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 September 30, 2024 and December 31, 2023, and results of operations for the three and nine months ended September 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;
• 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;
• the inability of third party providers to perform as expected;
32
Table of Contents
• 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
33
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.
Banking Development District
The Ponce Bank Westchester Avenue Branch located at 2244 Westchester Avenue in the Castle Hill area of the Bronx was approved as a Banking Development District ("BDD"). New York State’s BDD Program, administered by the Department of Financial Services ("DFS"), supports the establishment of bank and credit union branches in areas across New York State where there is a demonstrated need for banking services. To encourage participation, approved BDD branches receive access to subsidized and market rate deposits from New York State. On July 30, 2024, Ponce Bank received total program deposits of $35.0 million.
Coral Gables, Florida Office
On June 1, 2024, Ponce Bank opened its first-ever representative office in the state of Florida located at 1600 Ponce de Leon Drive in the Miami suburb of Coral Gables. This new office is home to a Commercial Relationship Officer who will split time between the new location and his former Bergen County, New Jersey territory. Many of our customers have businesses in Florida or spend their winter months here, and the large Hispanic community fits one of our primary demographics.
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 $2.2 million. Likewise, if our loss rate factor was to decrease 10 basis points, our reserve would decrease by approximately $2.2 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.
Factors Affecting the Comparability of Results
Write-off and Write-Down.
34
Table of Contents
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.”
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 microloans. 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 September 30, 2024, the Bank had 8,428 microloans outstanding with an aggregate balance totaling $3.0 million and which were performing, in management’s opinion, comparably to similar portfolios, offset by an $2.6 million allowance for credit losses, resulting in $0.5 million in microloans. From inception of the microloan arrangement through September 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 microloans receivable and received $6.8 million in cash. 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 microloans 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 September 30, 2024, the Company’s total microloans exposure was $0.5 million of the remaining microloans, net of allowance for credit losses, excluding $1.5 million of security deposits by microloan borrowers. The $0.2 million of recoveries for the nine months ended September 30, 2024 and the $1.3 million recoveries for the nine months ended September 30, 2023 related to microloans is included in non-interest expense in the accompanying Consolidated Statements of Operations.
Total Microloans Exposure as of September 30, 2024
(in thousands)
Microloans Receivable from Grain
Microloans originated - put back (inception-to-September 30, 2024)
$
23,932
Write-downs, net of recoveries (inception-to-date as of September 30, 2024)
(15,287
)
Cash receipts (inception-to-September 30, 2024)
(6,819
)
Grant/reserve (inception-to-September 30, 2024)
(1,826
)
Net receivable as of September 30, 2024
$
—
Microloans Receivable from Borrowers
Microloans receivable as of September 30, 2024
$
3,033
Allowance for credit losses as of September 30, 2024 (1)
(2,570
)
Microloans, net of allowance for credit losses as of September 30, 2024
$
463
Investments
Investment in Grain
$
1,000
Investment write-off in the third quarter of 2022
(1,000
)
Net investment as of September 30, 2024
$
—
Total exposure related to microloans as of September 30, 2024 (2)
$
463
(1) Excludes $1.5 million of security deposits by microloan borrowers reported in deposits in the accompanying Consolidated Statements of Financial Conditions.
(2) Total remaining exposure to microloan borrowers. These loans are now serviced by the Bank.
35
Table of Contents
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 September 30, 2024, the Company had $600.6 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 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 first year after our initial public offering, 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 $3.02 billion in assets, $2.18 billion in loans receivables, net of allowance for credit losses of $24.0 million, and $1.87 billion in deposits at September 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
36
Table of Contents
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 September 30, 2024 and December 31, 2023
Total Assets . Total consolidated assets increased $265.2 million, or 9.6%, to $3.02 billion at September 30, 2024 from $2.75 billion at December 31, 2023. The increase in total assets is largely attributable to increases of $284.4 million in net loans receivable, $26.7 million in other assets, $16.6 million in cash and cash equivalent, $9.1 million in Federal Home Loan Bank of New York stock and $0.8 million in net premises and equipment, partially offset by decreases of $58.0 million in held-to-maturity securities, $8.9 million in available-for-sale securities, $2.5 million in deferred tax assets, $1.5 million in right of use assets, $1.1 million in accrued interest receivable and $0.4 million in mortgage loans held for sale.
Cash and Cash Equivalents . Cash and cash equivalents increased $16.6 million, or 11.9%, to $155.8 million at September 30, 2024, compared to $139.2 million at December 31, 2023. The increase in cash and cash equivalents was primarily the result of increases of $362.7 million in net deposits, $70.9 million in maturities, calls and principal repayment on securities, $8.0 million in net income, $3.0 million in advance payments by borrowers, and decreases of $2.0 million in mortgage loans held for sale and $1.7 million in deferred income taxes. The increase in cash and cash equivalents was offset by an increase of $279.7 million in net loans, $104.0 million repayment of borrowings, $26.7 million increase in other assets, $9.1 million in net purchase/redemption of FHLB stock and decreases of $9.0 million in accrued interest payable and $6.0 million in purchase of loans.
