CHEMUNG FINANCIAL CORP (CHMG) FY 2022 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
Overview
The following is the MD&A of the Corporation in this Form 10-K at December 31, 2022 and 2021, and for the years ended December 31, 2022, and 2021. The purpose of this discussion is to focus on information about the financial condition and results of operations of the Corporation. Reference should be made to the accompanying audited consolidated financial statements and footnotes for an understanding of the following discussion and analysis. See the list of commonly used abbreviations and terms on pages 2-5.
The MD&A included in this Form 10-K contains statements that are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of the Corporation's management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. For a discussion of those risks and uncertainties and the factors that could cause the Corporation’s actual results to differ materially from those risks and uncertainties, see Forward-looking Statements below.
The Corporation has been a financial holding company since 2000, and the Bank was established in 1833, CFS in 2001, and CRM in 2016. Through the Bank and CFS, the Corporation provides a wide range of financial services, including demand, savings and time deposits, commercial, residential and consumer loans, interest rate swaps, letters of credit, wealth management services, employee benefit plans, insurance products, mutual funds and brokerage services. The Bank relies substantially on a foundation of locally generated deposits. The Corporation, on a stand-alone basis, has minimal results of operations. The Bank derives its income primarily from interest and fees on loans, interest on investment securities, WMG fee income, and fees received in connection with deposit and other services. The Bank’s operating expenses are interest expense paid on deposits and borrowings, salaries and employee benefit plans, and general operating expenses.
CRM, a wholly-owned subsidiary of the Corporation which was formed and began operations on May 31, 2016, is a Nevada-based captive insurance company that insures against certain risks unique to the operations of the Corporation and its subsidiaries and for which insurance may not be currently available or economically feasible in today's insurance marketplace. CRM pools resources with several other similar insurance company subsidiaries of financial institutions to spread a limited amount of risk among themselves. CRM is subject to regulations of the State of Nevada and undergoes periodic examinations by the Nevada Division of Insurance.
Forward-looking Statements
This discussion contains forward-looking statements within the meaning of Section 27A of the Securities Act, Section 21E of the Exchange Act, and the Private Securities Litigation Reform Act of 1995. The Corporation intends its forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in these sections. All statements regarding the Corporation's expected financial position and operating results, the Corporation's business strategy, the Corporation's financial plans, forecasted demographic and economic trends relating to the Corporation's industry and similar matters are forward-looking statements. These statements can sometimes be identified by the Corporation's use of forward-looking words such as "may," "will," "anticipate," "estimate," "expect," or "intend." The Corporation cannot guarantee that its expectations in such forward-looking statements will turn out to be correct. The Corporation's actual results could be materially different from expectations because of various factors, including changes in economic conditions or interest rates, credit risk, difficulties in managing the Corporation’s growth, competition, changes in law or the regulatory environment, and changes in general business and economic trends. Information concerning these and other factors can be found in the Corporation’s periodic filings with the SEC, including the discussion under the heading “Item 1A. Risk Factors” of this annual report on Form 10-K. The Corporation's quarterly filings are available publicly on the SEC’s website at http://www.sec.gov, on the Corporation's website at http://www.chemungcanal.com or by written request to: Kathleen S. McKillip, Corporate Secretary, Chemung Financial Corporation, One Chemung Canal Plaza, Elmira, NY 14901. Except as otherwise required by law, the Corporation undertakes no obligation to publicly update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.
36
Critical Accounting Estimates
Critical accounting estimates include the areas where the Corporation has made what it considers to be particularly difficult, subjective or complex judgments concerning estimates, and where these estimates can significantly affect the Corporation's financial results under different assumptions and conditions. The Corporation prepares its financial statements in conformity with GAAP. As a result, the Corporation is required to make certain estimates, judgments and assumptions that it believes are reasonable based upon the information available at that time. These estimates, judgments and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the years presented. Actual results could be different from these estimates.
Allowance for Loan Losses
Management considers the allowance for loan losses to be a critical accounting estimate given the uncertainty in evaluating the level of allowance required to cover probable incurred credit losses inherent in the loan portfolio, and the material effect that such judgments can have on the Corporation's results of operations. Determining the amount requires significant judgement on the part of management, is multi-faceted, and can be imprecise. Considerations include use of estimates related to the timing of expected cash flows on impaired loans, estimated losses on pools of homogenous loans based on historical loss experience, implications of current economic trends and conditions, and other qualitative factors, all of which may be susceptible to significant change. The allowance is established through a provision for loan losses in the Consolidated Statements of Income, and evaluation of the adequacy of the allowance for loan losses is performed by management on a quarterly basis. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation's allowance for loan losses.
Actual loss experience is supplemented with other qualitative factors based on the risks present in each portfolio segment. It is difficult to estimate how potential changes in any one economic factor may have, or input might affect, the overall allowance because a wide variety of factors and inputs are considered in estimating the allowance, and changes in those factors and inputs considered may not occur at the same rate or be consistent across all product types. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others. Qualitative factors considered include lending practices & oversight, an array of local and national economic considerations, and other factors pertinent to the credit quality of the portfolio.
In estimating the allowance for loan and lease losses, management considers the sensitivity of the model to the significant judgements and assumptions built in, and the material impact that these assumptions could have on the allowance. Given the concentration of ALLL allocation to the commercial portfolio, specifically in the area of commercial real estate, management has analyzed a series of economic scenarios to determine the hypothetical impact that changes in the underlying conditions of the commercial real estate portfolio may have on reserve requirements. Management determined that these scenarios could materially impact ALLL requirements, either positively or adversely. Real estate values in the Corporation’s market area have not changed dramatically in recent years, primarily appreciating, and, as a result, any declines in real estate values have been modest. While management has concluded that the current evaluation of collateral values is reasonable under the circumstances, if collateral evaluations were significantly lowered, the Corporation's allowance for loan losses policy would require additional provisions for loan losses. This analysis helps guide management in making determinations relating to adjustments in the qualitative portion of the allowance.
If the assumptions underlying the determination of the ALLL prove to be incorrect, the allowance may not be sufficient to cover actual loan losses and an increase in the allowance may be necessary to account for different assumptions or adverse developments. In addition, problems with one or more specific loans could require a significant increase to the ALLL.
Management’s methodology and policy in determining the allowance for loan losses can be found in Note 1 to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10-K. The activity in the allowance for loan losses is depicted in supporting tables in Note 4 to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10-K.
37
Consolidated Financial Highlights
| As of or for the Years Ended | ||||||
|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||
| (in thousands, except per share data) | 2022 | 2021 | ||||
| RESULTS OF OPERATIONS | ||||||
| Interest and dividend income | $ | 81,475 | $ | 69,008 | ||
| Interest expense | 7,296 | 3,419 | ||||
| Net interest income | 74,179 | 65,589 | ||||
| Provision for loan losses | (554) | 17 | ||||
| Net interest income after provision for loan losses | 74,733 | 65,572 | ||||
| Non-interest income | 21,436 | 23,870 | ||||
| Non-interest expenses | 59,280 | 55,682 | ||||
| Income before income tax expense | 36,889 | 33,760 | ||||
| Income tax expense | 8,106 | 7,335 | ||||
| Net income | $ | 28,783 | $ | 26,425 | ||
| Basic and diluted earnings per share | $ | 6.13 | $ | 5.64 | ||
| Average basic and diluted shares outstanding | 4,693 | 4,683 | ||||
| PERFORMANCE RATIOS | ||||||
| Return on average assets | 1.15 | % | 1.09 | % | ||
| Return on average equity | 15.93 | % | 12.94 | % | ||
| Return on average tangible equity (a) | 18.12 | % | 14.49 | % | ||
| Efficiency ratio (unadjusted) (f) | 62.00 | % | 62.24 | % | ||
| Efficiency ratio (adjusted) (a) (b) | 61.71 | % | 61.71 | % | ||
| Non-interest expense to average assets | 2.37 | % | 2.30 | % | ||
| Loans to deposits | 78.61 | % | 70.44 | % | ||
| AVERAGE YIELDS / RATES - Fully Taxable Equivalent | ||||||
| Yield on loans | 4.14 | % | 3.82 | % | ||
| Yield on investments | 1.71 | % | 1.34 | % | ||
| Yield on interest-earning assets | 3.35 | % | 2.99 | % | ||
| Cost of interest-bearing deposits | 0.44 | % | 0.22 | % | ||
| Cost of borrowings | 2.76 | % | 3.05 | % | ||
| Cost of interest-bearing liabilities | 0.47 | % | 0.23 | % | ||
| Interest rate spread | 2.88 | % | 2.76 | % | ||
| Net interest margin, fully taxable equivalent | 3.05 | % | 2.84 | % | ||
| CAPITAL | ||||||
| Total equity to total assets at end of year | 6.29 | % | 8.74 | % | ||
| Tangible equity to tangible assets at end of year (a) | 5.51 | % | 7.91 | % | ||
| Book value per share | $ | 35.32 | $ | 45.09 | ||
| Tangible book value per share (a) | 30.69 | 40.44 | ||||
| Year-end market value per share | 45.87 | 46.45 | ||||
| Dividends declared per share | 1.24 | 1.19 |
38
| As of or for the Years Ended | ||||||
|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||
| (in thousands, except per share data) | 2022 | 2021 | ||||
| AVERAGE BALANCES | ||||||
| Loans (c) | $ | 1,646,576 | $ | 1,545,579 | ||
| Interest-earning assets | 2,444,287 | 2,324,498 | ||||
| Total assets | 2,496,099 | 2,421,801 | ||||
| Deposits | 2,255,326 | 2,179,128 | ||||
| Total equity | 180,684 | 204,239 | ||||
| Tangible equity (a) | 158,857 | 182,314 | ||||
| ASSET QUALITY | ||||||
| Net charge-offs (recoveries) | $ | 812 | $ | (84) | ||
| Non-performing loans (d) | 8,178 | 8,114 | ||||
| Non-performing assets (e) | 8,373 | 8,227 | ||||
| Allowance for loan losses | 19,659 | 21,025 | ||||
| Annualized net charge-offs (recoveries) to average loans | 0.05 | % | (0.01) | % | ||
| Non-performing loans to total loans | 0.45 | % | 0.54 | % | ||
| Non-performing assets to total assets | 0.32 | % | 0.34 | % | ||
| Allowance for loan losses to total loans | 1.07 | % | 1.38 | % | ||
| Allowance for loan losses to non-performing loans | 240.39 | % | 259.17 | % | ||
| (a) See the GAAP to Non-GAAP reconciliations on pages 63-66. | ||||||
| (b) Efficiency ratio (adjusted) is non-interest expense less amortization of intangible assets less legal accruals and settlements divided by the total of fully taxable equivalent net interest income plus non-interest income less net gains on securities transactions. | ||||||
| (c) Loans include loans held for sale. Loans do not reflect the allowance for loan losses. | ||||||
| (d) Non-performing loans include non-accrual loans only. | ||||||
| (e) Non-performing assets include non-performing loans plus other real estate owned. | ||||||
| (f) Efficiency ratio (unadjusted) is non-interest bearing expense divided by the total of net interest income plus non-interest income. |
Consolidated Results of Operations
The following section of the MD&A provides a comparative discussion of the Corporation’s Consolidated Results of Operations on a reported basis for the years ended December 31, 2022 and 2021. For a discussion of the Critical Accounting Estimates that affect the Consolidated Results of Operations, see page 37.
