 30, 2024, all while investing in infrastructure, implementing digital banking, diversifying its product offering and partnering with Fintech companies. 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. The Company began paying dividends on its Preferred Stock during the quarter ended June 30, 2024, as required by the terms thereof. The Bank exceeded the dividend rate reduction threshold for qualified lending targets designated by the U.S. Treasury Department pursuant to the ECIP. The Bank's “qualified lending” as measured pursuant to ECIP totaled $1.162 billion from June 8, 2023 through March 31, 2024. This reduces the dividend obligation on the Preferred Stock to 0.50% for the quarterly dividends payable through June 2025.
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 June 30, 2024 and December 31, 2023
Total Assets . Total consolidated assets increased $91.3 million, or 3.3%, to $2.84 billion at June 30, 2024 from $2.75 billion at December 31, 2023. The increase in total assets is largely attributable to increases of $126.3 million in net loans receivable, $27.8 million in mortgage loans held for sale and $4.6 million in Federal Home Loan Bank of New York stock, partially offset by decreases of $36.0 million in cash and cash equivalents, $19.6 million in held-to-maturity securities, $6.8 million in available-for-sale securities, $3.2 million in other assets, $1.2 million in deferred tax assets and $0.6 million in accrued interest receivable.
Cash and Cash Equivalents . Cash and cash equivalents decreased $36.0 million, or 25.9%, to $103.2 million at June 30, 2024, compared to $139.2 million at December 31, 2023. The decrease in cash and cash equivalents was primarily the result of an increase of $142.5 million in net loans, $6.0 million in purchase of loans, $5.1 million decrease in accrued interest payable, an increase of $4.7 million in loans held for sale, $4.6 million in purchase of FHLB stock and $4.0 million repayment of borrowings. The decrease in cash
35
Table of Contents
and cash equivalents was offset by an increase of $98.5 million in net deposits, $25.5 million in principal repayment on securities and $3.2 million decrease in other assets.
Securities. The composition of securities at June 30, 2024 and December 31, 2023 and the amounts maturing of each classification are summarized as follows:
June 30, 2024
December 31, 2023
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
2,992
2,796
2,990
2,784
More than five years through ten years
—
—
—
—
2,992
2,796
2,990
2,784
Corporate Bonds:
Amounts maturing:
Three months or less
4,000
3,960
—
—
More than three months through one year
—
—
4,000
3,863
More than one year through five years
1,000
598
1,000
536
More than five years through ten years
20,773
19,356
20,790
19,269
25,773
23,914
25,790
23,668
Mortgage-Backed Securities
105,393
86,415
111,001
93,450
Total Available-for-Sale Securities
$
134,158
$
113,125
$
139,781
$
119,902
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
25,000
24,747
25,000
24,819
More than five years through ten years
—
—
—
—
25,000
24,747
25,000
24,819
Corporate Bonds:
Amounts maturing:
Three months or less
$
—
$
—
$
—
$
—
More than three months through one year
35,000
34,529
25,000
24,650
More than one year through five years
40,000
39,081
50,000
48,265
More than five years through ten years
7,500
6,660
7,500
6,894
82,500
80,270
82,500
79,809
Mortgage-Backed Securities
334,831
320,628
354,646
345,414
Allowance for Credit Losses
(218
)
—
(398
)
—
Total Held-to-Maturity Securities
$
442,113
$
425,645
$
461,748
$
450,042
The Company securities portfolio decreased $6.8 million in available-for-sale and $19.6 million in held-to-maturity during the six months ended June 30, 2024. The decrease in the securities portfolio was primarily due to changes in principal amount of the securities.
36
Table of Contents
Gross Loans Receivable. The composition of gross loans receivable at June 30, 2024 and at December 31, 2023 and the percentage of each classification to total loans are summarized as follows:
June 30, 2024
December 31, 2023
Increase (Decrease)
Amount
Percent
Amount
Percent
Dollars
Percent
(Dollars in thousands)
Mortgage loans:
1-4 Family residential
Investor-Owned
$
337,292
16.5
%
$
343,689
17.9
%
$
(6,397
)
(1.9
%)
Owner-Occupied
147,485
7.2
%
152,311
7.9
%
(4,826
)
(3.2
%)
Multifamily residential
545,323
26.7
%
550,559
28.7
%
(5,236
)
(1.0
%)
Nonresidential properties
337,583
16.5
%
342,343
17.8
%
(4,760
)
(1.4
%)
Construction and land
641,879
31.4
%
503,925
26.2
%
137,954
27.4
%
Total mortgage loans
2,009,562
98.3
%
1,892,827
98.5
%
116,735
6.2
%
Nonmortgage loans:
Business loans
30,222
1.5
%
19,779
1.0
%
10,443
52.8
%
Consumer loans (1)
5,305
0.3
%
8,966
0.5
%
(3,661
)
(40.8
%)
35,527
1.7
%
28,745
1.5
%
6,782
23.6
%
Total
$
2,045,089
100.0
%
$
1,921,572
100.0
%
$
123,517
6.4
%
(1) As of June 30, 2024 and December 31, 2023, consumer loans include $4.3 million and $8.0 million of microloans originated by the Bank pursuant to its arrangement with Grain.
Based on current internal loan reviews, the Company believes that the quality of our underwriting, our weighted average loan-to-value ratio of 58.3% 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.
The majority of the $138.0 million growth in construction and land mortgage loans is related to funding of existing commitments prior to 2024 as opposed to new originations in 2024. Our commitments to grant new mortgage loans decreased by $62.0 million as of June 30, 2024 compared to December 31, 2023. See Note 11 ("Commitments, Contingencies and Credit Risk") of Notes to the Consolidated Financial Statements.