37
Table of Contents
Securities. The composition of securities at September 30, 2024 and December 31, 2023 and the amounts maturing of each classification are summarized as follows:
September 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
2,993
2,869
2,990
2,784
More than five years through ten years
—
—
—
—
2,993
2,869
2,990
2,784
Corporate Bonds:
Amounts maturing:
Three months or less
$
—
$
—
$
—
$
—
More than three months through one year
—
—
4,000
3,863
More than one year through five years
2,000
1,340
1,000
536
More than five years through ten years
19,765
18,988
20,790
19,269
21,765
20,328
25,790
23,668
Mortgage-Backed Securities
102,367
87,808
111,001
93,450
Total Available-for-Sale Securities
$
127,125
$
111,005
$
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
25,000
24,951
—
—
More than one year through five years
—
—
25,000
24,819
More than five years through ten years
—
—
—
—
25,000
24,951
25,000
24,819
Corporate Bonds:
Amounts maturing:
Three months or less
$
25,000
$
24,939
$
—
$
—
More than three months through one year
10,000
9,935
25,000
24,650
More than one year through five years
15,000
14,988
50,000
48,265
More than five years through ten years
7,500
7,020
7,500
6,894
57,500
56,882
82,500
79,809
Mortgage-Backed Securities
321,443
316,990
354,646
345,414
Allowance for Credit Losses
(207
)
—
(398
)
—
Total Held-to-Maturity Securities
$
403,736
$
398,823
$
461,748
$
450,042
The Company securities portfolio decreased $8.9 million in available-for-sale and $58.0 million in held-to-maturity during the nine months ended September 30, 2024. The decrease in the securities portfolio was primarily due to changes in principal amount of the securities. There was one available-for-sale security in the amount of $4.0 million and one held-to-maturity security in the amount of $25.0 million that matured and/or were called during the nine months ended September 30, 2024
38
Table of Contents
Gross Loans Receivable. The composition of gross loans receivable at September 30, 2024 and at December 31, 2023 and the percentage of each classification to total loans are summarized as follows:
September 30, 2024
December 31, 2023
Increase (Decrease)
Amount
Percent
Amount
Percent
Dollars
Percent
(Dollars in thousands)
Mortgage loans:
1-4 Family residential
Investor-Owned
$
332,380
15.1
%
$
343,689
17.9
%
$
(11,309
)
(3.3
%)
Owner-Occupied
145,065
6.6
%
152,311
7.9
%
(7,246
)
(4.8
%)
Multifamily residential
678,029
30.8
%
550,559
28.7
%
127,470
23.2
%
Nonresidential properties
383,277
17.4
%
342,343
17.8
%
40,934
12.0
%
Construction and land
631,461
28.6
%
503,925
26.2
%
127,536
25.3
%
Total mortgage loans
2,170,212
98.5
%
1,892,827
98.5
%
277,385
14.7
%
Nonmortgage loans:
Business loans
28,499
1.3
%
19,779
1.0
%
8,720
44.1
%
Consumer loans (1)
4,021
0.2
%
8,966
0.5
%
(4,945
)
(55.2
%)
32,520
1.5
%
28,745
1.5
%
3,775
13.1
%
Total
$
2,202,732
100.0
%
$
1,921,572
100.0
%
$
281,160
14.6
%
(1) As of September 30, 2024 and December 31, 2023, consumer loans include $3.0 million and $8.0 million of microloans.
Based on current internal loan reviews, the Company believes that the quality of our underwriting, our weighted average loan-to-value ratio of 57.2% 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.
Multifamily residential loans increased $127.5 million, or 23.2%, and nonresidential properties loans increased $40.9 million, or 12.0%, when compared to December 31, 2023. The majority of the increases in multifamily residential loans and nonresidential properties loans that were refinanced from construction and land loans to a new permanent loan facility.
The majority of the $127.5 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 $102.1 million as of September 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 17 projects at 100% completion, with balances of $104.6 million as of September 30, 2024. Of these 17 projects, five have been issued a certificate of occupancy, 10 have been issued a temporary 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 September 30, 2024 and December 31, 2023, approximately 4.4% 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 September 30, 2024 and December 31, 2023, the Bank’s construction and land mortgage loans as a percentage of total risk-based capital was 125.4% and 102.5%, respectively. Investor-owned commercial real estate mortgage loans as a percentage of total risk-based capital was 321.3% and 269.1% as of September 30, 2024 and December 31, 2023, respectively. At September 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 above the 300% guideline established by banking regulators but under the 450% guidelines set by the Bank 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 September 30, 2024 decreased $0.4 million, or 4.1%, to $9.6 million from $10.0 million at December 31, 2023.