39
Net Income
The following table presents selected financial information for the years indicated, and the dollar and percent change (in thousands, except per share and ratio data):
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | Percentage Change | |||||||||||
| Net interest income | $ | 74,179 | $ | 65,589 | $ | 8,590 | 13.1 | % | ||||||
| Non-interest income | 21,436 | 23,870 | (2,434) | (10.2) | % | |||||||||
| Non-interest expenses | 59,280 | 55,682 | 3,598 | 6.5 | % | |||||||||
| Pre-provision income | 36,335 | 33,777 | 2,558 | 7.6 | % | |||||||||
| Provision for loan losses | (554) | 17 | (571) | N/M | ||||||||||
| Income tax expense | 8,106 | 7,335 | 771 | 10.5 | % | |||||||||
| Net income | $ | 28,783 | $ | 26,425 | $ | 2,358 | 8.9 | % | ||||||
| Basic and diluted earnings per share | $ | 6.13 | $ | 5.64 | $ | 0.49 | 8.7 | % | ||||||
| Selected financial ratios | ||||||||||||||
| Return on average assets | 1.15 | % | 1.09 | % | ||||||||||
| Return on average equity | 15.93 | % | 12.94 | % | ||||||||||
| Net interest margin, fully taxable equivalent | 3.05 | % | 2.84 | % | ||||||||||
| Efficiency ratio (adjusted) (a) | 61.71 | % | 61.71 | % | ||||||||||
| Non-interest expense to average assets | 2.37 | % | 2.30 | % |
(a) See the GAAP to Non-GAAP reconciliations on pages 63-66
Net income for the year ended December 31, 2022 was $28.8 million, or $6.13 per share, compared with net income of $26.4 million, or $5.64 per share, for the prior year. Return on average equity for the year ended December 31, 2022 was 15.93%, compared with 12.94% for the prior year. The increase in net income for the year ended December 31, 2022, compared to the prior year, was driven by an increase in net interest income and a decrease in the provision for loan losses, offset by a decrease in non-interest income and increases in non-interest expenses and income tax expense.
Net Interest Income
The following table presents net interest income for the years indicated, and the dollar and percent change (in thousands):
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | Percentage Change | |||||||||||
| Interest and dividend income | $ | 81,475 | $ | 69,008 | $ | 12,467 | 18.1 | % | ||||||
| Interest expense | 7,296 | 3,419 | 3,877 | 113.4 | % | |||||||||
| Net interest income | $ | 74,179 | $ | 65,589 | $ | 8,590 | 13.1 | % |
Net interest income, which is the difference between the interest income earned on interest-earning assets such as loans and securities, and the interest expense accrued on interest-bearing liabilities such as deposits and borrowings, is the largest contributor to the Corporation’s earnings.
Net interest income for the year ended December 31, 2022 totaled $74.2 million, an increase of $8.6 million, or 13.1%, compared with $65.6 million for the prior year. Fully taxable equivalent net interest margin was 3.05% for the year ended December 31, 2022 compared with 2.84% for the prior year. The increase in net interest income was primarily due to increases of $9.2 million in interest income on loans, including fees, $3.2 million in interest and dividend income on taxable securities, and $0.1 million in interest income on interest-earning deposits, offset by increases of $3.4 million in interest expense on deposits, and $0.5 million in interest expense on borrowed funds.
40
The increase in interest income on loans, including fees was due primarily to a 32 basis points increase in the average yield on loans, primarily related to the commercial and consumer loan portfolios due to an increase in interest rates, and a $101.0 million increase in average loan balances, representing increases across all loan categories. The increase in interest and dividend income on taxable securities was due primarily to a 28 basis points increase in the average yield, due to an increase in interest rates, and an increase in the average invested balances of $83.9 million. The increase in interest income on interest-earning deposits was due primarily to the increase in interest rates on overnight deposits with the average yield on interest-earning deposits increasing from 0.17% in 2021 to 1.24% in 2022. The increase in interest expense on deposits was due primarily to a 22 basis points increase in average rates paid on interest-bearing deposits which included higher costing one-way brokered deposits, and an organic deposit campaign in the fourth quarter of 2022, when compared to the prior year. The increase in interest expense on borrowed funds was due primarily to an increase in the average balances and interest rates of overnight FHLBNY borrowings, when compared to the prior year.
Average interest-earning assets increased $119.8 million in 2022 when compared to the prior year. Average interest-bearing liabilities increased $70.0 million when compared to the prior year. The average yield on average interest-earning assets increased 36 basis points, and the average cost of interest-bearing liabilities increased 24 basis points, when compared to the prior year.
41
Average Consolidated Balance Sheet and Interest Analysis
The following table presents certain information related to the Corporation’s average consolidated balance sheets and its consolidated statements of income for the years ended December 31, 2022, and 2021. It also reflects the average yield on interest-earning assets and average cost of interest-bearing liabilities for the years ended December 31, 2022, and 2021. For the purpose of the table below, non-accruing loans are included in the daily average loan amounts outstanding. Daily balances were used for average balance computations. Investment securities are stated at amortized cost. Tax equivalent adjustments have been made in calculating yields on obligations of states and political subdivisions, tax-free commercial loans and dividends on equity investments. Loan fee income was $1.2 million and $4.0 million for the years ended December 31, 2022 and 2021, respectively, and was comprised primarily of fees related to the Paycheck Protection Program.
| AVERAGE CONSOLIDATED BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||
| (in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Commercial loans | $ | 1,143,908 | $ | 50,146 | 4.38 | % | $ | 1,091,569 | $ | 42,661 | 3.91 | % | |||||||||
| Mortgage loans | 274,067 | 9,226 | 3.37 | % | 248,387 | 8,474 | 3.41 | % | |||||||||||||
| Consumer loans | 228,601 | 8,857 | 3.87 | % | 205,623 | 7,850 | 3.82 | % | |||||||||||||
| Taxable securities | 734,898 | 12,107 | 1.65 | % | 650,974 | 8,946 | 1.37 | % | |||||||||||||
| Tax-exempt securities | 41,915 | 1,304 | 3.11 | % | 41,632 | 1,308 | 3.14 | % | |||||||||||||
| Interest-earning deposits | 20,898 | 260 | 1.24 | % | 86,313 | 151 | 0.17 | % | |||||||||||||
| Total interest-earning assets | 2,444,287 | 81,900 | 3.35 | % | 2,324,498 | 69,390 | 2.99 | % | |||||||||||||
| Non-interest earning assets: | |||||||||||||||||||||
| Cash and due from banks | 24,497 | 26,150 | |||||||||||||||||||
| Premises and equipment, net | 16,978 | 19,107 | |||||||||||||||||||
| Other assets | 90,879 | 69,445 | |||||||||||||||||||
| Allowance for loan losses | (19,453) | (21,093) | |||||||||||||||||||
| AFS valuation allowance | (61,089) | 3,694 | |||||||||||||||||||
| Total assets | $ | 2,496,099 | $ | 2,421,801 | |||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Interest-bearing demand deposits | $ | 278,946 | $ | 412 | 0.15 | % | $ | 287,340 | $ | 235 | 0.08 | % | |||||||||
| Savings and insured money market deposits | 949,597 | 2,241 | 0.24 | % | 932,940 | 930 | 0.10 | % | |||||||||||||
| Time deposits | 297,662 | 4,002 | 1.34 | % | 254,718 | 2,119 | 0.83 | % | |||||||||||||
| Capital leases and other debt | 23,208 | 641 | 2.76 | % | 4,420 | 135 | 3.05 | % | |||||||||||||
| Total interest-bearing liabilities | 1,549,413 | 7,296 | 0.47 | % | 1,479,418 | 3,419 | 0.23 | % | |||||||||||||
| Non-interest bearing liabilities: | |||||||||||||||||||||
| Demand deposits | 729,121 | 704,130 | |||||||||||||||||||
| Other liabilities | 36,881 | 34,014 | |||||||||||||||||||
| Total liabilities | 2,315,415 | 2,217,562 | |||||||||||||||||||
| Shareholders' equity | 180,684 | 204,239 | |||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 2,496,099 | $ | 2,421,801 | |||||||||||||||||
| Fully taxable equivalent net interest income | 74,604 | 65,971 | |||||||||||||||||||
| Net interest rate spread (1) | 2.88 | % | 2.76 | % | |||||||||||||||||
| Net interest margin, fully taxable equivalent (2) | 3.05 | % | 2.84 | % | |||||||||||||||||
| Taxable equivalent adjustment | (425) | (382) | |||||||||||||||||||
| Net interest income | $ | 74,179 | $ | 65,589 |
(1) Net interest rate spread is the difference in the average yield on interest-earning assets less the average cost of interest-bearing liabilities.
(2) Net interest margin is the ratio of fully taxable equivalent net interest income divided by average interest-earning assets.
42
Changes Due to Rate and Volume
Net interest income can be analyzed in terms of the impact of changes in rates and volumes. The table below illustrates the extent to which changes in interest rates and in the volume of average interest-earning assets and interest-bearing liabilities have affected the Corporation’s interest income and interest expense during the years indicated. Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate); (ii) changes attributable to changes in rates (changes in rates multiplied by prior volume); and (iii) the net changes. For purposes of this table, changes that are not due solely to volume or rate changes have been allocated to these categories based on the respective percentage changes in average volume and rate. Due to the numerous simultaneous volume and rate changes during the years analyzed, it is not possible to precisely allocate changes between volume and rates. In addition, average interest-earning assets include non-accrual loans and taxable equivalent adjustments were made.
| RATE/VOLUME ANALYSIS OF NET INTEREST INCOME | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 vs. 2021 | ||||||||||
| Increase/(Decrease) | ||||||||||
| (in thousands) | Total Change | Due to Volume | Due to Rate | |||||||
| Interest income | ||||||||||
| Commercial loans | $ | 7,485 | $ | 2,134 | $ | 5,351 | ||||
| Mortgage loans | 752 | 854 | (102) | |||||||
| Consumer loans | 1,007 | 901 | 106 | |||||||
| Taxable securities | 3,161 | 1,223 | 1,938 | |||||||
| Tax-exempt securities | (4) | 9 | (13) | |||||||
| Interest-earning deposits | 109 | (187) | 296 | |||||||
| Total interest income | 12,510 | 4,934 | 7,576 |
| Interest expense | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Interest-bearing demand deposits | 177 | (7) | 184 | |||||||
| Savings and insured money market deposits | 1,311 | 17 | 1,294 | |||||||
| Time deposits | 1,883 | 405 | 1,478 | |||||||
| Long-term advances and other debt | 506 | 520 | (14) | |||||||
| Total interest expense | 3,877 | 935 | 2,942 | |||||||
| Fully taxable equivalent net interest income | $ | 8,633 | $ | 3,999 | $ | 4,634 |
Provision for loan losses
Management performs an ongoing assessment of the adequacy of the allowance for loan losses based upon a number of factors including an analysis of historical loss factors, collateral evaluations, recent charge-off experience, credit quality of the loan portfolio, current economic conditions and loan growth. Management continued to evaluate the potential impact of the COVID-19 pandemic as it relates to the loan portfolio in 2022. As part of this analysis, the Corporation released the remaining $2.4 million of the pandemic related portion of the allowance in 2022. In total, the Corporation released $4.3 million and utilized $0.5 million of the pandemic related allowance established in 2020. The Corporation no longer holds a pandemic related reserve as part of the allowance for loan losses.
The provision for loan losses for the years ended December 31, 2022, and 2021 was credit of a $0.6 million and a provision of $17.0 thousand, respectively. The decrease was primarily due to the $2.4 million release of the pandemic related portion of the allowance, the $1.5 million release of a specific reserve related to the sale of a large commercial real estate credit, positive impacts of $0.8 million related to the upgrade of two large commercial credits, and a $1.0 million decrease in the historical loss factor due to the roll-off of a commercial real estate owner occupied property previously charged off in 2020. These decreases in the provision were offset by additional provision of $4.2 million related to increased loan growth, along with additional provisioning for loan concentrations and deteriorating national economic conditions. Net charge-offs for the year ended December 31, 2022, were $0.8 million. Net recoveries for the year ended December 31, 2021 were $0.1 million.
