MEDALLION FINANCIAL CORP (MFIN)
SIC breadcrumb: Finance, Insurance, And Real Estate > SIC Major Group 61 > SIC 6199 Finance Services
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1000209. Latest filing source: 0001193125-26-100121.
Informational only - descriptive public-record data, not investment advice.
Risk Factors
Read MFIN's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 315,320,000 | USD | 2025 | 2026-03-10 |
| Net income | 43,044,000 | USD | 2025 | 2026-03-10 |
| Assets | 2,955,464,000 | USD | 2025 | 2026-03-10 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-10. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001000209.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100,836,000 | 132,562,000 | 144,962,000 | 158,966,000 | 196,621,000 | 251,040,000 | 290,702,000 | 315,320,000 | ||
| Net income | -25,046,000 | -1,762,000 | -34,783,000 | 54,108,000 | 43,840,000 | 55,079,000 | 35,878,000 | 43,044,000 | ||
| Diluted EPS | 0.97 | 0.01 | -1.03 | -0.07 | -1.42 | 2.17 | 1.83 | 2.37 | 1.52 | 1.78 |
| Operating cash flow | 66,551,000 | 64,935,000 | 78,706,000 | 78,726,000 | 108,740,000 | 113,783,000 | 108,680,000 | 126,283,000 | ||
| Dividends paid | 0.00 | 0.00 | 7,543,000 | 7,703,000 | 9,394,000 | 10,972,000 | ||||
| Share buybacks | 0.00 | 0.00 | 20,619,000 | 0.00 | 4,606,000 | 986,000 | ||||
| Assets | 1,077,357,000 | 1,381,846,000 | 1,541,667,000 | 1,642,411,000 | 1,873,057,000 | 2,259,879,000 | 2,587,827,000 | 2,868,606,000 | 2,955,464,000 | |
| Liabilities | 913,127,000 | 1,091,642,000 | 1,207,199,000 | 1,337,850,000 | 1,517,229,000 | 1,889,355,000 | 2,176,053,000 | 2,429,648,000 | 2,447,418,000 | |
| Stockholders' equity | 164,230,000 | 262,608,000 | 263,148,000 | 231,408,000 | 287,040,000 | 301,736,000 | 342,986,000 | 370,170,000 | 408,617,000 | |
| Cash and cash equivalents | 42,513,000 | 57,713,000 | 17,700,000 | 54,743,000 | 64,482,000 | 33,172,000 | 52,591,000 | 98,238,000 | 136,266,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | -24.84% | -1.33% | -23.99% | 34.04% | 22.30% | 21.94% | 12.34% | 13.65% | ||
| Return on equity | -9.54% | -0.67% | -15.03% | 18.85% | 14.53% | 16.06% | 9.69% | 10.53% | ||
| Return on assets | -1.81% | -0.11% | -2.12% | 2.89% | 1.94% | 2.13% | 1.25% | 1.46% | ||
| Liabilities / equity | 5.56 | 4.16 | 4.59 | 5.78 | 5.29 | 6.26 | 6.34 | 6.56 | 5.99 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-100121; filed 2026-03-10. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-05. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001000209.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-03-31 | 0.54 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.32 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.67 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 61,726,000 | 14,170,000 | 0.62 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 65,886,000 | 11,230,000 | 0.48 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 67,585,000 | 14,318,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 67,070,000 | 10,024,000 | 0.42 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 70,704,000 | 7,101,000 | 0.30 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 76,409,000 | 8,611,000 | 0.37 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 76,519,000 | 10,142,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 75,425,000 | 12,014,000 | 0.50 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 77,442,000 | 11,069,000 | 0.46 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 80,771,000 | 7,763,000 | 0.32 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 81,683,000 | 12,198,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 79,068,000 | 4,953,000 | 0.20 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-206358; filed 2026-05-05. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-206358; filed 2026-05-05. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-206358; filed 2026-05-05. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001193125-26-206358.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The information contained in this section should be read in conjunction with the consolidated financial statements and the accompanying notes thereto for the three months ended March 31, 2026 and the year ended December 31, 2025. This section is intended to provide management’s perspective of our financial condition and results of operations. In addition, this section contains forward-looking statements. These forward-looking statements are subject to the inherent uncertainties in predicting future results and conditions. Certain factors that could cause actual results and conditions to differ materially from those projected in these forward-looking statements are described in the Risk Factors section in our Annual Report on Form 10-K.
COMPANY BACKGROUND
We are a specialty finance company whose focus and growth has been our consumer finance and commercial lending businesses operated by Medallion Bank, or the Bank, and Medallion Capital, Inc., or Medallion Capital. The Bank is a wholly-owned subsidiary that originates consumer loans for the purchase of recreational vehicles, boats, collector cars, and home improvements, and provides loan origination and other services to financial technology, or fintech, partners. Medallion Capital is a wholly-owned subsidiary that originates commercial loans through its mezzanine financing business. As of March 31, 2026, our consumer loans represented 95% of our gross loan portfolio and commercial loans represented 5%. Total assets were $2.95 billion and $2.96 billion as of March 31, 2026 and December 31, 2025.
Our loan-related earnings depend primarily on our level of net interest income. Net interest income is the difference between the total yield on our loan portfolio and the average cost of borrowed funds. We fund our operations through a wide variety of interest-bearing sources, including bank certificates of deposit issued to consumers, privately placed notes, debentures issued to and guaranteed by the SBA, trust preferred securities, and preferred stock of the Bank. Net interest income fluctuates with changes in the yield on our loan portfolios and changes in the cost of borrowed funds, as well as changes in the amount of interest-earning assets and interest-bearing liabilities held by us.
Net interest income is also affected by economic, regulatory, and competitive factors that influence interest rates, loan demand, and the availability of funding to finance our lending activities. We, like other financial institutions, are subject to interest rate risk to the degree that our interest-earning assets reprice, either due to inflation or other factors, on a different basis than our interest-bearing liabilities. We continue to monitor global supply chain disruptions, the impact of tariffs, the impact of geopolitical events, including the conflict with Iran, gas prices, labor shortages, unemployment, and other factors contributing to U.S. inflation, the risk of recession and economic health, as well as other factors which contribute to competition and changes in the demand for our loan products. We have been, and continue to, seek borrowers with strong credit ratings and moderate the pace of our recent growth in the event of a potential economic downturn and in light of the current uncertainties and inflationary environment.
We also provide debt, mezzanine, and equity investment capital to companies in a variety of commercial industries. These investments may be venture capital style investments which may not be fully collateralized. Our investments are typically in the form of secured debt instruments with fixed interest rates accompanied by an equity stake or warrants to purchase an equity interest for a nominal exercise price (such warrants are included in equity investments on the consolidated balance sheets). Interest income is earned on the debt instruments.
The Bank is an industrial bank regulated by the FDIC and the Utah Department of Financial Institutions that originates consumer loans, raises deposits, and conducts other banking activities. The Bank generally provides us with our lowest cost of funds which it raises through bank certificates of deposit. To take advantage of this low cost of funds, historically we referred a portion of our taxi medallion and commercial loans to the Bank, which originated these loans. However, other than in connection with dispositions of existing taxi medallion assets, the Bank has not originated any new taxi medallion loans since 2014 (and Medallion Financial Corp. has not originated any new taxi medallion loans since 2015) and in the fourth quarter of 2025 sold its remaining taxi medallion portfolio to one of our subsidiaries.
In 2019, the Bank launched a strategic partnership program to provide lending and other services to fintech companies. The Bank entered into an initial partnership in 2020 and began issuing its first loans. The Bank continues to evaluate and launch additional partnership programs with fintech companies.
We continue to consider various alternatives for the Bank, which may include an initial public offering of its common stock, the sale of all or part of the Bank, a spin-off or other potential transaction. We do not have a deadline for its consideration of these alternatives, and there can be no assurance that this process will result in any transaction being announced or consummated.
Page 34 of 55
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our accounting policies are fundamental to understanding management's discussion and analysis of its financial condition and results of operations. At March 31, 2026, we identified our policies for the allowance for credit losses and goodwill and intangible assets to be critical accounting policies because management has to make subjective and/or complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions. Our critical accounting policies are described in detail in Part I, Item 7 in Medallion Financial Corp.'s Annual Report on Form 10-K for the year ended December 31, 2025, and there have been no material changes in such policies and estimates since the date of such report.
RECENTLY ISSUED ACCOUNTING STANDARDS
In November 2024, the FASB issued ASU 2024-03, Income Statement, Reporting Comprehensive Income - Expense Disaggregation of Income Statement Expenses. This update requires additional disaggregation of specific types of expenses within the notes to consolidated financial statements on an annual and interim basis. In January 2025, the FASB issued ASU 2025-01 to clarify that all public business entities are required to adopt ASU 2024-03 for annual periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. We are assessing the impact of the update on the accompanying financial statements.
CONTROL STATUTES AND REGULATIONS
Because the Bank is an “insured depository institution” within the meaning of the Federal Deposit Insurance Act and the Change in Bank Control Act as well as Medallion Financial Corp. being a “financial institution holding company” within the meaning of the Utah Financial Institutions Act, federal and Utah law and regulations prohibit any person or company from acquiring control of the Bank or Medallion Financial Corp., without, in most cases, prior written approval of the FDIC or the Commissioner of the Utah Department of Financial Institutions, as applicable. Under the Change in Bank Control Act, control is conclusively presumed if, among other things, a person or company acquires 25% or more of any class of the Bank’s voting stock. A rebuttable presumption of control arises if a person or company acquires 10% or more of any class of voting stock and is subject to a number of specified “control factors” as set forth in the applicable regulations. Although the Bank is an “insured depository institution” within the meaning of the Federal Deposit Insurance Act and the Change in Bank Control Act, your investment in the Company is not insured or guaranteed by the FDIC, or any other agency, and is subject to loss.
Under the Utah Financial Institutions Act, control is defined as the power, directly or indirectly, or through or in concert with one or more persons to: (a) direct or exercise a controlling influence over (i) the management or policies of a financial institution or (ii) the election of a majority of the directors or trustees of an institution; or (b) to vote 25% or more of any class of voting securities of a financial institution. In addition, under Utah law, there is a rebuttable presumption that a person has control of a Utah financial institution if the person has the power, directly or indirectly, or through or in concert with one or more persons, to vote more than 10% but less than 25% of any class of voting securities of a financial institution. If any holder of any series of the Bank’s preferred stock is or becomes entitled to vote for the election of the Bank’s directors, such series will be deemed a class of voting stock, and any other person will be required to obtain the non-objection of the FDIC under the Change in Bank Control Act to acquire or maintain 10% or more of that series. Investors are responsible for ensuring that they do not, directly or indirectly, acquire shares of our common stock in excess of the amount which can be acquired without regulatory approval.
In addition to the regulations detailed above, our operations are subject to supervision and regulation by other federal, state, and local laws and regulations. Additionally, our operations may be subject to various laws and judicial and administrative decisions. This oversight may serve to:
•
regulate credit granting activities, including establishing licensing requirements, if any, in various jurisdictions;
•
establish maximum interest rates, finance charges and other charges;
•
require disclosures to customers;
•
govern secured transactions;
•
set collection, foreclosure, repossession, and claims handling procedures and other trade practices;
•
prohibit discrimination in the extension of credit and administration of loans; and
•
regulate the use and reporting of information related to a borrower’s credit experience and other data collection.
Changes to laws of states in which we do business could affect the operating environment in substantial and unpredictable ways. We cannot predict whether such changes will occur or, if they occur, the ultimate effect they would have upon our financial condition or results of operations.
Page 35 of 55
AVERAGE BALANCES AND RATES
The following table presents our consolidated average balance sheets, interest income and expense, and the average interest earning/bearing assets and liabilities, and which reflect the average yield on assets and average costs on liabilities as of and for the three months ended March 31, 2026 and 2025.
[[GREPCENT_TABLE]]
[["","","Three Months Ended March 31,"],["","","2026","","","2025"],["(Dollars in thousands)","","Average Balance","","","Interest","","","Average Yield/Cost","","","Average Balance","","","Interest","","","Average Yield/Cost"],["Interest-earning assets"],["Interest earning cash equivalents","","$","35,577","","","$","268","","","","3.06","%","","$","37,291","","","$","352","","","","3.83","%"],["Federal funds sold","","","60,605","","","","859","","","","5.75","","","","46,665","","","","817","","","","7.10"],["Investment securities","","","62,200","","","","605","","","","3.94","","","","57,960","","","","519","","","","3.63"],["Loans"],["Recreation","","","1,636,409","","","","54,034","","","","13.39","","","","1,542,323","","","","50,466","","","","13.25"],["Home improvement","","","812,577","","","","19,376","","","","9.67","","","","820,0
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OBJECTIVE
The information contained in this section should be read in conjunction with the consolidated financial statements and the accompanying notes thereto for the years ended December 31, 2025, 2024, and 2023. This section is intended to provide management's perspective of our financial condition and results of operations. In addition, this section contains forward-looking statements. These forward-looking statements are subject to the inherent uncertainties in predicting future results and conditions. Certain factors that could cause actual results and conditions to differ materially from those projected in these forward-looking statements are described in the Risk Factors section on page 18. Additionally, more information about our business activities can be found in “Business.”
34
COMPANY BACKGROUND
We are a specialty finance company whose focus and growth has been our consumer finance and commercial lending businesses operated by Medallion Bank, or the Bank, and Medallion Capital, Inc., or Medallion Capital. The Bank is a wholly-owned subsidiary that originates consumer loans for the purchase of recreational vehicles, boats, collector cars, and home improvements, and provides loan origination and other services to fintech partners. Medallion Capital is a wholly-owned subsidiary that originates commercial loans through its mezzanine financing business. As of December 31, 2025, our consumer loans represented 95% of our gross loan portfolio, inclusive of loans held for sale, and commercial loans represented 5%. Total assets were $2.96 billion as of December 31, 2025 and $2.87 billion as of December 31, 2024.
Our loan-related earnings depend primarily on our level of net interest income. Net interest income is the difference between the total yield on our loan portfolio and the average cost of borrowed funds. We fund our operations through a wide variety of interest-bearing sources, including bank certificates of deposit issued to consumers, debentures issued to and guaranteed by the SBA, privately placed notes, trust preferred securities, and preferred stock of the Bank. Net interest income fluctuates with changes in the yield on our loan portfolios and changes in the cost of borrowed funds, as well as changes in the amount of interest-earning assets and interest-bearing liabilities held by us.
Net interest income is also affected by economic, regulatory, and competitive factors that influence interest rates, loan demand, and the availability of funding to finance our lending activities. We, like other financial institutions, are subject to interest rate risk to the degree that our interest-earning assets reprice, either due to inflation or other factors, on a different basis than our interest-bearing liabilities. We continue to monitor global supply chain disruptions, the impact of tariffs, gas prices, labor shortages, unemployment, and other factors contributing to U.S. inflation, the risk of recession and economic health, as well as other factors which contribute to competition and changes in the demand for our loan products. We have been, and continue to, seek borrowers with strong credit ratings and moderate the pace of our recent growth in the event of a potential economic downturn and in light of the current uncertainties and inflationary environment.
We also provide debt, mezzanine, and equity investment capital to companies in a variety of commercial industries. These investments may be venture capital style investments which may not be fully collateralized. Our investments are typically in the form of secured debt instruments with fixed interest rates accompanied by an equity stake or warrants to purchase an equity interest for a nominal exercise price (such warrants are included in equity investments on the consolidated balance sheets). Interest income is earned on the debt instruments.
The Bank is an industrial bank regulated by the FDIC and the Utah Department of Financial Institutions that originates consumer loans, raises deposits, and conducts other banking activities. The Bank generally provides us with our lowest cost of funds which it raises through bank certificates of deposit. To take advantage of this low cost of funds, historically we referred a portion of our taxi medallion and commercial loans to the Bank, which originated these loans, and have since been serviced by Medallion Servicing Corp., or MSC. However, other than in connection with dispositions of existing taxi medallion assets, the Bank has not originated any new taxi medallion loans since 2014 (and Medallion Financial Corp. has not originated any new taxi medallion loans since 2015) and is working with MSC to service its remaining portfolio, as it winds down. MSC earns referral and servicing fees for these activities.
In 2019, the Bank launched a strategic partnership program to provide lending and other services to fintech companies. The Bank entered into an initial partnership in 2020 and began issuing its first loans. The Bank continues to evaluate and launch additional partnership programs with fintech companies.
We continue to consider various alternatives for the Bank, which may include an initial public offering of its common stock, the sale of all or part of the Bank, a spin-off or other potential transaction. We do not have a deadline for its consideration of these alternatives, and there can be no assurance that this process will result in any transaction being announced or consummated.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
We follow financial accounting and reporting policies that are in accordance with Generally Accepted Accounting Principles, or GAAP. Some of these significant accounting policies require management to make difficult, subjective or complex judgments. The policies noted below, however, are deemed to be our “critical accounting policies” under the definition given to this term by the SEC. According to the SEC, “critical accounting policies” mean those policies that are most important to the presentation of a company’s financial condition and results of operations, and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
The judgments used by management in applying the critical accounting policies may be affected by deterioration in the economic environment, which may result in changes to future financial results. Specifically, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes to the allowance for credit losses in future periods, and the inability to collect on outstanding loans could result in increased credit losses.
35
Provision and Allowance for Credit Losses
The consumer loan allowance for credit losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. In analyzing the adequacy of the allowance for credit losses for recreation and home improvement loans, we segment our consumer loan portfolio by risk pool to reach what we believe to be an appropriate level of homogeneity and use a probability of default, or PD/loss given default, or LGD, model to calculate the allowance. For each loan, PD and LGD values are assigned based on the risk pool and delinquency status of the loan. Those values are determined by historical delinquent loan performance for the respective loan pool and actual loss rates within that pool, including the history of recoveries. The PD value time series for each loan is then modified using a model that incorporates statistically significant macroeconomic factors, such as unemployment rate and consumer spending, to predict increases or decreases in expected default rates. Those modifications are applied over a twelve-month reasonable and supportable forecast period followed by a six-month reversion period. As a final step, qualitative factors may be added to each loan pool based on management judgment, increasing or decreasing the size of the allowance for a particular loan pool. Performing loans are recorded at book value and the general reserve maintained to absorb expected losses is consistent with GAAP.
Management is primarily responsible for the overall adequacy of the allowance. The allowance is evaluated on a regular basis, at least quarterly, by management and is based upon management’s periodic review of the factors noted above. In addition, allowance adequacy is subject to independent credit reviews and a review of the allowance model. Regulators, as an integral part of their supervisory functions, periodically review our consumer loan portfolio and related allowance for credit losses. These regulatory agencies may require us to increase our allowance for credit losses or to recognize further loan charge-offs based upon their judgments, which may be different from ours. An increase in the allowance for credit losses required by these regulatory agencies could materially adversely affect our financial condition and results of operations.
Under the CECL lifetime loss standard in effect since January 1, 2023, we calculate the allowance for credit losses using both quantitative and qualitative factors. The quantitative loss factors applied in the methodology are periodically re-evaluated and adjusted to reflect changes in credit characteristics of our loans, loan prepayment and other cash flow-related behaviors, and macroeconomic factors. Periodically, we update our allowance model assumptions based on prior experience. In the fourth quarter of 2025, we updated our prepayment speed assumptions and calculation method, transitioning from a pooled analysis to a loan-level approach, which increased modeled prepayment speeds and had the effect of decreasing the allowance for credit losses for both recreation and home improvement loans. Earlier in 2025, we revised our assumptions to include a redevelopment of our macroeconomic factor model, which increased the allowance's sensitivity to unemployment, the consumer price index, and labor force participation. We also further segmented the recreation loan portfolio by credit risk and further segmented the home improvement portfolio by product type. These adjustments had the effect of increasing the allowance for credit losses for both recreation and home improvement loans.
All taxi medallion loans are deemed impaired and have a specific allowance for each loan, such that the underlying net loan has a value no greater than collateral value. The determination of taxi medallion collateral fair value is derived quarterly for each jurisdiction. For taxi medallion loans, delinquent nonperforming loans are valued at collateral value for the most recent quarter. Collateral value for the taxi medallion loans is generally determined utilizing factors deemed relevant under the circumstances of the market including but not limited to: actual transfers, pending transfers, median and average sales prices, discounted cash flows, market direction and sentiment, and general economic trends for the industry and economy. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. We deem a loan impaired when, based on current information and events, it is probable that we will be unable to collect the amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. We charge-off loans in the period that such loans are deemed uncollectible or when they reach 120 days delinquent regardless of whether the loan is a recreation, home improvement, or taxi medallion loan.
Goodwill and Intangible Assets
Goodwill assets arose as a result of the excess of fair value over book value for several of our previously unconsolidated portfolio investment companies as of April 2, 2018. This fair value was brought forward under our new reporting and was subject to a purchase price accounting allocation process conducted by an independent third-party expert to arrive at the current categories and amounts. Goodwill is not amortized, but is subject to quarterly review by management to determine whether additional impairment testing is needed, and such testing is performed at least on an annual basis.
Through December 31, 2024, we evaluated goodwill for impairment on an annual basis at December 31 of each year or whenever events or changes in circumstances indicate the carrying value may not be recoverable. On October 1, 2025, we changed the annual goodwill impairment testing date from December 31 to October 1 to better align with the timing of our annual long-term planning process. This change was not material to the consolidated financial statements as it did not delay, accelerate, or avoid any potential goodwill impairment charge.
36
Other intangible assets with finite useful lives are amortized either on an accelerated or straight-line basis over their estimated useful lives. Other intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.
As of December 31, 2025 and 2024, we had goodwill of $150.8 million, all of which related to the recreation and home improvement lending segments. As of December 31, 2025 and 2024, we had intangible assets of $17.7 million and $19.1 million. We recognized $1.4 million of amortization expense on the intangible assets for each of the years ended December 31, 2025, 2024 and 2023.
Management engaged an independent third-party expert to perform a quantitative assessment of goodwill for impairment at October 1, 2025. The third-party expert’s assessment determined that it was more likely than not that the fair value of both the recreation lending and home improvement lending segments individually were not less than the carrying value of each of these segments. Based upon inputs and analysis deemed appropriate by the third-party expert, the third-party expert concluded that a fair value premium existed in excess of carrying value with respect to the recreation and home improvement lending segments.
In evaluating both segments, a combination of an income approach (weighted 50%), an earnings-based market approach (weighted 25%), and a book value-based market approach (weighted 25%) were employed by the third-party expert. For the income approach, a discounted cash flow analysis was used. Key inputs and assumptions used in the discounted cash flow analysis included future projected cash flows, risk-adjusted discount rates, capital requirements, and future economic and market conditions. For both segments, a discount rate was estimated using the risk-free interest rate adjusted for specific risk and size premiums, resulting in a discount rate of 16.2% for each of the recreation and home improvement lending segments. For both segments, growth rates consistent with our plan were employed by the third-party expert for a five year period, and a long-term growth rate of 3% was utilized in determining the terminal fair value.
Determining the fair value of a lending segment or an indefinite-lived intangible asset involves the use of significant estimates and assumptions. We believe that the fair value estimates determined by the third-party expert were based on reasonable assumptions and appropriate for the purpose of assessing goodwill for impairment. However, as these estimates and assumptions are unpredictable and inherently uncertain, actual future results may differ from these estimates. In addition, we also make certain judgments and assumptions in allocating shared assets and liabilities to determine the carrying values for each of our reporting units. To the extent that we are unable to grow either the recreation lending or home improvement lending segment at the levels forecasted, if we were unable to issue new consumer loans at rates and terms consistent with current practices, and if our cost of borrowings were to increase significantly from current levels without the ability to pass along those rate increases to new borrowers, the fair value of these segments could deteriorate to a level which would require an impairment of goodwill.
37
AVERAGE BALANCES AND RATES
The following table presents our consolidated average balance sheets, interest income and expense, and the average interest earning/bearing assets and liabilities, and which reflect the average yield on assets and average costs on liabilities as of and for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash equivalents | $ | 34,831 | $ | 1,245 | 3.57 | % | $ | 34,074 | $ | 1,523 | 4.47 | % | $ | 23,773 | $ | 881 | 3.71 | % | ||||||||||||||||||
| Federal funds sold | 67,425 | 3,687 | 5.47 | 61,975 | 3,789 | 6.11 | 70,021 | 3,130 | 4.47 | |||||||||||||||||||||||||||
| Investment securities | 59,909 | 2,322 | 3.88 | 55,004 | 2,074 | 3.77 | 52,065 | 1,728 | 3.32 | |||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 1,566,131 | 209,321 | 13.37 | 1,459,456 | 194,131 | 13.30 | 1,283,434 | 167,765 | 13.07 | |||||||||||||||||||||||||||
| Home improvement | 810,645 | 80,624 | 9.95 | 783,677 | 74,036 | 9.45 | 708,031 | 62,703 | 8.86 | |||||||||||||||||||||||||||
| Commercial | 122,352 | 15,904 | 13.00 | 110,202 | 14,033 | 12.73 | 99,394 | 12,903 | 12.98 | |||||||||||||||||||||||||||
| Taxi medallion | 1,524 | 432 | 28.35 | 3,278 | 623 | 19.01 | 5,924 | 1,550 | 26.16 | |||||||||||||||||||||||||||
| Strategic partnerships | 11,350 | 1,785 | 15.73 | 2,624 | 493 | 18.75 | 1,387 | 380 | 27.40 | |||||||||||||||||||||||||||
| Total loans | 2,512,002 | 308,066 | 12.26 | 2,359,237 | 283,316 | 12.01 | 2,098,170 | 245,301 | 11.69 | |||||||||||||||||||||||||||
| Total interest-earning assets, before allowance | 2,674,167 | 11.74 | 2,510,290 | 11.56 | 2,244,029 | 11.19 | ||||||||||||||||||||||||||||||
| Allowance for credit losses | (105,650 | ) | (84,471 | ) | (76,596 | ) | ||||||||||||||||||||||||||||||
| Total interest-earning assets, net of allowance | 2,568,517 | 315,320 | 12.23 | % | 2,425,819 | 290,702 | 11.99 | % | 2,167,433 | 251,040 | 11.58 | % | ||||||||||||||||||||||||
| Non-interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Cash | 50,724 | 46,647 | 16,704 | |||||||||||||||||||||||||||||||||
| Equity investments | 8,849 | 11,175 | 11,036 | |||||||||||||||||||||||||||||||||
| Loan collateral in process of foreclosure | 8,678 | 9,692 | 18,230 | |||||||||||||||||||||||||||||||||
| Goodwill and intangible assets | 169,228 | 170,673 | 172,118 | |||||||||||||||||||||||||||||||||
| Other assets | 55,936 | 56,270 | 52,680 | |||||||||||||||||||||||||||||||||
| Total non-interest-earning assets | 293,415 | 294,457 | 270,768 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,861,932 | $ | 2,720,276 | $ | 2,438,201 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 2,075,071 | $ | 80,361 | 3.88 | % | $ | 1,994,406 | $ | 70,509 | 3.54 | % | $ | 1,764,262 | $ | 47,784 | 2.71 | % | ||||||||||||||||||
| Privately placed notes | 146,500 | 12,674 | 8.65 | 141,808 | 12,255 | 8.64 | 123,808 | 10,286 | 8.31 | |||||||||||||||||||||||||||
| SBA debentures and borrowings | 75,250 | 3,168 | 4.21 | 72,173 | 2,850 | 3.95 | 68,519 | 2,387 | 3.48 | |||||||||||||||||||||||||||
| Trust preferred securities | 33,000 | 2,224 | 6.74 | 33,000 | 2,553 | 7.74 | 33,000 | 2,489 | 7.54 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 2,329,821 | 98,427 | 4.22 | 2,241,387 | 88,167 | 3.93 | 1,989,589 | 62,946 | 3.16 | |||||||||||||||||||||||||||
| Non-interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deferred tax liability | 19,239 | 21,048 | 23,747 | |||||||||||||||||||||||||||||||||
| Other liabilities (1) | 28,635 | 34,010 | 37,749 | |||||||||||||||||||||||||||||||||
| Total non-interest-bearing liabilities | 47,874 | 55,058 | 61,496 | |||||||||||||||||||||||||||||||||
| Total liabilities | 2,377,695 | 2,296,445 | 2,051,085 | |||||||||||||||||||||||||||||||||
| Non-controlling interest | 94,987 | 69,253 | 69,253 | |||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 389,250 | 354,578 | 317,863 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 2,861,932 | $ | 2,720,276 | $ | 2,438,201 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 216,893 | $ | 202,535 | $ | 188,094 | ||||||||||||||||||||||||||||||
| Net interest margin, gross | 8.06 | 8.05 | 8.38 | |||||||||||||||||||||||||||||||||
| Net interest margin, net of allowance | 8.40 | % | 8.35 | % | 8.68 | % |
(1)
Includes deferred financing costs of $8.4 million, $8.2 million, and $8.5 million as of December 31, 2025, 2024, and 2023.