39
Table of Contents
Deposits. The composition of deposits at September 30, 2024 and December 31, 2023 and changes in dollars and percentages are summarized as follows:
September 30, 2024
December 31, 2023
Increase (Decrease)
Percent
Percent
Amount
of Total
Amount
of Total
Dollars
Percent
(Dollars in thousands)
Demand (1)
$
182,737
9.8
%
$
185,151
12.3
%
$
(2,414
)
(1.3
%)
Interest-bearing deposits:
NOW/IOLA accounts (1)
71,445
3.8
%
77,909
5.2
%
(6,464
)
(8.3
%)
Money market accounts
660,168
35.3
%
432,735
28.7
%
227,433
52.6
%
Reciprocal deposits
94,145
5.0
%
96,860
6.4
%
(2,715
)
(2.8
%)
Savings accounts
108,941
5.8
%
114,139
7.6
%
(5,198
)
(4.6
%)
Total NOW, money market, reciprocal and savings
934,699
49.9
%
721,643
47.9
%
213,056
29.5
%
Certificates of deposit of $250K or more
174,053
9.3
%
132,153
8.7
%
41,900
31.7
%
Brokered certificates of deposit (2)
94,531
5.1
%
98,729
6.6
%
(4,198
)
(4.3
%)
Listing service deposits (2)
7,376
0.4
%
14,433
1.0
%
(7,057
)
(48.9
%)
Certificates of deposit less than $250K
476,927
25.5
%
355,511
23.5
%
121,416
34.2
%
Total certificates of deposit
752,887
40.3
%
600,826
39.8
%
152,061
25.3
%
Total interest-bearing deposits
1,687,586
90.2
%
1,322,469
87.7
%
365,117
27.6
%
Total deposits
$
1,870,323
100.0
%
$
1,507,620
100.0
%
$
362,703
24.1
%
(1) As of December 31, 2023, $58.2 million were reclassified from demand to NOW/IOLA accounts.
(2) As of September 30, 2024, there were no individual listing service deposits amounting to $250,000 or more. As of December 31, 2023, there were $0.3 million 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 September 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 September 30, 2024 of $580.4 million in term advances from the FHLBNY and at December 31, 2023 $380.4 million in term advances from the FHLBNY and $304.0 million in term advances from the FRBNY. The Bank did not have any term advances from the FRBNY at September 30, 2024. Additionally, the Bank had two unsecured lines of credit in the amount of $75.0 million with two correspondent banks for both periods at September 30, 2024 and December 31, 2023, under which there was nothing outstanding at both September 30, 2024 and December 31, 2023.
Stockholders’ Equity . The Company’s consolidated stockholders’ equity increased $13.2 million, or 2.69%, to $504.6 million as of September 30, 2024 from $491.4 million as of December 31, 2023. This increase in stockholders’ equity was largely attributable to $8.0 million in net income, $3.0 million in other comprehensive income, $1.6 million impact to additional paid in capital as a result of share-based compensation and $1.0 million from release of ESOP shares, offset by $0.4 million in preferred stock dividend for shares issued pursuant to the ECIP.
Comparison of Results of Operations for the Three Months Ended September 30, 2024 and 2023
The discussion of the Company’s results of operations for the three months ended September 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 $2.2 million for the three months ended September 30, 2024 compared to net income available to common stockholders of $2.6 million for the three months ended September 30, 2023. Earnings per basic and diluted share was $0.10 for the three months ended September 30, 2024 compared to earnings per basic and diluted share of $0.12 for the three months ended September 30, 2023. The $0.4 million decrease of net income available to common stockholders for the three months ended September 30, 2024 was largely due to a decrease of $4.5 million in non-interest income as a result of a $3.7 million grant reported in the third quarter of 2023, an increase of $0.3 million in provision for credit losses and an increase of $0.3 million in dividend payments on preferred stock, partially offset by an increase of $2.5 million in net interest income and decreases of $1.1 million in provision for income taxes and $ 1.0 million in non-interest expense. Net income for the three months ended September 30, 2024, which excludes $0.3 million in dividend payments and accruals on preferred shares, was $2.4 million.
40
Table of Contents
The following table presents the results of operations for the periods indicated:
For the Three Months Ended September 30,
Increase (Decrease)
2024
2023
Dollars
Percent
(Dollars in thousands)
Interest and dividend income
$
41,293
$
33,506
$
7,787
23.2
%
Interest expense
22,270
16,964
5,306
31.3
%
Net interest income
19,023
16,542
2,481
15.0
%
Provision for credit losses
789
535
254
47.5
%
Net interest income after provision for credit losses
18,234
16,007
2,227
13.9
%
Non-interest income
1,151
5,627
(4,476
)
(79.5
%)
Non-interest expense
16,314
17,316
(1,002
)
(5.8
%)
Income before income taxes
3,071
4,318
(1,247
)
(28.9
%)
Provision for income taxes
638
1,728
(1,090
)
(63.1
%)
Net income
$
2,433
$
2,590
$
(157
)
(6.1
%)
Dividends on preferred shares
281
—
281
—
%
Net income available to common stockholders
$
2,152
$
2,590
$
(438
)
(16.9
%)
Earnings per share:
Basic
$
0.10
$
0.12
$
(0.02
)
(17.6
%)
Diluted
$
0.10
$
0.12
$
(0.02
)
(18.0
%)
Interest and Dividend Income. Interest and dividend income increased $7.8 million, or 23.2%, to $41.3 million for the three months ended September 30, 2024 from $33.5 million for the three months ended September 30, 2023. Interest income on loans receivable, which is the Company’s primary source of income, increased $7.7 million, or 30.3%, to $32.9 million for the three months ended September 30, 2024 from $25.3 million for the three months ended September 30, 2023. Interest and dividend income on securities and FHLBNY stock and deposits due from banks increased $0.1 million, or 1.4%, to $8.3 million for the three months ended September 30, 2024 from $8.2 million for the three months ended September 30, 2023.