43
Non-interest income
The following table presents non-interest income for the years indicated, and the dollar and percent change (in thousands):
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | Percentage Change | |||||||||||
| WMG fee income | $ | 10,280 | $ | 11,072 | $ | (792) | (7.2) | % | ||||||
| Service charges on deposit accounts | 3,788 | 3,214 | 574 | 17.9 | % | |||||||||
| Interchange revenue from debit card transactions | 4,603 | 4,844 | (241) | (5.0) | % | |||||||||
| Change in fair value of equity investments | (349) | 246 | (595) | (241.9) | % | |||||||||
| Net gains on sales of loans held for sale | 107 | 1,073 | (966) | (90.0) | % | |||||||||
| Net gains (losses) on sales of other real estate owned | 60 | (16) | 76 | 475.0 | % | |||||||||
| Income from bank owned life insurance | 46 | 52 | (6) | (11.5) | % | |||||||||
| CFS fee and commission income | 1,079 | 1,044 | 35 | 3.4 | % | |||||||||
| Other | 1,822 | 2,341 | (519) | (22.2) | % | |||||||||
| Total non-interest income | $ | 21,436 | $ | 23,870 | $ | (2,434) | (10.2) | % |
Non-interest income for the year ended December 31, 2022 was $21.4 million compared with $23.9 million for the prior year, a decrease of $2.4 million, or 10.2%. The decrease was due primarily to decreases of $1.0 million in net gains on sales of loans held for sale, $0.8 million in wealth management group fee income, $0.6 million in the change in fair value of equity investments, $0.5 million in other non-interest income, and $0.2 million in interchange revenue from debit card transactions, offset by an increase of $0.6 million in service charges on deposit accounts.
Net Gains on Sales of Loans Held for Sale
Net gains on sales of loans held for sale decreased primarily due to a decrease in net gains on sales of residential mortgage loans sold into the secondary market when compared to the prior year.
Wealth Management Group Fee Income
The decrease in wealth management group fee income was primarily attributed to a decrease in the market value of total assets under management or administration.
Change in Fair Value of Equity Investments
Change in fair value of equity investments decreased in 2022 compared to the prior year primarily due to a decrease in the assets held and the market value thereon.
Other non-interest income
Other non-interest income decreased compared to the prior year primarily due to the receipt of real estate and sales tax refunds received in the prior year.
Interchange Revenue from Debit Card Transactions
The decrease in interchange revenue from debit card transactions was primarily attributable to a decrease in consumer debit card usage when compared to the prior year.
Service Charges on Deposit Accounts
The increase in service charges on deposit accounts was primarily due to an increase in non-sufficient fund and overdraft fees when compared to the prior year.
44
Non-interest expenses
The following table presents non-interest expenses for the years indicated, and the dollar and percent change (in thousands):
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | Percentage Change | |||||||||||
| Compensation expenses: | ||||||||||||||
| Salaries and wages | $ | 25,054 | $ | 24,413 | $ | 641 | 2.6 | % | ||||||
| Pension and other employee benefits | 7,668 | 6,086 | 1,582 | 26.0 | % | |||||||||
| Other components of net periodic pension cost (benefits) | (1,648) | (1,583) | (65) | (4.1) | % | |||||||||
| Total compensation expenses | 31,074 | 28,916 | 2,158 | 7.5 | % | |||||||||
| Non-compensation expenses: | ||||||||||||||
| Net occupancy | 5,539 | 5,873 | (334) | (5.7) | % | |||||||||
| Furniture and equipment | 1,906 | 1,669 | 237 | 14.2 | % | |||||||||
| Data processing | 8,919 | 8,519 | 400 | 4.7 | % | |||||||||
| Professional services | 2,171 | 1,932 | 239 | 12.4 | % | |||||||||
| Amortization of intangible assets | 15 | 243 | (228) | (93.8) | % | |||||||||
| Marketing and advertising | 941 | 792 | 149 | 18.8 | % | |||||||||
| Other real estate owned expense | (5) | 40 | (45) | (112.5) | % | |||||||||
| FDIC insurance | 1,356 | 1,408 | (52) | (3.7) | % | |||||||||
| Loan expense | 1,001 | 1,037 | (36) | (3.5) | % | |||||||||
| Other | 6,363 | 5,253 | 1,110 | 21.1 | % | |||||||||
| Total non-compensation expenses | 28,206 | 26,766 | 1,440 | 5.4 | % | |||||||||
| Total non-interest expenses | $ | 59,280 | $ | 55,682 | $ | 3,598 | 6.5 | % |
Non-interest expense increased $3.6 million, or 6.5% in 2022. The increase was due primarily to increases of $2.2 million in total compensation expenses and $1.4 million in total non-compensation expenses.
Compensation expenses
Compensation expenses increased $2.2 million, or 7.5% when compared to the prior year, primarily due to increases of $1.6 million in pension and other employee benefit expense and $0.6 million in salaries and wages, partially offset by a $0.1 million increase in the credit related to the net periodic pension and post-retirement benefits. Pension and other employee benefits increased primarily due to an increase in healthcare costs when compared to the prior year. The increase in salaries and wages was primarily due to annual merit increases, increases in salary costs to fill open positions due to competitive market conditions, and a decrease in deferred salary costs related to PPP, offset by a decline in the market value of the Corporation's deferred compensation plan, when compared to the prior year. The increase in the credit related to the net periodic pension and post-retirement benefits was primarily due to a change in factors used to prepare annual actuarial estimates.
45
Non-compensation expenses
Non-compensation expenses increased $1.4 million, or 5.4%, primarily due to increases of $1.1 million in other non-interest expense, $0.4 million in data processing expense, $0.2 million in professional services, and $0.2 million in furniture and equipment expenditures, offset by decreases of $0.3 million in net occupancy expense and $0.2 million in amortization of intangible assets.
The increase in other non-interest expense was due primarily to the $0.3 million recognition of directors' stock compensation expense due to the implementation of the Corporation's 2021 Equity Incentive Plan, a $0.1 million increase in CDARS fee expense, $0.1 million of additional restitution regarding previously disclosed consumer compliance matters, and a $0.2 million related reserve which was initially released in 2021. The increase in data processing expense was primarily attributable to investment in the Corporation's Tap-to-Pay debit cards supporting contactless transactions, increased software maintenance expenses, and a credit received in the prior year. Professional services increased primarily due to additional consulting services in the current year. Furniture and equipment expenditures increased primarily due to a an increase in building security enhancements and ATM maintenance expenses when compared to the prior year. The decrease in net occupancy expense was primarily attributable to decreases in depreciation expense related to the sale of properties, when compared to the prior year. The decrease in amortization of intangible assets was primarily attributable to an intangible asset reaching its fully amortized value.
Income tax expense
The following table presents income tax expense and the effective tax rate for the years indicated, and the dollar and percent change (in thousands):
| Years Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | Percentage Change | |||||||||||
| Income before income tax expense | $ | 36,889 | $ | 33,760 | $ | 3,129 | 9.3 | % | ||||||
| Income tax expense | $ | 8,106 | $ | 7,335 | $ | 771 | 10.5 | % | ||||||
| Effective tax rate | 22.0 | % | 21.7 | % |
The effective tax rate increased to 22.0% for the year ended December 31, 2022 compared with 21.7% for the prior year. The increase in income tax expense can be attributed to an increase in pre-tax income.
46
Financial Condition
The following table presents selected financial information at December 31, 2022 and 2021, and the dollar and percent change (in thousands):
| December 31, 2022 | December 31, 2021 | Change | Percentage Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Total cash and cash equivalents | $ | 55,869 | $ | 26,981 | $ | 28,888 | 107.1 | % | ||||||
| Total investment securities, FHLB, and FRB stock | 646,040 | 802,998 | (156,958) | (19.5) | % | |||||||||
| Loans, net of deferred loan fees | 1,829,448 | 1,518,249 | 311,199 | 20.5 | % | |||||||||
| Allowance for loan losses | (19,659) | (21,025) | (1,366) | (6.5) | % | |||||||||
| Loans, net | 1,809,789 | 1,497,224 | 312,565 | 20.9 | % | |||||||||
| Goodwill and other intangible assets, net | 21,824 | 21,839 | (15) | (0.1) | % | |||||||||
| Other assets | 112,031 | 69,433 | 42,598 | 61.4 | % | |||||||||
| Total assets | $ | 2,645,553 | $ | 2,418,475 | $ | 227,078 | 9.4 | % | ||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||
| Total deposits | $ | 2,327,227 | $ | 2,155,433 | $ | 171,794 | 8.0 | % | ||||||
| Capital lease obligations and FHLBNY advances | 99,137 | 18,164 | 80,973 | 445.8 | % | |||||||||
| Other liabilities | 52,801 | 33,423 | 19,378 | 58.0 | % | |||||||||
| Total liabilities | 2,479,165 | 2,207,020 | 272,145 | 12.3 | % | |||||||||
| Total shareholders’ equity | 166,388 | 211,455 | (45,067) | (21.3) | % | |||||||||
| Total liabilities and shareholders’ equity | $ | 2,645,553 | $ | 2,418,475 | $ | 227,078 | 9.4 | % |
Cash and cash equivalents
The increase in cash and cash equivalents can be mostly attributed to changes in securities, loans, deposits, and borrowings, offset by net income.
Investment securities
The decrease was primarily due to $86.2 million in paydowns and a decrease in the fair value of the portfolio of $93.2 million due to increases in interest rates, offset by purchases of $23.7 million of the securities available for sale portfolio.
Loans, net
The increase in total loans, net, can be mostly attributed to increases of $189.4 million in commercial loans, $95.5 million in consumer loans, and $26.3 million in residential mortgage loans.
Allowance for Loan Losses
The decrease in the allowance for loan losses can mostly be attributed to the release of the aforementioned $2.4 million pandemic related portion of the allowance, the $1.5 million release of a specific reserve related to the sale of a large commercial real estate credit, positive impacts of $0.8 million related to upgrades of two large commercial credits, and a $1.0 million decrease in the historical loss factor due to the roll-off of a commercial real estate owner occupied property previously charged off in the second quarter of 2020. These decreases in the allowance were offset by additional provision of $4.2 million related to increased loan growth, along with additional provision for loan concentrations and deteriorating national economic conditions. The allowance for loan losses was 240.39% of non-performing loans at December 31, 2022 compared to 259.17% at December 31, 2021. The ratio of the allowance for loan losses to total loans was 1.07% at December 31, 2022 compared to 1.38% at December 31, 2021. Please refer to Note 1 - Summary of Significant Accounting Policies for discussion on transition to Current Expected Credit Losses.
47
Goodwill and other intangible assets, net
The decrease in goodwill and other intangible assets, net, can be attributed to amortization of other intangible assets. There were no impairments of goodwill or other intangible assets during the years ended December 31, 2022 and 2021.
Other Assets
The increase in other assets can be mostly attributed to increases of $16.9 million in deferred tax asset related to the market value adjustment on the available for sale securities portfolio, and $17.9 million in interest rate swap assets, primarily due to changes in interest rates.
Deposits
The growth in deposits was attributable to an increase of $206.0 million in time deposits, $73.5 million of which were one-way brokered deposits, offset by decreases of $13.7 million in insured money market accounts, $13.1 million in interest-bearing demand deposits, $6.3 million in non-interest bearing demand deposits, and $1.2 million in savings deposits.
Capital Lease Obligations and FHLBNY Advances
The increase in capital lease obligations and FHLBNY advances can be mostly attributed to $81.2 million in FHLBNY overnight advances.
Other Liabilities
The increase in other liabilities can be mostly attributed to a $17.7 million increase in interest rate swap liabilities, primarily due to changes in interest rates.