38
For the year ended December 31, 2025, our total loans yielded 12.26% as compared to 12.01% for the year ended December 31, 2024. The 25 basis point increase reflects a higher yield on our loan portfolios, as we have increased the rates charged on new consumer originations over the past year. We have used the higher interest rate environment as an opportunity to increase the rates on both newly issued recreation and home improvement loans, which has increased the yield on these portfolios over time, as well as increased the credit quality of our new issuances, particularly in our recreation lending segment, with the average FICO scores, measured at origination, of our total recreation loans outstanding being 686 and 685 as of December 31, 2025 and 2024. We use weighted average FICO scores as an indicator of portfolio risk.
Our debt, with certificates of deposits being our largest source, funds our growing lending business. Our average interest cost for the year ended December 31, 2025 of 4.22% increased 29 basis points from 3.93% for the year ended December 31, 2024, attributable to the current higher interest rate environment, particularly the higher cost associated with issuing certificates of deposit. To the extent that prevailing market interest rates remain at current levels, we expect our cost of funds to continue to increase as we issue new certificates of deposit to replace maturing certificates of deposit and fund our growth. During the year ended December 31, 2025, we issued deposits for three-month certificates at rates as high as 4.15% and 4.35% for both 36 month and 60 month certificates, with the most recent 36 month and 60 month issuances in 2025 both at rates of 3.70%. We have taken, and continue to take, steps to pass along a portion of the interest rate increases on newly originated loans, the process for which is slower than the pace of funding cost increases, thereby compressing our net interest margins.
RATE/VOLUME ANALYSIS
The following table presents the change in interest income and expense due to changes in the average balances (volume) and average rates, calculated for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | ||||||||||||||||||||||||||
| Interest-earning assets | |||||||||||||||||||||||||||||||||||
| Interest earning cash and cash equivalents | $ | 299 | $ | (680 | ) | $ | (381 | ) | $ | 125 | $ | 1,177 | $ | 1,302 | $ | 755 | $ | 2,147 | $ | 2,902 | |||||||||||||||
| Investment securities | 190 | 58 | 248 | 111 | 235 | 346 | 174 | 378 | 552 | ||||||||||||||||||||||||||
| Loans | |||||||||||||||||||||||||||||||||||
| Recreation | 14,258 | 932 | 15,190 | 23,478 | 2,888 | 26,366 | 25,911 | 2,709 | 28,620 | ||||||||||||||||||||||||||
| Home improvement | 2,682 | 3,906 | 6,588 | 7,166 | 4,167 | 11,333 | 16,087 | 1,913 | 18,000 | ||||||||||||||||||||||||||
| Commercial | 1,579 | 292 | 1,871 | 1,380 | (250 | ) | 1,130 | 1,487 | 1,711 | 3,198 | |||||||||||||||||||||||||
| Taxi medallion | (497 | ) | 306 | (191 | ) | (504 | ) | (423 | ) | (927 | ) | (2,062 | ) | 2,985 | 923 | ||||||||||||||||||||
| Strategic partnerships | 1,372 | (80 | ) | 1,292 | 233 | (121 | ) | 112 | 233 | (9 | ) | 224 | |||||||||||||||||||||||
| Total interest income from loans | $ | 19,394 | $ | 5,356 | $ | 24,750 | $ | 31,753 | $ | 6,261 | $ | 38,014 | $ | 41,656 | $ | 9,309 | $ | 50,965 | |||||||||||||||||
| Total interest income from interest-earning assets | $ | 19,883 | $ | 4,734 | $ | 24,617 | $ | 31,989 | $ | 7,673 | $ | 39,662 | $ | 42,585 | $ | 11,834 | $ | 54,419 | |||||||||||||||||
| Interest-bearing liabilities | |||||||||||||||||||||||||||||||||||
| Deposits | $ | 3,124 | $ | 6,728 | $ | 9,852 | $ | 8,159 | $ | 14,566 | $ | 22,725 | $ | 8,774 | $ | 16,344 | $ | 25,118 | |||||||||||||||||
| Privately placed notes | 406 | 13 | 419 | 1,560 | 409 | 1,969 | 233 | 45 | 278 | ||||||||||||||||||||||||||
| SBA debentures and borrowings | 130 | 188 | 318 | 145 | 318 | 463 | (23 | ) | 182 | 159 | |||||||||||||||||||||||||
| Trust preferred securities | — | (329 | ) | (329 | ) | — | 64 | 64 | — | 1,206 | 1,206 | ||||||||||||||||||||||||
| Total interest expense from interest-bearing liabilities | $ | 3,660 | $ | 6,600 | $ | 10,260 | $ | 9,864 | $ | 15,357 | $ | 25,221 | $ | 8,984 | $ | 17,777 | $ | 26,761 | |||||||||||||||||
| Net | $ | 16,223 | $ | (1,866 | ) | $ | 14,357 | $ | 22,125 | $ | (7,684 | ) | $ | 14,441 | $ | 33,601 | $ | (5,943 | ) | $ | 27,658 |
For the year ended December 31, 2025, the increase in interest income over the prior year periods was mainly driven by the increase in the size of the consumer loan portfolios, particularly recreation loans, as well as an increase in overall yield on interest-earning assets as we continued to issue new consumer loans at interest rates greater than the weighted average rates of our current portfolio. The increase in interest expense was driven by an increase in borrowing costs, primarily due to the increases in deposits as older deposits mature and are replaced at current market rates, as well as an overall increase in borrowings.
39
Our interest expense is driven by the interest rates payable on our bank certificates of deposit, privately placed notes, fixed-rate, long-term debentures issued to the SBA, trust preferred securities, and has historically included credit facilities with banks and other short-term notes payable. The Bank issues brokered time certificates of deposit, which are, on average, our lowest borrowing costs. The Bank is able to bid on these deposits at a variety of maturity options, which allows for more flexible interest rate management strategies.
Our cost of funds is primarily driven by the rates paid on our various borrowings and changes in the levels of average borrowings outstanding. See Note 5 to the consolidated financial statements for details on the terms of our outstanding debt.
We measure our borrowing costs as our aggregate interest expense for all of our interest-bearing liabilities divided by the average amount of such liabilities outstanding during the period. The above table presents the average borrowings and related borrowing costs for the years ended December 31, 2025, 2024, and 2023. We expect our borrowing costs to further increase as we take deposits and borrow other funds at current prevailing rates.
We have sought SBA funding through Medallion Capital to the extent it offers attractive rates. SBA financing subjects recipients to limits on the amount of secured bank debt they may incur. We have used SBA funding to fund loans that qualify under the SBIA and SBA regulations. As of December 31, 2025 SBA borrowings were less than 4% of total borrowed funds. In February 2024, we obtained an $18.5 million commitment from the SBA, all of which had been utilized as of December 31, 2025. We do not currently have any commitments available from the SBA. Further SBA commitments for additional debenture financing are subject to the successful completion of an SBA review of Medallion Capital’s management team as further discussed under Item 1A. Risk Factors of this Annual Report on Form 10-K.
At December 31, 2025 and 2024, adjustable rate debt constituted less than 2% of total debt, and was comprised solely of our trust preferred securities borrowings.
LOANS
Loans are reported at the principal amount outstanding, inclusive of deferred loan acquisition costs, which primarily includes deferred fees paid to loan originators, which are amortized to interest income over the life of the loan. For the year ended December 31, 2025, there was continued growth in the recreation lending segment, as well as a small increase in the commercial lending segment, but a small decline in the home improvement lending segment, as compared to the prior year, as we intentionally managed origination volumes to align portfolio growth with capital. The following tables present the activity of the loan portfolio, inclusive of loans held for sale and loans held for investment.
| December 31, 2025 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Taxi Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2024 | $ | 1,543,243 | $ | 827,211 | $ | 111,273 | $ | 1,909 | $ | 7,386 | $ | 2,491,022 | ||||||||||||
| Loan originations | 468,467 | 224,478 | 40,625 | 258 | 771,564 | 1,505,392 | ||||||||||||||||||
| Principal receipts, sales, and maturities | (293,199 | ) | (225,794 | ) | (24,870 | ) | (973 | ) | (763,806 | ) | (1,308,642 | ) | ||||||||||||
| Charge-offs | (75,486 | ) | (16,577 | ) | (5,165 | ) | (15 | ) | — | (97,243 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (30,223 | ) | — | — | — | — | (30,223 | ) | ||||||||||||||||
| Amortization of origination fees and costs, net | (14,653 | ) | 4,117 | (56 | ) | — | — | (10,592 | ) | |||||||||||||||
| Origination fees and costs, net | 19,072 | (3,198 | ) | 100 | — | — | 15,974 | |||||||||||||||||
| Paid-in-kind interest | — | — | 1,161 | — | — | 1,161 | ||||||||||||||||||
| Gross loans – December 31, 2025 | $ | 1,617,221 | $ | 810,237 | $ | 123,068 | $ | 1,179 | $ | 15,144 | $ | 2,566,849 |
| December 31, 2024 (Dollars in thousands) | Recreation (1) | Home Improvement | Commercial | Taxi Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2023 | $ | 1,336,226 | $ | 760,617 | $ | 114,827 | $ | 3,663 | $ | 553 | $ | 2,215,886 | ||||||||||||
| Loan originations | 526,634 | 298,642 | 14,300 | 250 | 203,627 | 1,043,453 | ||||||||||||||||||
| Principal receipts, sales, and maturities | (232,414 | ) | (213,600 | ) | (17,949 | ) | (886 | ) | (196,794 | ) | (661,643 | ) | ||||||||||||
| Charge-offs | (69,349 | ) | (18,035 | ) | (71 | ) | (124 | ) | — | (87,579 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (24,921 | ) | — | (1,627 | ) | (994 | ) | — | (27,542 | ) | ||||||||||||||
| Amortization of origination fees and costs, net | (13,502 | ) | 4,288 | 41 | — | — | (9,173 | ) | ||||||||||||||||
| Origination fees and costs, net | 20,569 | (4,701 | ) | (78 | ) | — | — | 15,790 | ||||||||||||||||
| Paid-in-kind interest | — | — | 1,830 | — | — | 1,830 | ||||||||||||||||||
| Gross loans – December 31, 2024 | $ | 1,543,243 | $ | 827,211 | $ | 111,273 | $ | 1,909 | $ | 7,386 | $ | 2,491,022 |
(1)
Includes loans held for sale and loans held for investment.
40
The following table presents the maturities and sensitivity to change in interest rates for our loans as of December 31, 2025.
| Loan Maturity | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within 1 year | After 1 to 5 years | After 5 to 15 years | After 15 years | Total | ||||||||||||||
| Fixed-rate | $ | 29,937 | $ | 226,694 | $ | 1,988,071 | $ | 269,814 | $ | 2,514,516 | |||||||||
| Recreation | 3,971 | 105,235 | 1,388,345 | 64,241 | 1,561,792 | ||||||||||||||
| Home improvement | 3,752 | 26,245 | 577,615 | 205,573 | 813,185 | ||||||||||||||
| Commercial | 6,731 | 94,374 | 22,111 | — | 123,216 | ||||||||||||||
| Strategic partnerships | 15,144 | — | — | — | 15,144 | ||||||||||||||
| Taxi medallion | 339 | 840 | — | — | 1,179 | ||||||||||||||
| Adjustable-rate | $ | 309 | $ | — | $ | — | $ | — | $ | 309 | |||||||||
| Recreation | 309 | — | — | — | 309 | ||||||||||||||
| Commercial | — | — | — | — | — | ||||||||||||||
| Taxi medallion | — | — | — | — | — | ||||||||||||||
| Total loans (1) | $ | 30,246 | $ | 226,694 | $ | 1,988,071 | $ | 269,814 | $ | 2,514,825 |
(1)
Excludes deferred costs.
PROVISION AND ALLOWANCE FOR CREDIT LOSSES
The allowance for credit losses is maintained at a level estimated by management to absorb expected future losses in the portfolios. As of December 31, 2025 and 2024, the allowance totaled $114.8 million and $97.4 million, which represented 4.50% and 4.12% of total loans held for investment, respectively. The provision for credit losses was $89.8 million for the year ended December 31, 2025 compared to $76.5 million for the year ended December 31, 2024 as a result of rising loss rates, fluctuation in delinquencies, and higher expected losses in our recreation loan portfolio and lower recoveries on taxi medallion loans.
During the year ended December 31, 2025, we recognized provisions of $9.0 million related to specific commercial loans, compared to $1.1 million in 2024. Provisions and the correlated allowance for credit losses of commercial loans are assessed on specific indicators, such as, the underlying borrower not performing as expected and consideration of the current economic environment and economic policies which impact, or are likely to impact, the borrower's underlying business operations.
The following table presents the activity in the allowance for credit losses for December 31, 2025 and 2024.
| (Dollars in thousands) | Recreation | Home Improvement | Commercial | Taxi Medallion (1) | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2023 | $ | 57,532 | $ | 21,019 | $ | 4,148 | $ | 1,536 | $ | 84,235 | ||||||||||
| Charge-offs | (69,349 | ) | (18,035 | ) | (71 | ) | (124 | ) | (87,579 | ) | ||||||||||
| Recoveries | 14,924 | 4,094 | 29 | 5,163 | 24,210 | |||||||||||||||
| Provision (benefit) for credit losses | 67,995 | 13,458 | 1,084 | (6,035 | ) | 76,502 | ||||||||||||||
| Balance at December 31, 2024 | 71,102 | 20,536 | 5,190 | 540 | 97,368 | |||||||||||||||
| Charge-offs | (75,486 | ) | (16,577 | ) | (5,165 | ) | (15 | ) | (97,243 | ) | ||||||||||
| Recoveries | 16,432 | 5,423 | — | 2,987 | 24,842 | |||||||||||||||
| Provision (benefit) for credit losses | 73,908 | 10,181 | 9,027 | (3,294 | ) | 89,822 | ||||||||||||||
| Balance at December 31, 2025 | $ | 85,956 | $ | 19,563 | $ | 9,052 | $ | 218 | $ | 114,789 |
(1)
As of December 31, 2025, cumulative net charge-offs of loans and loan collateral in process of foreclosure in the taxi medallion portfolio were $171.1 million, including $106.3 million related to loans secured by New York taxi medallions, some of which may represent collection opportunities for us.
41
The following tables present the gross charge-offs for the years ended December 31, 2025 and 2024, by the year of origination:
| December 31, 2025 (Dollars in thousands) | 2025 | 2024 | 2023 | 2022 | 2021 | Prior | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 3,280 | $ | 15,870 | $ | 16,369 | $ | 17,582 | $ | 8,310 | $ | 14,075 | $ | 75,486 | |||||||||||||
| Home improvement | 108 | 3,668 | 5,141 | 4,365 | 1,824 | 1,471 | 16,577 | ||||||||||||||||||||
| Commercial | — | — | — | 152 | — | 5,013 | 5,165 | ||||||||||||||||||||
| Taxi medallion | — | — | — | — | — | 15 | 15 | ||||||||||||||||||||
| Total | $ | 3,388 | $ | 19,538 | $ | 21,510 | $ | 22,099 | $ | 10,134 | $ | 20,574 | $ | 97,243 |
| December 31, 2024 (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 3,203 | $ | 18,540 | $ | 22,883 | $ | 10,789 | $ | 4,222 | $ | 9,712 | $ | 69,349 | |||||||||||||
| Home improvement | 841 | 5,766 | 6,412 | 3,131 | 815 | 1,070 | 18,035 | ||||||||||||||||||||
| Commercial | — | 71 | — | — | — | — | 71 | ||||||||||||||||||||
| Taxi medallion | — | — | — | — | — | 124 | 124 | ||||||||||||||||||||
| Total | $ | 4,044 | $ | 24,377 | $ | 29,295 | $ | 13,920 | $ | 5,037 | $ | 10,906 | $ | 87,579 |
The following tables present the allowance for credit losses for loans held for investment, by type, as of December 31, 2025 and 2024:
| December 31, 2025 (Dollars in thousands) | Amount | Percentage of Allowance (1) | Allowance as a Percent of Loan Category (2) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 85,956 | 75 | % | 5.32 | % | ||||||
| Home improvement | 19,563 | 17 | 2.41 | |||||||||
| Commercial | 9,052 | 8 | 7.36 | |||||||||
| Taxi medallion | 218 | * | 18.49 | |||||||||
| Total (2) | $ | 114,789 | 100 | % |
(1)
Does not include loans held for sale which are carried at the lower of amortized cost or fair value for which an allowance for credit loss is not established.
(2)
As of December 31, 2025, total allowance for credit losses as a percentage of nonaccrual loans was 281%.
(*) Less than 0.1%.
| December 31, 2024 (Dollars in thousands) | Amount | Percentage of Allowance (1) | Allowance as a Percent of Loan Category (2) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 71,102 | 73 | % | 5.00 | % | ||||||
| Home improvement | 20,536 | 21 | 2.48 | |||||||||
| Commercial | 5,190 | 5 | 4.66 | |||||||||
| Taxi medallion | 540 | 1 | 28.29 | |||||||||
| Total (2) | $ | 97,368 | 100 | % |
(1)
Does not include loans held for sale which are carried at the lower of amortized cost or fair value for which an allowance for credit loss is not established.
(2)
As of December 31, 2024, total allowance for credit losses as a percentage of nonaccrual loans was 292%.
The following table presents the trend in loans 90 days or more past due as of the dates indicated.
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||
| (Dollars in thousands) | Amount | % (1) | Amount | % (1) | Amount | % (1) | ||||||||||||||||||
| Recreation | $ | 12,856 | 0.5 | % | $ | 10,018 | 0.4 | % | $ | 9,095 | 0.4 | % | ||||||||||||
| Home improvement | 1,300 | * | 1,386 | * | 1,502 | 0.1 | ||||||||||||||||||
| Commercial | 10,274 | 0.4 | 16,337 | 0.7 | 6,240 | 0.3 | ||||||||||||||||||
| Taxi medallion | 41 | * | — | — | — | — | ||||||||||||||||||
| Total loans 90 days or more past due | $ | 24,471 | 1.0 | % | $ | 27,741 | 1.1 | % | $ | 16,837 | 0.8 | % |
(1)
Percentages are calculated against the total loan portfolio.
(*) Less than 0.1%.
As of December 31, 2025 taxi medallion loans in the process of foreclosure included 281 taxi medallions in the New York market, 186 taxi medallions in the Chicago market, 22 taxi medallions in the Newark market, and 31 taxi medallions in various other markets.
42
SEGMENT RESULTS
We manage our financial results under four operating segments; recreation lending, home improvement lending, commercial lending, and taxi medallion lending. We also present results for a non-operating segment, corporate and other investments.
Recreation Lending
Recreation lending is a return-oriented business focused on originating prime and non-prime recreation loans which is a significant source of income for us, accounting for 66%, 67%, and 67% of our interest income for the years ended December 31, 2025, 2024, and 2023.
We maintain relationships with approximately 3,400 dealers and financial service providers, or FSPs, not all of which are active at any one time. FSPs are entities that provide finance and insurance, or F&I, services to small dealers that do not have the desire or ability to provide F&I services themselves. The ability of FSPs to aggregate the financing and relationship management for many small dealers makes them valuable. We receive approximately half of our loan volume from dealers and the other half from FSPs. Our top ten relationships were responsible for 39% of recreation lending’s new loan originations for the year ended December 31, 2025. The percentage of new loan originations by the top ten dealers and/or FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
The recreation loan portfolio consists of thousands of geographically distributed loans with an average loan size of approximately $22,000 as of December 31, 2025, with an average loan size originated in 2025 of approximately $29,000. The loans are fixed rate with an average term at origination of approximately 15 years. The weighted average maturity of our loans outstanding as of December 31, 2025 is 11 years.
The loans are secured primarily by RVs, boats, collector cars, and trailers, with RV loans making up 54% of the portfolio, boat loans making up 21%, and collector cars making up 13% of the portfolio as of December 31, 2025, compared to 55%, 20%, and 11% as of December 31, 2024. Recreation loans are made to borrowers residing nationwide, with the highest concentrations in Texas and Florida, at 17% and 10% of loans outstanding with no other states at or above 10%. As of December 31, 2025, 2024, and 2023, the weighted average FICO, measured at origination, scores of all recreation loans outstanding were 686, 685 (683 exclusive of loans held for sale), and 683. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2025, 2024, and 2023 were 688, 685 (686 exclusive of loans held for sale), and 686.
During the year ended December 31, 2025, the recreation portfolio grew 5% from $1.5 billion to $1.6 billion, with the average coupon rate at origination increasing 9 basis points to 15.16% from a year ago. Additionally, during the year ended December 31, 2025, the allowance for credit losses increased 21% from December 31, 2024, with the increase reflecting the 5% growth in the portfolio we experienced as well as rising loss rates and various economic factors resulting in a higher allowance.
During the year ended December 31, 2025, we originated $468.5 million in recreation loans, a decrease from the $526.6 million originated in 2024. The lower origination volumes during the year reflects our focus on originating loans that we believe will perform better during economic downturns, as well as our efforts to maintain origination volumes that align with our capital levels. The following table presents quarterly originations for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| First Quarter | $ | 86,833 | $ | 105,765 | $ | 101,681 | |||||
| Second Quarter | 142,789 | 209,563 | 190,007 | ||||||||
| Third Quarter | 141,667 | 139,105 | 92,603 | ||||||||
| Fourth Quarter | 97,178 | 72,201 | 62,748 | ||||||||
| Year Ended | $ | 468,467 | $ | 526,634 | $ | 447,039 |
As of December 31, 2025, 36% of the recreation loan portfolio were non-prime receivables with obligors who do not qualify for conventional consumer finance products as a result of, among other things, adverse credit history. The following table presents non-prime originations in comparison to total originations for the years ended December 31, 2025, 2024, and 2023.
| (Dollars in thousands) | Total Originations | Non-prime Originations | Non-prime Originations (%) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | $ | 468,467 | $ | 169,498 | 36 | % | ||||||
| 2024 | $ | 526,634 | $ | 185,334 | 35 | % | ||||||
| 2023 | $ | 447,039 | $ | 152,045 | 34 | % |
43
The following table presents selected financial data and ratios as of and for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 209,321 | $ | 194,131 | $ | 167,765 | ||||||
| Total interest expense | 51,966 | 46,123 | 31,436 | |||||||||
| Net interest income | 157,355 | 148,008 | 136,329 | |||||||||
| Provision for credit losses | 73,908 | 67,995 | 44,592 | |||||||||
| Net interest income after credit loss provision | 83,447 | 80,013 | 91,737 | |||||||||
| Other income | 1,937 | 756 | 376 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (13,926 | ) | (12,644 | ) | (11,734 | ) | ||||||
| Loan servicing fees and collection costs | (13,841 | ) | (12,038 | ) | (10,714 | ) | ||||||
| Other costs | (12,800 | ) | (8,446 | ) | (10,153 | ) | ||||||
| Net income before taxes | 44,817 | 47,641 | 59,512 | |||||||||
| Income tax provision | (13,770 | ) | (15,181 | ) | (17,231 | ) | ||||||
| Net income after taxes | $ | 31,047 | $ | 32,460 | $ | 42,281 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loan, gross (1) | $ | 1,617,221 | $ | 1,543,243 | $ | 1,336,222 | ||||||
| Allowance for credit losses | 85,956 | 71,102 | 57,532 | |||||||||
| Total loans, net | 1,531,265 | 1,472,141 | 1,278,690 | |||||||||
| Total assets | 1,552,257 | 1,494,445 | 1,297,870 | |||||||||
| Total segment borrowings | 1,262,575 | 1,239,592 | 1,062,584 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 2.05 | % | 2.29 | % | 3.36 | % | ||||||
| Return on average equity | 12.00 | 15.11 | 21.24 | |||||||||
| Interest yield | 13.37 | 13.30 | 13.07 | |||||||||
| Net interest margin, gross | 10.05 | 10.14 | 10.62 | |||||||||
| Net interest margin, net of allowance | 10.56 | 10.58 | 11.09 | |||||||||
| Reserve coverage (2) | 5.32 | 5.00 | 4.31 | |||||||||
| Delinquency status (3) | 0.82 | 0.67 | 0.70 | |||||||||
| Charge-off ratio (4) | 3.77 | 3.72 | 3.04 |
(1)
Inclusive of both loans held for investment and loans held for sale.
(2)
Allowance for credit losses as a percent of loans held for investment and excludes loans held for sale.
(3)
Loans 90 days or more past due as a percent of total loans.
(4)
Net charge-offs as a percent of annual average gross loans. Charge-off ratio for the year ended December 31, 2025 was 3.95% when excluding loans held for sale.
Home Improvement Lending
The home improvement lending segment works with contractors and financial service providers to finance home improvements and is concentrated in swimming pools, roofs, and windows at 32%, 28%, and 11% of total loans outstanding as of December 31, 2025, as compared to 27%, 36%, and 13% as of December 31, 2024, with no other collateral types at or above 10%. Home improvement loans are made to borrowers residing nationwide, with the highest concentrations in Florida and Texas at 14% and 12% of loans outstanding December 31, 2025, with no other states at or above 10%. As of December 31, 2025, 2024, and 2023, the weighted average FICO scores, measured at origination, of our home improvement loans outstanding were 767, 767, and 764. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2025, 2024, and 2023 were 779, 781, and 771.