The following table presents interest income on loans receivable for the periods indicated:
For the Three Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
1-4 Family residential
$
7,509
$
7,610
$
(101
)
(1.3
%)
Multifamily residential
7,130
6,883
247
3.6
%
Nonresidential properties
4,889
4,020
869
21.6
%
Construction and land
12,708
6,133
6,575
107.2
%
Business loans
596
321
275
85.7
%
Consumer loans
113
309
(196
)
(63.4
%)
Total interest income on loans receivable
$
32,945
$
25,276
$
7,669
30.3
%
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 September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Interest on deposits due from banks
$
2,430
$
1,968
$
462
23.5
%
Interest on securities
5,324
5,821
(497
)
(8.5
%)
Dividend on FHLBNY stock
594
441
153
34.7
%
Total interest and dividend income
$
8,348
$
8,230
$
118
1.4
%
Interest Expense. Interest expense increased $5.3 million, or 31.3%, to $22.3 million for the three months ended September 30, 2024 from $17.0 million for the three months ended September 30, 2023, primarily due to an increase in the average cost of funds.
41
Table of Contents
The following table presents expense for the periods indicated:
For the Three Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Certificates of deposit
$
6,926
$
4,362
$
2,564
58.8
%
Money market
8,318
5,468
2,850
52.1
%
Savings
25
29
(4
)
(13.8
%)
NOW/IOLA
174
141
33
23.4
%
Advance payments by borrowers
2
1
1
100.0
%
Borrowings
6,825
6,963
(138
)
(2.0
%)
Total interest expense
$
22,270
$
16,964
$
5,306
31.3
%
Net Interest Income. Net interest income increased $2.5 million, or 15.0%, to $19.0 million for the three months ended September 30, 2024 from $16.5 million for the three months ended September 30, 2023. The $2.5 million increase in net interest income for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 was attributable to an increase of $7.8 million in interest and dividend income primarily due to increases in average loans receivable, offset by an increase of $5.3 million in interest expense.
Net interest rate spread increased by 10 basis point to 1.77% for the three months ended September 30, 2024 from 1.67% for the three months ended September 30, 2023. The increase in the net interest rate spread for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 was primarily due to an increase in the average yields on interest-earning assets of 53 basis points to 5.75% for the three months ended September 30, 2024 from 5.22% for the three months ended September 30, 2023, offset by an increase in the average rates paid on interest-bearing liabilities of 43 basis points to 3.98% for the three months ended September 30, 2024 from 3.55% for the three months ended September 30, 2023.
Net interest margin increased 7 basis points for the three months ended September 30, 2024 to 2.65% from 2.58% for the three months ended September 30, 2023.
On September 18, 2024, the Federal Reserve announced that the target range for the federal funds rate decreased by 50 basis points to 4.75%-5.00% effective on September 19, 2024. It marked the first rate cut in over four years and signaled a shift in strategy aimed at bolstering the economy and preventing a rise in unemployment. Our net interest income may 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 decreased $4.5 million, or 79.5% to $1.2 million for the three months ended September 30, 2024 from $5.6 million for the three months ended September 30, 2023. The decrease in non-interest income for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 was attributable to $3.7 million in grants reported in the third quarter of 2023 and a decrease of $0.8 million in late and prepayment charges.
The following table presents non-interest income for the periods indicated:
For the Three Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Service charges and fees
$
508
$
516
$
(8
)
(1.6
%)
Brokerage commissions
—
17
(17
)
(100.0
%)
Late and prepayment charges
77
899
(822
)
(91.4
%)
Income on sale of mortgage loans
218
173
45
26.0
%
Grant income
—
3,718
(3,718
)
(100.0
%)
Other
348
304
44
14.5
%
Total non-interest income
$
1,151
$
5,627
$
(4,476
)
(79.5
%)
Non-Interest Expense. Non-interest expense decreased $1.0 million, or 5.8%, to $16.3 million for the three months ended September 30, 2024 from $17.3 million for the three months ended September 30, 2023. The $1.0 million decrease in non-interest expense for the three months ended September 30, 2024, compared to the three months ended September 30, 2023 was attributable to decreases of $0.6 million in provision for contingencies, $0.5 million in data processing expenses and $0.3 million in professional fees, partially offset by increases of $0.2 million in direct loan expenses, $0.2 million in occupancy and equipment and $0.1 million in compensation and benefits.
42
Table of Contents
The following table presents non-interest expense for the periods indicated:
For the Three Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Compensation and benefits
$
7,674
$
7,566
$
108
1.4
%
Occupancy and equipment
3,786
3,588
198
5.5
%
Data processing expenses
1,099
1,582
(483
)
(30.5
%)
Direct loan expenses
573
369
204
55.3
%
(Benefit) provision for contingencies
(252
)
391
(643
)
(164.5
%)
Insurance and surety bond premiums
292
255
37
14.5
%
Office supplies, telephone and postage
222
301
(79
)
(26.2
%)
Professional fees
1,351
1,693
(342
)
(20.2
%)
Microloans recoveries
(54
)
(69
)
15
(21.7
%)
Marketing and promotional expenses
180
248
(68
)
(27.4
%)
Directors fees and regulatory assessment
178
169
9
5.3
%
Other operating expenses
1,265
1,223
42
3.4
%
Total non-interest expense
$
16,314
$
17,316
$
(1,002
)
(5.8
%)
Income Tax Provision. The Company had provision for income taxes of $0.6 million for the three months ended September 30, 2024 compared to a provision for income taxes of $1.7 million for the three months ended September 30, 2023.