Shareholders’ equity
The decrease in shareholders' equity was due primarily to a $68.7 million decrease in accumulated other income (loss), offset by an increase of $23.0 million in retained earnings. The decrease in accumulated other comprehensive income (loss) can mostly be attributed to a decrease in the fair value of the securities portfolio. The increase in retained earnings was primarily due to net income of $28.8 million, offset by $5.8 million in dividends declared during the current year. Treasury stock increased $0.2 million primarily due to the Corporation's common stock repurchase program, offset by the impact of the issuance of shares related to the Corporation's employee benefit plans. During 2022, a total of 14,263 shares of common stock at a total cost of $0.6 million were repurchased by the Corporation under its share repurchase program. The weighted average cost was $45.00 per share repurchased. Remaining buyback authority under the share repurchase program was 200,816 shares at December 31, 2022. As of March 10, 2023, 49,184 shares have been repurchased, at an average cost of $40.42 per share.
Assets under management or administration
The market value of total assets under management or administration in WMG was $2.053 billion, including $346.5 million of assets held under management or administration for the Corporation, at December 31, 2022 compared with $2.325 billion, including $344.2 million of assets held under management or administration for the Corporation, at December 31, 2021, a decrease of $271.9 million, or 11.7%. The decrease in total assets under management or administration for the Corporation can be mostly attributed to a general decline in the market value of the assets under management.
48
Balance Sheet Comparisons
The table below contains selected year-end and average balance sheet information at and for the years December 31, 2022 and 2021 (in millions):
| SELECTED BALANCE SHEET INFORMATION | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YEAR-END BALANCE SHEET | AVERAGE BALANCE SHEET | |||||||||||||||||||||||||||
| % Change | % Change | |||||||||||||||||||||||||||
| 2021 to | 2021 to | |||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2022 | 2021 | 2022 | |||||||||||||||||||||||
| Total assets | $ | 2,645.6 | $ | 2,418.5 | 9.4 | % | $ | 2,496.1 | $ | 2,421.8 | 3.1 | % | ||||||||||||||||
| Interest-earning assets (1) | 2,502.0 | 2,331.3 | 7.3 | % | 2,444.3 | 2,324.5 | 5.2 | % | ||||||||||||||||||||
| Loans (2) | 1,829.4 | 1,518.6 | 20.5 | % | 1,646.6 | 1,545.6 | 6.5 | % | ||||||||||||||||||||
| Investments (3) | 672.6 | 812.6 | (17.2) | % | 797.7 | 778.9 | 2.4 | % | ||||||||||||||||||||
| Deposits | 2,327.2 | 2,155.4 | 8.0 | % | 2,255.3 | 2,179.1 | 3.5 | % | ||||||||||||||||||||
| Borrowings (4) | 99.1 | 18.2 | 444.5 | % | 23.2 | 4.4 | 427.3 | % | ||||||||||||||||||||
| Allowance for loan losses | 19.7 | 21.0 | (6.2) | % | 19.5 | 21.1 | (7.6) | % | ||||||||||||||||||||
| Shareholders’ equity | 166.4 | 211.5 | (21.3) | % | 180.7 | 204.2 | (11.5) | % |
(1) Average interest-earning assets include securities available for sale at estimated fair value and securities held to maturity based on amortized cost, loans and loans held for sale net of deferred loan fees, interest-earning deposits, FHLBNY stock, FRBNY stock, equity investments, and federal funds sold.
(2) Average loans and loans held for sale, net of deferred loan fees.
(3) Average balances for investments include securities available for sale at estimated fair value and securities held to maturity, based on amortized cost, equity investments, FHLBNY stock, FRBNY stock, federal funds sold and interest-earning deposits.
(4) Average borrowings include overnight advances, and capitalized lease obligations.
Cash and Cash Equivalents
Total cash and cash equivalents increased $28.9 million when compared to December 31, 2021, due to increases of $16.9 million in interest-earning deposits in other financial institutions, and $11.9 million in cash and due from financial institutions.
Securities
The Corporation’s Funds Management Policy includes an investment policy that in general, requires debt securities purchased for the bond portfolio to carry a minimum agency rating of "Baa." After an independent credit analysis is performed, the policy also allows the Corporation to purchase local municipal obligations that are not rated. The Corporation intends to maintain a reasonable level of securities to provide adequate liquidity and in order to have securities available to pledge to secure public deposits, repurchase agreements and other types of transactions. Fluctuations in the fair value of the Corporation’s securities relate primarily to changes in interest rates.
Marketable securities are classified as Available for Sale, while investments in local municipal obligations are generally classified as Held to Maturity. The available for sale segment of the securities portfolio totaled $632.6 million at December 31, 2022, a decrease of $159.4 million, or 20.1%, from $792.0 million at December 31, 2021. The decrease was primarily due to $86.2 million in paydowns and a decrease in the fair value of the portfolio of $93.2 million due to increases in interest rates, offset by purchases of $23.7 million. The held to maturity segment of the securities portfolio consists of obligations of political subdivisions in the Corporation’s market areas. These securities totaled $2.4 million at December 31, 2022, a decrease of $1.4 million or 36.0%, from $3.8 million at December 31, 2021, due primarily to maturities.
Non-marketable equity securities at December 31, 2022 include shares of FRBNY stock and FHLBNY stock, carried at their cost of $1.8 million and $6.4 million, respectively. The fair value of these securities is assumed to approximate their cost. The investment in these stocks is regulated by regulatory policies of the respective institutions.
49
The table below sets forth the carrying amounts and maturities of held to maturity debt securities at December 31, 2022 and the weighted average yields of such securities (all yields are calculated on the basis of the amortized cost and weighted for the scheduled maturity of each security, except mortgage-backed securities which are based on the average life at the projected prepayment speed of each security) (in thousands):
| MATURITIES AND YIELDS OF HELD TO MATURITY SECURITIES | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | After One, But Within Five Years | After Five, But Within Ten Years | After Ten Years | ||||||||||||||||||||||
| Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||
| Obligations of states and political subdivisions | 759 | 3.95 | % | 193 | 3.79 | % | — | N/A | — | N/A | |||||||||||||||
| Time deposits with other institutions | 737 | 1.86 | % | 735 | 3.35 | % | — | N/A | — | N/A | |||||||||||||||
| Total | $ | 1,496 | 2.92 | % | $ | 928 | 3.44 | % | $ | — | N/A | $ | — | N/A |
The weighted-average yield on the Corporation's held to maturity debt securities at December 31, 2022 was 3.92% related to obligations of states and political subdivisions, and 2.62% related to time deposits with other institutions. Management evaluates securities for OTTI on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. For the years ended December 31, 2022 and 2021, the Corporation had no OTTI charges.
Loans
The Corporation has reporting systems to monitor: (i) loan originations and concentrations, (ii) delinquent loans, (iii) non-performing assets, including non-performing loans, troubled debt restructurings, other real estate owned, (iv) impaired loans, and (v) potential problem loans. Management reviews these systems on a regular basis.
The table below presents the Corporation’s loan composition by type and percentage of total loans at the end of December 31, 2022 and December 31, 2021 (in thousands):
| LOAN COMPOSITION | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % Change | ||||||||||||||||
| December 31, | 2021 to | |||||||||||||||
| 2022 | % | 2021 | % | 2022 | ||||||||||||
| Commercial and agricultural: | ||||||||||||||||
| Commercial and industrial | $ | 252,044 | 13.8 | % | $ | 256,893 | 16.9 | % | (1.9) | % | ||||||
| Agricultural | 249 | — | % | 394 | — | % | (36.8) | % | ||||||||
| Commercial mortgages: | ||||||||||||||||
| Construction | 108,243 | 5.9 | % | 82,204 | 5.4 | % | 31.7 | % | ||||||||
| Commercial mortgages | 888,670 | 48.7 | % | 720,358 | 47.5 | % | 23.4 | % | ||||||||
| Residential mortgages | 285,672 | 15.6 | % | 259,334 | 17.1 | % | 10.2 | % | ||||||||
| Consumer loans: | ||||||||||||||||
| Home equity lines and loans | 81,401 | 4.4 | % | 70,670 | 4.7 | % | 15.2 | % | ||||||||
| Indirect consumer loans | 202,124 | 11.0 | % | 118,569 | 7.8 | % | 70.5 | % | ||||||||
| Direct consumer loans | 11,045 | 0.6 | % | 9,827 | 0.6 | % | 12.4 | % | ||||||||
| Total | $ | 1,829,448 | 100.0 | % | $ | 1,518,249 | 100.0 | % |
50
Portfolio loans totaled $1.829 billion at December 31, 2022 and $1.518 billion at December 31, 2021, an increase of $311.2 million, or 20.5%. The increase was driven by increases of $194.4 million in commercial real estate loans, or 24.2%, $83.6 million, or 70.5% in indirect automobile loans, and $26.3 million in residential mortgages, or 10.2%, offset by a decrease of $5.0 million, or 1.9% in commercial & agricultural loans. The increase in total commercial real estate loans was a result of a $26.0 million increase in construction loans and a $168.3 million increase in commercial real estate loans, primarily driven by increases in loans secured by non-owner occupied and multi-family properties. The increase in indirect automobile loans was attributable to a renewed focus in the program following a pricing restructuring, as well as increased demand for automobiles coupled with elevated vehicle prices nationwide. Increases in residential mortgage loans was due to new originations being retained in the portfolio as opposed to being sold into the secondary market, and continued strong demand through the majority of the year, despite the rising interest rate environment. The decrease in commercial and agricultural loans was primarily the result of a net decrease in PPP loans of $42.5 million during the year, related to SBA forgiveness. PPP loan balances of $0.7 million remained at December 31, 2022, with $0.5 million and $0.2 million of Phase 1 and Phase 2 loans, respectively.
The table below presents the Corporation’s outstanding loan balance by bank division (in thousands):
| LOANS BY DIVISION | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
| Chemung Canal Trust Company*^ | $ | 731,344 | 639,144 | $ | 658,468 | $ | 576,399 | $ | 603,133 | |||||||||
| Capital Bank Division | 1,098,104 | 879,105 | 877,995 | 732,820 | 708,773 | |||||||||||||
| Total loans | $ | 1,829,448 | $ | 1,518,249 | $ | 1,536,463 | $ | 1,309,219 | $ | 1,311,906 | ||||||||
| *All loans, excluding those originated by the Capital Bank Division. | ||||||||||||||||||
| ^ Includes $79.8 million and $47.0 million in the Western New York Market as of December 31, 2022 and 2021, respectively. |
Loan concentrations are considered to exist when there are amounts loaned to a multiple number of borrowers engaged in similar activities which would cause them to be similarly impacted by changes in economic or other conditions. The Corporation’s concentration policy limits consider the volume of commercial loans to any one specific industry, sponsor, collateral type and location. In addition, the Corporation’s policy limits the volume of non-owner occupied commercial mortgages to four times total risk based capital. At December 31, 2022 and 2021, total non-owner occupied commercial real estate loans divided by total Bank risk based capital was 382.9% and 346.5%, respectively.
The Corporation also monitors specific NAICS industry classifications of commercial loans to identify concentrations greater than 10.0% of total loans. At December 31, 2022 and 2021, commercial loans to borrowers involved in the real estate, and real estate rental and leasing businesses were 48.3% and 45.1% of total loans, respectively. No other concentration of loans existed in the commercial loan portfolio in excess of 10.0% of total loans as of December 31, 2022 and 2021.