Within the construction and land mortgage loans, as indicated in the composition of gross loans receivable table above, there are 22 loans at 100% completion, with balances of $161.4 million as of June 30, 2024. Of these 22 projects, 14 have been issued a temporary certificate of occupancy, six have a final certificate of occupancy and two are pending certificate of occupancy.
Commercial real estate loans, as defined by applicable banking regulations, include multifamily residential, nonresidential properties, and construction and land mortgage loans. At June 30, 2024 and December 31, 2023, approximately 4.8% and 5.3%, 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 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 150% guideline for construction and land mortgage loans and up to 450% 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 June 30, 2024 and December 31, 2023, the Bank’s construction and land mortgage loans as a percentage of total risk-based capital was 132.8% and 102.5%, respectively. Investor-owned commercial real estate mortgage loans as a percentage of total risk-based capital was 294.3% and 269.1% as of June 30, 2024 and December 31, 2023, respectively. At June 30, 2024, the Bank was above the 100% guidelines established by the banking regulations but under the 150% guidelines set by the Bank for construction and land mortgage loans and within the 300% guideline established by banking regulators for investor owned commercial real estate mortgage loans. Management believes that it has established the appropriate level of controls to monitor the Bank’s lending in these areas.
Loans Held For Sale . Loans held for sale, at fair value, at June 30, 2024 increased $27.8 million, or 278.4%, to $37.8 million from $10.0 million at December 31, 2023. The increase in loans held for sale, at fair value, was mainly attributable to one loan that was transferred from loans held for investment to loans held for sale. The loan was subsequently sold in July of 2024 with no losses.
37
Table of Contents
Deposits. The composition of deposits at June 30, 2024 and December 31, 2023 and changes in dollars and percentages are summarized as follows:
June 30, 2024
December 31, 2023
Increase (Decrease)
Percent
Percent
Amount
of Total
Amount
of Total
Dollars
Percent
(Dollars in thousands)
Demand (1)
$
178,125
11.1
%
$
185,151
12.3
%
$
(7,026
)
(3.8
%)
Interest-bearing deposits:
NOW/IOLA accounts (1)
81,178
5.1
%
77,909
5.2
%
3,269
4.2
%
Money market accounts
502,255
31.3
%
432,735
28.7
%
69,520
16.1
%
Reciprocal deposits
109,945
6.9
%
96,860
6.4
%
13,085
13.5
%
Savings accounts
109,694
6.8
%
114,139
7.6
%
(4,445
)
(3.9
%)
Total NOW, money market, reciprocal and savings
803,072
50.0
%
721,643
47.9
%
81,429
11.3
%
Certificates of deposit of $250K or more
156,224
9.7
%
132,153
8.7
%
24,071
18.2
%
Brokered certificates of deposit (2)
94,614
5.9
%
98,729
6.6
%
(4,115
)
(4.2
%)
Listing service deposits (2)
9,361
0.6
%
14,433
1.0
%
(5,072
)
(35.1
%)
Certificates of deposit less than $250K (1)
364,701
22.7
%
355,511
23.5
%
9,190
2.6
%
Total certificates of deposit
624,900
38.9
%
600,826
39.8
%
24,074
4.0
%
Total interest-bearing deposits
1,427,972
88.9
%
1,322,469
87.7
%
105,503
8.0
%
Total deposits
$
1,606,097
100.0
%
$
1,507,620
100.0
%
$
98,477
6.5
%
(1) As of December 31, 2023, $58.2 million were reclassified from demand to NOW/IOLA accounts.
(2) As of June 30, 2024 and December 31, 2023, there were $1.5 million and $0.3 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 June 30, 2024 and December 31, 2023. 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.
Borrowings . The Bank had outstanding borrowings at June 30, 2024 and December 31, 2023 of $680.4 million and $684.4 million, respectively, in term advances from the FHLBNY and FRBNY. Additionally, the Bank had two unsecured lines of credit in the amount of $75.0 million with two correspondent banks for both periods at June 30, 2024 and December 31, 2023, under which there was nothing outstanding at both June 30, 2024 and December 31, 2023. The Bank had no overnight line of credit advance at June 30, 2024 and December 31, 2023.
Stockholders’ Equity . The Company’s consolidated stockholders’ equity increased $6.3 million, or 1.27%, to $497.7 million at June 30, 2024 from $491.4 million at December 31, 2023. This increase in stockholders’ equity was largely attributable to $5.5 million in net income available to common stockholders, $1.0 million impact to additional paid in capital as a result of share-based compensation and $0.6 million from release of ESOP shares, offset by $0.9 million in other comprehensive loss.
Comparison of Results of Operations for the Three Months Ended June 30, 2024 and 2023
The discussion of the Company’s results of operations for the three months ended June 30, 2024 and 2023 are presented below. The results of operations for interim periods may not be indicative of future results.
Overview. Net income available to common stockholders was $3.1 million for the three months ended June 30, 2024 compared to net loss available to common stockholders of $0.1 million for the three months ended June 30, 2023. Earnings per basic and diluted share was $0.14 for the three months ended June 30, 2024 compared to earnings per basic and diluted share of $0.00 for the three months ended June 30, 2023. The $3.2 million increase of net income available to common stockholders for the three months ended June 30, 2024 was due to increases of $7.7 million in interest and dividend income and $1.4 million in benefit for credit losses, a decrease of $0.9 million in non-interest expense and an increase of $0.8 million in non-interest income, offset by $6.1 million in interest expense and $0.1 million in payments and accrued dividends on preferred shares. Net income for the three months ended June 30, 2024, which excludes $0.1 million in dividend payments and accruals on preferred shares, was $3.2 million. The Company began paying dividends on its preferred stock during the quarter ended June 30, 2024, as required by the terms thereof.