43
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 September 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)
$
2,096,592
32,945
6.25
%
$
1,777,585
$
25,276
5.64
%
Securities (3)
548,708
5,324
3.86
%
599,573
5,821
3.85
%
Other (4)
210,057
3,024
5.73
%
169,570
2,409
5.64
%
Total interest-earning assets
2,855,357
41,293
5.75
%
2,546,728
33,506
5.22
%
Non-interest-earning assets
107,153
111,771
Total assets
$
2,962,510
$
2,658,499
Interest-bearing liabilities:
NOW/IOLA (5) (6)
$
74,690
$
174
0.93
%
$
69,935
$
141
0.80
%
Money market (6)
711,385
8,318
4.65
%
485,042
5,468
4.47
%
Savings
109,571
25
0.09
%
118,095
29
0.10
%
Certificates of deposit
655,562
6,926
4.20
%
527,302
4,362
3.28
%
Total deposits
1,551,208
15,443
3.96
%
1,200,374
10,000
3.31
%
Advance payments by borrowers
13,151
2
0.06
%
14,537
1
0.03
%
Borrowings
660,312
6,825
4.11
%
678,676
6,963
4.07
%
Total interest-bearing liabilities
2,224,671
22,270
3.98
%
1,893,587
16,964
3.55
%
Non-interest-bearing liabilities:
Non-interest-bearing demand (5)
185,543
—
231,299
—
Other non-interest-bearing liabilities
49,702
—
46,643
—
Total non-interest-bearing liabilities
235,245
—
277,942
—
Total liabilities
2,459,916
22,270
2,171,529
16,964
Total equity
502,594
486,970
Total liabilities and total equity
$
2,962,510
3.98
%
$
2,658,499
3.55
%
Net interest income
$
19,023
$
16,542
Net interest rate spread (7)
1.77
%
1.67
%
Net interest-earning assets (8)
$
630,686
$
653,141
Net interest margin (9)
2.65
%
2.58
%
Average interest-earning assets to interest-bearing liabilities
128.35
%
134.49
%
(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) Includes reclassification of $47.1 million average outstanding balances from non-interest-bearing demand to NOW/IOLA for the three months ended September 30, 2023.
(6) Includes $0.1 million of interest expense reclassified from money market to NOW/IOLA for the three months ended September 30, 2023.
(7) 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.
(8) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(9) Net interest margin represents net interest income divided by average total interest-earning assets.
44
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 September 30,
2024 vs. 2023
Increase (Decrease) Due to
Total Increase
Volume
Rate
(Decrease)
(In thousands)
Interest-earning assets:
Loans (1)
$
4,455
$
3,214
$
7,669
Securities (2)
(508
)
11
(497
)
Other
567
48
615
Total interest-earning assets
4,514
3,273
7,787
Interest-bearing liabilities:
NOW/IOLA
8
25
33
Money market
2,530
320
2,850
Savings
(2
)
(2
)
(4
)
Certificates of deposit
1,046
1,518
2,564
Total deposits
3,582
1,861
5,443
Advance payments by borrowers
(2
)
3
1
Borrowings
(207
)
69
(138
)
Total interest-bearing liabilities
3,373
1,933
5,306
Change in net interest income
$
1,141
$
1,340
$
2,481
(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 Nine Months Ended September 30, 2024 and 2023
The discussion of the Company’s results of operations for the nine months ended September 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 $7.7 million for the nine months ended September 30, 2024 compared to net income available to common stockholders of $2.8 million for the nine months ended September 30, 2023. Earnings per basic and diluted share was $0.34 for the nine months ended September 30, 2024 compared to earnings per basic and diluted share of $0.12 for nine months ended September 30, 2023. The $4.8 million increase of net income available to common stockholders from the nine months ended September 30, 2023, was due to an increase of $7.7 million in net interest income and decreases of $1.3 million in non-interest expense and $1.1 million in provision for credit losses, partially offset by a decrease of $3.8 million in non-interest income, as a result of $3.7 million grants received in third quarter of 2023, and increases of $1.1 million in provision for income taxes and $0.4 million in dividends on preferred shares. Net income for the nine months ended September 30, 2024, which excludes $0.4 million in dividends on preferred shares, was $8.0 million.