51
The table below shows the maturity of loans outstanding as of December 31, 2022. Also provided are the amounts due by maturity, classified according to fixed interest rates and variable interest rates (in thousands):
| LOAN AMOUNTS CONTRACTUALLY DUE AFTER DECEMBER 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Within One Year | After One But Within Five Years | After Five But Within 15 Years | After 15 Years | Total | ||||||||||||||
| Commercial and agricultural: | ||||||||||||||||||
| Commercial and industrial | $ | 64,485 | $ | 105,091 | $ | 77,820 | $ | 4,648 | $ | 252,044 | ||||||||
| Agricultural | — | 25 | 224 | — | 249 | |||||||||||||
| Commercial mortgages: | ||||||||||||||||||
| Construction | 6,113 | 43,215 | 51,180 | 7,735 | 108,243 | |||||||||||||
| Commercial mortgages | 26,515 | 211,892 | 623,385 | 26,878 | 888,670 | |||||||||||||
| Residential mortgages | 8,894 | 9,171 | 129,661 | 137,946 | 285,672 | |||||||||||||
| Consumer loans: | ||||||||||||||||||
| Home equity lines and loans | 361 | 5,262 | 54,338 | 21,440 | 81,401 | |||||||||||||
| Indirect consumer loans | 2,020 | 84,328 | 115,776 | — | 202,124 | |||||||||||||
| Direct consumer loans | 372 | 4,163 | 4,489 | 2,021 | 11,045 | |||||||||||||
| Total | $ | 108,760 | $ | 463,147 | $ | 1,056,873 | $ | 200,668 | $ | 1,829,448 |
| Loans maturing with: | After One But Within Five Years | After Five But Within 15 Years | After 15 Years | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed interest rates | $ | 280,677 | $ | 509,202 | $ | 98,150 | $ | 888,029 | ||||||
| Variable interest rates | 182,470 | 547,671 | 102,518 | $ | 832,659 | |||||||||
| Total | $ | 463,147 | $ | 1,056,873 | $ | 200,668 | $ | 1,720,688 |
Non-Performing Assets
Non-performing assets consist of non-accrual loans, non-accrual troubled debt restructurings, and other real estate owned that has been acquired in partial or full satisfaction of loan obligations or upon foreclosure.
Past due status on all loans is based on the contractual terms of the loan. It is generally the Corporation's policy that a loan 90 days past due be placed on non-accrual status unless factors exist that would eliminate the need to place a loan in this status. A loan may also be designated as non-accrual at any time if payment of principal or interest in full is not expected due to deterioration in the financial condition of the borrower. At the time loans are placed on non-accrual status, the accrual of interest is discontinued and previously accrued interest is reversed. All payments received on non-accrual loans are applied to principal. Loans are considered for return to accrual status when they become current as to principal and interest and remain current for a period of six consecutive months or when, in the opinion of management, the Corporation expects to receive all of its contractual principal and interest. In the case of non-accrual loans where a portion of the loan has been charged off, the remaining balance is kept in non-accrual status until the entire principal balance has been recovered.
52
The following table summarizes the Corporation's non-performing assets, (in thousands):
NON-PERFORMING ASSETS
| December 31, | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-accrual loans | $ | 4,143 | $ | 3,469 | $ | 6,011 | $ | 9,938 | $ | 6,305 | |||||||||
| Non-accrual troubled debt restructurings | 4,035 | 4,645 | 3,941 | 8,070 | 5,949 | ||||||||||||||
| Total non-performing loans | 8,178 | 8,114 | 9,952 | 18,008 | 12,254 | ||||||||||||||
| Other real estate owned | 195 | 113 | 237 | 517 | 574 | ||||||||||||||
| Total non-performing assets | $ | 8,373 | $ | 8,227 | $ | 10,189 | $ | 18,525 | $ | 12,828 | |||||||||
| Ratio of non-performing loans to total loans | 0.45 | % | 0.54 | % | 0.65 | % | 1.38 | % | 0.93 | % | |||||||||
| Ratio of non-performing assets to total assets | 0.32 | % | 0.34 | % | 0.45 | % | 1.04 | % | 0.73 | % | |||||||||
| Ratio of allowance for loan losses to non-performing loans | 240.39 | % | 259.17 | % | 210.25 | % | 130.38 | % | 154.59 | % | |||||||||
| Accruing loans past due 90 days or more (1) | $ | 1 | $ | 4 | $ | 2 | $ | 7 | $ | 19 | |||||||||
| Accruing troubled debt restructurings (1) | $ | 1,405 | $ | 5,643 | $ | 2,790 | $ | 952 | $ | 816 |
(1)These loans are not included in non-performing assets above.
Interest income recorded on non-accrual and troubled debt restructured loans was $56.0 thousand and $146.0 thousand, as of December 31, 2022, and 2021, respectively.
Non-Performing Loans
Non-performing loans totaled $8.2 million at December 31, 2022, or 0.45% of total loans, compared with $8.1 million at December 31, 2021, or 0.54% of total loans. The increase in non-performing loans at December 31, 2022 as compared to December 31, 2021 was due to the additional classification of multiple commercial loans, offset by pay downs on existing non-performing loans. Non-performing assets, which are comprised of non-performing loans and other real estate owned, was $8.4 million, or 0.32% of total assets, at December 31, 2022, compared with $8.2 million, or 0.34% of total assets, at December 31, 2021.
The recorded investment of accruing loans past due 90 days or more was less than $0.1 million at December 31, 2022 and December 31, 2021. There were no PCI loans as of December 31, 2022 and December 31, 2021. PCI loans are accounted for under separate accounting guidance, ASC Subtopic 310-30, “Receivables - Loans and Debt Securities Acquired with Deteriorated Credit Quality.”
Troubled Debt Restructurings
The Corporation works closely with borrowers that have financial difficulties to identify viable solutions that minimize the potential for loss. In that regard, the Corporation may modify the terms of select loans to maximize their collectability. The modified loans are considered TDRs under current accounting guidance, applicable to the Corporation as of December, 31 2022. Modifications generally involve short-term deferrals of principal and/or interest payments, reductions of scheduled payment amounts, interest rates or principal of the loan, and forgiveness of accrued interest. As of December 31, 2022 and 2021, the Corporation had $4.0 million and $4.6 million of non-accrual TDRs, respectively. As of December 31, 2022, the Corporation had $1.4 million of accruing TDRs compared with $5.6 million as of December 31, 2021. No loans were modifed as troubled debt restructurings during the twelve months ended December 31, 2022.
53
Impaired Loans
A loan is classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect both the principal and interest due under the contractual terms of the loan agreement. The unpaid principal balance of impaired loans at December 31, 2022 totaled $7.5 million, including TDRs of $5.4 million, compared to $18.2 million at December 31, 2021, including TDRs of $10.3 million. The recorded investment of impaired loans at December 31, 2022 totaled $7.5 million compared to $11.6 million at December 31, 2021. Included in the recorded investment of impaired loans at December 31, 2022, were loans totaling $1.3 million for which impairment allowances of $1.1 million have been specifically allocated to the allowance for loan losses. The decrease in the recorded investment in impaired loans was primarily due to the sale of a large commerical real estate loan, reducing the recorded investment in impaired loans by $3.5 million. As of December 31, 2021, the impaired loan total included $5.2 million of loans for which specific impairment allowances of $3.0 million were allocated to the allowance for loan losses.
The majority of the Corporation's impaired loans are secured and measured for impairment based on collateral evaluations. It is the Corporation's policy to obtain updated appraisals, by independent third parties, on loans secured by real estate at the time a loan is determined to be impaired. An impairment measurement is performed based upon the most recent appraisal on file to determine the amount of any specific allocation or charge-off. In determining the amount of any specific allocation or charge-off, the Corporation will make adjustments to reflect the estimated costs to sell the property. Upon receipt and review of an updated appraisal, an additional measurement is performed to determine if any adjustments are necessary to reflect the proper provisioning or charge-off. Impaired loans are reviewed on a quarterly basis to determine if any changes in credit quality or market conditions would require any additional allocation or recognition of additional charge-offs. Real estate values in the Corporation's market area have remained stable. Non-real estate collateral may be valued using (i) an appraisal, (ii) net book value of the collateral per the borrower’s financial statements, or (iii) accounts receivable aging reports, that may be adjusted based on management’s knowledge of the client and the client’s business. If market conditions warrant, future appraisals are obtained for both real estate and non-real estate collateral.
Allowance for Loan Losses
The allowance is an amount that management believes will be adequate to absorb probable incurred credit losses on existing loans. The allowance is established based upon management’s evaluation of the probable inherent losses in the portfolio in accordance with GAAP, and is comprised of both specific valuation allowances and general valuation allowances.
A loan is classified as impaired when, based on current information and events, it is probable that the Corporation will be unable to collect both the principal and interest due under the contractual terms of the loan agreement. Specific valuation allowances are established based on management’s analyses of individually impaired loans. Factors considered by management in determining impairment include payment status, evaluations of the underlying collateral, expected cash flows, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. If a loan is determined to be impaired and is placed on non-accrual status, all future payments received are applied to principal and a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.
The general component covers non-impaired loans and is based on historical loss experience adjusted for current qualitative factors. Loans not impaired but classified as substandard and special mention use a historical loss factor on a rolling five-year history of net losses. For all other unclassified loans, the historical loss experience is determined by portfolio class and is based on the actual loss history experienced by the Corporation over the most recent two years. This actual loss experience is supplemented with other qualitative factors based on the risks present for each portfolio class. These qualitative factors include consideration of the following: (1) lending policies and procedures, including underwriting standards and collection, charge-off and recovery policies, (2) national and local economic and business conditions and developments, including the condition of various market segments, and more recently the anticipated impact of COVID-19 on the various portfolios, (3) loan profiles and volume of the portfolio, (4) the experience, ability, and depth of lending management and staff, (5) the volume and severity of past due, classified and watch-list loans, non-accrual loans, troubled debt restructurings, and other modifications (6) the quality of the Bank’s loan review system and the degree of oversight by the Bank’s Board of Directors, (7) collateral related issues: secured vs. unsecured, type, declining valuation environment and trend of other related factors, (8) the existence and effect of any concentrations of credit, and changes in the level of such concentrations, (9) the effect of external factors, such as competition and legal and regulatory requirements, on the level of estimated credit losses in the Bank’s current portfolio and (10) the impact of changes & trends in the global economy.
54
The allowance for loan losses is increased through a provision for loan losses charged to operations. Loans are charged against the allowance for loan losses when management believes that the collectability of all or a portion of the principal is unlikely. Management's evaluation of the adequacy of the allowance for loan losses is performed on a quarterly basis and takes into consideration such factors as the credit risk grade assigned to the loan, historical loan loss experience, and review of specific impaired loans. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporation's allowance for loan losses. Such agencies may require the Corporation to recognize additions to the allowance based on their judgments about information available to them at the time of their examination.
The allowance for loan losses was $19.7 million at December 31, 2022, compared to $21.0 million at December 31, 2021. The allowance for loan losses was 240.39% of non-performing loans at December 31, 2022 compared to 259.17% at December 31, 2021. The ratio of allowance for loan losses to total loans was 1.07% at December 31, 2022 and 1.38% at December 31, 2021, respectively. The Corporation continued to monitor the loan portfolio for lagging effects related to the COVID-19 pandemic throughout 2022. Changes in governmental policies and economic pressures during the pandemic placed stress on certain industries while other industries initially anticipated to be highly impacted by the pandemic demonstrated resilience. Based upon management review of these factors, the remaining $2.4 million of the pandemic related provision was released in 2022. Overall, the Corporation released $4.3 million and utilized $0.5 million of the pandemic related provision, and no provision remains at December 31, 2022.
Net charge-offs for the year ended December 31, 2022 were $0.8 million compared with net recoveries of $0.1 million for the year ended December 31, 2021. The ratio of net charge-offs (recoveries) to average loans outstanding was 0.05% for 2022 compared to (0.01)% for 2021. The increase in net charge-offs can primarily be attributed to the $0.7 million charge off on a large commercial real estate loan.