38
Table of Contents
The following table presents the results of operations for the periods indicated:
For the Three Months Ended June 30,
Increase (Decrease)
2024
2023
Dollars
Percent
(Dollars in thousands)
Interest and dividend income
$
38,792
$
31,055
$
7,737
24.9
%
Interest expense
20,888
14,773
6,115
41.4
%
Net interest income
17,904
16,282
1,622
10.0
%
(Benefit) provision for credit losses
(374
)
987
(1,361
)
(137.9
%)
Net interest income after (benefit) provision for credit losses
18,278
15,295
2,983
19.5
%
Non-interest income
2,258
1,492
766
51.3
%
Non-interest expense
16,147
17,089
(942
)
(5.5
%)
Income (loss) before income taxes
4,389
(302
)
4,691
(1,553.3
%)
Provision (benefit) for income taxes
1,197
(215
)
1,412
(656.7
%)
Net income (loss)
$
3,192
$
(87
)
$
3,279
(3,769.0
%)
Dividends on preferred shares
75
—
75
0.0
%
Net income (loss) available to common stockholders
$
3,117
$
(87
)
$
3,117
(3,582.8
%)
Earnings per share:
Basic
$
0.14
$
(0.00
)
$
0.14
(3,810.4
%)
Diluted
$
0.14
$
(0.00
)
$
0.14
(3,808.9
%)
Interest and Dividend Income. Interest and dividend income increased $7.7 million, or 24.9%, to $38.8 million for the three months ended June 30, 2024 from $31.1 million for the three months ended June 30, 2023. Interest income on loans receivable, which is the Company’s primary source of income, increased $8.3 million, or 35.9%, to $31.3 million for the three months ended June 30, 2024 from $23.0 million for the three months ended June 30, 2023. Interest and dividend income on securities and FHLBNY stock and deposits due from banks decreased $0.5 million, or 6.6%, to $7.5 million for the three months ended June 30, 2024 from $8.0 million for the three months ended June 30, 2023.
The following table presents interest income on loans receivable for the periods indicated:
For the Three Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
1-4 Family residential
$
7,407
$
7,594
$
(187
)
(2.5
%)
Multifamily residential
6,975
6,726
249
3.7
%
Nonresidential properties
4,449
3,783
666
17.6
%
Construction and land
11,701
4,196
7,505
178.9
%
Business loans
593
350
243
69.4
%
Consumer loans
156
366
(210
)
(57.4
%)
Total interest income on loans receivable
$
31,281
$
23,015
$
8,266
35.9
%
The following table presents interest and dividend income on securities and FHLBNY stock and deposits due from banks for the periods indicated:
For the Three Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Interest on deposits due from banks
$
1,542
$
1,817
$
(275
)
(15.1
%)
Interest on securities
5,486
5,731
(245
)
(4.3
%)
Dividend on FHLBNY stock
483
492
(9
)
(1.8
%)
Total interest and dividend income
$
7,511
$
8,040
$
(529
)
(6.6
%)
Interest Expense. Interest expense increased $6.1 million, or 41.4%, to $20.9 million for the three months ended June 30, 2024 from $14.8 million for the three months ended June 30, 2023, primarily due to an increase in the average cost of funds.
39
Table of Contents
The following table presents expense for the periods indicated:
For the Three Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Certificates of deposit
$
6,358
$
3,881
$
2,477
63.8
%
Money market
$
7,209
$
4,077
3,132
76.8
%
Savings
$
27
$
29
(2
)
(6.9
%)
NOW/IOLA
$
151
$
305
(154
)
(50.5
%)
Advance payments by borrowers
$
2
$
2
—
0.0
%
Borrowings
$
7,141
$
6,479
662
10.2
%
Total interest expense
$
20,888
$
14,773
$
6,115
41.4
%
Net Interest Income. Net interest income increased $1.6 million, or 10.0%, to $17.9 million for the three months ended June 30, 2024 from $16.3 million for the three months ended June 30, 2023. The $1.6 million increase in net interest income for the three months ended June 30, 2024 compared to the three months ended June 30, 2023 was attributable to an increase of $8.3 million in interest and dividend income primarily due to increases in average loans receivable, offset by an increase of $6.1 million in interest expense due primarily to a higher average cost of funds on interest bearing liabilities and a $0.5 million decrease in interest and dividend income on securities and FHLBNY stock and deposits due from banks,.
Net interest rate spread decreased by 3 basis point to 1.72% for the three months ended June 30, 2024 from 1.75% for the three months ended June 30, 2023. The decrease in the net interest rate spread for the three months ended June 30, 2024 compared to the three months ended June 30, 2023 was primarily due to an increase in the average rates paid on interest-bearing liabilities of 66 basis points to 3.97% for the three months ended June 30, 2024 from 3.31% for the three months ended June 30, 2023 and an increase in the average yields on interest-earning assets of 63 basis points to 5.69% for the three months ended June 30, 2024 from 5.06% for the three months ended June 30, 2023.
Net interest margin decreased 3 basis points for the three months ended June 30, 2024 to 2.62% from 2.65% for the three months ended June 30, 2023.
In 2023, the Federal Reserve raised the target range for the federal funds rate to 5.25%-5.50%, pushing borrowing costs to the highest level in 23 years. The Federal Reserve has kept the federal funds interest rate steady and signaled that there will likely be a rate cut at its September 2024 meeting. The decrease in federal funds rate will be in response to lower inflation as well as a cooler job market. In a lower rate environment, the significant competitive pressures in our markets and the potential positive impact of these factors on our deposit and loan pricing, our net interest margin may be positively impacted. Our net interest income may also be positively impacted if the demand for loans increases due to the lower rates, alone or in tandem with lower inflation.
Non-Interest Income. Non-interest income increased $0.8 million, or 51.3% to $2.3 million for the three months ended June 30, 2024 from $1.5 million for the three months ended June 30, 2023. The increase in non-interest income for the three months ended June 30, 2024 compared to the three months ended June 30, 2023 was attributable to increases of $0.5 million in other non-interest income related to the mark to market adjustments on a private equity fund investment made by the Company, $0.2 million in income on sale of mortgage loans and $0.1 million in late and prepayment charges.