A large proportion of our home improvement-financed sales are facilitated by contractor salespeople with limited financing backgrounds rather than by contractor employees who provide F&I services. The result is contractor demand for financing services that facilitate an in-home transaction (e.g., digital tools, including mobile applications for phone or tablet, support for E-SIGN compliant electronic signatures, and extended operating hours), and additional resources for the salesperson throughout the financing process. We currently maintain relationships with approximately 700 contractors and FSPs. Our top ten contractors and/or FSP relationships were responsible for 61% of home improvement lending’s new loan originations for the year ended December 31, 2025. The percentage of new loan originations by the top ten contractors and/or FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
The home improvement loan portfolio consists of thousands of geographically distributed loans with an average loan size of approximately $22,000 as of December 31, 2025, with an average loan size originated in 2025 of $31,000. The loans are fixed rate with an average term at origination of approximately 15 years. The weighted average maturity of our loans outstanding as of December 31, 2025 is 13 years.
As of the year ended December 31, 2025, the home improvement portfolio totaled $810.2 million, with the allowance for credit losses decreasing 5% from a year ago reflecting primarily improvement in credit performance and various other economic factors. The average interest rate charged on our loans increased 6 basis points to 9.87% from the prior year.
44
During the year ended December 31, 2025, we originated $224.5 million home improvement loans, compared to $298.6 million in the prior year. The lower origination volumes reflect our focus on originating loans that we believe will perform better during economic downturns, as well as our efforts to maintain origination volumes that align with our capital levels. The following table presents quarterly originations for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | ||||||||
| First Quarter | $ | 48,796 | $ | 51,576 | $ | 94,981 | |||||
| Second Quarter | 54,253 | 67,990 | 117,035 | ||||||||
| Third Quarter | 59,711 | 96,545 | 79,333 | ||||||||
| Fourth Quarter | 61,718 | 82,531 | 66,045 | ||||||||
| Year Ended | $ | 224,478 | $ | 298,642 | $ | 357,394 |
As of December 31, 2025, less than 1% of the home improvement loan portfolio were non-prime receivables with obligors who do not qualify for conventional consumer finance products as a result of, among other things, adverse credit history. The following table presents non-prime originations in comparison to total originations for the years ended December 31, 2025, 2024, and 2023.
| (Dollars in thousands) | Total Originations | Non-prime Originations | Non-prime Originations (%) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | $ | 224,478 | $ | 65 | * | |||||||
| 2024 | $ | 298,642 | $ | 586 | * | |||||||
| 2023 | $ | 357,394 | $ | 3,094 | 1 | % |
(*) Less than 1%.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 80,624 | $ | 74,036 | $ | 62,703 | ||||||
| Total interest expense | 28,931 | 26,277 | 18,137 | |||||||||
| Net interest income | 51,693 | 47,759 | 44,566 | |||||||||
| Provision for credit losses | 10,181 | 13,458 | 17,583 | |||||||||
| Net interest income after credit loss provision | 41,512 | 34,301 | 26,983 | |||||||||
| Other income | 12 | 11 | 6 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (8,910 | ) | (8,031 | ) | (8,226 | ) | ||||||
| Loan servicing fees and collection costs | (3,880 | ) | (3,263 | ) | (3,024 | ) | ||||||
| Other costs | (6,456 | ) | (4,292 | ) | (5,502 | ) | ||||||
| Net income before taxes | 22,278 | 18,726 | 10,237 | |||||||||
| Income tax provision | (6,845 | ) | (5,967 | ) | (2,964 | ) | ||||||
| Net income after taxes | $ | 15,433 | $ | 12,759 | $ | 7,273 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 810,237 | $ | 827,211 | $ | 760,621 | ||||||
| Allowance for credit losses | 19,563 | 20,536 | 21,019 | |||||||||
| Total loans, net | 790,674 | 806,675 | 739,602 | |||||||||
| Total assets | 796,254 | 811,442 | 744,904 | |||||||||
| Total segment borrowings | 647,657 | 673,064 | 609,863 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 1.94 | % | 1.66 | % | 1.04 | % | ||||||
| Return on average equity | 11.36 | 10.76 | 6.60 | |||||||||
| Interest yield | 9.95 | 9.45 | 8.86 | |||||||||
| Net interest margin, gross | 6.38 | 6.09 | 6.29 | |||||||||
| Net interest margin, net of allowance | 6.54 | 6.24 | 6.45 | |||||||||
| Reserve coverage (1) | 2.41 | 2.48 | 2.76 | |||||||||
| Delinquency status (2) | 0.16 | 0.17 | 0.20 | |||||||||
| Charge-off ratio (3) | 1.38 | 1.78 | 1.33 |
(1)
Allowance for credit losses as a percent of gross loans.
(2)
Loans 90 days or more past due as a percent of total loans.
(3)
Net charge-offs as a percent of annual average gross loans.
45
Commercial Lending
We originate both senior and subordinated loans nationwide to businesses in a variety of industries, with California, Wisconsin, and New York having 20%, 12%, and 11% of the segment portfolio, and no other states having a concentration at or above 10%. These mezzanine loans are primarily secured by a second position on all assets of the businesses and generally range in amount from $2.5 million to $6.0 million at origination, and typically include an equity component as part of the financing. These equity components, although a small portion of the overall financing, have the potential to generate significant yield enhancement when the underlying portfolio company enters a capital transaction. During the year ended December 31, 2025, net gains of $24.6 million were recognized with respect to these equity investments. The commercial lending business has concentrations in manufacturing, wholesale trade, and construction, that make up 63%, 11%, and 10% of total loans outstanding as of December 31, 2025, as compared to 57%, 12%, and 12% as of December 31, 2024. During the year ended December 31, 2025, we originated $40.6 million of loans, compared to $14.3 million in originations in 2024. As of December 31, 2025, commercial loans totaled $123.1 million.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2025, 2024, and 2023. The commercial segment encompasses the mezzanine lending business, and the other legacy commercial loans (immaterial to total) have been allocated to corporate and other investments.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 15,904 | $ | 14,007 | $ | 12,719 | ||||||
| Total interest expense | 4,824 | 4,294 | 3,597 | |||||||||
| Net interest income | 11,080 | 9,713 | 9,122 | |||||||||
| Provision for credit losses | 9,027 | 1,093 | 1,988 | |||||||||
| Net interest income after credit loss provision | 2,053 | 8,620 | 7,134 | |||||||||
| Other income: | ||||||||||||
| Gains on equity investments, net | 24,552 | 6,917 | 5,178 | |||||||||
| Other income | 697 | 943 | 793 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (5,086 | ) | (3,564 | ) | (3,079 | ) | ||||||
| Other costs | (1,115 | ) | (1,428 | ) | (468 | ) | ||||||
| Net income before taxes | 21,101 | 11,488 | 9,558 | |||||||||
| Income tax provision | (6,497 | ) | (3,661 | ) | (2,767 | ) | ||||||
| Net income after taxes | $ | 14,604 | $ | 7,827 | $ | 6,791 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 123,068 | $ | 111,273 | $ | 114,827 | ||||||
| Allowance for credit losses | 9,052 | 5,190 | 4,148 | |||||||||
| Total loans, net | 114,016 | 106,083 | 110,679 | |||||||||
| Total assets | 115,601 | 106,258 | 110,850 | |||||||||
| Total segment borrowings | 94,028 | 88,137 | 90,754 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 12.80 | % | 7.38 | % | 6.65 | % | ||||||
| Return on average equity | 76.06 | 47.93 | 41.51 | |||||||||
| Interest yield | 13.00 | 12.71 | 12.80 | |||||||||
| Net interest margin, gross | 9.09 | 8.81 | 9.18 | |||||||||
| Net interest margin, net of allowance | 9.78 | 9.18 | 9.45 | |||||||||
| Reserve coverage (1) | 7.36 | 4.66 | 3.61 | |||||||||
| Delinquency status (2) | 8.34 | 14.66 | 5.40 | |||||||||
| Charge-off ratio (3) | 4.22 | 0.04 | 1.02 |
(1)
Allowance for credit losses as a percent of gross loans.
(2)
Loans 90 days or more past due as a percent of total loans.
(3)
Net charge-offs as a percent of annual average gross loans.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||
| Geographic Concentrations (Dollars in thousands) | Gross Commercial Loans | % of Market | Gross Commercial Loans | % of Market | ||||||||||||
| California | $ | 24,988 | 20 | % | $ | 31,049 | 28 | % | ||||||||
| Wisconsin | 14,791 | 12 | 10,662 | 10 | ||||||||||||
| New York | 13,630 | 11 | 8,580 | 8 | ||||||||||||
| Texas | 7,576 | 6 | 10,676 | 10 | ||||||||||||
| Other (1) | 62,083 | 51 | 50,306 | 44 | ||||||||||||
| Total | $ | 123,068 | 100 | % | $ | 111,273 | 100 | % |
(1)
Includes 11 other states, which were all under 10% as of December 31, 2025, and 12 other states, which were all under 10% as of December 31, 2024.
46
Taxi Medallion Lending
The taxi medallion lending segment operates in the New York City metropolitan area. During the year ended December 31, 2025, we continued to utilize a taxi medallion value of $79,500 in the New York City and Newark markets despite fluctuating transfer prices that have exceeded that value, with all other markets being valued at $0 at the end of the year. We continued to not recognize interest income with all loans being on nonaccrual (except for settled loans with interest being paid in excess of the loan balance), and by transferring underperforming loans from the portfolio to loan collateral in process of foreclosure with charge-offs to collateral value, once loans become more than 120 days past due.
During the year ended December 31, 2025, we collected $13.6 million related to taxi medallion assets, which resulted in net recoveries and gains of $7.9 million, and collected $12.1 million related to taxi medallion assets in the prior year, which resulted in net recoveries and gains of $6.9 million. The amount of cash collected as well as recoveries recorded vary greatly from period to period due to a wide variety of circumstances surrounding each of the underlying assets, and while we continue to focus on collection and recovery efforts, it is unlikely that there will be future collections at levels experienced in recent years.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 432 | $ | 659 | $ | 1,596 | ||||||
| Total interest expense | 73 | 102 | 72 | |||||||||
| Net interest income | 359 | 557 | 1,524 | |||||||||
| Benefit for credit losses | (3,294 | ) | (6,035 | ) | (26,318 | ) | ||||||
| Net interest income after credit loss benefit | 3,653 | 6,592 | 27,842 | |||||||||
| Other income | 4,671 | 910 | 3,358 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (2,130 | ) | (2,947 | ) | (4,849 | ) | ||||||
| Loan servicing fees and collection costs | (410 | ) | (724 | ) | (1,006 | ) | ||||||
| Other costs | (1,107 | ) | (902 | ) | (1,401 | ) | ||||||
| Net income before taxes | 4,677 | 2,929 | 23,944 | |||||||||
| Income tax provision | (1,438 | ) | (933 | ) | (6,933 | ) | ||||||
| Net income after taxes | $ | 3,239 | $ | 1,996 | $ | 17,011 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 1,179 | $ | 1,909 | $ | 3,663 | ||||||
| Allowance for credit losses | 218 | 540 | 1,536 | |||||||||
| Total loans, net | 961 | 1,369 | 2,127 | |||||||||
| Total assets | 4,329 | 6,573 | 12,247 | |||||||||
| Total segment borrowings | 3,521 | 5,452 | 10,027 |
(1)
Recovery for credit losses as a percent of gross loans.
(2)
Loans 90 days or more past due as a percent of total loans.
(3)
Net recoveries as a percent of annual average gross loans.
47
Corporate and Other Investments
This non-operating segment relates to our equity and investment securities as well as our legacy commercial business, and other assets, liabilities, revenues, and expenses, which are not specifically allocated to the operating segments. Additionally, we historically and continue to account for goodwill in this non-operating segment. All goodwill relates to the Bank, specifically the recreation and home improvement lending segments. Commencing with the 2020 second quarter, the Bank began issuing loans related to the new strategic partnership business, which is included within this segment. The associated activities of the strategic partnership business are currently limited to originating loans or other receivables facilitated by our strategic partners and selling those loans or receivables to our strategic partners or other third parties, without recourse, within a specified time after origination, such as three business days. Strategic partnership loans were $15.1 million and $7.4 million in net loans as of December 31, 2025 and December 31, 2024, with originations of $771.6 million and $203.6 million during the years ended December 31, 2025 and December 31, 2024.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2025, 2024, and 2023.
| (Dollars in thousands) | Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 9,039 | $ | 7,869 | $ | 6,257 | ||||||
| Total interest expense | 12,633 | 11,371 | 9,704 | |||||||||
| Net interest expense | (3,594 | ) | (3,502 | ) | (3,447 | ) | ||||||
| Benefit for credit losses | — | (9 | ) | (35 | ) | |||||||
| Net interest expense after credit loss benefit | (3,594 | ) | (3,493 | ) | (3,412 | ) | ||||||
| Other income | 6,124 | 1,793 | 1,609 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (11,612 | ) | (11,158 | ) | (9,674 | ) | ||||||
| Loan servicing fees and collection costs | (50 | ) | (1,126 | ) | (799 | ) | ||||||
| Other costs | (3,856 | ) | (3,864 | ) | (4,939 | ) | ||||||
| Net loss before taxes | (12,988 | ) | (17,848 | ) | (17,215 | ) | ||||||
| Income tax benefit | 4,006 | 4,731 | 4,985 | |||||||||
| Net loss after taxes | $ | (8,982 | ) | $ | (13,117 | ) | $ | (12,230 | ) | |||
| Balance Sheet Data | ||||||||||||
| Total loans, net | 15,144 | 7,386 | 553 | |||||||||
| Total assets | 487,023 | 449,888 | 421,956 | |||||||||
| Total segment borrowings | 396,135 | 373,168 | 345,462 |
Summary Consolidated Financial Ratios
The following table presents selected financial data and ratios as of and for the years ended December 31, 2025, 2024, and 2023.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | |||||||||
| Return on average assets | 1.93 | % | 1.54 | % | 2.51 | % | ||||||
| Return on average stockholder's equity | 11.06 | 10.12 | 17.33 | |||||||||
| Return on average equity | 11.43 | 9.89 | 15.79 | |||||||||
| Net interest margin, gross | 8.06 | 8.05 | 8.38 | |||||||||
| Equity to assets (1) | 17.19 | 15.30 | 15.91 | |||||||||
| Debt to equity (2) | 4.7x | 5.4x | 5.1x | |||||||||
| Net loans to assets | 83 | % | 83 | % | 82 | % | ||||||
| Net charge-offs | 72,401 | 63,369 | 31,132 | |||||||||
| Net charge-offs as a % of average loans receivable (3) | 2.88 | % | 2.69 | % | 1.48 | % | ||||||
| Reserve coverage (4) | 4.50 | 4.12 | 3.80 |
(1)
Includes $99.4 million, related to non-controlling interests in consolidated subsidiaries as of December 31, 2025, and $68.8 million as of December 31, 2024 and 2023.
(2)
Excludes deferred financing costs of $8.4 million, $8.2 million, and $8.5 million as of December 31, 2025, 2024, and 2023.
(3)
Net charge-offs as a percent of annual average gross loans.
(4)
Allowance for credit losses as a percentage of loans held for investment. Loans held for sale are carried at the lesser of amortized cost or fair value, do not have an allowance for credit losses, and are excluded from this calculation.
48
CONSOLIDATED RESULTS OF OPERATIONS
For the Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024
Net income attributable to shareholders was $43.0 million, or $1.78 per diluted share, for the year ended December 31, 2025, compared to $35.9 million, or $1.52 per diluted share, for the year ended December 31, 2024.
Total interest income was $315.3 million for the year ended December 31, 2025, compared to $290.7 million for the year ended December 31, 2024. The increase in interest income reflects the continued growth in our lending segments, particularly recreation lending, as well as increased weighted average interest rates charged on loans. As of December 31, 2025, the weighted average coupon rates at origination of our recreation, home improvement, and commercial loans were 15.16%, 9.87%, and 14.22% compared to 15.07%, 9.81%, and 12.97% as of December 31, 2024. The yield on interest earning assets was 11.74% for the year ended December 31, 2025, compared to 11.56% for the year ended December 31, 2024, which reflects higher interest rates on new originations in our recreation and home improvement lending segments, with segment-specific yields anticipated to remain near these levels as older loans, written at lower rates, amortize and newer originations at the higher current rates continue to become a larger portion of our portfolios.
Loans, inclusive of loans held for sale, were $2.567 billion as of December 31, 2025, comprised of recreation ($1.617 billion), home improvement ($810.2 million), commercial ($123.1 million), strategic partnership ($15.1 million), and taxi medallion ($1.2 million) loans. We had an allowance for credit losses as of December 31, 2025 of $114.8 million, attributable to the recreation (75%), home improvement (17%), commercial (8%), and taxi medallion (less than a percent) loan portfolios.
Loans increased $75.8 million, or 3%, to $2.567 billion as of December 31, 2025 from $2.491 billion as of December 31, 2024. Loan originations for the year ended December 31, 2025 were $1.505 billion, with $468.5 million of recreation loan originations, $224.5 million of home improvement originations, $771.6 million of strategic partnership loan originations, and $40.6 million of commercial loan originations. Comparatively, loan originations for the year ended December 31, 2024 included $526.6 million of recreation loan originations, $298.6 million of home improvement originations, $203.6 million of strategic partnership loan originations, and $14.3 million of commercial loan originations. Originations decreased in both of our consumer lending segments as we continued to focus on originating loans that we believe will perform better during economic downturns, as well as adjusting origination volumes to align with our capital requirements.
The provision for credit losses was $89.8 million for the year ended December 31, 2025 compared to $76.5 million for the year ended December 31, 2024. The current year provision included net charge-offs of $72.4 million, of which $59.1 million, $11.2 million and $5.2 million related to recreation, home improvement, and commercial loans. This compares to net-charge offs of $63.4 million, of which $54.4 million, $13.9 million, and less than $0.1 million related to recreation, home improvement, and commercial lending segments, for the year ended December 31, 2024. Additionally, the allowance for the year ended December 31, 2025 included net recoveries of taxi medallion loans of $3.0 million compared to $5.0 million for the year ended December 31, 2024. Charge-offs in the recreation loan portfolio continued to trend higher in 2025, a reflection of the broader economy. For the year ended December 31, 2025, net charge offs were 3.95% of recreation loans and 1.38% of home improvement loans, compared to 3.72% and 1.78% for the year ended December 31, 2024. As of December 31, 2025, current loans (those less than 30 days past due) were 94% and 99% of the recreation and home improvement loan portfolios, similar to December 31, 2024. Charge-off activity and loan delinquency are two of the more prominent indicators of future loss experience and thus have a significant impact on our determination of allowance for credit loss. As of December 31, 2025, the allowance for credit loss on loans held for investment was 5.32% and 2.41% for recreation and home improvement loans, compared to 5.00% and 2.48% a year ago. See Note 4 of the accompanying consolidated financial statements for additional information on loans and allowance for credit losses.
Interest expense was $98.4 million for the year ended December 31, 2025, compared to $88.2 million for the year ended December 31, 2024, reflecting both higher average borrowings and higher average borrowing costs in 2025. The average cost of borrowed funds was 4.22% for the year ended December 31, 2025, compared to 3.93% for the year ended December 31, 2024. The average cost of the certificates of deposit was 3.88% during the current year, 34 basis points higher than the 3.54% average cost in the prior year, reflecting a higher rate on newly issued deposits when compared to the maturing deposits which were issued at lower rates in previous years. As we replace upcoming deposit maturities with new issues, we expect our average cost of funds to further increase. During the year ended December 31, 2025, we issued deposits for 36 month certificates at rates as high as 4.15% and 4.35% for 36 month and 60 month certificates, with the most recent 36 month and 60 month issuances at the end of 2025 at rates up to 3.70%. Average debt outstanding was $2.330 billion for the year ended December 31, 2025, up from $2.241 billion for the year ended December 31, 2024, as we issued additional certificates of deposit to fund our loan growth. See page 38 for tables that show average balances and cost of funds for our funding sources.
49
Net interest income was $216.9 million for the year ended December 31, 2025, compared to $202.5 million for the year ended December 31, 2024. Net interest margin, excluding the impact of allowance for credit loss, was 8.06% for the year ended December 31, 2025, compared to 8.05%, for the year ended December 31, 2024, reflecting the above, particularly our higher yield over the prior year, largely offset by the rising cost of borrowings experienced. With the rates we charge on outstanding loans being fixed, and our average cost of funds increasing, our net interest margin had tightened in prior years, as we can only increase our yield through higher rates charged on new originations. Accordingly, during the year ended December 31, 2025, our net interest margins remained steady compared to the prior year. We expect this trend to continue, with fluctuations dependent upon how our loan portfolio mix changes in the coming years.
Net other income, which is comprised primarily of net gains related to equity investments, net gains associated with the disposition of taxi medallion assets and fees earned in our strategic partnership business, was $38.0 million and $11.3 million for the years ended December 31, 2025 and 2024. Net gains on equity investments were $24.6 million in 2025 and $6.9 million in 2024, while gains related to the taxi medallion assets were $4.6 million in 2025, compared to $0.9 million in 2024. Additionally, during 2025 we recognized a gain of $1.3 million on the sale of recreation loans held for sale.
Operating expenses were $85.2 million for the year ended December 31, 2025, up from $74.4 million for the year ended December 31, 2024. Salaries and benefits were $41.7 million for the year ended December 31, 2025, up from $38.3 million for the year ended December 31, 2024, with the increase attributable to a higher head count, annual cost of living increases, higher long-term performance based equity compensation, and higher incentive compensation at our subsidiaries. Professional fees were $5.0 million for the year ended December 31, 2025, compared to a net benefit of $1.4 million for the year ended December 31, 2024 which was due in large part to $5.5 million of benefits related to insurance coverage of costs associated with the SEC litigation.
During 2025, the Bank redeemed its Series F Preferred Stock, in its entirety, at an aggregate redemption price of $46.0 million. Upon redemption, we incurred a charge of approximately $3.5 million in calculating earnings attributable to common shareholders representing the excess of the redemption price over the carrying amount of $42.5 million.
For the Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023
For a comparison of the Company’s results of operations for the year ended December 31, 2024 to the year ended December 31, 2023, see Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, which was filed with the Securities and Exchange Commission on March 13, 2025.
ASSET/LIABILITY MANAGEMENT
Interest Rate Sensitivity
We, like other financial institutions, are subject to interest rate risk to the extent that our interest-earning assets (consisting of consumer, commercial, and taxi medallion loans, and investment securities) reprice on a different basis over time in comparison to our interest-bearing liabilities (consisting primarily of bank certificates of deposit, historically credit facilities, and borrowings from banks and other lenders).
Having interest-bearing liabilities that mature or reprice more frequently on average than assets may be beneficial in times of declining interest rates, although such an asset/liability structure may result in declining net earnings during periods of rising interest rates. Abrupt increases in market rates of interest may have an adverse impact on our earnings until we are able to originate new consumer loans at the higher prevailing interest rates. Conversely, having interest-earning assets that mature or reprice more frequently on average than liabilities may be beneficial in times of rising interest rates, although this asset/liability structure may result in declining net earnings during periods of falling interest rates. This mismatch between maturities and interest rate sensitivities of our interest-earning assets and interest-bearing liabilities results in interest rate risk.
The effect of changes in interest rates is mitigated by regular turnover of the portfolios. We believe that the average life of our loan portfolios varies to some extent as a function of changes in interest rates. Borrowers are more likely to exercise prepayment rights in a decreasing interest rate environment because the interest rate payable on the borrower’s loan is high relative to prevailing interest rates. Conversely, borrowers are less likely to prepay in a rising interest rate environment. However, borrowers may prepay for a variety of other reasons, such as to monetize increases in the underlying collateral values. In addition, we manage our exposure to increases in market rates of interest by incurring fixed-rate indebtedness and by setting repricing intervals on certificates of deposit, for terms of up to five years.
A relative measure of interest rate risk can be derived from our interest rate sensitivity gap. The interest rate sensitivity gap represents the difference between interest-earning assets and interest-bearing liabilities, which mature and/or reprice within specified intervals of time. The gap is considered to be positive when repriceable assets exceed repriceable liabilities, and negative when repriceable liabilities exceed repriceable assets. A relative measure of interest rate sensitivity is provided by the cumulative difference between interest sensitive assets and interest sensitive liabilities for a given time interval expressed as a percentage of total assets.
50
The following table presents our interest rate sensitivity gap at December 31, 2025. The principal amounts of interest earning assets are assigned to the time frames in which such principal amounts are contractually obligated to be repriced. We do not reflect any prepayment assumptions in preparing the analysis, despite historical average life experience being significantly shorter than contractual terms.
| December 31, 2025 Cumulative Gap (1) | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than 1 Year | More Than 1 and Less Than 2 Years | More Than 2 and Less Than 3 Years | More Than 3 and Less Than 4 Years | More Than 4 and Less Than 5 Years | More Than 5 and Less Than 6 Years | Thereafter | Total | |||||||||||||||||||||||
| Earning assets | |||||||||||||||||||||||||||||||
| Fixed-rate (2) | $ | 29,937 | $ | 38,821 | $ | 43,834 | $ | 60,247 | $ | 83,792 | $ | 90,093 | $ | 2,167,792 | $ | 2,514,516 | |||||||||||||||
| Adjustable rate (2) | 309 | — | — | — | — | — | — | 309 | |||||||||||||||||||||||
| Investment securities and equity investments | 4,032 | 2,980 | 217 | 10,309 | 6,268 | 9,559 | 34,917 | 68,282 | |||||||||||||||||||||||
| Cash | 201,564 | — | — | — | — | — | — | 201,564 | |||||||||||||||||||||||
| Total earning assets | $ | 235,842 | $ | 41,801 | $ | 44,051 | $ | 70,556 | $ | 90,060 | $ | 99,652 | $ | 2,202,709 | $ | 2,784,671 | |||||||||||||||
| Interest bearing liabilities | |||||||||||||||||||||||||||||||
| Deposits (3) | $ | 682,132 | $ | 576,313 | $ | 424,188 | $ | 169,783 | $ | 230,919 | $ | — | $ | — | $ | 2,083,335 | |||||||||||||||
| Privately placed notes | 31,250 | 53,750 | 39,000 | — | — | — | 22,500 | 146,500 | |||||||||||||||||||||||
| SBA debentures and borrowings | 14,000 | 2,000 | 1,250 | 1,250 | 3,000 | 8,500 | 55,000 | 85,000 | |||||||||||||||||||||||
| Trust preferred securities | — | — | — | — | — | — | 33,000 | 33,000 | |||||||||||||||||||||||
| Federal reserve and other borrowings | 50,000 | — | — | — | — | — | — | 50,000 | |||||||||||||||||||||||
| Strategic partner collateral deposits | 6,081 | — | — | — | — | — | — | 6,081 | |||||||||||||||||||||||
| Total liabilities | $ | 783,463 | $ | 632,063 | $ | 464,438 | $ | 171,033 | $ | 233,919 | $ | 8,500 | $ | 110,500 | $ | 2,403,916 | |||||||||||||||
| Interest gap | $ | (547,621 | ) | $ | (590,262 | ) | $ | (420,387 | ) | $ | (100,477 | ) | $ | (143,859 | ) | $ | 91,152 | $ | 2,092,209 | $ | 380,755 | ||||||||||
| Cumulative interest gap | $ | (547,621 | ) | $ | (590,262 | ) | $ | (420,387 | ) | $ | (100,477 | ) | $ | (143,859 | ) | $ | 91,152 | $ | 2,092,209 | $ | — | ||||||||||
| December 31, 2024 (4) | $ | (584,817 | ) | $ | (456,813 | ) | $ | (426,717 | ) | $ | (114,216 | ) | $ | (80,863 | ) | $ | 70,765 | $ | 1,930,856 | $ | — | ||||||||||
| December 31, 2023 (4) | $ | (498,772 | ) | $ | (1,015,143 | ) | $ | (1,335,301 | ) | $ | (1,474,758 | ) | $ | (1,578,162 | ) | $ | (1,494,411 | ) | $ | 281,971 | $ | — |
(1)
The ratio of the cumulative one-year gap to total interest rate sensitive assets was (20%), (22%), and (21%) as of December 31, 2025, 2024, and 2023.