55
The table below summarizes the Corporation’s allowance for loan losses, non-accrual loans, and ratio of net charge-offs and recoveries to average loans outstanding by loan category for the years ended December 31, 2022 and December 31, 2021, by category (in thousands):
| ALLOWANCE FOR LOAN LOSSES AND LOAN CREDIT RATIOS BY LOAN CATEGORY | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2022 | Allowance for loan losses | Allowance to loans1 | Non-performing loans | Non-performing loans to loans1 | Allowance to non-performing loans | Net charge-offs (recoveries) to average loans | |||||||||||||
| Commercial and agricultural | $ | 3,373 | 1.34 | % | $ | 1,946 | 0.77 | % | 173.33 | % | (0.01) | % | |||||||
| Commercial mortgages | 11,576 | 1.16 | % | 3,933 | 0.39 | % | 294.33 | % | 0.08 | % | |||||||||
| Residential mortgages | 1,845 | 0.65 | % | 986 | 0.35 | % | 187.12 | % | (0.01) | % | |||||||||
| Consumer loans | 2,865 | 0.97 | % | 1,313 | 0.45 | % | 218.20 | % | 0.07 | % | |||||||||
| Total | $ | 19,659 | 1.07 | % | $ | 8,178 | 0.45 | % | 240.39 | % | 0.05 | % | |||||||
| Balance at December 31, 2021 | Allowance for loan losses | Allowance to loans1 | Non-performing loans | Non-performing loans to loans1 | Allowance to non-performing loans | Net charge-offs (recoveries) to average loans | |||||||||||||
| Commercial and agricultural | $ | 3,591 | 1.40 | % | $ | 1,932 | 0.75 | % | 185.87 | % | (0.09) | % | |||||||
| Commercial mortgages | 13,556 | 1.69 | % | 3,878 | 0.48 | % | 349.56 | % | 0.01 | % | |||||||||
| Residential mortgages | 1,803 | 0.70 | % | 1,039 | 0.40 | % | 173.53 | % | 0.03 | % | |||||||||
| Consumer loans | 2,075 | 1.04 | % | 1,265 | 0.64 | % | 164.03 | % | 0.05 | % | |||||||||
| Total | $ | 21,025 | 1.38 | % | $ | 8,114 | 0.54 | % | 259.17 | % | (0.01) | % | |||||||
| Consolidated Ratios at December 31, | 2022 | 2021 | |||||||||||||||||
| Non-performing loans to total loans | 0.45 | % | 0.54 | % | |||||||||||||||
| Allowance for loan losses to total loans | 1.07 | % | 1.38 | % | |||||||||||||||
| Allowance for loan losses to total loans, net of PPP | 1.08 | % | 1.43 | % | |||||||||||||||
| Allowance for loan losses to non-performing loans | 240.39 | % | 259.17 | % | |||||||||||||||
| 1 Ratio is a percentage of loan category. |
The decrease in the allowance to non-accrual loans was primarily due to a $0.1 million increase in non-accrual loans from 2021 to 2022, without an equivalent increase in the allowance allocated to non-accrual loans. This was due to the sale of a large commercial real estate loan which carried a specifically allocated reserve of $1.5 million, resulting in the majority of non-accrual loans at December 31, 2022 being carried without a specific reserve allocation. The decrease in the allowance for loan losses to outstanding loans can be attributed to the increase of $311.2. million in outstanding loans, most of which were collectively evaluated for impairment at December 31, 2022, and therefore required lower allowance allocation rates to be applied. Refer to Note 4 of the audited Consolidated Financial Statements appearing elsewhere in this report for components used in credit ratios presented above.
56
The table below summarizes the Corporation's loan loss experience for the years ended December 31, 2022 and 2021 (in thousands, except ratio data):
| SUMMARY OF LOAN LOSS EXPERIENCE | |||||||
|---|---|---|---|---|---|---|---|
| Years Ended December 31, | |||||||
| 2022 | 2021 | ||||||
| Allowance for loan losses at beginning of year | $ | 21,025 | $ | 20,924 | |||
| Charge-offs: | |||||||
| Commercial and agricultural | 20 | 28 | |||||
| Commercial mortgages | 687 | 43 | |||||
| Residential mortgages | 17 | 75 | |||||
| Consumer loans | 770 | 593 | |||||
| Total | 1,494 | 739 | |||||
| Recoveries: | |||||||
| Commercial and agricultural | 42 | 312 | |||||
| Commercial mortgages | 3 | 3 | |||||
| Residential mortgages | 40 | 10 | |||||
| Consumer loans | 597 | 498 | |||||
| Total | 682 | 823 | |||||
| Net charge-offs (recoveries) | 812 | (84) | |||||
| Provision charged to operations | (554) | 17 | |||||
| Allowance for loan losses at end of year | $ | 19,659 | $ | 21,025 |
Other Real Estate Owned
At December 31, 2022, OREO totaled $0.2 million compared to $0.1 million at December 31, 2021. There were four properties relating to residential mortgages and one property relating to a residential home equity loan added to OREO in 2022, and four residential properties were sold from OREO during 2022.
Deposits
The table below summarizes the Corporation’s deposit composition by segment at December 31, 2022, and 2021, and the dollar and percent change from December 31, 2021 to December 31, 2022 (in thousands):
| DEPOSITS | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | December 31, 2021 | 2022 v. 2021 | ||||||||||||||||
| Amount | % of Total | Amount | % of Total | $ Change | % Change | |||||||||||||
| Non-interest-bearing demand deposits | $ | 733,329 | 31.4 | % | $ | 739,607 | 34.3 | % | $ | (6,278) | (0.8) | % | ||||||
| Interest-bearing demand deposits | 271,645 | 11.7 | % | 284,721 | 13.2 | % | (13,076) | (4.6) | % | |||||||||
| Money market accounts | 640,840 | 27.5 | % | 654,553 | 30.4 | % | (13,713) | (2.1) | % | |||||||||
| Savings deposits | 279,029 | 12.0 | % | 280,195 | 13.0 | % | (1,166) | (0.4) | % | |||||||||
| Certificates of deposits $250,000 or less | 272,182 | 11.7 | % | 141,990 | 6.6 | % | 130,192 | 91.7 | % | |||||||||
| Certificates of deposits greater than $250,000 | 31,547 | 1.4 | % | 27,974 | 1.3 | % | 3,573 | 12.8 | % | |||||||||
| One-way brokered deposits | 73,452 | 3.2 | % | — | — | % | 73,452 | N/A | ||||||||||
| Other time deposits | 25,203 | 1.1 | % | 26,393 | 1.2 | % | (1,190) | (4.5) | % | |||||||||
| Total | $ | 2,327,227 | 100.0 | % | $ | 2,155,433 | 100.0 | % | $ | 171,794 | 8.0 | % |
57
Deposits totaled $2.327 billion at December 31, 2022, compared with $2.155 billion at December 31, 2021, an increase of $171.8 million, or 8.0%. At December 31, 2022, demand deposit and money market accounts comprised 70.7% of total deposits compared with 77.9% at December 31, 2021.
The growth in deposits was attributable to an increase of $206.0 million in time deposits, $73.5 million of which were one-way brokered deposits, offset by decreases of $13.7 million in money market accounts, $13.1 million in interest-bearing demand deposits, $6.3 million in non-interest bearing demand deposits, and $1.2 million in savings deposits.
At December 31, 2022, public funds deposits totaled $349.0 million compared to $378.9 million at December 31, 2021. The Corporation has developed a program for the retention and management of public funds deposits. These deposits are from public entities, such as school districts and municipalities. There is a seasonal component to public deposit levels associated with annual tax collections. Public funds deposits generally increase at the end of the first and third quarters. Public funds deposit accounts above the FDIC insured limit are collateralized by municipal bonds and eligible government and government agency securities such as those issued by the FHLB, Fannie Mae, and Freddie Mac.
The table below summarizes the Corporation’s public funds deposit composition by segment (in thousands):
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| Public Funds: | 2022 | 2021 | |||||
| Non-interest-bearing demand deposits | $ | 20,274 | $ | 31,739 | |||
| Interest-bearing demand deposits | 62,219 | 54,520 | |||||
| Insured money market accounts | 255,261 | 278,790 | |||||
| Savings deposits | 8,120 | 11,104 | |||||
| Time deposits | 3,125 | 2,769 | |||||
| Total public funds | $ | 348,999 | $ | 378,922 | |||
| Total deposits | $ | 2,327,227 | $ | 2,155,433 | |||
| Percentage of public funds to total deposits | 15.0 | % | 17.6 | % |
The aggregate amount of the Corporation's outstanding uninsured deposits was $548.0 million, or 24%, and $558.0 million, or 26%, as of December 31, 2022 and 2021, respectively. As of December 31, 2022, the aggregate amount of the Corporation's outstanding certificates of deposit in amounts greater than or equal to $250,000 was $31.5 million. The table below presents the Corporation's scheduled maturity of those certificates as of December 31, 2022 (in thousands):
| December 31, 2022 | |||
|---|---|---|---|
| 3 months or less | $ | 2,877 | |
| Over 3 through 6 months | — | ||
| Over 6 through 12 months | 9,660 | ||
| Over 12 months | 19,010 | ||
| $ | 31,547 |
The table below presents the Corporation's deposits balance by bank division (in thousands):
| DEPOSITS BY DIVISION | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||
| Chemung Canal Trust Company* | 1,892,020 | 1,739,826 | $ | 1,686,370 | $ | 1,317,225 | $ | 1,328,658 | ||||||||||
| Capital Bank Division | 435,207 | 415,607 | 351,404 | 254,913 | 240,579 | |||||||||||||
| Total deposits | $ | 2,327,227 | $ | 2,155,433 | $ | 2,037,774 | $ | 1,572,138 | $ | 1,569,237 | ||||||||
| *All deposits, excluding those originated by the Capital Bank Division, and including one-way brokered deposits. |
58
In addition to consumer, commercial and public deposits, other sources of funds include brokered deposits. The Regulatory Relief Act changed the definition of brokered deposits, such that subject to certain conditions, reciprocal deposits of another depository institution obtained through a deposit placement network for purposes of obtaining maximum deposit insurance would not be considered brokered deposits subject to the FDIC's brokered-deposit regulations. This will apply to the Corporation's participation in the CDARS and ICS programs. The CDARS and ICS programs involve a network of financial institutions that exchange funds among members in order to ensure FDIC insurance coverage on customer deposits above the single institution limit. Using a sophisticated matching system, funds are exchanged on a dollar-for-dollar basis, so that the equivalent of an original deposit comes back to the originating institution. Deposits placed in the CDARS and ICS programs were $441.6 million and $288.1 million as of December 31, 2022 and 2021, respectively.
The Corporation’s deposit strategy is to fund the Bank with stable, low-cost deposits, primarily checking account deposits and other low interest-bearing deposit accounts. A checking account is the driver of a banking relationship and consumers consider the bank where they have their checking account as their primary bank. These customers will typically turn to their primary bank first when in need of other financial services. Strategies that have been developed and implemented to generate these deposits include: (i) acquire deposits by entering new markets through denovo branching, (ii) training branch employees to identify and meet client financial needs with Bank products and services, (iii) link business and consumer loans to a primary checking account at the Bank, (iv) aggressively promote direct deposit of client’s payroll checks or benefit checks and (v) constantly monitor the Corporation’s pricing strategies to ensure competitive products and services. The Corporation also considers brokered deposits to be an element of its deposit strategy and anticipates that it may use brokered deposits as a secondary source of funding to support asset growth.
Information regarding deposits is included in Note 8 to the consolidated financial statements appearing elsewhere in this report.