The following table presents non-interest income for the periods indicated:
For the Three Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Service charges and fees
$
492
$
481
$
11
2.3
%
Brokerage commissions
9
35
(26
)
(74.3
%)
Late and prepayment charges
426
372
54
14.5
%
Income on sale of mortgage loans
274
82
192
234.1
%
Other
1,057
522
535
102.5
%
Total non-interest income
$
2,258
$
1,492
$
766
51.3
%
Non-Interest Expense. Non-interest expense decreased $0.9 million, or 5.5%, to $16.1 million for the three months ended June 30, 2024 from $17.1 million for the three months ended June 30, 2023. The $0.9 million decrease in non-interest expense for the three months ended June 30, 2024, compared to the three months ended June 30, 2023 was attributable to decreases of $1.0 million in provision for contingencies, $0.5 million in professional fees, $0.3 million in office supplies, telephone and postage, $0.2 million in
40
Table of Contents
occupancy and equipment, $0.2 million in data processing expenses and $0.2 million in marketing and promotional expenses, partially offset by increases of $0.5 million in other operating expense, $0.3 million in direct loan expenses, $0.3 million in compensation and benefits and a decrease of $0.3 million in Grain recoveries.
The following table presents non-interest expense for the periods indicated:
For the Three Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Compensation and benefits
$
7,724
$
7,425
$
299
4.0
%
Occupancy and equipment
3,564
3,724
(160
)
(4.3
%)
Data processing expenses
1,013
1,208
(195
)
(16.1
%)
Direct loan expenses
633
345
288
83.5
%
(Benefit) provision for contingencies
(493
)
517
(1,010
)
(195.4
%)
Insurance and surety bond premiums
263
248
15
6.0
%
Office supplies, telephone and postage
233
489
(256
)
(52.4
%)
Professional fees
1,369
1,904
(535
)
(28.1
%)
Grain recoveries
(65
)
(346
)
281
(81.2
%)
Marketing and promotional expenses
145
303
(158
)
(52.1
%)
Directors fees and regulatory assessment
176
160
16
10.0
%
Other operating expenses
1,585
1,112
473
42.5
%
Total non-interest expense
$
16,147
$
17,089
$
(942
)
(5.5
%)
Income Tax (Benefit) Provision. The Company had provision for income taxes of $1.2 million for the three months ended June 30, 2024 compared to a benefit for income taxes of $0.2 million for the three months ended June 30, 2023.
41
Table of Contents
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 Three Months Ended June 30,
2024
2023
Average
Average
Outstanding
Average
Outstanding
Average
Balance
Interest
Yield/Rate (1)
Balance
Interest
Yield/Rate (1)
(Dollars in thousands)
Interest-earning assets:
Loans (2)
$
2,040,149
31,281
6.17
%
$
1,683,117
$
23,015
5.48
%
Securities (3)
562,560
5,486
3.92
%
614,598
5,731
3.74
%
Other (4) (5)
141,368
2,025
5.76
%
164,509
2,309
5.63
%
Total interest-earning assets
2,744,077
38,792
5.69
%
2,462,224
31,055
5.06
%
Non-interest-earning assets (5)
105,774
121,169
Total assets
$
2,849,851
$
2,583,393
Interest-bearing liabilities:
NOW/IOLA (6) (7)
$
72,932
$
151
0.83
%
$
66,314
$
305
1.84
%
Money market (7) (8)
599,209
7,209
4.84
%
408,329
4,077
4.00
%
Savings
111,859
27
0.10
%
122,802
29
0.09
%
Certificates of deposit (8)
635,850
6,358
4.02
%
524,445
3,881
2.97
%
Total deposits
1,419,850
13,745
3.89
%
1,121,890
8,292
2.96
%
Advance payments by borrowers
14,948
2
0.05
%
16,967
2
0.05
%
Borrowings
680,421
7,141
4.22
%
649,652
6,479
4.00
%
Total interest-bearing liabilities
2,115,219
20,888
3.97
%
1,788,509
14,773
3.31
%
Non-interest-bearing liabilities:
Non-interest-bearing demand (6)
188,920
—
255,673
—
Other non-interest-bearing liabilities
49,437
—
42,906
—
Total non-interest-bearing liabilities
238,357
—
298,579
—
Total liabilities
2,353,576
20,888
2,087,088
14,773
Total equity
496,275
496,305
Total liabilities and total equity
$
2,849,851
3.97
%
$
2,583,393
3.31
%
Net interest income
$
17,904
$
16,282
Net interest rate spread (9)
1.72
%
1.75
%
Net interest-earning assets (10)
$
628,858
$
673,715
Net interest margin (11)
2.62
%
2.65
%
Average interest-earning assets to interest-bearing liabilities
129.73
%
137.67
%
(1) Annualized where appropriate.
(2) Loans include loans and mortgage loans held for sale, at fair value.
(3) Securities include available-for-sale securities and held-to-maturity securities.
(4) Includes FHLBNY demand account and FHLBNY stock dividends and FRBNY demand deposits.
(5) FRBNY demand deposits for prior period have been reclassified for consistency.
(6) Includes reclassification of $44.0 million average outstanding balances from non-interest-bearing demand to NOW/IOLA for the three months ended June 30, 2023.
(7) Includes $0.3 million of interest expense reclassified from money market to NOW/IOLA for the three months ended June 30, 2023.
(8) Includes reclassification of $130.7 million average outstanding balances and $1.5 million of interest expenses from money market to certificates of deposit for the three months ended June 30, 2023.
(9) 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.
(10) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(11) Net interest margin represents net interest income divided by average total interest-earning assets.