(2)
Fixed and adjustable rate assets exclude $52.0 million of capitalized loan origination costs.
(3)
Excludes deferred financing costs of $8.4 million.
(4)
Excludes federal funds sold and investment securities.
Our interest rate sensitive assets were $2.8 billion and interest rate sensitive liabilities were $2.4 billion at December 31, 2025. The one-year cumulative interest rate gap was a negative $0.5 billion or 20% of interest rate sensitive assets. We actively monitor the level of exposure with the goal that movements in interest rates not adversely and unexpectedly negatively affect future earnings. We use net interest income sensitivity analysis as our primary metric to measure and manage the interest rate sensitivities of our loan and investment securities portfolios.
Our trust preferred securities bear a variable rate of interest of the 90-day Secured Overnight Financing Rate, or SOFR, adjusted by a relevant spread adjustment of approximately 26 basis points. As of December 31, 2025, these borrowings had a cost of 6.12%, a reduction of 71 basis points from a year ago.
Liquidity and Capital Resources
Our sources of liquidity include brokered certificates of deposit and other borrowings at the Bank, loan amortization and prepayments, private and public issuances of debt securities, participations or sales of loans to third parties, issuances of preferred securities at our subsidiaries, and the disposition of our other assets.
In February 2026, we repaid, at maturity, $31.25 million aggregate principal amount of our privately placed notes. We have been seeking, and continue to actively seek, additional debt financing to support our growth strategy.
In February 2026, we repaid $11.5 million of SBA debentures, in full, which had a maturity date of March 1, 2026. We currently do not have any commitments to access new debentures from the SBA.
In May 2025, the Bank closed an initial public offering of 3,100,000 shares of its Fixed Rate Reset Non-Cumulative Perpetual Preferred Stock, Series G, with a $77.5 million aggregate liquidation amount, or $25 per share, yielding net proceeds of $73.1 million. Dividends are payable quarterly from the date of issuance to, but excluding July 1, 2030, at a fixed rate equal to 9.00% per annum, and from and including July 1, 2030, during each reset period at a rate equal to the five-year U.S. Treasury rate plus a spread of 4.94% per annum.
In August 2024, we completed a private placement to certain institutional investors of $5.0 million aggregate principal amount of 8.625% unsecured senior notes due August 2039, with interest payable semiannually. We used the net proceeds from the offering for general corporate purposes.
51
In June 2024, we amended the notes previously issued in a private placement to certain institutional investors in December 2023, increasing the principal amount from $12.5 million to $17.5 million, reducing the interest rate to 8.875% from 9.0%, and extending the maturity date from December 2033 to June 2039. We used the net proceeds from the offering for general corporate purposes, which included the repayment of the remaining 8.25% notes that matured in March 2024 described below.
Over the years, the SBA has approved commitments for Medallion Capital, typically for a four and a half year term and a 1% fee. On February 28, 2024, Medallion Capital accepted a commitment from the SBA for $18.5 million in debenture financing, all of which had been utilized as of December 31, 2025. We do not currently have any commitments available from the SBA. Further SBA commitments for additional debenture financing are subject to the successful completion of an SBA review of Medallion Capital’s management team as further discussed under Item 1A. Risk Factors of this Annual Report on Form 10-K.
In September 2023, we completed a private placement to certain institutional investors of $39.0 million aggregate principal amount of 9.25% unsecured senior notes due September 2028, with interest payable semiannually.
In April 2023, the Bank began to originate retail savings deposits through a third-party service provider and, as of December 31, 2025, the Bank had $3.7 million in retail savings deposit balances.
In March 2023, the Bank established a discount window line of credit at the Federal Reserve. As of December 31, 2025, the Bank had $591.9 million in home improvement loans pledged as collateral to the Federal Reserve. The advance rate on the pledged securities is approximately 49% of book value, for a total of approximately $292.9 million in secured borrowing capacity, of which $50.0 million was utilized as of December 31, 2025. The discount window facility is not committed, and any borrowings by the Bank from the discount window facility are at the discretion of the Federal Reserve. The weighted average interest rate on funds borrowed from the discount window was 3.75% as of December 31, 2025.
The Bank has borrowing arrangements with several commercial banks. These agreements are accommodations that can be terminated at any time, for any reason and allow the Bank to borrow up to $75.0 million. As of December 31, 2025, there were no outstanding amounts with respect to these arrangements.
Subject to market conditions, the Bank may seek to issue one or more additional series of preferred stock in order to increase capital levels, grow the consumer loan portfolios or, depending on the size and other terms of any such issuance and subject to receipt of any required regulatory approvals, redeem some or all of its outstanding preferred stock. Any determination to seek to redeem some or all of the Bank’s outstanding preferred stock would be based on its actual and anticipated capital levels and capital deployment opportunities. There can be no assurance that the Bank will issue additional series of preferred stock or, if it does, that it will apply the proceeds to redeem any series of preferred stock. On July 1, 2025, the Bank redeemed its Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, or Series F, in its entirety, for an aggregate amount of $46.0 million, which resulted in a $3.5 million charge to earnings attributable to common shareholders upon the redemption.
The table below presents the components of our debt as of December 31, 2025, exclusive of deferred financing costs of $8.4 million. See Note 5 to the consolidated financial statements for details of the contractual terms of our borrowings.
| (Dollars in thousands) | Balance | Percentage | Rate (1) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deposits | $ | 2,083,335 | 87 | % | 3.87 | % | ||||||
| Privately placed notes | 146,500 | 6 | 8.12 | |||||||||
| SBA debentures and borrowings | 85,000 | 4 | 3.98 | |||||||||
| Trust preferred securities | 33,000 | 1 | 6.12 | |||||||||
| Federal reserve and other borrowings | 50,000 | 2 | 3.75 | |||||||||
| Strategic partner collateral deposits | 6,081 | * | 3.87 | |||||||||
| Total outstanding debt | $ | 2,403,916 | 100 | % | 4.16 | % |
(1)
Weighted average contractual rate as of December 31, 2025.
(*) Less than 1%.
52
Our contractual obligations expire on or mature at various dates through September 2037. The following table presents our contractual obligations at December 31, 2025.
| Payments due by period | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less than 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | More than 5 years | Total | ||||||||||||||||||||
| Borrowings | |||||||||||||||||||||||||||
| Deposits (1) | $ | 682,132 | $ | 576,313 | $ | 424,188 | $ | 169,783 | $ | 230,919 | $ | — | $ | 2,083,335 | |||||||||||||
| Privately placed notes (2) | 31,250 | 53,750 | 39,000 | — | — | 22,500 | 146,500 | ||||||||||||||||||||
| SBA debentures and borrowings (3) | 14,000 | 2,000 | 1,250 | 1,250 | 3,000 | 63,500 | 85,000 | ||||||||||||||||||||
| Trust preferred securities | — | — | — | — | — | 33,000 | 33,000 | ||||||||||||||||||||
| Federal reserve and other borrowings | 50,000 | — | — | — | — | — | 50,000 | ||||||||||||||||||||
| Strategic partner collateral deposits | 6,081 | — | — | — | — | — | 6,081 | ||||||||||||||||||||
| Total outstanding borrowings | 783,463 | 632,063 | 464,438 | 171,033 | 233,919 | 119,000 | 2,403,916 | ||||||||||||||||||||
| Operating lease obligations | 2,546 | 1,340 | 756 | 777 | 797 | 2,070 | 8,286 | ||||||||||||||||||||
| Total contractual obligations | $ | 786,009 | $ | 633,403 | $ | 465,194 | $ | 171,810 | $ | 234,716 | $ | 121,070 | $ | 2,412,202 |
(1)
Total debt is exclusive of deferred financing costs of $8.4 million as of December 31, 2025.
(2)
Privately placed notes due in 2026 were repaid, in full, at maturity, on February 26, 2026.
(3)
Includes $11.5 million of SBA debentures, paid, in full, in February 2026.
Approximately $1.4 billion of our borrowings have maturity dates during the next two years, a majority of which are brokered certificates of deposits that have no right of voluntary withdrawal.
In addition, the illiquidity of portions of our loan portfolio and investments may adversely affect our ability to dispose of them at times when it may be advantageous for us to liquidate such portfolio or investments. In addition, if we were required to liquidate some or all of our portfolio, the proceeds of such liquidation may be significantly less than the current value of such investments. Because we borrow money to make loans and investments, our net operating income is dependent upon the difference between the rate at which we borrow funds and the rate at which we invest these funds. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our interest income. In periods of sharply rising interest rates, our cost of funds would increase, which would reduce our net interest income.
We use a combination of long-term and short-term borrowings and equity capital to finance our lending and investing activities. Our long-term fixed-rate investments are financed primarily with fixed-rate debt. We may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. We have analyzed the potential impact of changes in interest rates on net interest income. Assuming that the balance sheet were to remain constant and no actions were taken to alter the existing interest rate sensitivity a hypothetical immediate 1% increase in interest rates would result in an increase to net income as of December 31, 2025 by $1.3 million on an annualized basis, and the impact of such an immediate increase of 1% over a one year period would have been a reduction in net income by $5.4 million at December 31, 2025. Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size, and composition of the assets on the balance sheet, and other business developments that could affect net income from operations in a particular quarter or for the year taken as a whole. Accordingly, no assurances can be given that actual results would not differ materially from the potential outcome simulated by these estimates.
From time to time, we work with investment banking firms and other financial intermediaries to investigate the viability of several other financing options which include, among others, the sale or spinoff of certain assets or divisions, the development of a securitization conduit program, and other independent financing for certain subsidiaries or asset classes. These financing options would also provide additional sources of funds for both external expansion and continuation of internal growth.
53
The following table presents sources of available funds for us and each of our subsidiaries, and amounts outstanding under trust preferred securities and borrowings and their respective end of period weighted average interest rates at December 31, 2025. See Note 5 to the consolidated financial statements for additional information about each borrowing.
| (Dollars in thousands) | Medallion Financial Corp. | Medallion Funding LLC | Medallion Capital, Inc. | Freshstart Venture Capital Corp. | Medallion Bank | December 31, 2025 | December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash, cash equivalents and federal funds sold | $ | 20,002 | $ | 515 | $ | 31,597 | (1) | $ | 2,001 | $ | 147,449 | $ | 201,564 | $ | 169,572 | ||||||||||||
| Trust preferred securities | 33,000 | 33,000 | 33,000 | ||||||||||||||||||||||||
| Average interest rate | 6.12 | % | 6.12 | % | 6.83 | % | |||||||||||||||||||||
| Maturity | 9/37 | 9/37 | 9/37 | ||||||||||||||||||||||||
| Privately placed notes (3) | 146,500 | 146,500 | 146,500 | ||||||||||||||||||||||||
| Average interest rate | 8.12 | % | 8.12 | % | 8.12 | % | |||||||||||||||||||||
| Maturity | 2/26 - 8/39 | 2/26 - 8/39 | 2/26 - 8/39 | ||||||||||||||||||||||||
| SBA debentures & borrowings (4) | |||||||||||||||||||||||||||
| Amounts available | — | — | 28,750 | ||||||||||||||||||||||||
| Amounts outstanding | 85,000 | 85,000 | 70,250 | ||||||||||||||||||||||||
| Average interest rate | 3.98 | % | 3.98 | % | 3.53 | % | |||||||||||||||||||||
| Maturity | 3/26 - 9/35 | 3/25- 3/34 | 3/25- 3/34 | ||||||||||||||||||||||||
| Brokered certificates of deposit | 2,089,416 | (2) | 2,089,416 | 2,094,663 | |||||||||||||||||||||||
| Average interest rate | 3.87 | % | 3.87 | % | 3.71 | % | |||||||||||||||||||||
| Maturity | 1/26 - 12/30 | 1/26 - 12/30 | 1/25 - 12/29 | ||||||||||||||||||||||||
| Federal reserve and other borrowings | 50,000 | 50,000 | 35,000 | ||||||||||||||||||||||||
| Average interest rate | 3.75 | % | 3.75 | % | 4.50 | % | |||||||||||||||||||||
| Maturity | N/A | N/A | N/A | ||||||||||||||||||||||||
| Total cash | $ | 20,002 | $ | 515 | $ | 31,597 | $ | 2,001 | $ | 147,449 | $ | 201,564 | $ | 169,572 | |||||||||||||
| Total debt outstanding | $ | 179,500 | $ | — | $ | 85,000 | $ | — | $ | 2,139,416 | $ | 2,403,916 | $ | 2,379,413 |
(1)
Cash resides in the applicable SBIC and is generally not available for corporate use.
(2)
Includes deposits of $6.1 million related to the strategic partnership business and $17.2 million related to listing services.
(3)
Privately placed notes due in 2026 were repaid, in full, at maturity, on February 26, 2026.
(4)
Includes $11.5 million of SBA debentures, paid, in full, in February 2026.
Loan amortization, prepayments, and sales also provide a source of funding for us. Prepayments on loans are influenced significantly by general interest rates, taxi medallion loan market values, economic conditions, and competition.
54
We also generate liquidity through deposits generated at the Bank, the offering of privately placed notes, through our trust preferred securities, and through preferred securities at our subsidiaries and have utilized borrowing arrangements with other banks in the past, as well as from cash flow from operations. In addition, we may choose to participate out a greater portion of our loan portfolio to third parties. We regularly seek additional sources of liquidity; however, given current market conditions, there can be no assurance that we will be able to secure additional liquidity on terms favorable to us or at all. If that occurs, we may decline to underwrite lower yielding loans in order to conserve capital until credit conditions in the market become more favorable; or we may be required to dispose of assets when we would not otherwise do so, and at prices which may be below the net book value of such assets in order for us to repay indebtedness on a timely basis.
Recently Adopted Accounting Standards
In December 2023, the Financial Accounting Standards Board, or FASB, issued Accounting Standards Update, or ASU, 2023-09, Income Taxes, or Topic 740: Improvements to Income Tax Disclosures. The main objective of this update is to improve financial reporting disclosure of incremental segment information on an annual and interim basis. The amendments in this update became effective for the annual periods beginning after December 15, 2024. We adopted the amended tax presentation pursuant to this ASU in our financial statements for the year ended December 31, 2025. This ASU did not have a material change to the presentation of income tax expense in the Statement of Operations.
Recently Issued Accounting Standards
In November 2024, the FASB issued ASU 2024-03, Income Statement, Reporting Comprehensive Income – Expense Disaggregation of Income Statement Expenses. This update requires additional disaggregation of specific types of expenses within the notes to consolidated financial statements on an annual and interim basis. In January 2025, the FASB issued ASU 2025-01 to clarify that all public business entities are required to adopt ASU 2024-03 for annual periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. We are assessing the impact of the update on the accompanying financial statements.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000950170-25-038693.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OBJECTIVE
The information contained in this section should be read in conjunction with the consolidated financial statements and the accompanying notes thereto for the years ended December 31, 2024, 2023, and 2022. This section is intended to provide management's perspective of our financial condition and results of operations. In addition, this section contains forward-looking statements. These forward-looking statements are subject to the inherent uncertainties in predicting future results and conditions. Certain factors that could cause actual results and conditions to differ materially from those projected in these forward-looking statements are described in the Risk Factors section on page 19. Additionally, more information about our business activities can be found in “Business.”
COMPANY BACKGROUND
We are a specialty finance company whose focus and growth has been our consumer finance and commercial lending businesses operated by Medallion Bank, or the Bank, and Medallion Capital, Inc., or Medallion Capital. The Bank is a wholly-owned subsidiary that originates consumer loans for the purchase of recreational vehicles, boats, collector cars, and home improvements, and provides loan origination and other services to fintech partners. Medallion Capital is a wholly-owned subsidiary that originates commercial loans through its mezzanine financing business. As of December 31, 2024, our consumer loans represented 95% of our gross loan portfolio, inclusive of loans held for sale, and commercial loans represented 4%. Total assets were $2.9 billion as of December 31, 2024 and $2.6 billion as of December 31, 2023.
35
Our loan-related earnings depend primarily on our level of net interest income. Net interest income is the difference between the total yield on our loan portfolio and the average cost of borrowed funds. We fund our operations through a wide variety of interest-bearing sources, including bank certificates of deposit issued to consumers, debentures issued to and guaranteed by the SBA, privately placed notes, trust preferred securities, and preferred stock of the Bank. Net interest income fluctuates with changes in the yield on our loan portfolios and changes in the cost of borrowed funds, as well as changes in the amount of interest-earning assets and interest-bearing liabilities held by us. Net interest income is also affected by economic, regulatory, and competitive factors that influence interest rates, loan demand, and the availability of funding to finance our lending activities. We, like other financial institutions, are subject to interest rate risk to the degree that our interest-earning assets reprice, either due to inflation or other factors, on a different basis than our interest-bearing liabilities. We continue to monitor global supply chain disruptions, gas prices, labor shortages, unemployment, and other factors contributing to U.S. inflation and economic health, as well as other factors which contribute to competition and changes in the demand for our loan products. We are taking steps in the event of a potential economic downturn and in light of the current inflationary environment to moderate the pace of our recent growth.
We also provide debt, mezzanine, and equity investment capital to companies in a variety of commercial industries. These investments may be venture capital style investments which may not be fully collateralized. Our investments are typically in the form of secured debt instruments with fixed interest rates accompanied by an equity stake or warrants to purchase an equity interest for a nominal exercise price (such warrants are included in equity investments on the consolidated balance sheets). Interest income is earned on the debt instruments.
The Bank is an industrial bank regulated by the FDIC and the Utah Department of Financial Institutions that originates consumer loans, raises deposits, and conducts other banking activities. The Bank generally provides us with our lowest cost of funds which it raises through bank certificates of deposit. To take advantage of this low cost of funds, historically we referred a portion of our taxi medallion and commercial loans to the Bank, which originated these loans, and have since been serviced by Medallion Servicing Corp., or MSC. However, other than in connection with dispositions of existing taxi medallion assets, the Bank has not originated any new taxi medallion loans since 2014 (and Medallion Financial Corp. has not originated any new taxi medallion loans since 2015) and is working with MSC to service its remaining portfolio, as it winds down. MSC earns referral and servicing fees for these activities.
In 2019, the Bank launched a strategic partnership program to provide lending and other services to financial technology, or fintech, companies. The Bank entered into an initial partnership in 2020 and began issuing its first loans. The Bank continues to evaluate and launch additional partnership programs with fintech companies.
We continue to consider various alternatives for the Bank, which may include an initial public offering of its common stock, the sale of all or part of the Bank, a spin-off or other potential transaction. We do not have a deadline for its consideration of these alternatives, and there can be no assurance that this process will result in any transaction being announced or consummated.
CRITICAL ACCOUNTING ESTIMATES
We follow financial accounting and reporting policies that are in accordance with GAAP. Some of these significant accounting policies require management to make difficult, subjective or complex judgments. The policies noted below, however, are deemed to be our “critical accounting policies” under the definition given to this term by the SEC. According to the SEC, “critical accounting policies” mean those policies that are most important to the presentation of a company’s financial condition and results of operations, and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
The judgments used by management in applying the critical accounting policies may be affected by deterioration in the economic environment, which may result in changes to future financial results. Specifically, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes to the allowance for credit losses in future periods, and the inability to collect on outstanding loans could result in increased credit losses.
Provision and Allowance for Credit Losses
The allowance for credit losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. In analyzing the adequacy of the allowance for credit losses, the Company uses historical delinquency and actual loss rates with a three-year look-back period for taxi medallion loans and a one-year look-back period for recreation and home improvement loans and uses historical loss experience and other projections for commercial loans. The allowance is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
36
Our methodology to calculate the general reserve portion of the allowance includes the use of quantitative and qualitative factors. We initially determine an allowance based on quantitative loss factors for loans evaluated collectively for impairment. The quantitative loss factors are based primarily on historical loss rates, after considering loan type, historical loss and delinquency experience. The quantitative loss factors applied in the methodology are periodically re-evaluated and adjusted to reflect changes in historical loss levels or other risks. Qualitative loss factors are used to modify the reserve determined by the quantitative factors and are designed to account for losses that may not be included in the quantitative calculation according to management’s best judgment. If our qualitative loss factor rates were to increase 50 basis points, our recreation and home improvement general reserve would increase by $7.1 million and $4.1 million, respectively. Likewise, if our qualitative loss factor rates were to decrease 50 basis points, our recreation and home improvement general reserve would decrease by $7.1 million and $4.1 million, respectively.
The allowance is maintained at a level estimated by management to absorb probable credit losses inherent in the loan portfolios based on management’s evaluation of the portfolios, the related credit characteristics, and macroeconomic factors affecting the portfolios. As of December 31, 2024 and 2023, the allowance totaled $97.4 million and $84.2 million, which represented 4.12% and 3.80% of total loans held for investment, respectively. The increase in the allowance for credit losses as of December 31, 2024 was primarily driven by the changes in qualitative factors which increased the necessary allowance for credit losses for recreation loans which were partially offset by the decrease in the necessary allowance for home improvement loans. Additionally, growth in our recreation and home improvement loan portfolios required additional allowance commensurate with portfolio growth.
All taxi medallion loans are deemed impaired and have a specific allowance for each loan, such that the underlying net loan has a value no greater than collateral value. The determination of taxi medallion collateral fair value is derived quarterly for each jurisdiction. For taxi medallion loans, delinquent nonperforming loans are valued at collateral value for the most recent quarter. Collateral value for the taxi medallion loans is generally determined utilizing factors deemed relevant under the circumstances of the market including but not limited to: actual transfers, pending transfers, median and average sales prices, discounted cash flows, market direction and sentiment, and general economic trends for the industry and economy. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. We deem a loan impaired when, based on current information and events, it is probable that we will be unable to collect the amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. We charge-off loans in the period that such loans are deemed uncollectible or when they reach 120 days delinquent regardless of whether the loan is a recreation, home improvement, or taxi medallion loan.
The methodology used in the periodic review of reserve adequacy, which is performed at least quarterly, is designed to be responsive to changes in portfolio credit quality and inherent credit losses. The changes are reflected in both the pooled formula reserve and in specific reserves as the collectability of larger classified loans is regularly recalculated with new information as it becomes available. Management is primarily responsible for the overall adequacy of the allowance.
Goodwill and Intangible Assets
Goodwill assets arose as a result of the excess of fair value over book value for several of our previously unconsolidated portfolio investment companies as of April 2, 2018. This fair value was brought forward under our new reporting and was subject to a purchase price accounting allocation process conducted by an independent third-party expert to arrive at the current categories and amounts. Goodwill is not amortized, but is subject to quarterly review by management to determine whether additional impairment testing is needed, and such testing is performed at least on an annual basis.
As of December 31, 2024 and 2023, we had goodwill of $150.8 million, all of which related to our recreation and home improvement lending segments. As of December 31, 2024 and 2023, we had intangible assets of $19.1 million and $20.6 million. We recognized $1.4 million of amortization expense on the intangible assets for each of the years ended December 31, 2024, 2023 and 2022.
Management engaged an independent third-party expert to perform a quantitative assessment of goodwill for impairment at December 31, 2024. The third-party expert’s assessment determined that it was more likely than not that the fair value of both the recreation lending and home improvement lending segments individually were not less than the carrying value of each of these segments. Based upon inputs and analysis deemed appropriate by the third-party expert, the third-party expert concluded that a fair value premium existed in excess of carrying value with respect to the recreation and home improvement lending segments.
In evaluating both segments, a combination of an income approach (weighted 50%), an earnings-based market approach (weighted 25%), and a book value-based market approach (weighted 25%) were employed by the third-party expert. For the income approach, a discounted cash flow analysis was used. Key inputs and assumptions used in the discounted cash flow analysis included future projected cash flows, risk-adjusted discount rates, capital requirements, and future economic and market conditions. For both segments, a discount rate was estimated using the risk-free interest rate adjusted for specific risk and size premiums, resulting in a discount rate of 17.5% for the recreation lending segment and 16.5% for the home improvement lending segment. For both segments, growth rates consistent with our plan were employed by the third-party expert for a five year period, and a long-term growth rate of 3% was utilized in determining the terminal fair value.
37
Determining the fair value of a lending segment or an indefinite-lived intangible asset involves the use of significant estimates and assumptions. We believe that the fair value estimates determined by the third-party expert were based on reasonable assumptions and appropriate for the purpose of assessing goodwill for impairment. However, as these estimates and assumptions are unpredictable and inherently uncertain, actual future results may differ from these estimates. In addition, we also make certain judgments and assumptions in allocating shared assets and liabilities to determine the carrying values for each of our reporting units. To the extent that we were unable to grow either the recreation lending or home improvement lending segment at the levels forecasted, if we were unable to issue new loans at rates and terms consistent with current practices, and if our cost of borrowings were to increase significantly from current levels without the ability to pass along those rate increases to new borrowers, the fair value of these segments could deteriorate to a level which would require an impairment of goodwill.