45
Table of Contents
The following table presents the results of operations for the periods indicated:
For the Nine Months Ended September 30,
Increase (Decrease)
2024
2023
Dollars
Percent
(Dollars in thousands)
Interest and dividend income
$
119,751
$
90,917
$
28,834
31.7
%
Interest expense
64,001
42,848
21,153
49.4
%
Net interest income
55,750
48,069
7,681
16.0
%
Provision for credit losses
235
1,348
(1,113
)
(82.6
%)
Net interest income after provision for credit losses
55,515
46,721
8,794
18.8
%
Non-interest income
5,116
8,938
(3,822
)
(42.8
%)
Non-interest expense
49,411
50,766
(1,355
)
(2.7
%)
Income before income taxes
11,220
4,893
6,327
129.3
%
Provision for income taxes
3,181
2,059
1,122
54.5
%
Net income
8,039
2,834
5,205
183.7
%
Dividends on preferred shares
356
—
356
—
%
Net income available to common stockholders
$
7,683
$
2,834
$
4,849
171.1
%
Earnings per share:
Basic
$
0.34
$
0.12
$
0.22
177.4
%
Diluted
$
0.34
$
0.12
$
0.22
177.1
%
Interest and Dividend Income. Interest and dividend income increased $28.8 million, or 31.7%, to $119.8 million for the nine months ended September 30, 2024 from $90.9 million for the nine months ended September 30, 2023. Interest income on loans receivable, which is the Company’s primary source of income, increased $26.9 million, or 39.6%, to $94.9 million for the nine months ended September 30, 2024 from $68.0 million for the nine months ended September 30, 2023.
Total interest and dividend income on securities, FHLBNY stock and deposits due from banks increased $1.9 million, or 8.4%, to $24.9 million for the nine months ended September 30, 2024 from $22.9 million for the nine months ended September 30, 2023. The increase was primarily attributable to increases of $2.9 million in interest on deposits due from banks and $0.2 million in dividend on FHLBNY stock, offset by a decrease of $1.2 million in interest on securities.
The following table presents interest income on loans receivable for the periods indicated:
For the Nine Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
1-4 Family residential
$
22,462
$
21,257
$
1,205
5.7
%
Multifamily residential
21,026
19,705
1,321
6.7
%
Nonresidential properties
13,697
11,476
2,221
19.4
%
Construction and land
35,633
13,091
22,542
172.2
%
Business loans
1,601
1,259
342
27.2
%
Consumer loans
471
1,203
(732
)
(60.9
%)
Total interest income on loans receivable
$
94,890
$
67,991
$
26,899
39.6
%
The following table presents interest and dividend income on securities and FHLBNY stock and deposits due from banks for the periods indicated:
For the Nine Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Interest on deposits due from banks
$
6,883
$
3,982
$
2,901
72.9
%
Interest on securities
16,429
17,627
(1,198
)
(6.8
%)
Dividend on FHLBNY stock
1,549
1,317
232
17.6
%
Total interest and dividend income
$
24,861
$
22,926
$
1,935
8.4
%
Interest Expense. Interest expense increased $21.2 million, or 49.4%, to $64.0 million for the nine months ended September 30, 2024 from $42.8 million for the nine months ended September 30, 2023, primarily due to an increase in the average cost of funds.
46
Table of Contents
The following table presents interest expense for the periods indicated:
For the Nine Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Certificates of deposit
$
19,664
$
11,468
$
8,196
71.5
%
Money market
21,819
11,637
10,182
87.5
%
Savings
80
88
(8
)
(9.1
%)
NOW/IOLA
543
1,133
(590
)
(52.1
%)
Advance payments by borrowers
6
6
—
—
%
Borrowings
21,889
18,516
3,373
18.2
%
Total interest expense
$
64,001
$
42,848
$
21,153
49.4
%
Net Interest Income. Net interest income increased $7.7 million, or 16.0%, to $55.8 million for the nine months ended September 30, 2024 from $48.1 million for the nine months ended September 30, 2023. The $7.7 million increase in net interest income for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023 was attributable to an increase of $28.8 million in total interest and dividend income primarily due to increases in average loans receivable, offset by an increase of $21.2 million in interest expense due primarily to a higher average cost of funds on interest bearing liabilities.
Net interest rate spread increased by 3 basis points to 1.77% for the nine months ended September 30, 2024 from 1.74% for the nine months ended September 30, 2023. The increase in the net interest rate spread for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023 was primarily due to and an increase in the average yields on interest-earning assets of 70 basis points to 5.72% for the nine months ended September 30, 2024 from 5.02% for the nine months ended September 30, 2023 , offset by an increase in the average rates paid on interest-bearing liabilities of 68 basis points to 3.95% for the nine months ended September 30, 2024 from 3.27% for the nine months ended September 30, 2023.
Net interest margin increased 1 basis point for the nine months ended September 30, 2024, to 2.66% from 2.65% for nine months ended September 30, 2023.
Non-Interest Income. Non-interest income decreased $3.8 million, or 42.8%, to $5.1 million for the nine months ended September 30, 2024 from $8.9 million for the nine months ended September 30, 2023. The $3.8 million decrease in non-interest income for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023 was attributable to $3.7 million related to grants received in the third quarter of 2023 and a decrease of $1.1 million in late and prepayment charges, partially offset by increases of $0.7 million in other non-interest income and $0.4 million in income on sale of mortgage loans.
The following table presents non-interest income for the periods indicated:
For the Nine Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Service charges and fees
$
1,473
$
1,488
$
(15
)
(1.0
%)
Brokerage commissions
17
67
(50
)
(74.6
%)
Late and prepayment charges
862
2,000
(1,138
)
(56.9
%)
Income on sale of mortgage loans
794
354
440
124.3
%
Grant income
—
3,718
(3,718
)
(100.0
%)
Other
1,970
1,311
659
50.3
%
Total non-interest income
$
5,116
$
8,938
$
(3,822
)
(42.8
%)
Non-Interest Expense. Non-interest expense decreased $1.4 million, or 2.7%, to $49.4 million for the nine months ended September 30, 2024 from $50.8 million for the nine months ended September 30, 2023. The $1.4 million decrease in non-interest expense for the nine months ended September 30, 2024, compared to the nine months ended September 30, 2023 was attributable to decreases of $2.5 million in provision for contingencies, $0.7 million in data processing expenses, $0.6 million in professional fees and $0.5 million in office supplies, telephone and postage, partially offset by a decrease of $1.2 million in microloans recoveries, increases of $0.8 million in compensation and benefits and $0.8 million in direct loan expenses.