42
Table of Contents
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 Three Months Ended June 30,
2024 vs. 2023
Increase (Decrease) Due to
Total Increase
Volume
Rate
(Decrease)
(In thousands)
Interest-earning assets:
Loans (1)
$
4,806
$
3,460
$
8,266
Securities (2)
(500
)
255
(245
)
Other
(330
)
46
(284
)
Total interest-earning assets
3,976
3,761
7,737
Interest-bearing liabilities:
NOW/IOLA
30
(184
)
(154
)
Money market
1,890
1,242
3,132
Savings
(3
)
1
(2
)
Certificates of deposit
812
1,665
2,477
Total deposits
2,729
2,724
5,453
Borrowings
288
374
662
Total interest-bearing liabilities
3,017
3,098
6,115
Change in net interest income
$
959
$
663
$
1,622
(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.
Comparison of Results of Operations for the Six Months Ended June 30, 2024 and 2023
The discussion of the Company’s results of operations for the six months ended June 30, 2024 and 2023 are presented below. The results of operations for interim periods may not be indicative of future results.
Overview. Net income available to common stockholders was $5.5 million for the six months ended June 30, 2024 compared to net income available to common stockholders of $0.2 million for the six months ended June 30, 2023. Earnings per basic and diluted share was $0.25 for the six months ended June 30, 2024 compared to earnings per basic and diluted share of $0.01 for six months ended June 30, 2023. The $5.3 million increase of net income available to common stockholders from the six months ended June 30, 2023, was due to increases of $5.2 million in net interest income, $1.4 million in benefit for credit losses and $0.7 million in non-interest income and a decrease of $0.4 million in non-interest expense, partially offset by an increase of $2.2 million in provision for income taxes and $0.1 million in dividends on preferred shares. Net income for the six months ended June 30, 2024, which excludes $0.1 million in dividend payments and accruals on preferred shares, was $5.6 million.
43
Table of Contents
The following table presents the results of operations for the periods indicated:
For the Six Months Ended June 30,
Increase (Decrease)
2024
2023
Dollars
Percent
(Dollars in thousands)
Interest and dividend income
$
78,458
$
57,411
$
21,047
36.7
%
Interest expense
41,731
25,884
15,847
61.2
%
Net interest income
36,727
31,527
5,200
16.5
%
(Benefit) provision for credit losses
(554
)
813
(1,367
)
(168.1
%)
Net interest income after (benefit) provision for credit losses
37,281
30,714
6,567
21.4
%
Non-interest income
3,965
3,311
654
19.8
%
Non-interest expense
33,097
33,450
(353
)
(1.1
%)
Income before income taxes
8,149
575
7,574
1,317.2
%
Provision for income taxes
2,543
331
2,212
668.3
%
Net income
5,606
244
5,362
2,197.5
%
Dividends on preferred shares
75
—
75
0.0
%
Net income available to common stockholders
$
5,531
$
244
$
5,287
2,166.8
%
Earnings per share:
Basic
$
0.25
$
0.01
$
0.24
2,286.7
%
Diluted
$
0.25
$
0.01
$
0.24
2,288.1
%
Interest and Dividend Income. Interest and dividend income increased $21.0 million, or 36.7%, to $78.5 million for the six months ended June 30, 2024 from $57.4 million for the six months ended June 30, 2023. Interest income on loans receivable, which is the Company’s primary source of income, increased $19.2 million, or 45.0%, to $61.9 million for the six months ended June 30, 2024 from $42.7 million for the six months ended June 30, 2023.
Total interest and dividend income increased $1.8 million, or 12.4%, to $16.5 million for the six months ended June 30, 2024 from $14.7 million for the six months ended June 30, 2023. The increase was primarily attributable to $2.4 million increase in interest on deposits due from banks, offset by $0.7 million in dividend on FHLYNY stock.
The following table presents interest income on loans receivable for the periods indicated:
For the Six Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
1-4 Family residential
$
14,953
$
13,647
$
1,306
9.6
%
Multifamily residential
13,896
12,822
1,074
8.4
%
Nonresidential properties
8,808
7,456
1,352
18.1
%
Construction and land
22,925
6,958
15,967
229.5
%
Business loans
1,005
938
67
7.1
%
Consumer loans
358
894
(536
)
(60.0
%)
Total interest income on loans receivable
$
61,945
$
42,715
$
19,230
45.0
%
The following table presents interest and dividend income on securities and FHLBNY stock and deposits due from banks for the periods indicated:
For the Six Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Interest on deposits due from banks
$
4,453
$
2,014
$
2,439
121.1
%
Interest on securities
11,105
11,806
(701
)
(5.9
%)
Dividend on FHLBNY stock
955
876
79
9.0
%
Total interest and dividend income
$
16,513
$
14,696
$
1,817
12.4
%
Interest Expense. Interest expense increased $15.8 million, or 61.2%, to $41.7 million for the six months ended June 30, 2024 from $25.9 million for the six months ended June 30, 2023, primarily due to an increase in the average cost of funds.
44
Table of Contents
The following table presents interest expense for the periods indicated:
For the Six Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Certificates of deposit
$
12,738
$
7,106
$
5,632
79.3
%
Money market
13,501
6,169
7,332
118.9
%
Savings
55
59
(4
)
(6.8
%)
NOW/IOLA
369
993
(624
)
(62.8
%)
Advance payments by borrowers
4
4
—
0.0
%
Borrowings
15,064
11,553
3,511
30.4
%
Total interest expense
$
41,731
$
25,884
$
15,847
61.2
%
Net Interest Income. Net interest income increased $5.2 million, or 16.5%, to $36.7 million for the six months ended June 30, 2024 from $31.5 million for the six months ended June 30, 2023. The $5.2 million increase in net interest income for the six months ended June 30, 2024 compared to the six months ended June 30, 2023 was attributable to an increase of $19.2 million in interest and dividend income primarily due to increases in average loans receivable and $2.4 million in deposits due from banks, partially offset by an increase of $15.8 million in interest expense due primarily to a higher average cost of funds on interest bearing liabilities and a decrease of $0.6 million in interest and dividend income on securities and FHLBNY stock.