AVERAGE BALANCES AND RATES
The following table presents our consolidated average balance sheets, interest income and expense, and the average interest earning/bearing assets and liabilities, and which reflect the average yield on assets and average costs on liabilities as of and for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash equivalents | $ | 34,074 | $ | 1,523 | 4.47 | % | $ | 23,773 | $ | 881 | 3.71 | % | $ | 4,288 | $ | 153 | 3.57 | % | ||||||||||||||||||
| Federal funds sold | 61,975 | 3,789 | 6.11 | 70,021 | 3,130 | 4.47 | 71,847 | 956 | 1.33 | |||||||||||||||||||||||||||
| Investment securities | 55,004 | 2,074 | 3.77 | 52,065 | 1,728 | 3.32 | 46,832 | 1,176 | 2.51 | |||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 1,459,456 | 194,131 | 13.30 | 1,283,434 | 167,765 | 13.07 | 1,085,211 | 139,145 | 12.82 | |||||||||||||||||||||||||||
| Home improvement | 783,677 | 74,036 | 9.45 | 708,031 | 62,703 | 8.86 | 526,377 | 44,703 | 8.49 | |||||||||||||||||||||||||||
| Commercial | 110,202 | 14,033 | 12.73 | 99,394 | 12,903 | 12.98 | 87,936 | 9,705 | 11.04 | |||||||||||||||||||||||||||
| Taxi medallion | 3,278 | 623 | 19.01 | 5,924 | 1,550 | 26.16 | 13,803 | 627 | 4.54 | |||||||||||||||||||||||||||
| Strategic partnerships | 2,624 | 493 | 18.75 | 1,387 | 380 | 27.40 | 537 | 156 | 29.05 | |||||||||||||||||||||||||||
| Total loans | 2,359,237 | 283,316 | 12.01 | 2,098,170 | 245,301 | 11.69 | 1,713,864 | 194,336 | 11.34 | |||||||||||||||||||||||||||
| Total interest-earning assets, before allowance | 2,510,290 | 11.56 | 2,244,029 | 11.19 | 1,836,831 | 10.70 | ||||||||||||||||||||||||||||||
| Allowance for credit losses | (84,471 | ) | (76,596 | ) | (56,866 | ) | ||||||||||||||||||||||||||||||
| Total interest-earning assets, net of allowance | 2,425,819 | 290,702 | 11.99 | % | 2,167,433 | 251,040 | 11.58 | % | 1,779,965 | 196,621 | 11.06 | % | ||||||||||||||||||||||||
| Non-interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Cash | 46,647 | 16,704 | 39,535 | |||||||||||||||||||||||||||||||||
| Equity investments | 11,175 | 11,036 | 10,570 | |||||||||||||||||||||||||||||||||
| Loan collateral in process of foreclosure | 9,692 | 18,230 | 28,823 | |||||||||||||||||||||||||||||||||
| Goodwill and intangible assets | 170,673 | 172,118 | 173,563 | |||||||||||||||||||||||||||||||||
| Other assets | 56,270 | 52,680 | 46,794 | |||||||||||||||||||||||||||||||||
| Total non-interest-earning assets | 294,457 | 270,768 | 299,285 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,720,276 | $ | 2,438,201 | $ | 2,079,250 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 1,994,406 | $ | 70,509 | 3.54 | % | $ | 1,764,262 | $ | 47,784 | 2.71 | % | $ | 1,440,328 | $ | 22,666 | 1.57 | % | ||||||||||||||||||
| Privately placed notes | 141,808 | 12,255 | 8.64 | 123,808 | 10,286 | 8.31 | 121,000 | 10,008 | 8.27 | |||||||||||||||||||||||||||
| SBA debentures and borrowings | 72,173 | 2,850 | 3.95 | 68,519 | 2,387 | 3.48 | 69,188 | 2,228 | 3.22 | |||||||||||||||||||||||||||
| Trust preferred securities | 33,000 | 2,553 | 7.74 | 33,000 | 2,489 | 7.54 | 33,000 | 1,283 | 3.89 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 2,241,387 | 88,167 | 3.93 | 1,989,589 | 62,946 | 3.16 | 1,663,516 | 36,185 | 2.17 | |||||||||||||||||||||||||||
| Non-interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deferred tax liability | 21,048 | 23,747 | 22,187 | |||||||||||||||||||||||||||||||||
| Other liabilities (1) | 34,010 | 37,749 | 30,574 | |||||||||||||||||||||||||||||||||
| Total non-interest-bearing liabilities | 55,058 | 61,496 | 52,761 | |||||||||||||||||||||||||||||||||
| Total liabilities | 2,296,445 | 2,051,085 | 1,716,277 | |||||||||||||||||||||||||||||||||
| Non-controlling interest | 69,253 | 69,253 | 69,253 | |||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 354,578 | 317,863 | 293,720 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 2,720,276 | $ | 2,438,201 | $ | 2,079,250 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 202,535 | $ | 188,094 | $ | 160,436 | ||||||||||||||||||||||||||||||
| Net interest margin, gross | 8.05 | 8.38 | 8.73 | |||||||||||||||||||||||||||||||||
| Net interest margin, net of allowance | 8.35 | % | 8.68 | % | 9.05 | % |
(1)
Includes deferred financing costs of $8.2 million, $8.5 million, and $7.0 million as of December 31, 2024, 2023, and 2022.
38
For the year ended December 31, 2024, our total loans yielded 12.01% as compared to 11.69% for the year ended December 31, 2023. The 32 basis point increase reflects a higher yield on our loan portfolios, as we have increased the rates charged on new consumer originations over the past year as prevailing market interest rates have remained high. We have used the higher interest rate environment as an opportunity to increase the rates on both newly issued recreation and home improvement loans, which is expected to continue to increase the yield on these portfolios over time, as well as increase the credit quality of our new issuances, particularly in our recreation segment, with the average FICO scores, measured at origination, of our total recreation loans outstanding being 685 and 683 as of December 31, 2024 and 2023. We use weighted average FICO scores as an indicator of portfolio risk.
Our debt, with certificates of deposits being our largest source, funds our growing lending business. Our average interest cost for the year ended December 31, 2024 of 3.93% increased 77 basis points from 3.16% for the year ended December 31, 2023, attributable to the current higher interest rate environment, particularly the higher cost associated with our deposits. To the extent that prevailing market interest rates remain at current levels, we expect our cost of funds to continue to increase as we issue new certificates of deposit to replace maturing certificates of deposit and fund our growth. During the year ended December 31, 2024, we issued deposits for three-month certificates at rates as high as 4.89% for both 36 month and 60 month certificates, with the most recent 36 month and 60 month issuances in 2024 at rates of 4.19%. and 4.13%. We have taken, and continue to take, steps to pass along a portion of the interest rate increases on newly originated loans, the process for which is slower than the pace of funding cost increases, thereby compressing our net interest margins.
RATE/VOLUME ANALYSIS
The following table presents the change in interest income and expense due to changes in the average balances (volume) and average rates, calculated for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash and cash equivalents | $ | 125 | $ | 1,177 | $ | 1,302 | $ | 755 | $ | 2,147 | $ | 2,902 | $ | 174 | $ | 223 | $ | 397 | ||||||||||||||||||
| Investment securities | 111 | 235 | 346 | 174 | 378 | 552 | 41 | 366 | 407 | |||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 23,478 | 2,888 | 26,366 | 25,911 | 2,709 | 28,620 | 26,435 | (5,595 | ) | 20,840 | ||||||||||||||||||||||||||
| Home improvement | 7,166 | 4,167 | 11,333 | 16,087 | 1,913 | 18,000 | 12,912 | (2,413 | ) | 10,499 | ||||||||||||||||||||||||||
| Commercial | 1,380 | (250 | ) | 1,130 | 1,487 | 1,711 | 3,198 | 2,382 | 818 | 3,200 | ||||||||||||||||||||||||||
| Taxi medallion | (504 | ) | (423 | ) | (927 | ) | (2,062 | ) | 2,985 | 923 | (526 | ) | 2,704 | 2,178 | ||||||||||||||||||||||
| Strategic partnerships | 233 | (121 | ) | 112 | 233 | (9 | ) | 224 | 136 | (2 | ) | 134 | ||||||||||||||||||||||||
| Total interest income from loans | $ | 31,753 | $ | 6,261 | $ | 38,014 | $ | 41,656 | $ | 9,309 | $ | 50,965 | $ | 41,339 | $ | (4,488 | ) | $ | 36,851 | |||||||||||||||||
| Total interest income from interest-earning assets | $ | 31,989 | $ | 7,673 | $ | 39,662 | $ | 42,585 | $ | 11,834 | $ | 54,419 | $ | 41,554 | $ | (3,899 | ) | $ | 37,655 | |||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 8,159 | $ | 14,566 | $ | 22,725 | $ | 8,774 | $ | 16,344 | $ | 25,118 | $ | 4,812 | $ | 311 | $ | 5,123 | ||||||||||||||||||
| Privately placed notes | 1,560 | 409 | 1,969 | 233 | 45 | 278 | 24 | (242 | ) | (218 | ) | |||||||||||||||||||||||||
| SBA debentures and borrowings | 145 | 318 | 463 | (23 | ) | 182 | 159 | 143 | (31 | ) | 112 | |||||||||||||||||||||||||
| Trust preferred securities | — | 64 | 64 | — | 1,206 | 1,206 | — | 302 | 302 | |||||||||||||||||||||||||||
| Notes payable to banks | — | — | — | — | — | — | (134 | ) | — | (134 | ) | |||||||||||||||||||||||||
| Other borrowings | — | — | — | — | — | — | (140 | ) | — | (140 | ) | |||||||||||||||||||||||||
| Total interest expense from interest-bearing liabilities | $ | 9,864 | $ | 15,357 | $ | 25,221 | $ | 8,984 | $ | 17,777 | $ | 26,761 | $ | 4,705 | $ | 340 | $ | 5,045 | ||||||||||||||||||
| Net | $ | 22,125 | $ | (7,684 | ) | $ | 14,441 | $ | 33,601 | $ | (5,943 | ) | $ | 27,658 | $ | 36,849 | $ | (4,239 | ) | $ | 32,610 |
For the year ended December 31, 2024, the increase in interest income was mainly driven by the increase in the size of the consumer loan portfolios, as well as an increase in overall yield on interest-earning assets as we issue new loans at interest rates greater than the weighted average rates of our current portfolio. The increase in interest expense was driven by an increase in borrowing costs, primarily due to the increases in deposits as older deposits mature and are replaced at current market rates, as well as an overall increase in borrowings.
39
Our interest expense is driven by the interest rates payable on our bank certificates of deposit, privately placed notes, fixed-rate, long-term debentures issued to the SBA, trust preferred securities, and has historically included credit facilities with banks and other short-term notes payable. The Bank issues brokered time certificates of deposit, which are, on average, our lowest borrowing costs. The Bank is able to bid on these deposits at a variety of maturity options, which allows for more flexible interest rate management strategies. As further described below, in September 2023, we issued and sold $39.0 million aggregate principal amount of 9.25% senior notes due in September 2028, in June 2024, we amended our senior notes previously issued in December 2023, increasing the aggregate principal amount from $12.5 million to $17.5 million, reducing the interest rate to 8.875% from 9.0%, and extending the maturity date from December 2033 to June 2039, and in August 2024, we issued and sold $5.0 million aggregate principal amount of 8.625% senior notes due in August 2039. The net proceeds were used, in large part, to repurchase and settle, in full, $36.0 million aggregate principal amount of our 8.25% senior notes issued in 2019 and which matured in March 2024, as well as for general corporate purposes.
Our cost of funds is primarily driven by the rates paid on our various borrowings and changes in the levels of average borrowings outstanding. See Note 5 to the consolidated financial statements for details on the terms of our outstanding debt. Our debentures issued to the SBA typically have terms of ten years.
We measure our borrowing costs as our aggregate interest expense for all of our interest-bearing liabilities divided by the average amount of such liabilities outstanding during the period. The above table presents the average borrowings and related borrowing costs for the years ended December 31, 2024, 2023, and 2022. We expect our borrowing costs to further increase as we take deposits and borrow other funds at the currently higher prevailing rates.
We continue to seek SBA funding through Medallion Capital to the extent it offers attractive rates. SBA financing subjects recipients to limits on the amount of secured bank debt they may incur. We use SBA funding to fund loans that qualify under the SBIA and SBA regulations. In July 2023, we obtained a $20.0 million commitment from the SBA, $9.8 million of which has been utilized as of December 31, 2024, with $10.2 million currently drawable. In February 2024, we obtained an $18.5 million commitment from the SBA, with $0.3 million currently drawable, and the balance of $18.2 million drawable upon the infusion of $9.1 million of capital.
At December 31, 2024 and 2023, adjustable rate debt constituted less than 2% of total debt, and was comprised solely of our trust preferred securities borrowings.
LOANS
Loans are reported at the principal amount outstanding, inclusive of deferred loan acquisition costs, which primarily includes deferred fees paid to loan originators, which are amortized to interest income over the life of the loan. For the years ended December 31, 2024 and 2023, there was continued growth in the recreation and home improvement segments. The tables below present the activity of the total loan portfolio, inclusive of loans held for sale and loans held for investment.
| December 31, 2024 (Dollars in thousands) | Recreation (1) | Home Improvement | Commercial | Taxi Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2023 | $ | 1,336,226 | $ | 760,617 | $ | 114,827 | $ | 3,663 | $ | 553 | $ | 2,215,886 | ||||||||||||
| Loan originations | 526,634 | 298,642 | 14,300 | 250 | 203,627 | 1,043,453 | ||||||||||||||||||
| Principal receipts, sales, and maturities | (232,414 | ) | (213,600 | ) | (17,949 | ) | (886 | ) | (196,794 | ) | (661,643 | ) | ||||||||||||
| Charge-offs | (69,349 | ) | (18,035 | ) | (71 | ) | (124 | ) | — | (87,579 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (24,921 | ) | — | (1,627 | ) | (994 | ) | — | (27,542 | ) | ||||||||||||||
| Amortization of origination fees and costs, net | (13,502 | ) | 4,288 | 41 | — | — | (9,173 | ) | ||||||||||||||||
| Origination fees and costs, net | 20,569 | (4,701 | ) | (78 | ) | — | — | 15,790 | ||||||||||||||||
| Paid-in-kind interest | — | — | 1,830 | — | — | 1,830 | ||||||||||||||||||
| Gross loans – December 31, 2024 | $ | 1,543,243 | $ | 827,211 | $ | 111,273 | $ | 1,909 | $ | 7,386 | $ | 2,491,022 |
(1)
Includes loans held for sale and loans held for investment.
| December 31, 2023 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Taxi Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2022 | $ | 1,183,512 | $ | 626,399 | $ | 92,899 | $ | 13,571 | $ | 572 | $ | 1,916,953 | ||||||||||||
| Loan originations | 447,039 | 357,394 | 34,850 | 2,426 | 118,338 | 960,047 | ||||||||||||||||||
| Principal receipts, sales, and maturities | (231,158 | ) | (209,894 | ) | (13,389 | ) | (6,859 | ) | (118,357 | ) | (579,657 | ) | ||||||||||||
| Charge-offs | (50,512 | ) | (12,308 | ) | (1,019 | ) | (3,829 | ) | — | (67,668 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (18,875 | ) | — | — | (2,306 | ) | — | (21,181 | ) | |||||||||||||||
| Amortization of origination fees and costs, net | (12,270 | ) | 2,668 | 14 | — | — | (9,588 | ) | ||||||||||||||||
| Origination fees and costs, net | 18,490 | (3,642 | ) | (164 | ) | 660 | — | 15,344 | ||||||||||||||||
| Paid-in-kind interest | — | — | 1,636 | — | — | 1,636 | ||||||||||||||||||
| Gross loans – December 31, 2023 | $ | 1,336,226 | $ | 760,617 | $ | 114,827 | $ | 3,663 | $ | 553 | $ | 2,215,886 |
40
The following table presents the approximate maturities and sensitivity to change in interest rates for our loans as of December 31, 2024.
| Loan Maturity | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within 1 year | After 1 to 5 years | After 5 to 15 years | After 15 years | Total | ||||||||||||||
| Fixed-rate | $ | 144,819 | $ | 247,726 | $ | 1,831,257 | $ | 219,921 | $ | 2,443,723 | |||||||||
| Recreation | 119,296 | 120,366 | 1,210,853 | 41,372 | 1,491,887 | ||||||||||||||
| Home improvement | 10,862 | 28,497 | 613,169 | 178,549 | 831,077 | ||||||||||||||
| Commercial | 6,158 | 98,071 | 7,235 | — | 111,464 | ||||||||||||||
| Strategic partnerships | 7,386 | — | — | — | 7,386 | ||||||||||||||
| Taxi medallion | 1,117 | 792 | — | — | 1,909 | ||||||||||||||
| Adjustable-rate | $ | 474 | $ | 179 | $ | — | $ | — | $ | 653 | |||||||||
| Recreation | 474 | 179 | — | — | 653 | ||||||||||||||
| Commercial | — | — | — | — | — | ||||||||||||||
| Taxi medallion | — | — | — | — | — | ||||||||||||||
| Total loans (1) (2) | $ | 145,293 | $ | 247,905 | $ | 1,831,257 | $ | 219,921 | $ | 2,444,376 |
(1)
Excludes strategic partnership loans.
(2)
Excludes deferred costs.
ALLOWANCE FOR CREDIT LOSSES
The allowance for credit losses is maintained at a level estimated by management to absorb expected future losses in the portfolios. As of December 31, 2024 and 2023, the allowance totaled $97.4 million and $84.2 million, which represented 4.12% and 3.80% of total loans held for investment, respectively. The increase in allowance for credit losses as of December 31, 2024 was primarily driven by rising loss rates, elevated delinquencies, and expected losses in our recreation loans, partially offset by a decrease in expected losses in our home improvement loans.
The following table presents the activity in the allowance for credit losses for December 31, 2024 and 2023.
| (Dollars in thousands) | Recreation | Home Improvement | Commercial | Taxi Medallion (1) | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2022 | $ | 41,966 | $ | 11,340 | $ | 1,049 | $ | 9,490 | $ | 63,845 | ||||||||||
| Charge-offs | (50,512 | ) | (12,308 | ) | (1,019 | ) | (3,829 | ) | (67,668 | ) | ||||||||||
| Recoveries | 11,449 | 2,886 | 10 | 22,191 | 36,536 | |||||||||||||||
| Provision (benefit) for credit losses | 44,592 | 17,583 | 1,988 | (26,353 | ) | 37,810 | ||||||||||||||
| CECL transition amount upon ASU 2016-13 adoption | 10,037 | 1,518 | 2,120 | 37 | 13,712 | |||||||||||||||
| Balance at December 31, 2023 | 57,532 | 21,019 | 4,148 | 1,536 | 84,235 | |||||||||||||||
| Charge-offs | (69,349 | ) | (18,035 | ) | (71 | ) | (124 | ) | (87,579 | ) | ||||||||||
| Recoveries | 14,924 | 4,094 | 29 | 5,163 | 24,210 | |||||||||||||||
| Provision (benefit) for credit losses | 67,995 | 13,458 | 1,084 | (6,035 | ) | 76,502 | ||||||||||||||
| Balance at December 31, 2024 | $ | 71,102 | $ | 20,536 | $ | 5,190 | $ | 540 | $ | 97,368 |
(1)
As of December 31, 2024, cumulative net charge-offs of loans and loan collateral in process of foreclosure in the taxi medallion portfolio were $165.3 million, including $98.6 million related to loans secured by New York taxi medallions, some of which may represent collection opportunities for us.
The following tables present the gross charge-offs for the years ended December 31, 2024 and 2023, by the year of origination:
| December 31, 2024 (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 3,203 | $ | 18,540 | $ | 22,883 | $ | 10,789 | $ | 4,222 | $ | 9,712 | $ | 69,349 | |||||||||||||
| Home improvement | 841 | 5,766 | 6,412 | 3,131 | 815 | 1,070 | 18,035 | ||||||||||||||||||||
| Commercial | — | 71 | — | — | — | — | 71 | ||||||||||||||||||||
| Taxi medallion | — | — | — | — | — | 124 | 124 | ||||||||||||||||||||
| Total | $ | 4,044 | $ | 24,377 | $ | 29,295 | $ | 13,920 | $ | 5,037 | $ | 10,906 | $ | 87,579 |
| December 31, 2023 (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 3,136 | $ | 18,836 | $ | 10,857 | $ | 5,115 | $ | 5,001 | $ | 7,567 | $ | 50,512 | |||||||||||||
| Home improvement | 2,196 | 5,686 | 2,662 | 702 | 435 | 627 | 12,308 | ||||||||||||||||||||
| Commercial | — | — | 119 | — | 900 | — | 1,019 | ||||||||||||||||||||
| Taxi medallion | — | — | — | — | — | 3,829 | 3,829 | ||||||||||||||||||||
| Total | $ | 5,332 | $ | 24,522 | $ | 13,638 | $ | 5,817 | $ | 6,336 | $ | 12,023 | $ | 67,668 |
41
The following tables present the allowance for credit losses for loans held for investment, by type, as of December 31, 2024 and 2023:
| December 31, 2024 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 71,102 | 73 | % | 5.00 | % | 440.07 | % | ||||||||
| Home improvement | 20,536 | 21 | 2.48 | 127.11 | ||||||||||||
| Commercial | 5,190 | 5 | 4.66 | 32.12 | ||||||||||||
| Taxi medallion | 540 | 1 | 28.29 | 3.34 | ||||||||||||
| Total | $ | 97,368 | 100 | % |
| December 31, 2023 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 57,532 | 68 | % | 4.31 | % | 221.50 | % | ||||||||
| Home improvement | 21,019 | 25 | 2.76 | 80.92 | ||||||||||||
| Commercial | 4,148 | 5 | 3.61 | 15.97 | ||||||||||||
| Taxi medallion | 1,536 | 2 | 41.93 | 5.91 | ||||||||||||
| Total | $ | 84,235 | 100 | % |
The following table presents the trend in loans 90 days or more past due as of the dates indicated.
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||
| (Dollars in thousands) | Amount | % (1) | Amount | % (1) | Amount | % (1) | ||||||||||||||||||
| Recreation | $ | 10,018 | 0.4 | % | $ | 9,095 | 0.4 | % | $ | 7,365 | 0.4 | % | ||||||||||||
| Home improvement | 1,386 | * | 1,502 | 0.1 | 579 | * | ||||||||||||||||||
| Commercial | 16,337 | 0.7 | 6,240 | 0.3 | 74 | * | ||||||||||||||||||
| Taxi medallion | — | — | — | — | 885 | * | ||||||||||||||||||
| Total loans 90 days or more past due | $ | 27,741 | 1.1 | % | $ | 16,837 | 0.8 | % | $ | 8,903 | 0.5 | % |
(1)
Percentages are calculated against the total loan portfolio.
(*) Less than 0.1%.
The following tables present the activity of loan collateral in process of foreclosure for the December 31, 2024 and 2023.
| Year Ended December 31, 2024 (Dollars in thousands) | Recreation | Commercial | Taxi Medallion | Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2023 | $ | 1,779 | $ | — | $ | 9,993 | $ | 11,772 | ||||||||
| Transfer from loans, net | 24,921 | 1,627 | 994 | 27,542 | ||||||||||||
| Sales | — | — | (39 | ) | (39 | ) | ||||||||||
| Cash payments received | (9,287 | ) | — | (4,225 | ) | (13,512 | ) | |||||||||
| Collateral valuation adjustments (1) | (15,421 | ) | — | (410 | ) | (15,831 | ) | |||||||||
| Loan collateral in process of foreclosure – December 31, 2024 | $ | 1,992 | $ | 1,627 | $ | 6,313 | $ | 9,932 |
(1)
Collateral valuation adjustments for recreation loans are generally the result of the liquidation of collateral through a repossession process. Due to the short-term nature of the liquidation process, collateral valuation adjustments on recreation loans are recorded as charge-offs to the allowance for credit losses on loans as this is an adjustment to the initial estimate on the fair value, less estimated costs to sell that was initially estimated in the preliminary charge off and amount transferred to collateral in process of foreclosure.
| Year Ended December 31, 2023 (Dollars in thousands) | Recreation | Commercial | Taxi Medallion | Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2022 | $ | 1,376 | $ | — | $ | 20,443 | $ | 21,819 | ||||||||
| Transfer from loans, net | 18,875 | — | 2,306 | 21,181 | ||||||||||||
| Sales | (7,890 | ) | — | (700 | ) | (8,590 | ) | |||||||||
| Cash payments received | (730 | ) | — | (11,311 | ) | (12,041 | ) | |||||||||
| Collateral valuation adjustments (1) | (9,852 | ) | — | (745 | ) | (10,597 | ) | |||||||||
| Loan collateral in process of foreclosure – December 31, 2023 | $ | 1,779 | $ | — | $ | 9,993 | $ | 11,772 |
(1)
Collateral valuation adjustments for recreation loans are generally the result of the liquidation of collateral through a repossession process. Due to the short-term nature of the liquidation process, collateral valuation adjustments on recreation loans are recorded as charge-offs to the allowance for credit losses on loans as this is an adjustment to the initial estimate on the fair value, less estimated costs to sell that was initially estimated in the preliminary charge off and amount transferred to collateral in process of foreclosure.
42
SEGMENT RESULTS
We manage our financial results under four operating segments; recreation lending, home improvement lending, commercial lending, and taxi medallion lending. We also show results for a non-operating segment, corporate and other investments.
Recreation Lending
Recreation lending is a return-oriented business focused on originating prime and non-prime recreation loans which is a significant source of income for us, accounting for 67%, 67%, and 71% of our interest income for the years ended December 31, 2024, 2023, and 2022.
We maintain relationships with approximately 3,300 dealers and financial service providers, or FSPs, not all of which are active at any one time. FSPs are entities that provide finance and insurance, or F&I, services to small dealers that do not have the desire or ability to provide F&I services themselves. The ability of FSPs to aggregate the financing and relationship management for many small dealers makes them valuable. We receive approximately half of our loan volume from dealers and the other half from FSPs. Our top ten dealer and FSP relationships were responsible for 38% of recreation lending’s new loan originations for the year ended December 31, 2024. The percentage of new loan originations by the top ten dealer and FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
The recreation loan portfolio consists of thousands of geographically distributed loans with an average loan size of approximately $20,000 as of December 31, 2024. The loans are fixed rate with an average term at origination of 14 years. The weighted average maturity of our loans outstanding as of December 31, 2024 is 11 years.
The loans are secured primarily by RVs, boats, collector cars, and trailers, with RV loans making up 55% of the portfolio, boat loans making up 20%, and collector cars making up 11% of the portfolio as of December 31, 2024, compared to 54%, 19%, and 10% as of December 31, 2023. Recreation loans are made to borrowers residing nationwide, with the highest concentrations in Texas and Florida, at 16% and 10% of loans outstanding with no other states at or above 10%. As of December 31, 2024, 2023, and 2022, the weighted average FICO, measured at origination, scores of all recreation loans outstanding were 685 (683 exclusive of loans held for sale), 683, and 671. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2024, 2023, and 2022 were 685, 686, and 676.
During the year ended December 31, 2024, the recreation portfolio grew 15% from $1.3 billion to $1.5 billion, with the average interest rate increasing 28 basis points to 15.07% from a year ago. Additionally, during the year ended December 31, 2024, the allowance for credit losses increased 24% from December 31, 2023, with the increase reflecting the 15% growth in the portfolio we experienced as well as rising loss rates and various economic factors.