47
Table of Contents
The following table presents non-interest expense for the periods indicated:
For the Nine Months Ended September 30,
Change
2024
2023
Amount
Percent
(Dollars in thousands)
Compensation and benefits
$
23,242
$
22,437
$
805
3.6
%
Occupancy and equipment
11,017
10,882
135
1.2
%
Data processing expenses
3,239
3,982
(743
)
(18.7
%)
Direct loan expenses
1,938
1,126
812
72.1
%
(Benefit) provision for contingencies
(581
)
1,893
(2,474
)
(130.7
%)
Insurance and surety bond premiums
808
768
40
5.2
%
Office supplies, telephone and postage
704
1,189
(485
)
(40.8
%)
Professional fees
4,443
5,052
(609
)
(12.1
%)
Microloans recoveries
(172
)
(1,329
)
1,157
(87.1
%)
Marketing and promotional expenses
425
679
(254
)
(37.4
%)
Directors' fees and regulatory assessment
533
484
49
10.1
%
Other operating expenses
3,815
3,603
212
5.9
%
Total non-interest expense
$
49,411
$
50,766
$
(1,355
)
(2.7
%)
Income Tax Provision. The Company had a provision for income taxes of $3.2 million for the nine months ended September 30, 2024 compared to a provision for income taxes of $2.1 million for nine months ended September 30, 2023.
48
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 Nine Months Ended September 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)
$
2,038,879
94,890
6.22
%
$
1,678,369
$
67,991
5.42
%
Securities (3)
562,451
16,429
3.90
%
614,987
17,627
3.83
%
Other (4)
196,668
8,432
5.73
%
127,961
5,299
5.54
%
Total interest-earning assets
2,797,998
119,751
5.72
%
2,421,317
90,917
5.02
%
Non-interest-earning assets
106,500
118,609
Total assets
$
2,904,498
$
2,539,926
Interest-bearing liabilities:
NOW/IOLA (5) (6)
$
76,817
$
543
0.94
%
$
69,331
$
1,133
2.18
%
Money market (6)
618,725
21,819
4.71
%
403,171
11,637
3.86
%
Savings
111,636
80
0.10
%
123,218
88
0.10
%
Certificates of deposit
640,369
19,664
4.10
%
522,740
11,468
2.93
%
Total deposits
1,447,547
42,106
3.89
%
1,118,460
24,326
2.91
%
Advance payments by borrowers
13,660
6
0.06
%
14,814
6
0.05
%
Borrowings
703,775
21,889
4.15
%
617,912
18,516
4.01
%
Total interest-bearing liabilities
2,164,982
64,001
3.95
%
1,751,186
42,848
3.27
%
Non-interest-bearing liabilities:
Non-interest-bearing demand (5)
191,087
—
251,645
—
Other non-interest-bearing liabilities
51,061
—
43,864
—
Total non-interest-bearing liabilities
242,148
—
295,509
—
Total liabilities
2,407,130
64,001
2,046,695
42,848
Total equity
497,368
493,231
Total liabilities and total equity
$
2,904,498
3.95
%
$
2,539,926
3.27
%
Net interest income
$
55,750
$
48,069
Net interest rate spread (7)
1.77
%
1.74
%
Net interest-earning assets (8)
$
633,016
$
670,131
Net interest margin (9)
2.66
%
2.65
%
Average interest-earning assets to interest-bearing liabilities
129.24
%
138.27
%
(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) Includes reclassification of $46.5 million average outstanding balances from non-interest-bearing demand to NOW/IOLA for the nine months ended September 30, 2023.
(6) Includes $1.1 million of interest expense reclassified from money market to NOW/IOLA for the nine months ended September 30, 2023.
(7) 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.
(8) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(9) Net interest margin represents net interest income divided by average total interest-earning assets.
49
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 Nine Months Ended September 30,
2024 vs. 2023
Increase (Decrease) Due to
Total Increase
Volume
Rate
(Decrease)
(In thousands)
Interest-earning assets:
Loans (1)
$
14,680
$
12,219
$
26,899
Securities (2)
(1,491
)
293
(1,198
)
Other
2,853
280
3,133
Total interest-earning assets
16,042
12,792
28,834
Interest-bearing liabilities:
NOW/IOLA
123
(713
)
(590
)
Money market
6,238
3,944
10,182
Savings
(8
)
-
(8
)
Certificates of deposit
2,594
5,602
8,196
Total deposits
8,947
8,833
17,780
Advance payments by borrowers
(1
)
1
—
Borrowings
2,592
781
3,373
Total interest-bearing liabilities
11,539
9,613
21,153
Change in net interest income
$
4,503
$
3,179
$
7,681
(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
50
Table of Contents
rates. As of September 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
$
75,958
(9.60%)
+300
78,123
(7.02%)
+200
80,197
(4.56%)
+100
82,190
(2.18%)
Level
84,025
— %
-100
84,607
0.69%
-200
84,831
0.96%
-300
84,200
0.21%
-400
83,572
(0.54%)
(1) Assumes an instantaneous uniform change in interest rates at all maturities.