Borrowings
FHLBNY overnight advances increased $81.2 million at December 31, 2022 when compared to 2021. For each year ended December 31, 2022, and 2021 respectively, the average outstanding balance of borrowings that mature in one year or less did not exceed 30% of shareholders' equity. There were no FHLBNY term advances as of and for the years ended December 31, 2022, and 2021.
Information regarding FHLBNY advances is included in Note 9 of the audited Consolidated Financial Statements appearing elsewhere in this report. There were no securities sold under agreements to repurchase as of and for the years ended December 31, 2022, or 2021.
Derivatives
The Corporation offers interest rate swap agreements to qualified commercial lending customers. These agreements allow the Corporation’s customers to effectively fix the interest rate on a variable rate loan by entering into a separate agreement. Simultaneous with the execution of such an agreement with a customer, the Corporation enters into a matching interest rate swap agreement with an unrelated third party provider, which allows the Corporation to continue to receive the variable rate under the loan agreement with the customer. The agreement with the third party is not designated as a hedge contract, therefore changes in fair value are recorded through other non-interest income. Assets and liabilities associated with the agreements are recorded in other assets and other liabilities on the balance sheet. Gains and losses are recorded as other non-interest income. The Corporation is exposed to credit loss equal to the fair value of the interest rate swaps, not the notional amount of the derivatives, in the event of nonperformance by the counterparty to the interest rate swap agreements. Additionally, the swap agreements are free-standing derivatives and are recorded at fair value in the Corporation's consolidated balance sheets, which typically involves a day one gain. Since the terms of the two interest rate swap agreements are identical, the income statement impact to the Corporation is limited to the day one gain and an allowance for credit loss exposure, in the event of nonperformance. The Corporation recognized $0.3 million and $0.4 million in swap income for the years ended December 31, 2022 and 2021, respectively.
The Corporation also participates in the credit exposure of certain interest rate swaps in which it participates in the related commercial loan. The Corporation receives an upfront fee for participating in the credit exposure of the interest rate swap and recognizes the fee to other non-interest income immediately. The Corporation is exposed to its share of the credit loss equal to the fair value of the derivatives in the event of nonperformance by the counter-party of the interest rate swap. The Corporation determines the fair value of the credit loss exposure using historical losses of the loan category associated with the credit exposure.
Information regarding derivatives is included in Note 11 to the consolidated financial statements appearing elsewhere in this report.
59
Shareholders’ Equity
Total shareholders’ equity was $166.4 million at December 31, 2022, compared with $211.5 million at December 31, 2021, a decrease of $45.1 million, or 21.3%. The decrease in shareholders' equity was due primarily to a $68.7 million decrease in accumulated other income (loss), offset by an increase of $23.0 million in retained earnings. The decrease in accumulated other comprehensive income (loss) can mostly be attributed to a decrease in the fair value of the securities portfolio. The increase in retained earnings was primarily due to net income of $28.8 million, offset by $5.8 million in dividends declared during the current year. Treasury stock increased $0.2 million primarily due to the Corporation's common stock repurchase program, offset by the impact of the issuance of shares related to the Corporation's employee benefit plans. Total shareholders’ equity to total assets ratio was 6.29% at December 31, 2022 compared with 8.74% at December 31, 2021. Tangible equity to tangible assets ratio was 5.51% at December 31, 2022, compared with 7.91% at December 31, 2021.
The Bank is subject to the capital adequacy guidelines of the Federal Reserve which establish a framework for the classification of financial institutions into five categories: well-capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized. As of December 31, 2022, the Bank’s capital ratios were in excess of those required to be considered well-capitalized under regulatory capital guidelines. A comparison of the Bank’s actual capital ratios to the ratios required to be adequately or well-capitalized at December 31, 2022 and 2021, is included in Footnote 20 of the audited Consolidated Financial Statements. For more information regarding current capital regulations see Part I-“Business-Supervision and Regulation-Regulatory Capital Requirements.”
Cash dividends declared during 2022 totaled $5.8 million, or $1.24 per share, compared to $5.6 million, or $1.19 per share in 2021. Dividends declared during 2022 amounted to 20.15% of net income compared to 21.02% of net income for 2021. Management seeks to continue generating sufficient capital internally, while continuing to pay dividends to the Corporation’s shareholders.
When shares of the Corporation become available in the market, the Corporation may purchase them after careful consideration of the Corporation’s liquidity and capital positions. Purchases may be made from time to time on the open market or in privately negotiated transactions at the discretion of management. On January 8, 2021, the Corporation announced that the Board of Directors approved a stock repurchase program. Under the repurchase program, the Corporation may repurchase up to 250,000 shares of its common stock, or approximately 5% of its then outstanding shares. The repurchase program permits shares to be repurchased in open market or privately negotiated transactions, through block trades, and pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities and Exchange Act of 1934. As of March 10, 2023, the Corporation repurchased a total of 49,184 shares of common stock at a total cost of $2.0 million under the repurchase program at the weighted average cost of $40.42 per share. The remaining buyback authority under the share repurchase program was 200,816 shares as of the March 10, 2023.
On April 27, 2020, the Corporation filed with the SEC a Form S-3 Registration Statement under the Securities Act of 1933. The Corporation's Board of Directors approved the filing with the SEC of a Shelf Registration Statement to register for sale from time to time up to $50 million of the following securities: (i) shares of common stock; (ii) unsecured debt securities, which may consist of notes, debentures or other evidences of indebtedness; (iii) warrants; (iv) purchase contracts; (v) units consisting of any combination of the foregoing; and (vi) subscription rights to purchase shares of common stock or debt securities. The SEC declared the registration statement effective on May 7, 2020.
Liquidity
Liquidity management involves the ability to meet the cash flow requirements of deposit clients, borrowers, and the operating, investing and financing activities of the Corporation. The Corporation uses a variety of resources to meet its liquidity needs. These include short term investments, cash flow from lending and investing activities, core-deposit growth and non-core funding sources, such as time deposits of $250,000 or more, one-way brokered deposits, securities sold under agreements to repurchase and other borrowings.
The Corporation is a member of the FHLBNY, which allows it to access borrowings which enhance management's ability to satisfy future liquidity needs. Based on available collateral and current advances outstanding, the Corporation was eligible to borrow up to a total of $99.8 million and $161.0 million at December 31, 2022 and 2021, respectively. The Corporation also had a total of $68.0 million of unsecured lines of credit with six different financial institutions, all of which were available at December 31, 2022.
60
On March 12, 2023, the Treasury Department, Federal Reserve and FDIC jointly announced a new liquidity program, the Bank Term Funding Program (BTFP), in response to the failure of two banks earlier that week. Under the BTFP, institutions can pledge certain securities (i.e., securities eligible for purchase by the Federal Reserve Banks in open market operations) for the par value of the securities at a borrowing rate of ten basis points over the one-year overnight index swap rate. There will be no fees with the advance. Any U.S. federally insured depository institution is eligible to participate in the BTFP. The advances, which may have a term of up to one year, may be prepaid by the borrowing institution at any time (including for purposes of refinancing) without penalty.
The Corporation has a detailed Funds Management Policy that includes sections on liquidity measurement and management, and a Liquidity Contingency Plan that provide for the prompt and comprehensive response to unexpected demands for liquidity. This policy and plan are established and revised as needed by the management and Board ALCO committees. The ALCO is responsible for measuring liquidity, establishing liquidity targets and implementing strategies to achieve selected targets. The ALCO is responsible for coordinating activities across the Corporation to ensure that prudent levels of contingent or standby liquidity are available at all times. Based on the ongoing assessment of the liquidity considerations, management believes the Corporation’s sources of funding meet anticipated funding needs.
Consolidated Cash Flows Analysis
The table below summarizes the Corporation's cash flows on a direct basis, for the years indicated (in thousands):
| CONSOLIDATED SUMMARY OF CASH FLOWS | |||||||
|---|---|---|---|---|---|---|---|
| Years Ended December 31, | |||||||
| (in thousands) | 2022 | 2021 | |||||
| Net cash provided by operating activities | $ | 35,047 | $ | 35,461 | |||
| Net cash provided (used) by investing activities | (252,620) | (242,484) | |||||
| Net cash provided (used) by financing activities | 246,461 | 125,466 | |||||
| Net increase (decrease) in cash and cash equivalents | $ | 28,888 | $ | (81,557) |
Operating activities
The Corporation believes cash flows from operations, available cash balances and its ability to generate cash through borrowings are sufficient to fund the Corporation’s operating liquidity needs. Cash provided by operating activities in the years ended December 31, 2022 and 2021 predominantly resulted from net income after non-cash operating adjustments.
Investing activities
Cash used in investing activities during the year ended December 31, 2022 predominantly resulted from a net increase in loans, offset by maturities, and principal collected on securities available for sale. Cash used in investing activities during the year ended December 31, 2021 predominantly resulted from purchases of securities available for sale and a net increase in loans, offset by maturities, and principal collected on securities available for sale.
Financing activities
Cash provided by financing activities during the year ended December 31, 2022 resulted primarily from an increase in certificate of deposits, one-way brokered deposits, and FHLBNY overnight advances, offset by the payment of dividends to shareholders. Cash provided by financing activities during the year ended December 31, 2021 resulted from an increase in deposits and FHLBNY overnight advances, offset by the payment of dividends to shareholders and the repurchase of treasury shares through the Corporation's common stock repurchase program.
Off-balance Sheet Arrangements
In the normal course of operations, the Corporation engages in a variety of financial transactions that, in accordance with GAAP are not recorded in the financial statements. The Corporation is also a party to certain financial instruments with off balance sheet risk such as commitments under standby letters of credit, unused portions of lines of credit, commitments to fund new loans, interest rate swaps, and risk participation agreements. The Corporation's policy is to record such instruments when funded. These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk. Such transactions are generally used by the Corporation to manage clients' requests for funding and other client needs.
61
The table below shows the Corporation’s off-balance sheet arrangements as of December 31, 2022 (in thousands):
| COMMITMENT MATURITY BY PERIOD | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | 2023 | 2024-2025 | 2026-2027 | 2028 and thereafter | ||||||||||||||
| Standby letters of credit | $ | 17,211 | $ | 15,765 | $ | 384 | $ | 1,032 | $ | 30 | ||||||||
| Unused portions of lines of credit (1) | 256,772 | 256,772 | — | — | — | |||||||||||||
| Commitments to fund new loans | 119,509 | 119,509 | — | — | — | |||||||||||||
| Total | $ | 393,492 | $ | 392,046 | $ | 384 | $ | 1,032 | $ | 30 |
(1) Not included in this total are unused portions of home equity lines of credit, credit card lines and consumer overdraft protection lines of credit, since no contractual maturity dates exist for these types of loans. Commitments to outside parties under these lines of credit were $59.3 million, $5.0 million and $8.0 million, respectively, at December 31, 2022.
Capital Resources
The Bank is subject to regulatory capital requirements administered by federal banking agencies. As a result of the Regulatory Relief Act, the FRB amended its small bank holding company and savings and loan holding company policy statement to provide that holding companies with consolidated assets of less than $3 billion that are (i) not engaged in significant non-banking activities, (ii) do not conduct significant off-balance sheet activities, and (iii) do not have a material amount of SEC-registered debt or equity securities, other than trust preferred securities, that contribute to an organization’s complexity, are not subject to regulatory capital requirements. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. Under Basel III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios. The capital conservation buffer is 2.50%. Organizations that fail to maintain the minimum capital conservation buffer could face restrictions on capital distributions or discretionary bonus payments to executive officers. The net unrealized gain or loss on available for sale securities and changes in the funded status of the defined benefit pension plan and other benefit plans are not included in computing regulatory capital.