During the year ended December 31, 2024, we originated $526.6 million recreation loans, an increase of $79.6 million compared to the $447.0 million originated in 2023. Originations increased despite more restrictive underwriting standards and management's efforts to mitigate concentration risks. The following table presents quarterly originations for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| First Quarter | $ | 105,765 | $ | 101,681 | $ | 114,406 | |||||
| Second Quarter | 209,563 | 190,007 | 170,207 | ||||||||
| Third Quarter | 139,105 | 92,603 | 149,151 | ||||||||
| Fourth Quarter | 72,201 | 62,748 | 79,298 | ||||||||
| Year Ended | $ | 526,634 | $ | 447,039 | $ | 513,062 |
As of December 31, 2024, 37% of the recreation loan portfolio were non-prime receivables with obligors who do not qualify for conventional consumer finance products as a result of, among other things, adverse credit history. The following table presents non-prime originations in comparison to total originations for the years ended December 31, 2024, 2023, and 2022.
| (Dollars in thousands) | Total Originations | Non-prime Originations | Non-prime Originations (%) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | $ | 526,634 | $ | 185,334 | 35 | % | ||||||
| 2023 | $ | 447,039 | $ | 152,045 | 34 | % | ||||||
| 2022 | $ | 513,062 | $ | 180,697 | 35 | % |
43
The following table presents selected financial data and ratios as of and for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 194,131 | $ | 167,765 | $ | 139,145 | ||||||
| Total interest expense | 46,123 | 31,436 | 17,932 | |||||||||
| Net interest income | 148,008 | 136,329 | 121,213 | |||||||||
| Provision for credit losses | 67,995 | 44,592 | 22,802 | |||||||||
| Net interest income after credit loss provision | 80,013 | 91,737 | 98,411 | |||||||||
| Other income | 756 | 376 | — | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (12,644 | ) | (11,734 | ) | (9,969 | ) | ||||||
| Loan servicing fees and collection costs | (12,038 | ) | (10,714 | ) | (9,403 | ) | ||||||
| Other costs | (8,446 | ) | (10,153 | ) | (11,091 | ) | ||||||
| Net income before taxes | 47,641 | 59,512 | 67,948 | |||||||||
| Income tax provision | (15,181 | ) | (17,231 | ) | (17,989 | ) | ||||||
| Net income after taxes | $ | 32,460 | $ | 42,281 | $ | 49,959 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loan, gross (1) | $ | 1,543,243 | $ | 1,336,222 | $ | 1,183,512 | ||||||
| Allowance for credit losses | 71,102 | 57,532 | 41,966 | |||||||||
| Total loans, net | 1,472,141 | 1,278,690 | 1,141,546 | |||||||||
| Total assets | 1,494,445 | 1,297,870 | 1,154,680 | |||||||||
| Total segment borrowings | 1,239,592 | 1,062,584 | 936,789 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 2.29 | % | 3.36 | % | 4.38 | % | ||||||
| Return on average equity | 15.11 | 21.24 | 26.66 | |||||||||
| Interest yield | 13.30 | 13.07 | 12.82 | |||||||||
| Net interest margin, gross | 10.14 | 10.62 | 11.17 | |||||||||
| Net interest margin, net of allowance | 10.58 | 11.09 | 11.57 | |||||||||
| Reserve coverage (2) | 5.00 | 4.31 | 3.55 | |||||||||
| Delinquency status (3) | 0.67 | 0.70 | 0.64 | |||||||||
| Charge-off ratio (4) | 3.72 | 3.04 | 1.22 |
(1)
Inclusive of both loans held for investment and loans held for sale.
(2)
Allowance for credit losses as a percent of loans held for investment and excludes loans held for sale.
(3)
Loans 90 days or more past due as a percent of total loans.
(4)
Net charge-offs as a percent of annual average gross loans.
Home Improvement Lending
The home improvement lending segment works with contractors and financial service providers to finance home improvements and is concentrated in roofs, swimming pools, and windows at 36%, 27%, and 13% of total loans outstanding as of December 31, 2024, as compared to 41%, 20%, and 13% as of December 31, 2023, with no other collateral types at or above 10%. Home improvement loans are made to borrowers residing nationwide, with the highest concentrations in Florida and Texas at 12% and 11% of loans outstanding December 31, 2024, with no other states at or above 10%. As of December 31, 2024, 2023, and 2022, the weighted average FICO scores, measured at origination, of our home improvement loans outstanding were 767, 764, and 753. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2024, 2023, and 2022 were 781, 771, and 758.
A large proportion of our home improvement-financed sales are facilitated by contractor salespeople with limited financing backgrounds rather than by contractor employees who provide F&I services. The result is contractor demand for financing services that facilitate an in-home transaction (e.g., digital tools, including mobile applications for phone or tablet, support for E-SIGN compliant electronic signatures, and extended operating hours), and additional resources for the salesperson throughout the financing process. We currently maintain relationships with approximately 900 contractors and FSPs. Our top ten contractors and FSP relationships were responsible for 48% of home improvement lending’s new loan originations for the years ended December 31, 2024 and 2023. The percentage of new loan originations by the top ten contractor and FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
The home improvement loan portfolio consists of thousands of geographically distributed loans with an average loan size of approximately $20,000 as of December 31, 2024. The loans are fixed rate with an average term at origination of 15 years. The weighted average maturity of our loans outstanding as of December 31, 2024 is 13 years.
44
During the year ended December 31, 2024, the home improvement portfolio grew 9% from $760.6 million to $827.2 million, with the allowance for credit losses increasing 10% from a year ago reflecting the growth in our portfolio, offset by improvement in credit performance and various other economic factors. The average interest rate charged on our loans increased 30 basis points to 9.81% from the prior year.
During the year ended December 31, 2024, we originated $298.6 million home improvement loans, compared to $357.4 million in the prior year. The decrease was driven in part by ongoing restrictive underwriting standards and management's continued efforts to mitigate concentration risks. The following table presents quarterly originations for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | ||||||||
| First Quarter | $ | 51,576 | $ | 94,981 | $ | 89,820 | |||||
| Second Quarter | 67,990 | 117,035 | 105,172 | ||||||||
| Third Quarter | 96,545 | 79,333 | 100,451 | ||||||||
| Fourth Quarter | 82,531 | 66,045 | 97,100 | ||||||||
| Year Ended | $ | 298,642 | $ | 357,394 | $ | 392,543 |
As of December 31, 2024, less than 1% of the home improvement loan portfolio were non-prime receivables with obligors who do not qualify for conventional consumer finance products as a result of, among other things, adverse credit history. The following table presents non-prime originations in comparison to total originations for the years ended December 31, 2024, 2023, and 2022.
| (Dollars in thousands) | Total Originations | Non-prime Originations | Non-prime Originations (%) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | $ | 298,642 | $ | 586 | * | |||||||
| 2023 | $ | 357,394 | $ | 3,094 | 1 | % | ||||||
| 2022 | $ | 392,543 | $ | 5,068 | 1 | % |
(*) Less than 1%.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 74,036 | $ | 62,703 | $ | 44,703 | ||||||
| Total interest expense | 26,277 | 18,137 | 7,697 | |||||||||
| Net interest income | 47,759 | 44,566 | 37,006 | |||||||||
| Provision for credit losses | 13,458 | 17,583 | 7,616 | |||||||||
| Net interest income after credit loss provision | 34,301 | 26,983 | 29,390 | |||||||||
| Other income | 11 | 6 | 14 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (8,031 | ) | (8,226 | ) | (6,443 | ) | ||||||
| Loan servicing fees and collection costs | (3,263 | ) | (3,024 | ) | (2,413 | ) | ||||||
| Other costs | (4,292 | ) | (5,502 | ) | (4,658 | ) | ||||||
| Net income before taxes | 18,726 | 10,237 | 15,890 | |||||||||
| Income tax provision | (5,967 | ) | (2,964 | ) | (4,207 | ) | ||||||
| Net income after taxes | $ | 12,759 | $ | 7,273 | $ | 11,683 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 827,211 | $ | 760,621 | $ | 626,399 | ||||||
| Allowance for credit losses | 20,536 | 21,019 | 11,340 | |||||||||
| Total loans, net | 806,675 | 739,602 | 615,059 | |||||||||
| Total assets | 811,442 | 744,904 | 618,923 | |||||||||
| Total segment borrowings | 673,064 | 609,863 | 502,131 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 1.66 | % | 1.04 | % | 1.95 | % | ||||||
| Return on average equity | 10.76 | 6.60 | 12.08 | |||||||||
| Interest yield | 9.45 | 8.86 | 8.49 | |||||||||
| Net interest margin, gross | 6.09 | 6.29 | 7.03 | |||||||||
| Net interest margin, net of allowance | 6.24 | 6.45 | 7.16 | |||||||||
| Reserve coverage (1) | 2.48 | 2.76 | 1.81 | |||||||||
| Delinquency status (2) | 0.17 | 0.20 | 0.09 | |||||||||
| Charge-off ratio (3) | 1.78 | 1.33 | 0.69 |
(1)
Allowance for credit losses as a percent of gross loans.
(2)
Loans 90 days or more past due as a percent of total loans.
(3)
Net charge-offs as a percent of annual average gross loans.
45
Commercial Lending
We originate both senior and subordinated loans nationwide to businesses in a variety of industries, with California, Wisconsin, and Texas having 28%, 10%, and 10% of the segment portfolio, and no other states having a concentration at or above 10%. These mezzanine loans are primarily secured by a second position on all assets of the businesses and generally range in amount from $2.5 million to $6.0 million at origination, and typically include an equity component as part of the financing. These equity components, although a small portion of the overall financing, have the potential to generate significant yield enhancement when the underlying portfolio company enters a capital transaction. During the year ended December 31, 2024, net gains of $6.9 million were recognized with respect to these equity investments. The commercial lending business has concentrations in manufacturing, construction, and wholesale trade that make up 57%, 12%, and 12% of total loans outstanding as of December 31, 2024, as compared to 53%, 13%, and 11% as of December 31, 2023. During the year ended December 31, 2024, we originated $14.3 million of loans, compared to $34.9 million in originations in 2023. As of December 31, 2024, commercial loans totaled $111.3 million.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2024, 2023, and 2022. The commercial segment encompasses the mezzanine lending business, and the other legacy commercial loans (immaterial to total) have been allocated to corporate and other investments.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 14,007 | $ | 12,719 | $ | 9,348 | ||||||
| Total interest expense | 4,294 | 3,597 | 3,040 | |||||||||
| Net interest income | 9,713 | 9,122 | 6,308 | |||||||||
| Provision for credit losses | 1,093 | 1,988 | 5,963 | |||||||||
| Net interest income after credit loss provision | 8,620 | 7,134 | 345 | |||||||||
| Other income: | ||||||||||||
| Gains on equity investments, net | 6,917 | 5,178 | 2,779 | |||||||||
| Other income | 943 | 793 | 527 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (3,564 | ) | (3,079 | ) | (2,843 | ) | ||||||
| Other costs | (1,428 | ) | (468 | ) | (2,067 | ) | ||||||
| Net income (loss) before taxes | 11,488 | 9,558 | (1,259 | ) | ||||||||
| Income tax (provision) benefit | (3,661 | ) | (2,767 | ) | 333 | |||||||
| Net income (loss) after taxes | $ | 7,827 | $ | 6,791 | $ | (926 | ) | |||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 111,273 | $ | 114,827 | $ | 92,899 | ||||||
| Allowance for credit losses | 5,190 | 4,148 | 1,049 | |||||||||
| Total loans, net | 106,083 | 110,679 | 91,850 | |||||||||
| Total assets | 106,258 | 110,850 | 101,447 | |||||||||
| Total segment borrowings | 88,137 | 90,754 | 82,304 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 7.38 | % | 6.65 | % | (0.91 | )% | ||||||
| Return on average equity | 47.93 | 41.51 | (5.50 | ) | ||||||||
| Interest yield | 12.71 | 12.80 | 10.63 | |||||||||
| Net interest margin, gross | 8.81 | 9.18 | 7.17 | |||||||||
| Net interest margin, net of allowance | 9.18 | 9.45 | 7.28 | |||||||||
| Reserve coverage (1) | 4.66 | 3.61 | 1.13 | |||||||||
| Delinquency status (2) | 14.66 | 5.40 | 0.08 | |||||||||
| Charge-off ratio (3) | 0.04 | 1.02 | 6.86 |
(1)
Allowance for credit losses as a percent of gross loans.
(2)
Loans 90 days or more past due as a percent of total loans.
(3)
Net charge-offs as a percent of annual average gross loans.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||
| Geographic Concentrations (Dollars in thousands) | Gross Commercial Loans | % of Market | Gross Commercial Loans | % of Market | ||||||||||||
| California | $ | 31,049 | 28 | % | $ | 31,225 | 27 | % | ||||||||
| Texas | 10,676 | 10 | 10,725 | 9 | ||||||||||||
| Wisconsin | 10,662 | 10 | 11,393 | 10 | ||||||||||||
| Illinois | 7,081 | 6 | 8,474 | 7 | ||||||||||||
| Minnesota | 5,337 | 5 | 13,879 | 12 | ||||||||||||
| Other (1) | 46,468 | 41 | 39,131 | 35 | ||||||||||||
| Total | $ | 111,273 | 100 | % | $ | 114,827 | 100 | % |
(1)
Includes 11 other states, which were all under 10% as of December 31, 2024 and 13 other states, which were all under 10% as of December 31, 2023.
46
Taxi Medallion Lending
The taxi medallion lending segment operates in the New York City metropolitan area. During the year ended December 31, 2024, we continued to utilize a taxi medallion value of $79,500 in the New York City and Newark markets with all other markets being valued at $0 at the end of the year, despite fluctuating transfer prices that have exceeded that value. We continued to not recognize interest income with all loans being placed on nonaccrual as of the third quarter 2020 (except for settled loans with interest being paid in excess of the loan balance), and by transferring underperforming loans from the portfolio to loan collateral in process of foreclosure with charge-offs to collateral value, once loans become more than 120 days past due.
During the year ended December 31, 2024, we collected $12.1 million related to taxi medallion assets, which resulted in net recoveries and gains of $6.9 million and collected $45.2 million related to taxi medallion assets in the prior year, which resulted in net recoveries and gains of $29.6 million. The amount of cash collected as well as recoveries recorded vary greatly from period to period due to a wide variety of circumstances surrounding each of the underlying assets, and while we continue to focus on collection and recovery efforts, future collections will be less than in the prior year.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 659 | $ | 1,596 | $ | 632 | ||||||
| Total interest expense | 102 | 72 | 508 | |||||||||
| Net interest income | 557 | 1,524 | 124 | |||||||||
| Benefit for credit losses | (6,035 | ) | (26,318 | ) | (6,474 | ) | ||||||
| Net interest income after credit loss benefit | 6,592 | 27,842 | 6,598 | |||||||||
| Other income | 910 | 3,358 | 4,341 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (2,947 | ) | (4,849 | ) | (4,308 | ) | ||||||
| Loan servicing fees and collection costs | (724 | ) | (1,006 | ) | (1,315 | ) | ||||||
| Other costs | (902 | ) | (1,401 | ) | (4,897 | ) | ||||||
| Net income (loss) before taxes | 2,929 | 23,944 | 419 | |||||||||
| Income tax provision | (933 | ) | (6,933 | ) | (111 | ) | ||||||
| Net income after taxes | $ | 1,996 | $ | 17,011 | $ | 308 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 1,909 | $ | 3,663 | $ | 13,571 | ||||||
| Allowance for credit losses | 540 | 1,536 | 9,490 | |||||||||
| Total loans, net | 1,369 | 2,127 | 4,081 | |||||||||
| Total assets | 6,573 | 12,247 | 25,496 | |||||||||
| Total segment borrowings | 5,452 | 10,027 | 20,685 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 24.25 | % | 91.25 | % | 1.18 | % | ||||||
| Return on average equity | 151.76 | 574.86 | 6.97 | |||||||||
| Interest yield | 23.39 | 26.94 | 4.58 | |||||||||
| Net interest margin, gross | 16.99 | 25.73 | 0.90 | |||||||||
| Net interest margin, net of allowance | 28.15 | 61.60 | 2.76 | |||||||||
| Reserve coverage (1) | 28.29 | 41.93 | 69.93 | |||||||||
| Delinquency status (2) | — | — | 6.52 | |||||||||
| Charge-off (recovery) ratio (3) | (153.72 | ) | (309.96 | ) | (47.51 | ) |
(1)
Allowance for credit losses as a percent of gross loans.
(2)
Loans 90 days or more past due as a percent of total loans.
(3)
Net recoveries as a percent of annual average gross loans.
47
Corporate and Other Investments
This non-operating segment relates to our equity and investment securities as well as our legacy commercial business, and other assets, liabilities, revenues, and expenses, which are not specifically allocated to the operating segments. Additionally, we historically and continue to account for goodwill in this non-operating segment. All goodwill relates to the Bank, specifically the recreation and home improvement segments. Commencing with the 2020 second quarter, the Bank began issuing loans related to the new strategic partnership business, which is included within this segment. The associated activities of the strategic partnership business are currently limited to originating loans or other receivables facilitated by our strategic partners and selling those loans or receivables to our strategic partners or other third parties, without recourse, within a specified time after origination, such as three business days. Strategic partnership loans were $7.4 million and $0.6 million in net loans as of December 31, 2024 and December 31, 2023, with originations of $203.6 million and $118.3 million during the years ended December 31, 2024 and December 31, 2023.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2024, 2023, and 2022.
| (Dollars in thousands) | Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 7,869 | $ | 6,257 | $ | 2,793 | ||||||
| Total interest expense | 11,371 | 9,704 | 7,008 | |||||||||
| Net interest expense | (3,502 | ) | (3,447 | ) | (4,215 | ) | ||||||
| Provision (benefit) for credit losses | (9 | ) | (35 | ) | 152 | |||||||
| Net interest income after credit loss provision (benefit) | (3,493 | ) | (3,412 | ) | (4,367 | ) | ||||||
| Other income | 1,793 | 1,609 | 1,865 | |||||||||
| Operating expenses: | ||||||||||||
| Salaries | (11,158 | ) | (9,674 | ) | (7,567 | ) | ||||||
| Loan servicing fees and collection costs | (1,126 | ) | (799 | ) | (554 | ) | ||||||
| Other costs | (3,864 | ) | (4,939 | ) | (4,525 | ) | ||||||
| Net loss before taxes | (17,848 | ) | (17,215 | ) | (15,148 | ) | ||||||
| Income tax benefit | 4,731 | 4,985 | 4,011 | |||||||||
| Net loss after taxes | $ | (13,117 | ) | $ | (12,230 | ) | $ | (11,137 | ) | |||
| Balance Sheet Data | ||||||||||||
| Total loans, net | 7,386 | 553 | 572 | |||||||||
| Total assets | 449,888 | 421,956 | 359,333 | |||||||||
| Total segment borrowings | 373,168 | 345,462 | 291,526 |
Summary Consolidated Financial Ratios
The following table presents selected financial data and ratios as of and for the years ended December 31, 2024, 2023, and 2022.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||||
| Return on average assets | 1.54 | % | 2.51 | % | 2.40 | % | ||||||
| Return on average stockholder's equity | 10.12 | 17.33 | 14.92 | |||||||||
| Return on average equity | 9.89 | 15.79 | 13.74 | |||||||||
| Net interest margin, gross | 8.05 | 8.38 | 8.73 | |||||||||
| Equity to assets (1) | 15.30 | 15.91 | 16.40 | |||||||||
| Debt to equity (2) | 5.4x | 5.1x | 4.9x | |||||||||
| Net loans to assets | 83 | % | 82 | % | 82 | % | ||||||
| Net charge-offs | 63,369 | 31,132 | 16,380 | |||||||||
| Net charge-offs as a % of average loans receivable (3) | 2.69 | % | 1.48 | % | 0.99 | % | ||||||
| Reserve coverage (4) | 4.12 | 3.80 | 3.33 |
(1)
Includes $68.8 million, related to non-controlling interests in consolidated subsidiaries as of December 31, 2024, 2023, and 2022.
(2)
Excludes deferred financing costs of $8.2 million, $8.5 million, and $7.0 million as of December 31, 2024, 2023, and 2022.
(3)
Net charge-offs as a percent of annual average gross loans.
(4)
Allowance for credit losses as a percentage of loans held for investment. Loans held for sale are carried at the lesser of amortized cost or fair value, do not have an allowance for credit losses, and are excluded from this calculation.
48
CONSOLIDATED RESULTS OF OPERATIONS
For the Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023
Net income attributable to shareholders was $35.9 million, or $1.52 per share, for the year ended December 31, 2024, compared to $55.1 million, or $2.37 per share, for the year ended December 31, 2023.
Total interest income was $290.7 million for the year ended December 31, 2024, compared to $251.0 million for the year ended December 31, 2023. The increase in interest income reflects continued growth in the recreation and home improvement lending segments, as well as increased rates charged on new loan originations in comparison to the prior year. As of December 31, 2024, the weighted average rate of our recreation, home improvement, and commercial loans were 15.07%, 9.81%, and 12.97% compared to 14.79%, 9.51%, and 12.87% as of December 31, 2023. The yield on interest earning assets was 11.56% for the year ended December 31, 2024, compared to 11.19% for the year ended December 31, 2023, reflecting new originations being priced at higher rates than those rates charged on originations in prior years, given the current interest rate environment. Average interest earning assets were $2.5 billion for the year ended December 31, 2024, an increase from $2.2 billion for the year ended December 31, 2023. In 2024, loan originations were $1.0 billion, up from $960.1 million in 2023, with $526.6 million and $298.6 million of the 2024 originations attributable to recreation and home improvement loans, respectively. Strategic partnership loan originations were $203.6 million in the 2024 year, up 72% from $118.3 million in the 2023 year, reflecting continued efforts to grow our strategic partnership business.
Loans before allowance for credit losses were $2.5 billion as of December 31, 2024, comprised of recreation ($1.5 billion), home improvement ($0.8 billion), commercial ($111.3 million), strategic partnership ($7.4 million) loans, and taxi medallion ($1.9 million). We had an allowance for credit losses as of December 31, 2024 of $97.4 million, which was attributable to the recreation (73%), home improvement (21%), commercial (5%), and taxi medallion (1%) loan portfolios. As of December 31, 2023, loans before allowance for credit losses were $2.2 billion, comprised of recreation ($1.3 billion), home improvement ($0.8 billion), commercial ($114.8 million), taxi medallion ($3.7 million), and strategic partnership ($0.6 million) loans. We had an allowance for credit losses as of December 31, 2023 of $84.2 million, which was attributable to recreation (68%), home improvement (25%), and taxi medallion (2%) loans.
Total loans increased $275.1 million, or 12%, to $2.5 billion as of December 31, 2024 from $2.2 billion as of December 31, 2023 as a result of more than $1.0 billion of loan originations during the year, with $526.6 million of recreation loan originations and $298.6 million of home improvement originations. The allowance for credit losses was $76.5 million for the year ended December 31, 2024 compared to $37.8 million for the year ended December 31, 2023. The current year allowance, related to loans held for investment, included net charge-offs of $63.4 million, of which $54.4 million and $13.9 million related to recreation and home improvement lending. This compares to net-charge offs of $31.1 million, of which $39.1 million and $9.4 million related to recreation and home improvement lending, for the year ended December 31, 2023. Additionally, the 2024 allowance included net recoveries of taxi medallion loans of $5.0 million compared to $18.4 million for the year ended December 31, 2023. Charge-offs in both the recreation and home improvement loan portfolios continued to trend higher in 2024, a reflection of the broader economy. For the year 2024, net charge offs were 3.72% and 1.78% of recreation loans and 1.78% of home improvement loans as compared to 3.04% and 1.33% in the prior year. As of December 31, 2024, current loans (those less than 30 days past due) were 94% and 99% of the recreation and home improvement loan portfolios, compared to 95% and 99% as of December 31, 2023. Charge-off activity and loan delinquency are two of the more prominent indicators of future loss experience and thus have a significant impact on our determination of allowance for credit loss. As of December 31, 2024, the allowance for credit loss on loans held for investment was 5.00% and 2.48% for recreation and home improvement loans, compared to 4.31% and 2.76% a year ago. See Note 4 of the accompanying consolidated financial statements for additional information on loans and allowance for credit losses.
Interest expense was $88.2 million for the year ended December 31, 2024, compared to $62.9 million for the year ended December 31, 2023, reflecting both higher average borrowings and higher average borrowing costs during the year. The average cost of borrowed funds was 3.93% for the year ended December 31, 2024, compared to 3.16% for the year ended December 31, 2023. The average cost of the certificates of deposit was 3.54% during the current year, 83 basis points higher than the 2.71% average cost in the prior year, reflecting a higher rate on newly issued deposits when compared to the maturing deposits which were issued at lower rates in previous years. As we replace upcoming deposit maturities with new issues, we expect our average cost of funds to further increase. During the year ended December 31, 2024, we issued deposits for three-month certificates at rates as high as 4.89% for both 36 month and 60 month certificates, with the most recent 36 month and 60 month issuances at the end of 2024 at rates of 4.19%. and 4.13%. In addition, we expect our interest expense related to SBA borrowings to increase as newly issued SBA debentures carry a higher rate when compared to some of our previously issued debentures. Average debt outstanding was $2.2 billion for the year ended December 31, 2024, up from $2.0 billion for the year ended December 31, 2023, as we issued additional certificates of deposit to fund our loan growth. See page 38 for tables that show average balances and cost of funds for our funding sources.
49
Net interest income was $202.5 million for the year ended December 31, 2024, compared to $188.1 million for the year ended December 31, 2023. Net interest margin, excluding the impact of allowance for credit loss, was 8.05% for the year ended December 31, 2024, compared to 8.38%, for the year ended December 31, 2023, reflecting the above, particularly the rising cost of borrowings experienced over the prior year, offset to an extent by higher yields on loans compared to the prior year. With the rates we charge on outstanding loans being fixed, and our cost of funds increasing, our net interest margin has tightened over the prior year as we can only increase our yield through higher rates charged on new originations. We expect this trend of tightening margins to continue to some degree as our cost of funds, particularly on deposits, continues to increase, with the current average rate on deposits of 3.71% being lower than our new issuance costs.
Net other income, which is comprised primarily of net gains related to equity investments, net gains associated with the disposition of taxi medallion assets, prepayment fees, servicing fee income, and late charges, was $11.3 million for both the years ended December 31, 2024 and 2023. Net gains on equity investments were $6.9 million in 2024 and $5.2 million in 2023 and include the realization of two portfolio companies in the current year.
Operating expenses were $74.4 million for the year ended December 31, 2024, up from $75.6 million for the year ended December 31, 2023. Salaries and benefits were $38.3 million for the year ended December 31, 2024, up from $37.6 million for the year ended December 31, 2023, with the increase attributable to a higher head count, annual cost of living increases, and higher long-term performance based equity compensation. Professional fees were a net benefit of $1.4 million for the year ended December 31, 2024, compared to at a cost of $5.9 million for the year ended December 31, 2023. This reflects the recognition of a $5.5 million benefit tied to insurance coverage of legal and professional costs associated with the SEC litigation. In addition, we recorded a charge of $3.0 million for a penalty pursuant to an agreement in principle reached to settle this matter, which remains subject to the approval of the Commissioners of the SEC and the court.