Net interest rate spread decreased by 2 basis points to 1.77% for the six months ended June 30, 2024 from 1.79% for the six months ended June 30, 2023. The decrease in the net interest rate spread for the six months ended June 30, 2024 compared to the six months ended June 30, 2023 was primarily due to an increase in the average rates paid on interest-bearing liabilities of 82 basis points to 3.93% for the six months ended June 30, 2024 from 3.11% for the six months ended June 30, 2023 and an increase in the average yields on interest-earning assets of 79 basis points to 5.70% for the six months ended June 30, 2024 from 4.91% for the six months ended June 30, 2023.
Net interest margin decreased 3 basis points for the six months ended June 30, 2024, to 2.67% from 2.70% for six months ended June 30, 2023.
Non-Interest Income. Non-interest income increased $0.7 million, or 19.8%, to $4.0 million for the six months ended June 30, 2024 from $3.3 million for the six months ended June 30, 2023. The $0.7 million increase in non-interest income for the six months ended June 30, 2024 compared to the six months ended June 30, 2023 was attributable to increases of $0.6 million in other non-interest income and $0.4 million in income on sale of mortgage loans, partially offset by a decrease $0.3 million in late and prepayment charges.
The following table presents non-interest income for the periods indicated:
For the Six Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Service charges and fees
$
965
$
972
$
(7
)
(0.7
%)
Brokerage commissions
17
50
(33
)
(66.0
%)
Late and prepayment charges
785
1,101
(316
)
(28.7
%)
Income on sale of mortgage loans
576
181
395
218.2
%
Other
1,622
1,007
615
61.1
%
Total non-interest income
$
3,965
$
3,311
$
654
19.8
%
Non-Interest Expense. Non-interest expense decreased $0.4 million, or 1.1%, to $33.1 million for the six months ended June 30, 2024 from $33.5 million for the six months ended June 30, 2023. The $0.4 million decrease in non-interest expense for the six months ended June 30, 2024, compared to the six months ended June 30, 2023 was attributable to decreases of $1.8 million in provision for contingencies, $0.4 million in office supplies, telephone and postage, $0.3 million in professional fees, $0.3 million in data processing expenses, $0.2 million in other operating expenses and $0.1 million in occupancy and equipment, partially offset by a decrease of $1.1 million in Grain recoveries, and increases of $0.7 million in compensation and benefits and $0.6 million in direct loan expenses and $0.2 million in marketing and promotional expenses.
45
Table of Contents
The following table presents non-interest expense for the periods indicated:
For the Six Months Ended June 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Compensation and benefits
$
15,568
$
14,871
$
697
4.7
%
Occupancy and equipment
7,231
7,294
(63
)
(0.9
%)
Data processing expenses
2,140
2,400
(260
)
(10.8
%)
Direct loan expenses
1,365
757
608
80.3
%
(Benefit) provision for contingencies
(329
)
1,502
(1,831
)
(121.9
%)
Insurance and surety bond premiums
516
513
3
0.6
%
Office supplies, telephone and postage
482
888
(406
)
(45.7
%)
Professional fees
3,092
3,359
(267
)
(7.9
%)
Grain recoveries
(118
)
(1,260
)
1,142
(90.6
%)
Marketing and promotional expenses
245
431
(186
)
(43.2
%)
Directors' fees and regulatory assessment
355
315
40
12.7
%
Other operating expenses
2,550
2,380
170
7.1
%
Total non-interest expense
$
33,097
$
33,450
$
(353
)
(1.1
%)
Income Tax Provision. The Company had a provision for income taxes of $2.5 million for the six months ended June 30, 2024 compared to a provision for income taxes of $0.3 million for six months ended June 30, 2023.
46
Table of Contents
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 Six Months Ended June 30,
2024
2023
Average
Average
Outstanding
Average
Outstanding
Average
Balance
Interest
Yield/Rate (1)
Balance
Interest
Yield/Rate (1)
(Dollars in thousands)
Interest-earning assets:
Loans (2)
$
2,009,706
61,945
6.20
%
$
1,627,939
$
42,715
5.29
%
Securities (3)
569,397
11,105
3.92
%
622,822
11,806
3.82
%
Other (4) (5)
189,899
5,408
5.73
%
106,812
2,890
5.46
%
Total interest-earning assets
2,769,002
78,458
5.70
%
2,357,573
57,411
4.91
%
Non-interest-earning assets (5)
106,172
122,083
Total assets
$
2,875,174
$
2,479,656
Interest-bearing liabilities:
NOW/IOLA (6) (7)
$
77,891
$
369
0.95
%
$
69,024
$
993
2.90
%
Money market (7) (8)
571,886
13,501
4.75
%
361,557
6,168
3.44
%
Savings
112,680
55
0.10
%
125,823
59
0.09
%
Certificates of deposit (8)
632,689
12,738
4.05
%
520,420
7,106
2.75
%
Total deposits
1,395,146
26,663
3.84
%
1,076,824
14,326
2.68
%
Advance payments by borrowers
13,917
4
0.06
%
14,954
5
0.07
%
Borrowings
725,745
15,064
4.17
%
587,026
11,553
3.97
%
Total interest-bearing liabilities
2,134,808
41,731
3.93
%
1,678,804
25,884
3.11
%
Non-interest-bearing liabilities:
Non-interest-bearing demand (6)
193,891
—
261,988
—
Other non-interest-bearing liabilities
51,749
—
42,451
—
Total non-interest-bearing liabilities
245,640
—
304,439
—
Total liabilities
2,380,448
41,731
1,983,243
25,884
Total equity
494,726
496,413
Total liabilities and total equity
$
2,875,174
3.93
%
$
2,479,656
3.11
%
Net interest income
$
36,727
$
31,527
Net interest rate spread (9)
1.77
%
1.79
%
Net interest-earning assets (10)
$
634,194
$
678,769
Net interest margin (11)
2.67
%
2.70
%
Average interest-earning assets to interest-bearing liabilities
129.71
%
140.43
%
(1) Annualized where appropriate.