Pursuant to the Regulatory Relief Act, the FRB finalized a rule that established a community bank leverage ratio (tier 1 capital to average consolidated assets) at 9% for institutions under $10 billion in assets that such institutions may elect to utilize in lieu of the general applicable risk-based capital requirements under Basel III. Such institutions that meet the community bank leverage ratio and certain other qualifying criteria will automatically be deemed to be well-capitalized. The new rule took effect on January 1, 2020. Pursuant to the CARES Act, the federal banking regulators issued final rules to set the community bank leverage ratio at 8.5% for 2021. The community bank leverage ratio requirement returned to 9.0% on January 1, 2022. The Bank has not elected to use the community bank leverage ratio.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, under capitalized, significantly under capitalized, and critically under capitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. Management believes that, as of December 31, 2022 and December 31, 2021 the Corporation and Bank met all capital adequacy requirements to which they were subject. As of December 31, 2018, the Corporation is no longer subject to FRB consolidated capital requirements applicable to bank holding companies, which are similar to those applicable to the Bank, until it reaches $3.0 billion in assets.
As of December 31, 2022, the most recent notification from the Federal Reserve Bank of New York categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized the Bank must maintain minimum total risk-based, Tier 1 risk-based, common equity Tier 1 risk-based and Tier 1 leverage ratios. There have been no conditions or events since that notification that management believes have changed the Bank's capital category.
The regulatory capital ratios as of December 31, 2022 and 2021 were calculated under Basel III rules. There is no threshold for well-capitalized status for bank holding companies. Refer to Note 19 of the audited Consolidated Financial Statements appearing elsewhere in this report for a table summarizing the Corporation's and the Bank's actual and required regulatory capital ratios. For more information regarding current capital regulations see Part I-“Business-Supervision and Regulation-Regulatory Capital Requirements.”
62
Dividend Restrictions
The Corporation’s principal source of funds for dividend payments is dividends received from the Bank. Banking regulations limit the amount of dividends that may be paid without prior approval of regulatory agencies. Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net income, combined with the retained net income of the preceding two years. At December 31, 2022, the Bank could, without prior approval, declare dividends of approximately $49.3 million.
Adoption of New Accounting Standards
For a discussion of the impact of recently issued accounting standards, please see Note 1 to the Corporation's audited Consolidated Financial Statements which begins on page F-9.
Explanation and Reconciliation of the Corporation’s Use of Non-GAAP Measures
The Corporation prepares its Consolidated Financial Statements in accordance with GAAP; these financial statements appear on pages F-3 through F-8. That presentation provides the reader with an understanding of the Corporation’s results that can be tracked consistently from year-to-year and enables a comparison of the Corporation’s performance with other companies’ GAAP financial statements.
In addition to analyzing the Corporation’s results on a reported basis, management uses certain non-GAAP financial measures, because it believes these non-GAAP financial measures provide information to investors about the underlying operational performance and trends of the Corporation and, therefore, facilitate a comparison of the Corporation with the performance of its competitors. Non-GAAP financial measures used by the Corporation may not be comparable to similarly named non-GAAP financial measures used by other companies.
The SEC has adopted Regulation G, which applies to all public disclosures, including earnings releases, made by registered companies that contain “non-GAAP financial measures.” Under Regulation G, companies making public disclosures containing non-GAAP financial measures must also disclose, along with each non-GAAP financial measure, certain additional information, including a reconciliation of the non-GAAP financial measure to the closest comparable GAAP financial measure and a statement of the Corporation’s reasons for utilizing the non-GAAP financial measure as part of its financial disclosures. The SEC has exempted from the definition of “non-GAAP financial measures” certain commonly used financial measures that are not based on GAAP. When these exempted measures are included in public disclosures, supplemental information is not required. The following measures used in this Report, which are commonly utilized by financial institutions, have not been specifically exempted by the SEC and may constitute "non-GAAP financial measures" within the meaning of the SEC's rules, although we are unable to state with certainty that the SEC would so regard them.
Fully Taxable Equivalent Net Interest Income and Net Interest Margin
Net interest income is commonly presented on a tax-equivalent basis. That is, to the extent that some component of the institution's net interest income, which is presented on a before-tax basis, is exempt from taxation (e.g., is received by the institution as a result of its holdings of state or municipal obligations), an amount equal to the tax benefit derived from that component is added to the actual before-tax net interest income total. This adjustment is considered helpful in comparing one financial institution's net interest income to that of other institutions or in analyzing any institution’s net interest income trend line over time, to correct any analytical distortion that might otherwise arise from the fact that financial institutions vary widely in the proportions of their portfolios that are invested in tax-exempt securities, and that even a single institution may significantly alter over time the proportion of its own portfolio that is invested in tax-exempt obligations. Moreover, net interest income is itself a component of a second financial measure commonly used by financial institutions, net interest margin, which is the ratio of net interest income to average interest-earning assets. For purposes of this measure as well, fully taxable equivalent net interest income is generally used by financial institutions, as opposed to actual net interest income, again to provide a better basis of comparison from institution to institution and to better demonstrate a single institution’s performance over time. The Corporation follows these practices.
63
| As of or for the Years Ended | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except ratio data) | December 31, | December 31, | ||||
| 2022 | 2021 | |||||
| NET INTEREST MARGIN - FULLY TAXABLE EQUIVALENT | ||||||
| Net interest income (GAAP) | $ | 74,179 | $ | 65,589 | ||
| Fully taxable equivalent adjustment | 425 | 382 | ||||
| Fully taxable equivalent net interest income (non-GAAP) | $ | 74,604 | $ | 65,971 | ||
| Average interest-earning assets (GAAP) | $ | 2,444,287 | $ | 2,324,498 | ||
| Net interest margin - fully taxable equivalent (non-GAAP) | 3.05 | % | 2.84 | % |
Efficiency Ratio
The unadjusted efficiency ratio is calculated as non-interest expense divided by total revenue (net interest income and non-interest income). The adjusted efficiency ratio is a non-GAAP financial measure which represents the Corporation’s ability to turn resources into revenue and is calculated as non-interest expense divided by total revenue (fully taxable equivalent net interest income and non-interest income), adjusted for one-time occurrences and amortization. This measure is meaningful to the Corporation, as well as investors and analysts, in assessing the Corporation’s productivity measured by the amount of revenue generated for each dollar spent.
| As of or for the Years Ended | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except ratio data) | December 31, | December 31, | ||||
| 2022 | 2021 | |||||
| EFFICIENCY RATIO | ||||||
| Net interest income (GAAP) | $ | 74,179 | $ | 65,589 | ||
| Fully taxable equivalent adjustment | 425 | 382 | ||||
| Fully taxable equivalent net interest income (non-GAAP) | $ | 74,604 | $ | 65,971 | ||
| Non-interest income (GAAP) | $ | 21,436 | $ | 23,870 | ||
| Less: net (gains) losses on security transactions | — | — | ||||
| Adjusted non-interest income (non-GAAP) | $ | 21,436 | $ | 23,870 | ||
| Non-interest expense (GAAP) | $ | 59,280 | $ | 55,682 | ||
| Less: amortization of intangible assets | (15) | (243) | ||||
| Adjusted non-interest expense (non-GAAP) | $ | 59,265 | $ | 55,439 | ||
| Efficiency ratio (unadjusted) | 62.00 | % | 62.24 | % | ||
| Efficiency ratio (adjusted) | 61.71 | % | 61.71 | % |
64
Tangible Equity and Tangible Assets (Year-End)
Tangible equity, tangible assets, and tangible book value per share are each non-GAAP financial measures. Tangible equity represents the Corporation’s stockholders’ equity, less goodwill and intangible assets. Tangible assets represents the Corporation’s total assets, less goodwill and other intangible assets. Tangible book value per share represents the Corporation’s equity divided by common shares at year-end. These measures are meaningful to the Corporation, as well as investors and analysts, in assessing the Corporation’s use of equity.
| As of or for the Years Ended | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except per share and ratio data) | December 31, | December 31, | ||||
| 2022 | 2021 | |||||
| TANGIBLE EQUITY AND TANGIBLE ASSETS (YEAR END) | ||||||
| Total shareholders' equity (GAAP) | $ | 166,388 | $ | 211,455 | ||
| Less: intangible assets | (21,824) | (21,839) | ||||
| Tangible equity (non-GAAP) | $ | 144,564 | $ | 189,616 | ||
| Total assets (GAAP) | $ | 2,645,553 | $ | 2,418,475 | ||
| Less: intangible assets | (21,824) | (21,839) | ||||
| Tangible assets (non-GAAP) | $ | 2,623,729 | $ | 2,396,636 | ||
| Total equity to total assets at end of year (GAAP) | 6.29 | % | 8.74 | % | ||
| Book value per share (GAAP) | $ | 35.32 | $ | 45.09 | ||
| Tangible equity to tangible assets at end of year (non-GAAP) | 5.51 | % | 7.91 | % | ||
| Tangible book value per share (non-GAAP) | $ | 30.69 | $ | 40.44 |
Tangible Equity (Average)
Average tangible equity and return on average tangible equity are each non-GAAP financial measures. Average tangible equity represents the Corporation’s average stockholders’ equity, less average goodwill and intangible assets for the year. Return on average tangible equity measures the Corporation’s earnings as a percentage of average tangible equity. These measures are meaningful to the Corporation, as well as investors and analysts, in assessing the Corporation’s use of equity.
| As of or for the Years Ended | ||||||
|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||
| (in thousands, except ratio data) | 2022 | 2021 | ||||
| TANGIBLE EQUITY (AVERAGE) | ||||||
| Total average shareholders' equity (GAAP) | $ | 180,684 | $ | 204,239 | ||
| Less: average intangible assets | (21,827) | (21,925) | ||||
| Average tangible equity (non-GAAP) | $ | 158,857 | $ | 182,314 | ||
| Return on average equity (GAAP) | 15.93 | % | 12.94 | % | ||
| Return on average tangible equity (non-GAAP) | 18.12 | % | 14.49 | % |
65
Adjustments for Certain Items of Income or Expense
In addition to disclosures of certain GAAP financial measures, including net income, EPS, ROA, and ROE, we may also provide comparative disclosures that adjust these GAAP financial measures for a particular year by removing from the calculation thereof the impact of certain transactions or other material items of income or expense occurring during the year, including certain nonrecurring items. The Corporation believes that the resulting non-GAAP financial measures may improve an understanding of its results of operations by separating out any such transactions or items that may have had a disproportionate positive or negative impact on the Corporation’s financial results during the particular year in question. In the Corporation’s presentation of any such non-GAAP (adjusted) financial measures not specifically discussed in the preceding paragraphs, the Corporation supplies the supplemental financial information and explanations required under Regulation G.
| As of or for the Years Ended | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except per share and ratio data) | December 31, | December 31, | ||||
| 2022 | 2021 | |||||
| NON-GAAP NET INCOME | ||||||
| Reported net income (loss) (GAAP) | $ | 28,783 | $ | 26,425 | ||
| Net changes in fair value of investments (net of tax) | — | — | ||||
| Net (gains) losses on security transactions (net of tax) | — | — | ||||
| Legal accruals and settlements (net of tax) | — | — | ||||
| Remeasurement of net deferred tax asset | — | — | ||||
| Net income (non-GAAP) | $ | 28,783 | $ | 26,425 | ||
| Average basic and diluted shares outstanding | 4,693 | 4,683 | ||||
| Reported basic and diluted earnings per share (GAAP) | $ | 6.13 | $ | 5.64 | ||
| Reported return on average assets (GAAP) | 1.15 | % | 1.09 | % | ||
| Reported return on average equity (GAAP) | 15.93 | % | 12.94 | % | ||
| Basic and diluted earnings per share (non-GAAP) | $ | 6.13 | $ | 5.64 | ||
| Return on average assets (non-GAAP) | 1.15 | % | 1.09 | % | ||
| Return on average equity (non-GAAP) | 15.93 | % | 12.94 | % |
66