For the Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022
For a comparison of the Company’s results of operations for the year ended December 31, 2023 to the year ended December 31, 2022, see Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, which was filed with the Securities and Exchange Commission on March 9, 2024.
ASSET/LIABILITY MANAGEMENT
Interest Rate Sensitivity
We, like other financial institutions, are subject to interest rate risk to the extent that our interest-earning assets (consisting of consumer, commercial, and taxi medallion loans, and investment securities) reprice on a different basis over time in comparison to our interest-bearing liabilities (consisting primarily of bank certificates of deposit, SBA debentures and borrowings, historically credit facilities, and borrowings from banks and other lenders).
Having interest-bearing liabilities that mature or reprice more frequently on average than assets may be beneficial in times of declining interest rates, although such an asset/liability structure may result in declining net earnings during periods of rising interest rates. Abrupt increases in market rates of interest may have an adverse impact on our earnings until we are able to originate new loans at the higher prevailing interest rates. Conversely, having interest-earning assets that mature or reprice more frequently on average than liabilities may be beneficial in times of rising interest rates, although this asset/liability structure may result in declining net earnings during periods of falling interest rates. This mismatch between maturities and interest rate sensitivities of our interest-earning assets and interest-bearing liabilities results in interest rate risk.
The effect of changes in interest rates is mitigated by regular turnover of the portfolios. We believe that the average life of our loan portfolios varies to some extent as a function of changes in interest rates. Borrowers are more likely to exercise prepayment rights in a decreasing interest rate environment because the interest rate payable on the borrower’s loan is high relative to prevailing interest rates. Conversely, borrowers are less likely to prepay in a rising interest rate environment. However, borrowers may prepay for a variety of other reasons, such as to monetize increases in the underlying collateral values. In addition, we manage our exposure to increases in market rates of interest by incurring fixed-rate indebtedness, such as ten year subordinated SBA debentures, and by setting repricing intervals on certificates of deposit, for terms of up to five years.
A relative measure of interest rate risk can be derived from our interest rate sensitivity gap. The interest rate sensitivity gap represents the difference between interest-earning assets and interest-bearing liabilities, which mature and/or reprice within specified intervals of time. The gap is considered to be positive when repriceable assets exceed repriceable liabilities, and negative when repriceable liabilities exceed repriceable assets. A relative measure of interest rate sensitivity is provided by the cumulative difference between interest sensitive assets and interest sensitive liabilities for a given time interval expressed as a percentage of total assets.
50
The following table presents our interest rate sensitivity gap at December 31, 2024. The principal amounts of interest earning assets are assigned to the time frames in which such principal amounts are contractually obligated to be repriced. We do not reflect any prepayment assumptions in preparing the analysis, despite historical average life experience being significantly shorter than contractual terms.
| December 31, 2024 Cumulative Gap (1) | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than 1 Year | More Than 1 and Less Than 2 Years | More Than 2 and Less Than 3 Years | More Than 3 and Less Than 4 Years | More Than 4 and Less Than 5 Years | More Than 5 and Less Than 6 Years | Thereafter | Total | |||||||||||||||||||||||
| Earning assets | |||||||||||||||||||||||||||||||
| Fixed-rate | $ | 144,823 | $ | 28,554 | $ | 65,053 | $ | 70,523 | $ | 83,595 | $ | 70,299 | $ | 1,980,878 | $ | 2,443,725 | |||||||||||||||
| Adjustable rate | 474 | 156 | — | 22 | — | — | — | 652 | |||||||||||||||||||||||
| Investment securities | 40,392 | 2,874 | 5,535 | 2,336 | 5,828 | 3,466 | 40,228 | 100,659 | |||||||||||||||||||||||
| Cash | 169,572 | — | — | — | — | — | — | 169,572 | |||||||||||||||||||||||
| Total earning assets | $ | 355,261 | $ | 31,584 | $ | 70,588 | $ | 72,881 | $ | 89,423 | $ | 73,765 | $ | 2,021,106 | $ | 2,714,608 | |||||||||||||||
| Interest bearing liabilities | |||||||||||||||||||||||||||||||
| Deposits | $ | 891,078 | $ | 443,147 | $ | 441,555 | $ | 146,847 | $ | 169,036 | $ | — | $ | — | $ | 2,091,663 | |||||||||||||||
| Privately placed notes | — | 31,250 | 53,750 | 39,000 | — | — | 22,500 | 146,500 | |||||||||||||||||||||||
| SBA debentures and borrowings | 14,000 | 14,000 | 2,000 | 1,250 | 1,250 | 3,000 | 34,750 | 70,250 | |||||||||||||||||||||||
| Trust preferred securities | — | — | — | — | — | — | 33,000 | 33,000 | |||||||||||||||||||||||
| Federal reserve and other borrowings | 35,000 | — | — | — | — | — | — | 35,000 | |||||||||||||||||||||||
| Total liabilities | $ | 940,078 | $ | 488,397 | $ | 497,305 | $ | 187,097 | $ | 170,286 | $ | 3,000 | $ | 90,250 | $ | 2,376,413 | |||||||||||||||
| Interest gap | $ | (584,817 | ) | $ | (456,813 | ) | $ | (426,717 | ) | $ | (114,216 | ) | $ | (80,863 | ) | $ | 70,765 | $ | 1,930,856 | $ | 338,195 | ||||||||||
| Cumulative interest gap | $ | (584,817 | ) | $ | (456,813 | ) | $ | (426,717 | ) | $ | (114,216 | ) | $ | (80,863 | ) | $ | 70,765 | $ | 1,930,856 | $ | — | ||||||||||
| December 31, 2023 (2) | $ | (498,772 | ) | $ | (1,015,143 | ) | $ | (1,335,301 | ) | $ | (1,474,758 | ) | $ | (1,578,162 | ) | $ | (1,494,411 | ) | $ | 281,971 | $ | — | |||||||||
| December 31, 2022 (2) | $ | (367,803 | ) | $ | (807,687 | ) | $ | (1,158,706 | ) | $ | (1,283,654 | ) | $ | (1,372,105 | ) | $ | (1,314,604 | ) | $ | 222,536 | $ | — |
(1)
The ratio of the cumulative one-year gap to total interest rate sensitive assets was (22%), (21%), and (18%) as of December 31, 2024, 2023, and 2022.
(2)
Excludes federal funds sold and investment securities.
Our interest rate sensitive assets were $2.7 billion and interest rate sensitive liabilities were $2.4 billion at December 31, 2024. The one-year cumulative interest rate gap was a negative $0.6 billion or 22% of interest rate sensitive assets. We actively monitor the level of exposure with the goal that movements in interest rates not adversely and unexpectedly negatively affect future earnings. We use net interest income sensitivity analysis as our primary metric to measure and manage the interest rate sensitivities of our loan and investment securities portfolios.
LIBOR terminated on June 30, 2023. We did not have any loans tied to LIBOR. Our trust preferred securities bore a variable rate of interest of 90 day LIBOR plus 2.13% until June 30, 2023. For these borrowings, the 90-day Secured Overnight Financing Rate, or SOFR, adjusted by a relevant spread adjustment of approximately 26 basis points has replaced the previous LIBOR-based rate.
Liquidity and Capital Resources
Our sources of liquidity include brokered certificates of deposit and other borrowings at the Bank, unfunded commitments to sell debentures to the SBA, loan amortization and prepayments, private and public issuances of debt securities, participations or sales of loans to third parties, issuances of preferred securities at our subsidiaries, and the disposition of our other assets.
In August 2024, we completed a private placement to certain institutional investors of $5.0 million aggregate principal amount of 8.625% unsecured senior notes due August 2039, with interest payable semiannually. We intend to use the net proceeds from the offering for general corporate purposes.
In June 2024, we amended the notes previously issued in a private placement to certain institutional investors in December 2023, increasing the principal amount from $12.5 million to $17.5 million, reducing the interest rate to 8.875% from 9.0%, and extending the maturity date from December 2033 to June 2039. We used, and intend to use, the net proceeds from the offering for general corporate purposes, which included the repayment of the remaining 8.25% notes that matured in March 2024 described below.
On February 28, 2024, Medallion Capital accepted a commitment from the SBA for $18.5 million in debenture financing with a ten-year term. Medallion Capital can draw funds under the commitment, in whole or in part, until September 30, 2028. In connection with the commitment, Medallion Capital paid the SBA a leverage fee of $0.2 million, with the remaining $0.4 million of the fee to be paid pro rata as Medallion Capital draws under the commitment.
In September 2023, we completed a private placement to certain institutional investors of $39.0 million aggregate principal amount of 9.25% unsecured senior notes due September 2028, with interest payable semiannually.
In April 2023, the Bank began to originate retail savings deposits through a third-party service provider and, as of December 31, 2024, the Bank had $6.0 million in retail savings deposit balances.
51
In March 2023, the Bank established a discount window line of credit at the Federal Reserve. As of December 31, 2024, the Bank had $225.2 million in home improvement loans pledged as collateral to the Federal Reserve. The current advance rate on the pledged securities is approximately 45% of book value, for a total of approximately $101.4 million in secured borrowing capacity, of which $35.0 million was utilized as of December 31, 2024.
The Bank has borrowing arrangements with several commercial banks. These agreements are accommodations that can be terminated at any time, for any reason and allow the Bank to borrow up to $75.0 million. As of December 31, 2024, there were no outstanding amounts with respect to these arrangements.
In February 2021, we completed a private placement to certain institutional investors of $25.0 million aggregate principal amount of 7.25% unsecured senior notes due February 2026, with interest payable semiannually. Follow-on offerings of these notes in March and April 2021 raised an additional $3.3 million and $3.0 million.
In December 2020, we completed a private placement to certain institutional investors of $33.6 million aggregate principal amount of 7.50% unsecured senior notes due December 2027, with interest payable semiannually. Follow-on offerings of these notes in February and March 2021 raised an additional $8.5 million. In April 2021, we raised an additional $11.7 million in a follow-on offering and repaid substantially all of our remaining bank borrowings.
In December 2019, the Bank closed an initial public offering of 1,840,000 shares of its Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series F, with a $46.0 million aggregate liquidation amount, yielding net proceeds of $42.5 million, which were recorded in the Bank’s shareholders’ equity. Dividends are payable quarterly from the date of issuance to, but excluding April 1, 2025, at a rate of 8% per annum, and from and including April 1, 2025, at a floating rate equal to a benchmark rate (which is based on the Secured Overnight Financing Rate, or SOFR, and is expected to be three-month Term SOFR) plus a spread of 6.46% per annum.
The net proceeds from the various private placements were used for general corporate purposes, including repayment of outstanding debt, including repayment of our 9.00% retail notes at maturity in April 2021 and to pay down other borrowings, including some borrowings at a discount, and to repurchase, repay, and cancel $36.0 million of our 8.25% notes which matured in March 2024.
The table below presents the components of our debt as of December 31, 2024, exclusive of deferred financing costs of $8.2 million. See Note 5 to the consolidated financial statements for details of the contractual terms of our borrowings.
| (Dollars in thousands) | Balance | Percentage | Rate (1) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deposits (2) | $ | 2,091,663 | 89 | % | 3.71 | % | ||||||
| Privately placed notes | 146,500 | 6 | 8.12 | |||||||||
| SBA debentures and borrowings | 70,250 | 3 | 3.53 | |||||||||
| Trust preferred securities | 33,000 | 1 | 6.83 | |||||||||
| Federal reserve and other borrowings | 35,000 | 1 | 4.50 | |||||||||
| Total outstanding debt | $ | 2,376,413 | 100 | % | 4.03 | % |
(1)
Weighted average contractual rate.
(2)
Balance excludes $3.0 million of strategic partner reserve deposits.
Our contractual obligations expire on or mature at various dates through September 2037. The following table presents our contractual obligations at December 31, 2024.
| Payments due by period | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less than 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | More than 5 years | Total (1) | ||||||||||||||||||||
| Borrowings | |||||||||||||||||||||||||||
| Deposits (2) | $ | 891,078 | $ | 443,147 | $ | 441,555 | $ | 146,847 | $ | 169,036 | $ | — | $ | 2,091,663 | |||||||||||||
| Privately placed notes | — | 31,250 | 53,750 | 39,000 | — | 22,500 | 146,500 | ||||||||||||||||||||
| SBA debentures and borrowings | 14,000 | 14,000 | 2,000 | 1,250 | 1,250 | 37,750 | 70,250 | ||||||||||||||||||||
| Trust preferred securities | — | — | — | — | — | 33,000 | 33,000 | ||||||||||||||||||||
| Federal reserve and other borrowings | 35,000 | — | — | — | — | — | 35,000 | ||||||||||||||||||||
| Total outstanding borrowings | 940,078 | 488,397 | 497,305 | 187,097 | 170,286 | 93,250 | 2,376,413 | ||||||||||||||||||||
| Operating lease obligations | 2,546 | 2,567 | 1,342 | 575 | 590 | 548 | 8,168 | ||||||||||||||||||||
| Total contractual obligations | $ | 942,624 | $ | 490,964 | $ | 498,647 | $ | 187,672 | $ | 170,876 | $ | 93,798 | $ | 2,384,581 |
(1)
Total debt is exclusive of deferred financing costs of $8.2 million.
(2)
Balance excludes $3.0 million of strategic partner reserve deposits.
Approximately $1.4 billion of our borrowings have maturity dates during the next two years, a majority of which are brokered certificates of deposits that have no right of voluntary withdrawal.
52
In addition, the illiquidity of portions of our loan portfolio and investments may adversely affect our ability to dispose of them at times when it may be advantageous for us to liquidate such portfolio or investments. In addition, if we were required to liquidate some or all of our portfolio, the proceeds of such liquidation may be significantly less than the current value of such investments. Because we borrow money to make loans and investments, our net operating income is dependent upon the difference between the rate at which we borrow funds and the rate at which we invest these funds. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our interest income. In periods of sharply rising interest rates, our cost of funds would increase, which would reduce our net interest income.
We use a combination of long-term and short-term borrowings and equity capital to finance our lending and investing activities. Our long-term fixed-rate investments are financed primarily with fixed-rate debt. We may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. We have analyzed the potential impact of changes in interest rates on net interest income. Assuming that the balance sheet were to remain constant and no actions were taken to alter the existing interest rate sensitivity a hypothetical immediate 1% increase in interest rates would result in an increase to net income as of December 31, 2024 by $2.2 million on an annualized basis, and the impact of such an immediate increase of 1% over a one year period would have been a reduction in net income by $2.7 million at December 31, 2024. Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size, and composition of the assets on the balance sheet, and other business developments that could affect net income from operations in a particular quarter or for the year taken as a whole. Accordingly, no assurances can be given that actual results would not differ materially from the potential outcome simulated by these estimates.
From time to time, we work with investment banking firms and other financial intermediaries to investigate the viability of several other financing options which include, among others, the sale or spinoff of certain assets or divisions, the development of a securitization conduit program, and other independent financing for certain subsidiaries or asset classes. These financing options would also provide additional sources of funds for both external expansion and continuation of internal growth.
The following table presents sources of available funds for us and each of our subsidiaries and amounts outstanding under trust preferred securities and borrowings and their respective end of period weighted average interest rates at December 31, 2024. See Note 5 to the consolidated financial statements for additional information about each borrowing.
| (Dollars in thousands) | Medallion Financial Corp. | Medallion Funding LLC | Medallion Capital, Inc. | Freshstart Venture Capital Corp. | Medallion Bank | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash, cash equivalents and federal funds sold | $ | 26,434 | $ | 275 | $ | 13,291 | (1) | $ | 3,478 | $ | 126,094 | $ | 169,572 | $ | 149,845 | ||||||||||||
| Trust preferred securities | 33,000 | 33,000 | 33,000 | ||||||||||||||||||||||||
| Average interest rate | 6.83 | % | 6.83 | % | 7.75 | % | |||||||||||||||||||||
| Maturity | 9/37 | 9/37 | 9/37 | ||||||||||||||||||||||||
| Privately placed notes | 146,500 | 146,500 | 139,500 | ||||||||||||||||||||||||
| Average interest rate | 8.12 | % | 8.12 | % | 8.08 | % | |||||||||||||||||||||
| Maturity | 2/26 - 8/39 | 2/26 - 8/39 | 3/24 - 12/33 | ||||||||||||||||||||||||
| SBA debentures & borrowings | |||||||||||||||||||||||||||
| Amounts available | 28,750 | 28,750 | 10,250 | ||||||||||||||||||||||||
| Amounts outstanding | 70,250 | 70,250 | 75,250 | ||||||||||||||||||||||||
| Average interest rate | 3.53 | % | 3.53 | % | 3.69 | % | |||||||||||||||||||||
| Maturity | 3/25 - 3/34 | 3/25- 3/34 | 3/24 - 3/34 | ||||||||||||||||||||||||
| Brokered certificates of deposit | 2,094,663 | (2) | 2,094,663 | 1,870,939 | |||||||||||||||||||||||
| Average interest rate | 3.71 | % | 3.71 | % | 3.07 | % | |||||||||||||||||||||
| Maturity | 1/25 - 12/29 | 1/25 - 12/29 | 1/24 - 12/28 | ||||||||||||||||||||||||
| Federal reserve and other borrowings | 35,000 | 35,000 | — | ||||||||||||||||||||||||
| Average interest rate | 4.50 | % | 4.50 | % | — | ||||||||||||||||||||||
| Maturity | N/A | N/A | — | ||||||||||||||||||||||||
| Total cash | $ | 26,434 | $ | 275 | $ | 13,291 | $ | 3,478 | $ | 126,094 | $ | 169,572 | $ | 149,845 | |||||||||||||
| Total debt outstanding | $ | 179,500 | $ | — | $ | 70,250 | $ | — | $ | 2,129,663 | $ | 2,379,413 | $ | 2,118,689 |
(1)
Cash resides in the applicable SBIC and is generally not available for corporate use.
(2)
Includes deposits of $3.0 million related to the strategic partnership business and $10.4 million related to listing services.
Loan amortization, prepayments, and sales also provide a source of funding for us. Prepayments on loans are influenced significantly by general interest rates, taxi medallion loan market values, economic conditions, and competition.
We also generate liquidity through deposits generated at the Bank, the offering of privately placed notes, through the issuance of SBA debentures, through our trust preferred securities, and through preferred securities at our subsidiaries and have utilized borrowing arrangements with other banks in the past, as well as from cash flow from operations. In addition, we may choose to participate out a greater portion of our loan portfolio to third parties. We regularly seek additional sources of liquidity; however, given current market conditions, there can be no assurance that we will be able to secure additional liquidity on terms favorable to us or at all. If that occurs, we may decline to underwrite lower yielding loans in order to conserve capital until credit conditions in the market become more favorable; or we may be required to dispose of assets when we would not otherwise do so, and at prices which may be below the net book value of such assets in order for us to repay indebtedness on a timely basis.
53
Recently Adopted Accounting Standards
On January 1, 2023, we adopted Accounting Standards Update 2016-13, "Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments", or ASC 326, which replaced the incurred loss methodology that delayed recognition until it was probable a loss had been incurred with a lifetime expected loss methodology using "reasonable and supportable" expectations about the future, referred to as the current expected credit loss, or CECL, methodology. For consumer loans, we use historical delinquency and actual loss rates modified by quantitative adjustments based on macroeconomic factors over a twelve-month reasonable and supportable forecast period. For commercial loans, we assess the historical impact that macroeconomic indicators have had on the loan portfolio, to determine an approximate allowance for credit loss. Unlike consumer loans, where loans may have similar performing characteristics, each commercial loan is unique. We evaluate each commercial loan for specific impairment with additional allowance for credit losses recognized as necessary. For taxi medallion loans, we maintain specific reserves adjusting the carrying amount of loans down to net collateral value. The allowance is evaluated on a quarterly basis by management based on the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrowers' ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation is inherently subjective, as it requires estimates, including those based on changes in economic conditions, that are susceptible to significant revision as more information becomes available. Credit losses are deducted from the allowance, and subsequent recoveries are added back to the allowance.
We adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and off-balance-sheet credit exposures. Results for reporting periods beginning after December 15, 2022 are presented under ASC 326. The transition to the CECL methodology on January 1, 2023 resulted in an increase of $13.7 million to our allowance for credit losses on loans, or ACL, and a net-of-tax cumulative-effect adjustment of $9.9 million to the beginning balance of retained earnings. The CECL methodology transition effects on the allowance for credit losses are shown in the following table:
| (Dollars in thousands) | December 31, 2022 Pre-Topic 326 Adoption | Effect of ASC 326 Adoption (Transition Amounts) | January 1, 2023 Post-ASC 326 Adoption | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||
| Loans: | |||||||||||
| Recreation | $ | 41,966 | $ | 10,037 | $ | 52,003 | |||||
| Home improvement | 11,340 | 1,518 | 12,858 | ||||||||
| Commercial | 1,049 | 2,157 | 3,206 | ||||||||
| Taxi medallion | 9,490 | — | 9,490 | ||||||||
| Strategic partnership | — | — | — | ||||||||
| Allowance for credit losses on loans | $ | 63,845 | $ | 13,712 | $ | 77,557 |
Prior to January 1, 2023, we used historical delinquency and actual loss rates with a three-year look-back period for taxi medallion loans and a one-year look-back period for recreation and home improvement loans and used historical loss experience and other projections for commercial loans. The allowance was evaluated on a quarterly basis by management based on the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrowers' ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation was inherently subjective, as it required estimates that were susceptible to significant revision as more information became available.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting, or Topic 280: Improvements to Reportable Segment Disclosures. The main objective of this update is to improve financial reporting disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision-useful financial analyses. Under ASU 2023-07, we are required to report significant segment income and expenses, by reportable segments, used by our chief operating decision maker. We adopted ASU 2023-07 effective December 31, 2024.
Recently Issued Accounting Standards
In December 2023, the FASB issued ASU 2023-09, Income Taxes, or Topic 740: Improvements to Income Tax Disclosures. The main objective of this update is to improve financial reporting disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision-useful financial analyses. The amendments in this update are effective for the annual periods beginning after December 15, 2024. We are assessing the impact of the update on the accompanying financial statements.
54
FY 2023 10-K MD&A
SEC filing source: 0000950170-24-027942.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OBJECTIVE
The information contained in this section should be read in conjunction with the consolidated financial statements and the accompanying notes thereto for the years ended December 31, 2023, 2022, and 2021. This section is intended to provide management's perspective of our financial condition and results of operations. In addition, this section contains forward-looking statements. These forward-looking statements are subject to the inherent uncertainties in predicting future results and conditions. Certain factors that could cause actual results and conditions to differ materially from those projected in these forward-looking statements are described in the Risk Factors section on page 19. Additionally, more information about our business activities can be found in “Business.”
COMPANY BACKGROUND
We are a specialty finance company whose focus and growth has been our consumer finance and commercial lending businesses operated by Medallion Bank, or the Bank, and Medallion Capital, Inc., or Medallion Capital. The Bank is a wholly-owned subsidiary that originates consumer loans for the purchase of recreational vehicles, boats, and home improvements, and provides loan origination and other services to fintech partners. Medallion Capital is a wholly-owned subsidiary that originates commercial loans through its mezzanine financing business. As of December 31, 2023, our consumer loans represented 95% of our gross loan portfolio and commercial loans represented 5%. Total assets were $2.6 billion as of December 31, 2023 and $2.3 billion as of December 31, 2022.
Our loan-related earnings depend primarily on our level of net interest income. Net interest income is the difference between the total yield on our loan portfolio and the average cost of borrowed funds. We fund our operations through a wide variety of interest-bearing sources, including bank certificates of deposit issued to consumers, debentures issued to and guaranteed by the SBA, privately placed notes, and trust preferred securities. Net interest income fluctuates with changes in the yield on our loan portfolios and changes in the cost of borrowed funds, as well as changes in the amount of interest-earning assets and interest-bearing liabilities held by us. Net interest income is also affected by economic, regulatory, and competitive factors that influence interest rates, loan demand, and the availability of funding to finance our lending activities. We, like other financial institutions, are subject to interest rate risk to the degree that our interest-earning assets reprice, either due to inflation or other factors, on a different basis than our interest-bearing liabilities. We continue to monitor global supply chain disruptions, gas prices, labor shortages, unemployment, and other factors contributing to U.S. inflation and economic health, as well as other factors which contribute to competition and changes in the demand for our loan products. We are taking steps in the event of a potential economic downturn and in light of the current inflationary environment to moderate the pace of our recent growth.
We also provide debt, mezzanine, and equity investment capital to companies in a variety of commercial industries. These investments may be venture capital style investments which may not be fully collateralized. Our investments are typically in the form of secured debt instruments with fixed interest rates accompanied by an equity stake or warrants to purchase an equity interest for a nominal exercise price (such warrants are included in equity investments on the consolidated balance sheets). Interest income is earned on the debt instruments.
The Bank is an industrial bank regulated by the FDIC and the Utah Department of Financial Institutions that originates consumer loans, raises deposits, and conducts other banking activities. The Bank generally provides us with our lowest cost of funds which it raises through bank certificates of deposit. To take advantage of this low cost of funds, historically we referred a portion of our taxi medallion and commercial loans to the Bank, which originated these loans, and have since been serviced by Medallion Servicing Corp., or MSC. However, other than in connection with dispositions of existing taxi medallion assets, the Bank has not originated any new taxi medallion loans since 2014 (and Medallion Financial Corp. has not originated any new taxi medallion loans since 2015) and is working with MSC to service its remaining portfolio, as it winds down. MSC earns referral and servicing fees for these activities.
In 2019, the Bank launched a strategic partnership program to provide lending and other services to financial technology, or fintech, companies. The Bank entered into an initial partnership in 2020 and began issuing its first loans. The Bank continues to evaluate and launch additional partnership programs with fintech companies.
37
We continue to consider various alternatives for the Bank, which may include an initial public offering of its common stock, the sale of all or part of the Bank, a spin-off or other potential transaction. We do not have a deadline for its consideration of these alternatives, and there can be no assurance that this process will result in any transaction being announced or consummated.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
We follow financial accounting and reporting policies that are in accordance with GAAP. Some of these significant accounting policies require management to make difficult, subjective or complex judgments. The policies noted below, however, are deemed to be our “critical accounting policies” under the definition given to this term by the SEC. According to the SEC, “critical accounting policies” mean those policies that are most important to the presentation of a company’s financial condition and results of operations, and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
The judgments used by management in applying the critical accounting policies may be affected by deterioration in the economic environment, which may result in changes to future financial results. Specifically, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes to the allowance for credit losses in future periods, and the inability to collect on outstanding loans could result in increased credit losses.