(2) Loans include loans and mortgage loans held for sale, at fair value.
(3) Securities include available-for-sale securities and held-to-maturity securities.
(4) Includes FHLBNY demand account and FHLBNY stock dividends and FRBNY demand deposits.
(5) FRBNY demand deposits for prior period have been reclassified for consistency.
(6) Includes reclassification of $46.2 million average outstanding balances from non-interest-bearing demand to NOW/IOLA for the six months ended June 30, 2023.
(7) Includes $1.0 million of interest expense reclassified from money market to NOW/IOLA for the six months ended June 30, 2023.
(8) Includes reclassification of $132.8 million average outstanding balances and $2.8 million of interest expenses from money market to certificates of deposit for the six months ended June 30, 2023.
(9) 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.
(10) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(11) Net interest margin represents net interest income divided by average total interest-earning assets.
47
Table of Contents
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 Six Months Ended June 30,
2024 vs. 2023
Increase (Decrease) Due to
Total Increase
Volume
Rate
(Decrease)
(In thousands)
Interest-earning assets:
Loans (1)
$
10,164
$
9,066
$
19,230
Securities (2)
(983
)
282
(701
)
Other
2,262
256
2,518
Total interest-earning assets
11,443
9,604
21,047
Interest-bearing liabilities:
NOW/IOLA
131
(755
)
(624
)
Money market
3,615
3,718
7,333
Savings
(6
)
2
(4
)
Certificates of deposit
1,557
4,075
5,632
Total deposits
5,297
7,040
12,337
Borrowings
2,770
741
3,511
Total interest-bearing liabilities
8,067
7,781
15,848
Change in net interest income
$
3,376
$
1,823
$
5,199
(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.
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 Committee ("ALCO") 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 engages in hedging activities, such as swap transactions. The Bank is a party to two interest rate swap transactions. One interest rate swap is for a period of two years effective October 12, 2023 and terminates on November 1, 2025 with a notional amount of $150.0 million. The Bank will pay a fixed rate of interest of 4.885% and receive the Secured Overnight Financing Rate ("SOFR") rate. The other interest rate swap is for a period of three years effective October 12, 2023 and terminates on November 1, 2026 with a notional amount of $100.0 million. The Bank will pay a fixed rate of interest of 4.62% and receive the SOFR rate (see Note 9 of the Notes to the Consolidated Financial Statements).
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
48
Table of Contents
rates. As of June 30, 2024, 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
$
71,565
(8.65%)
+300
73,350
(6.37%)
+200
75,106
(4.13%)
+100
76,778
(1.99%)
Level
78,338
— %
-100
80,370
2.59%
-200
82,653
5.51%
-300
83,687
6.83%
-400
84,933
8.42%
(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 June 30, 2024, 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 June 30, 2024, the EVE modeling calculated the following estimated changes in EVE due to instantaneous upward and downward changes in rates:
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
$
345,991
$
(148,971
)
(30.10
%)
13.57
%
(3,010
)
+300
383,466
(111,496
)
(22.53
%)
14.69
%
(2,253
)
+200
418,631
(76,331
)
(15.42
%)
15.69
%
(1,542
)
+100
456,296
(38,666
)
(7.81
%)
16.72
%
(781
)
Level
494,962
—
—
%
17.72
%
—
-100
532,363
37,401
7.56
%
18.62
%
756
-200
570,087
75,125
15.18
%
19.47
%
1,518
-300
606,235
111,273
22.48
%
20.23
%
2,248
-400
658,873
163,911
33.12
%
21.35
%
3,312
(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
49
Table of Contents
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 June 30, 2024, 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 ALCO 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 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 ALCO 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. In 2023, the Federal Reserve raised the target range for the federal funds rate to 5.25%-5.50%, pushing borrowing costs to the highest level in 23 years. The Federal Reserve has kept the federal funds interest rate steady and signaled that there will likely be a rate cut at its September 2024 meeting. The decrease in federal funds rate will be in response to lower inflation as well as a cooler job market. In a lower rate environment, the significant competitive pressures in our markets and the potential positive impact of these factors on our deposit and loan pricing, our net interest margin may be positively impacted. Our net interest income may also be positively impacted if the demand for loans increases due to the lower rates, alone or in tandem with lower inflation
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 June 30, 2024, 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
50
Table of Contents
or the contractual maturity of the asset or liability. The table sets forth an approximation of the projected repricing of assets and liabilities at June 30, 2024, 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.