Although an instantaneous and severe shift in interest rates was used in this analysis to provide an estimate of exposure under these scenarios, management believes that a gradual shift in interest rates would have a more modest impact. Further, the earnings simulation model does not take into account factors such as future balance sheet growth, changes in product mix, changes in yield curve relationships, and changing product spreads that could alter any potential adverse impact of changes in interest rates.
The behavior of the deposit portfolio in the baseline forecast and in alternate interest rate scenarios set out in the table above is a key assumption in the projected estimates of net interest income. The projected impact on net interest income in the table above assumes no change in deposit portfolio size or mix from the baseline forecast in alternative rate environments. In higher rate scenarios, any customer activity resulting in the replacement of low-cost or noninterest-bearing deposits with higher-yielding deposits or market-based funding would reduce the benefit in those scenarios.
At September 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 September 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
$
372,827
$
(114,133
)
(23.44
%)
13.44
%
(2,344
)
+300
407,722
(79,238
)
(16.27
%)
14.39
%
(1,627
)
+200
436,856
(50,104
)
(10.29
%)
15.12
%
(1,029
)
+100
463,816
(23,144
)
(4.75
%)
15.76
%
(475
)
Level
486,960
—
—
%
16.26
%
—
-100
504,473
17,513
3.60
%
16.57
%
360
-200
516,696
29,736
6.11
%
16.71
%
611
-300
532,454
45,494
9.34
%
16.93
%
934
-400
555,954
68,994
14.17
%
17.34
%
1,417
(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
51
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 September 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. On September 18, 2024, the Federal Reserve announced that the target range for the federal funds rate decreased by 50 basis points to 4.75%-5.00% effective on September 19, 2024. It marked the first rate cut in over four years and signaled a shift in strategy aimed at bolstering the economy and preventing a rise in unemployment. 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 September 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 or the contractual maturity of the asset or liability. The table sets forth an approximation of the projected repricing of assets
52
Table of Contents
and liabilities at September 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.
September 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
$
123,751
$
123,751
$
123,751
$
123,751
$
123,751
$
—
$
123,751
$
32,061
$
155,812
Securities (1)
42,597
79,136
132,855
186,961
321,398
209,720
531,118
(16,377
)
514,741
Placement with banks
249
249
249
249
249
—
249
—
249
Net loans (includes LHFS)
239,202
390,711
751,544
1,265,719
2,015,959
171,675
2,187,634
2,263
2,189,897
FHLBNY stock
—
—
—
—
—
—
—
28,515
28,515
Other assets
—
—
—
—
—
—
—
126,755
126,755
Total
$
405,799
$
593,847
$
1,008,399
$
1,576,680
$
2,461,357
$
381,395
$
2,842,752
$
173,217
$
3,015,969
Liabilities:
Non-maturity deposits
$
61,332
$
122,664
$
245,328
$
490,659
$
876,746
$
71,371
948,117
$
169,319
$
1,117,436
Certificates of deposit
329,489
475,258
643,647
698,801
752,887
—
752,887
—
752,887
Borrowings
59,321
59,321
59,321
309,321
580,421
—
580,421
—
580,421
Other liabilities
—
—
—
—
—
—
—
60,636
60,636
Total liabilities
450,142
657,243
948,296
1,498,781
2,210,054
71,371
2,281,425
229,955
2,511,380
Capital
—
—
—
—
—
—
—
504,589
504,589
Total liabilities and capital
$
450,142
$
657,243
$
948,296
$
1,498,781
$
2,210,054
$
71,371
$
2,281,425
$
734,544
$
3,015,969
Asset/liability gap
$
(44,343
)
$
(63,396
)
$
60,103
$
77,899
$
251,303
$
310,024
$
561,327
Gap/assets ratio
90.15
%
90.35
%
106.34
%
105.20
%
111.37
%
534.38
%
124.60
%
(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 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
53
Table of Contents
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 $580.4 million and $380.4 million of outstanding term advances from FHLBNY at September 30, 2024 and December 31, 2023, respectively. The Bank had no overnight line of credit advance from the FHLBNY at September 30, 2024 and December 31, 2023.
Net (cash used) provided by in operating activities was ($15.7) million and $7.3 million for the nine months ended September 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 ($226.1) million and ($240.1) million for the nine months ended September 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 $258.4 million and $295.4 million for the nine months ended September 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 September 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 September 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 September 30, 2024 and December 31, 2023, the Company had outstanding commitments to originate loans and extend credit of $486.5 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 $329.5 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.
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
54
Table of Contents
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 $23.2 million for the nine months ended September 30, 2024. The Company also has material cash requirements for occupancy and equipment expenses, excluding depreciation and amortization of $1.4 million, related to rental expenses, general maintenance and cleaning supplies, guard services, software licenses and other miscellaneous expenses, which were $9.6 million for the nine months ended September 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.