June 30, 2024
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
$
80,038
$
80,038
$
80,038
$
80,038
$
80,038
$
—
$
80,038
$
23,128
$
103,166
Securities (1)
34,447
80,881
118,586
202,139
335,544
241,061
576,605
(21,367
)
555,238
Placements with banks
249
249
249
249
249
—
249
—
249
Net loans (includes LHFS)
231,328
410,845
672,412
1,176,722
1,958,952
105,731
2,064,683
(4,746
)
2,059,937
FHLBNY stock
—
—
—
—
—
—
—
23,972
23,972
Other assets
—
—
—
—
—
—
—
99,445
99,445
Total
$
346,062
$
572,013
$
871,285
$
1,459,148
$
2,374,783
$
346,792
$
2,721,575
$
120,432
$
2,842,007
Liabilities:
Non-maturity deposits
$
50,210
$
100,418
$
200,834
$
401,668
$
739,273
$
74,364
813,637
$
167,560
$
981,197
Certificates of deposit
190,715
324,539
503,301
567,898
624,900
—
624,900
—
624,900
Borrowings
50,000
50,000
309,321
409,321
630,421
50,000
680,421
—
680,421
Other liabilities
—
—
—
—
—
—
—
57,832
57,832
Total liabilities
290,925
474,957
1,013,456
1,378,887
1,994,594
124,364
2,118,958
225,392
2,344,350
Capital
—
—
—
—
—
—
—
497,657
497,657
Total liabilities and capital
$
290,925
$
474,957
$
1,013,456
$
1,378,887
$
1,994,594
$
124,364
$
2,118,958
$
723,049
$
2,842,007
Asset/liability gap
$
55,137
$
97,056
$
(142,171
)
$
80,261
$
380,189
$
222,428
$
602,617
Gap/assets ratio
118.95
%
120.43
%
85.97
%
105.82
%
119.06
%
278.85
%
128.44
%
(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, 2023, 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, 2023, 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, 2023
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
$
110,260
$
110,260
$
110,260
$
110,260
$
110,260
$
—
$
110,260
$
28,930
$
139,190
Securities (1)
26,981
68,513
116,391
208,107
359,754
242,162
601,916
(20,266
)
581,650
Placement with banks
249
249
249
249
249
—
249
—
249
Net loans (includes LHFS)
192,336
295,027
500,951
982,210
1,797,535
111,445
1,908,980
(3,114
)
1,905,866
FHLBNY stock
19,392
19,392
19,392
19,392
19,392
—
19,392
(15
)
19,377
Other assets
—
—
—
—
—
—
—
104,390
104,390
Total
$
349,218
$
493,441
$
747,243
$
1,320,218
$
2,287,190
$
353,607
$
2,640,797
$
109,925
$
2,750,722
Liabilities:
Non-maturity deposits
$
43,026
$
86,052
$
172,104
$
344,208
$
647,511
$
69,506
$
717,017
$
189,777
$
906,794
Certificates of deposit
220,322
291,437
449,484
508,888
600,826
—
600,826
—
600,826
Borrowings
204,000
304,000
363,321
413,321
634,421
50,000
684,421
—
684,421
Other liabilities
—
—
—
—
—
—
—
67,286
67,286
Total liabilities
467,348
681,489
984,909
1,266,417
1,882,758
119,506
2,002,264
257,063
2,259,327
Capital
—
—
—
—
—
—
—
491,395
491,395
Total liabilities and capital
$
467,348
$
681,489
$
984,909
$
1,266,417
$
1,882,758
$
119,506
$
2,002,264
$
748,458
$
2,750,722
Asset/liability gap
$
(118,130
)
$
(188,048
)
$
(237,666
)
$
53,801
$
404,432
$
234,101
$
638,533
Gap/assets ratio
74.72
%
72.41
%
75.87
%
104.25
%
121.48
%
295.89
%
131.89
%
(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
51
Table of Contents
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.
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.
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. The Bank had $480.4 million and $380.4 million of outstanding term advances from FHLBNY at June 30, 2024 and December 31, 2023, respectively. The Bank had no overnight line of credit advance from the FHLBNY at June 30, 2024 and December 31, 2023. The Bank also has additional borrowing capacity of $218.1 million with the FHLBNY secured by the Bank's loans portfolio at June 30, 2024.
The Bank had $200.0 million and $304.0 million of outstanding term advances from the FRBNY at June 30, 2024 and December 31, 2023, respectively.
Net cash (used in) provided by operating activities was ($1.1) million and $0.3 million for the six months ended June 30, 2024 and 2023, respectively. Net cash used in investing activities, which consists primarily of disbursements for loan originations, purchase of loans, net purchase and redemption of FHLBNY stock and purchase of equipment offset by principal collections on loans and proceeds from maturities, calls and principal repayments on securities was ($129.4) million and ($160.0) million for the six months ended June 30, 2024 and 2023, respectively. Net cash provided by financing activities, consisting of activities in borrowing, deposit accounts and dividends paid on preferred stock, was $94.5 million and $349.1 million for the six months ended June 30, 2024 and 2023, respectively.
The Bank’s management 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 June 30, 2024 and December 31, 2023, all regulatory capital requirements were met, resulting in the Company and the Bank being categorized as well capitalized at June 30, 2024 and December 31, 2023. 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 June 30, 2024 and December 31, 2023, the Company had outstanding commitments to originate loans and extend credit of $522.2 million and $591.5 million, respectively.
It is anticipated that the Company will have sufficient funds available to meet its current lending commitments. Certificates of deposit that are scheduled to mature in 2024 totaled $324.6 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. There have been no material changes in the Company’s material cash requirements under its contractual obligations as discussed in its most recent annual report on Form 10-K.
52
Table of Contents
Dividend on Preferred Stock . Pursuant to the terms of its Preferred Stock, the Company is required to pay a quarterly dividend on its Preferred Stock, beginning during the quarter ended June 30, 2024. The floor dividend rate is 0.50% and the ceiling dividend rate is 2.00%, based on achievement of certain qualified lending targets. For quarterly dividends through June 15, 2025, the Company is required to pay quarterly dividends on the Preferred Stock at a rate of 0.50%..
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 $15.6 million for the six months ended June 30, 2024. The Company also has material cash requirements for occupancy and equipment expenses, excluding depreciation and amortization of $0.9 million, related to rental expenses, general maintenance and cleaning supplies, guard services, software licenses and other miscellaneous expenses, which were $6.3 million for the six months ended June 30, 2024.
Item 3. Quantitative and Qualitati ve Disclosures About Market Risk.
The information required by this item is included in Part I, Item 2 of this report under “Management of Market Risk”.
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.