Provision and Allowance for Credit Losses
The allowance for credit losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. In analyzing the adequacy of the allowance for credit losses, the Company uses historical delinquency and actual loss rates with a three-year look-back period for taxi medallion loans and a one-year look-back period for recreation and home improvement loans and uses historical loss experience and other projections for commercial loans. The allowance is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
Our methodology to calculate the general reserve portion of the allowance includes the use of quantitative and qualitative factors. We initially determine an allowance based on quantitative loss factors for loans evaluated collectively for impairment. The quantitative loss factors are based primarily on historical loss rates, after considering loan type, historical loss and delinquency experience. The quantitative loss factors applied in the methodology are periodically re-evaluated and adjusted to reflect changes in historical loss levels or other risks. Qualitative loss factors are used to modify the reserve determined by the quantitative factors and are designed to account for losses that may not be included in the quantitative calculation according to management’s best judgment. If our qualitative loss factor rates were to increase 50 basis points, our recreation and home improvement general reserve would increase by $6.7 million and $3.8 million, respectively. Likewise, if our qualitative loss factor rates were to decrease 50 basis points, our recreation and home improvement general reserve would decrease by $6.7 million and $3.8 million, respectively.
The allowance is maintained at a level estimated by management to absorb probable credit losses inherent in the loan portfolios based on management’s evaluation of the portfolios, the related credit characteristics, and macroeconomic factors affecting the portfolios. As of December 31, 2023 and 2022, the allowance totaled $84.2 million and $63.8 million, which represented 3.80% and 3.33% of total loans, respectively. The increase in the allowance for credit losses as of December 31, 2023 was primarily driven by the adoption of the CECL accounting standard, which resulted in a $13.7 million increase in our allowance for credit losses, and due to growth in our recreation and home improvement loan portfolios, as well as growth in the commercial loan portfolio, offset by a reduction in allowance specific to the taxi medallion portfolio as the taxi medallion loan portfolio continued to shrink through collections.
38
All taxi medallion loans are deemed impaired and have a specific allowance for each loan, such that the underlying net loan has a value no greater than collateral value. The determination of taxi medallion collateral fair value is derived quarterly for each jurisdiction. For taxi medallion loans, delinquent nonperforming loans are valued at collateral value for the most recent quarter. Collateral value for the taxi medallion loans is generally determined utilizing factors deemed relevant under the circumstances of the market including but not limited to: actual transfers, pending transfers, median and average sales prices, discounted cash flows, market direction and sentiment, and general economic trends for the industry and economy. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. We deem a loan impaired when, based on current information and events, it is probable that we will be unable to collect the amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. We charge-off loans in the period that such loans are deemed uncollectible or when they reach 120 days delinquent regardless of whether the loan is a recreation, home improvement, or taxi medallion loan.
The methodology used in the periodic review of reserve adequacy, which is performed at least quarterly, is designed to be responsive to changes in portfolio credit quality and inherent credit losses. The changes are reflected in both the pooled formula reserve and in specific reserves as the collectability of larger classified loans is regularly recalculated with new information as it becomes available. Management is primarily responsible for the overall adequacy of the allowance.
Goodwill and Intangible Assets
Goodwill and intangible assets arose as a result of the excess of the fair value that was determined by an independent third party expert over the book value of several of our previously unconsolidated portfolio investment companies as of April 2, 2018. Goodwill is not amortized, but is subject to quarterly review by management to determine whether additional impairment testing is needed, and such testing is performed at least on an annual basis. The annual goodwill assessment is focused on the Bank goodwill of $150.8 million and intangible assets of $20.6 million, both of which utilized a step zero qualitative impairment analysis based on historical and projected financial data. The Bank-related intangible assets are amortized over their approximate useful life.
Deferred Taxes
Deferred taxes reflect the impact of temporary differences between the carrying amount of assets and liabilities and their tax basis and are stated at tax rates expected to be in effect when taxes are actually paid or recovered. Deferred tax assets are recognized subject to management’s judgment that it is more like than not that it will be recognized. In addition, a valuation allowance is recorded when it is deemed that some or all of the deferred tax assets will not be realized due to the temporary differences.
39
AVERAGE BALANCES AND RATES
The following table shows our consolidated average balance sheets, interest income and expense, and the average interest earning/bearing assets and liabilities, and which reflect the average yield on assets and average costs on liabilities as of and for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash equivalents | $ | 23,773 | $ | 881 | 3.71 | % | $ | 4,288 | $ | 153 | 3.57 | % | $ | 3,149 | $ | 56 | 1.78 | % | ||||||||||||||||||
| Federal funds sold | 70,021 | 3,130 | 4.47 | 71,847 | 956 | 1.33 | 45,096 | 23 | 0.05 | |||||||||||||||||||||||||||
| Investment securities | 52,065 | 1,728 | 3.32 | 46,832 | 1,176 | 2.51 | 45,195 | 769 | 1.70 | |||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 1,283,434 | 167,765 | 13.07 | 1,085,211 | 139,145 | 12.82 | 879,625 | 118,305 | 13.45 | |||||||||||||||||||||||||||
| Home improvement | 708,031 | 62,703 | 8.86 | 526,377 | 44,703 | 8.49 | 374,083 | 34,204 | 9.14 | |||||||||||||||||||||||||||
| Commercial | 99,394 | 12,903 | 12.98 | 87,936 | 9,705 | 11.04 | 66,874 | 7,070 | 10.57 | |||||||||||||||||||||||||||
| Taxi medallion | 5,924 | 1,550 | 26.16 | 13,803 | 627 | 4.54 | 21,266 | (1,483 | ) | (6.97 | ) | |||||||||||||||||||||||||
| Strategic partnerships | 1,387 | 380 | 27.40 | 537 | 156 | 29.05 | 70 | 22 | 31.43 | |||||||||||||||||||||||||||
| Total loans | 2,098,170 | 245,301 | 11.69 | 1,713,864 | 194,336 | 11.34 | 1,341,918 | 158,118 | 11.78 | |||||||||||||||||||||||||||
| Total interest-earning assets, before allowance | 2,244,029 | 11.19 | 1,836,831 | 10.70 | 1,435,358 | 11.08 | ||||||||||||||||||||||||||||||
| Allowance for credit losses | (76,596 | ) | (56,866 | ) | (50,592 | ) | ||||||||||||||||||||||||||||||
| Total interest-earning assets, net of allowance | 2,167,433 | 251,040 | 11.58 | % | 1,779,965 | 196,621 | 11.06 | 1,384,766 | 158,966 | 11.51 | ||||||||||||||||||||||||||
| Non-interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Cash | 16,704 | 39,535 | 47,050 | |||||||||||||||||||||||||||||||||
| Equity investments | 11,036 | 10,570 | 9,830 | |||||||||||||||||||||||||||||||||
| Loan collateral in process of foreclosure (1) | 18,230 | 28,823 | 47,764 | |||||||||||||||||||||||||||||||||
| Goodwill and intangible assets | 172,118 | 173,563 | 199,160 | |||||||||||||||||||||||||||||||||
| Other assets | 52,680 | 46,794 | 44,129 | |||||||||||||||||||||||||||||||||
| Total non-interest-earning assets | 270,768 | 299,285 | 347,933 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,438,201 | $ | 2,079,250 | $ | 1,732,699 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 1,764,262 | $ | 47,784 | 2.71 | % | $ | 1,440,328 | $ | 22,666 | 1.57 | % | $ | 1,134,531 | $ | 17,543 | 1.55 | % | ||||||||||||||||||
| Retail and privately placed notes | 123,808 | 10,286 | 8.31 | 121,000 | 10,008 | 8.27 | 120,704 | 10,226 | 8.47 | |||||||||||||||||||||||||||
| SBA debentures and borrowings | 68,519 | 2,387 | 3.48 | 69,188 | 2,228 | 3.22 | 64,733 | 2,116 | 3.27 | |||||||||||||||||||||||||||
| Trust preferred securities | 33,000 | 2,489 | 7.54 | 33,000 | 1,283 | 3.89 | 33,000 | 981 | 2.97 | |||||||||||||||||||||||||||
| Notes payable to banks | — | — | — | — | — | — | 10,960 | 134 | 1.22 | |||||||||||||||||||||||||||
| Other borrowings | — | — | — | — | — | — | 6,782 | 140 | 2.06 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,989,589 | 62,946 | 3.16 | 1,663,516 | 36,185 | 2.17 | 1,370,710 | 31,140 | 2.28 | |||||||||||||||||||||||||||
| Non-interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deferred tax liability | 23,747 | 22,187 | 7,444 | |||||||||||||||||||||||||||||||||
| Other liabilities (2) | 37,749 | 30,574 | 27,634 | |||||||||||||||||||||||||||||||||
| Total non-interest-bearing liabilities | 61,496 | 52,761 | 35,078 | |||||||||||||||||||||||||||||||||
| Total liabilities | 2,051,085 | 1,716,277 | 1,405,788 | |||||||||||||||||||||||||||||||||
| Non-controlling interest | 69,253 | 69,253 | 72,162 | |||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 317,863 | 293,720 | 254,749 | |||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,438,201 | $ | 2,079,250 | $ | 1,732,699 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 188,094 | $ | 160,436 | $ | 127,826 | ||||||||||||||||||||||||||||||
| Net interest margin, gross | 8.38 | 8.73 | 8.91 | |||||||||||||||||||||||||||||||||
| Net interest margin, net of allowance | 8.68 | % | 9.05 | % | 9.25 | % |
(1)
Includes financed sales of this collateral to third parties reported separately from the loan portfolio, and that are conducted by the Bank of $6.2 million, $7.5 million, and $7.4 million as of December 31, 2023, 2022, and 2021.
(2)
Excludes deferred financing costs of $8.5 million, $7.0 million, and $7.1 million as of December 31, 2023, 2022, and 2021.
40
For the year ended December 31, 2023, our net loans receivable yielded 11.69% as compared to 11.34% for the year ended December 31, 2022. The 35 basis point increase reflects a higher yield on our loan portfolios, as we have increased the rates charged on new consumer originations over the past year as prevailing market interest rates have increased. We have used the higher interest rate environment as an opportunity to increase the rates on both newly issued recreation and home improvement loans, which is expected to continue to increase the yield on these portfolios over time, as well as increase the credit quality of our new issuances, particularly in our recreation segment, with the average FICO scores, measured at origination, of our recreation loans outstanding being 683 as of December 31, 2023 compared to 671 as of December 31, 2022. We use weighted average FICO scores as an indicator of portfolio risk.
Our debt, with certificates of deposits being our largest source, funds our growing lending business. Our average interest cost for the year ended December 31, 2023 of 3.16% increased 99 basis points from 2.17% for the year ended December 31, 2022, attributable to the current higher interest rate environment, particularly the higher cost associated with our deposits. To the extent that prevailing market interest rates remain at current levels, we expect our cost of funds to continue to increase as we issue new certificates of deposit to replace maturing certificates of deposit and fund our growth. We have taken, and continue to take, steps to pass along a portion of the interest rate increases on newly originated loans, the process for which is slower than the pace of funding cost increases, thereby compressing our net interest margins.
RATE/VOLUME ANALYSIS
The following table presents the change in interest income and expense due to changes in the average balances (volume) and average rates, calculated for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash and cash equivalents | $ | 755 | $ | 2,147 | $ | 2,902 | $ | 174 | $ | 223 | $ | 397 | $ | (31 | ) | $ | (55 | ) | $ | (86 | ) | |||||||||||||||
| Investment securities | 174 | 378 | 552 | 41 | 366 | 407 | (24 | ) | (205 | ) | (229 | ) | ||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 25,911 | 2,709 | 28,620 | 26,435 | (5,595 | ) | 20,840 | 14,749 | (7,150 | ) | 7,599 | |||||||||||||||||||||||||
| Home improvement | 16,087 | 1,913 | 18,000 | 12,912 | (2,413 | ) | 10,499 | 7,961 | (1,030 | ) | 6,931 | |||||||||||||||||||||||||
| Commercial | 1,487 | 1,711 | 3,198 | 2,382 | 818 | 3,200 | (287 | ) | 23 | (264 | ) | |||||||||||||||||||||||||
| Taxi medallion | (2,062 | ) | 2,985 | 923 | (526 | ) | 2,704 | 2,178 | 11,994 | (11,959 | ) | 35 | ||||||||||||||||||||||||
| Strategic partnerships | 233 | (9 | ) | 224 | 136 | (2 | ) | 134 | 19 | (1 | ) | 18 | ||||||||||||||||||||||||
| Total loans | $ | 41,656 | $ | 9,309 | $ | 50,965 | $ | 41,339 | $ | (4,488 | ) | $ | 36,851 | $ | 34,436 | $ | (20,117 | ) | $ | 14,319 | ||||||||||||||||
| Total interest-earning assets | $ | 42,585 | $ | 11,834 | $ | 54,419 | $ | 41,554 | $ | (3,899 | ) | $ | 37,655 | $ | 34,381 | $ | (20,377 | ) | $ | 14,004 | ||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 8,774 | $ | 16,344 | $ | 25,118 | $ | 4,812 | $ | 311 | $ | 5,123 | $ | 1,302 | $ | (6,089 | ) | $ | (4,787 | ) | ||||||||||||||||
| Retail and privately placed notes | 233 | 45 | 278 | 24 | (242 | ) | (218 | ) | 4,263 | (850 | ) | 3,413 | ||||||||||||||||||||||||
| SBA debentures and borrowings | (23 | ) | 182 | 159 | 143 | (31 | ) | 112 | (223 | ) | (294 | ) | (517 | ) | ||||||||||||||||||||||
| Trust preferred securities | — | 1,206 | 1,206 | — | 302 | 302 | — | 14 | 14 | |||||||||||||||||||||||||||
| Notes payable to banks | — | — | — | (134 | ) | 0 | (134 | ) | (261 | ) | (850 | ) | (1,111 | ) | ||||||||||||||||||||||
| Other borrowings | — | — | — | (140 | ) | 0 | (140 | ) | (31 | ) | 8 | (23 | ) | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 8,984 | $ | 17,777 | $ | 26,761 | $ | 4,705 | $ | 340 | $ | 5,045 | $ | 5,050 | $ | (8,061 | ) | $ | (3,011 | ) | ||||||||||||||||
| Net | $ | 33,601 | $ | (5,943 | ) | $ | 27,658 | $ | 36,849 | $ | (4,239 | ) | $ | 32,610 | $ | 29,331 | $ | (12,316 | ) | $ | 17,015 |
For the year ended December 31, 2023, the increase in interest income was mainly driven by the increase in volume of consumer loans, with a large portion of that increase occurring in the first half of the year, as well as an increase in overall yield on interest-earning assets as we issue new loans at interest rates higher than the weighted average rates of our then current portfolio. The increase in interest expense was driven by an increase in borrowing costs, primarily the increases in deposits as older deposits mature and are replaced at current market rates, as well as an overall increase in borrowings.
Our interest expense is driven by the interest rates payable on our bank certificates of deposit, privately placed notes, fixed-rate, long-term debentures issued to the SBA, and trust preferred securities, and has historically included credit facilities with banks and other short-term notes payable. The Bank issues brokered time certificates of deposit, which are, on average, our lowest borrowing costs. The Bank is able to bid on these deposits at a variety of maturity options, which allows for more flexible interest rate management strategies. In September 2023, we issued and sold $39.0 million aggregate principal amount of 9.25% senior notes due in September 2028, and repurchased $33.0 million aggregate principal amount of our 8.25% senior notes due in March 2024. In December 2023, we issued and sold $12.5 million aggregate principal amount of 9.00% senior notes due in December 2033. The proceeds of both offerings were used for general corporate purposes and repayment of the senior notes maturing in March 2024.
Our cost of funds is primarily driven by the rates paid on our various borrowings and changes in the levels of average borrowings outstanding. See Note 5 to the consolidated financial statements regarding the terms of our outstanding debt. Our debentures issued to the SBA typically have terms of ten years.
41
We measure our borrowing costs as our aggregate interest expense for all of our interest-bearing liabilities divided by the average amount of such liabilities outstanding during the period. The above table shows the average borrowings and related borrowing costs for the years ended December 31, 2023, 2022, and 2021. We expect our borrowing costs to further increase as prevailing interest rates continue at, or rise from, these levels.
We continue to seek SBA funding through Medallion Capital, to the extent it offers attractive rates. SBA financing subjects its recipients to limits on the amount of secured bank debt they may incur. We use SBA funding to fund loans that qualify under the SBIA, and SBA regulations. In July 2023, we obtained a $20.0 million commitment from the SBA, $9.8 million of which has been utilized as of December 31, 2023, with $5.2 million currently drawable, and the balance of $5.5 million drawable upon the infusion of $2.4 million of capital. At December 31, 2023 and 2022, adjustable rate debt constituted less than 2% of total debt, and was comprised solely of our trust preferred securities borrowings.
LOANS
Loans are reported at the principal amount outstanding, inclusive of deferred loan acquisition costs, which primarily includes deferred fees paid to loan originators, which are amortized to interest income over the life of the loan. For the years ended December 31, 2023 and 2022, there was continued growth in the recreation and home improvement segments.
| Year Ended December 31, 2023 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Taxi Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2022 | $ | 1,183,512 | $ | 626,399 | $ | 92,899 | $ | 13,571 | $ | 572 | $ | 1,916,953 | ||||||||||||
| Loan originations | 447,039 | 357,394 | 34,850 | 2,426 | 118,338 | 960,047 | ||||||||||||||||||
| Principal payments, sales, maturities, and recoveries | (231,158 | ) | (209,894 | ) | (13,389 | ) | (6,859 | ) | (118,357 | ) | (579,657 | ) | ||||||||||||
| Charge-offs | (50,512 | ) | (12,308 | ) | (1,019 | ) | (3,829 | ) | — | (67,668 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (18,875 | ) | — | — | (2,306 | ) | — | (21,181 | ) | |||||||||||||||
| Amortization of origination costs | (12,270 | ) | 2,668 | 14 | — | — | (9,588 | ) | ||||||||||||||||
| FASB origination costs, net | 18,490 | (3,642 | ) | (164 | ) | 660 | — | 15,344 | ||||||||||||||||
| Paid-in-kind interest | — | — | 1,636 | — | — | 1,636 | ||||||||||||||||||
| Gross loans – December 31, 2023 | $ | 1,336,226 | $ | 760,617 | $ | 114,827 | $ | 3,663 | $ | 553 | $ | 2,215,886 |
| Year Ended December 31, 2022 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Taxi Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2021 | $ | 961,320 | $ | 436,772 | $ | 76,696 | $ | 14,046 | $ | 90 | $ | 1,488,924 | ||||||||||||
| Loan originations | 513,062 | 392,543 | 28,172 | 605 | 49,526 | 983,908 | ||||||||||||||||||
| Principal payments, sales, maturities, and recoveries | (259,326 | ) | (196,203 | ) | (6,610 | ) | (419 | ) | (49,044 | ) | (511,602 | ) | ||||||||||||
| Charge-offs | (27,055 | ) | (6,393 | ) | (6,083 | ) | (314 | ) | — | (39,845 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (12,444 | ) | — | — | (347 | ) | — | (12,791 | ) | |||||||||||||||
| Amortization of origination costs | (10,470 | ) | 1,763 | — | — | — | (8,707 | ) | ||||||||||||||||
| Amortization of loan premium | (213 | ) | (322 | ) | — | — | — | (535 | ) | |||||||||||||||
| FASB origination costs, net | 18,638 | (1,761 | ) | — | — | — | 16,877 | |||||||||||||||||
| Paid-in-kind interest | — | — | 724 | — | — | 724 | ||||||||||||||||||
| Gross loans – December 31, 2022 | $ | 1,183,512 | $ | 626,399 | $ | 92,899 | $ | 13,571 | $ | 572 | $ | 1,916,953 |
42
The following table presents the approximate maturities and sensitivity to change in interest rates for our loans as of December 31, 2023.
| Loan Maturity | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within 1 year | After 1 to 5 years | After 5 to 15 years | After 15 years | Total | ||||||||||||||
| Fixed-rate | $ | 21,076 | $ | 252,085 | $ | 1,753,773 | $ | 147,289 | $ | 2,174,223 | |||||||||
| Recreation | 1,874 | 128,397 | 1,131,052 | 29,632 | 1,290,955 | ||||||||||||||
| Home improvement | 8,940 | 33,024 | 604,448 | 117,657 | 764,069 | ||||||||||||||
| Commercial | 7,636 | 89,074 | 18,273 | — | 114,983 | ||||||||||||||
| Strategic partnerships | 553 | — | — | — | 553 | ||||||||||||||
| Taxi medallion | 2,073 | 1,590 | — | — | 3,663 | ||||||||||||||
| Adjustable-rate | $ | 500 | $ | 1,136 | $ | — | $ | — | $ | 1,636 | |||||||||
| Recreation | 500 | 1,136 | — | — | 1,636 | ||||||||||||||
| Commercial | — | — | — | — | — | ||||||||||||||
| Taxi medallion | — | — | — | — | — | ||||||||||||||
| Total loans(1)(2)(3) | $ | 21,576 | $ | 253,221 | $ | 1,753,773 | $ | 147,289 | $ | 2,175,859 |
(1)
Excludes strategic partnership loans.
(2)
Excludes deferred costs.
(3)
As of December 31, 2023, there were no floating-rate loans.
PROVISION AND ALLOWANCE FOR CREDIT LOSSES
The allowance is maintained at a level estimated by management to absorb probable credit losses inherent in the loan portfolios based on management’s quarterly evaluation of the portfolios, the related credit characteristics, and macroeconomic factors affecting the portfolios. As of December 31, 2023 and 2022, the allowance totaled $84.2 million and $63.8 million, which represented 3.80% and 3.33% of total loans, respectively. The increase in the allowance for credit losses as of December 31, 2023 was primarily driven by the adoption of the CECL accounting standard, which resulted in a $13.7 million increase in our allowance for credit losses, and due to growth in our recreation and home improvement loan portfolios, as well as growth in the commercial loan portfolio, offset by a reduction in allowance specific to the taxi medallion portfolio as the taxi medallion loan portfolio continued to shrink through collections.
The following table sets forth the activity in the allowance for credit losses for December 31, 2023 and 2022.
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | ||||||
| Allowance for credit losses – beginning balance (1) | $ | 63,845 | $ | 50,166 | ||||
| CECL transition amount upon ASU 2016-13 adoption | 13,712 | — | ||||||
| Charge-offs | ||||||||
| Recreation | (50,512 | ) | (27,055 | ) | ||||
| Home improvement | (12,308 | ) | (6,393 | ) | ||||
| Commercial | (1,019 | ) | (6,083 | ) | ||||
| Taxi medallion | (3,829 | ) | (314 | ) | ||||
| Total charge-offs | (67,668 | ) | (39,845 | ) | ||||
| Recoveries | ||||||||
| Recreation | 11,449 | 13,785 | ||||||
| Home improvement | 2,886 | 2,761 | ||||||
| Commercial | 10 | 47 | ||||||
| Taxi medallion | 22,191 | 6,872 | ||||||
| Total recoveries | 36,536 | 23,465 | ||||||
| Net charge-offs (2) | (31,132 | ) | (16,380 | ) | ||||
| Provision for credit losses | 37,810 | 30,059 | ||||||
| Allowance for credit losses – ending balance (3) | $ | 84,235 | $ | 63,845 |
(1)
Represents allowance prior to the adoption of ASU 2016-13.
(2)
As of December 31, 2023, cumulative net charge-offs of loans and loan collateral in process of foreclosure in the taxi medallion portfolio were $176.8 million, including $107.9 million related to loans secured by New York taxi medallions, some of which may represent collection opportunities for us.
(3)
As of December 31, 2023, there was no allowance for credit loss and net charge-offs related to the strategic partnership loans.
With the adoption of ASC 326, we also adopted ASU 2022-02, Financial Instruments – Credit Losses, or Topic 326: Troubled Debt Restructurings and Vintage Disclosures. Under this standard, we are required to disclose current period gross write-offs, by year of origination, for financing receivables.
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 3,136 | $ | 18,836 | $ | 10,857 | $ | 5,115 | $ | 5,001 | $ | 7,567 | $ | 50,512 | |||||||||||||
| Home improvement | 2,196 | 5,686 | 2,662 | 702 | 435 | 627 | 12,308 | ||||||||||||||||||||
| Commercial | — | — | 119 | — | 900 | — | 1,019 | ||||||||||||||||||||
| Taxi medallion | — | — | — | — | — | 3,829 | 3,829 | ||||||||||||||||||||
| Total | $ | 5,332 | $ | 24,522 | $ | 13,638 | $ | 5,817 | $ | 6,336 | $ | 12,023 | $ | 67,668 |
43
The following tables set forth the allowance for credit losses, by type, as of December 31, 2023 and 2022 follows:
| December 31, 2023 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 57,532 | 68 | % | 4.31 | % | 221.50 | % | ||||||||
| Home improvement | 21,019 | 25 | 2.76 | 80.92 | ||||||||||||
| Commercial | 4,148 | 5 | 3.61 | 15.97 | ||||||||||||
| Taxi medallion | 1,536 | 2 | 41.93 | 5.91 | ||||||||||||
| Total | $ | 84,235 | 100 | % | 3.80 | % | 324.31 | % |
| December 31, 2022 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 41,966 | 66 | % | 3.55 | % | 130.60 | % | ||||||||
| Home improvement | 11,340 | 18 | 1.81 | 35.29 | ||||||||||||
| Commercial | 1,049 | 1 | 1.13 | 3.26 | ||||||||||||
| Taxi medallion | 9,490 | 15 | 69.93 | 29.53 | ||||||||||||
| Total | $ | 63,845 | 100 | % | 3.33 | % | 198.69 | % |
As of December 31, 2023, the total allowance rate for credit losses increased 47 basis points from December 31, 2022, due to the adoption of CECL and rising loss rates which resulted in higher allowances for recreation, home improvement, and commercial loans, offset by a reduction in the allowance for taxi medallion loans due to recoveries and structured settlements entered into during the year.
The following table shows the trend in loans 90 days or more past due as of the dates indicated.
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||
| (Dollars in thousands) | Amount | % (1) | Amount | % (1) | Amount | % (1) | ||||||||||||||||||
| Recreation | $ | 9,095 | 0.4 | % | $ | 7,365 | 0.4 | % | $ | 3,818 | 0.3 | % | ||||||||||||
| Home improvement | 1,502 | 0.1 | % | 579 | * | 132 | * | |||||||||||||||||
| Commercial | 6,240 | 0.3 | % | 74 | * | 74 | * | |||||||||||||||||
| Taxi medallion | — | * | 885 | * | — | * | ||||||||||||||||||
| Total loans 90 days or more past due | $ | 16,837 | 0.8 | % | $ | 8,903 | 0.5 | % | $ | 6,878 | 0.6 | % |
(1)
Percentages are calculated against the total or managed loan portfolio, as appropriate.
(*) Less than 0.1%.
Recreation and taxi medallion loans that reach 120 days past due are charged down to collateral value and reclassified to loan collateral in process of foreclosure. The following tables show the activity of loan collateral in process of foreclosure for the December 31, 2023 and 2022.
| Year Ended December 31, 2023 (Dollars in thousands) | Recreation | Taxi Medallion (1) | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2022 | $ | 1,376 | $ | 20,443 | $ | 21,819 | ||||||
| Transfer from loans, net | 18,875 | 2,306 | 21,181 | |||||||||
| Sales | (7,890 | ) | (700 | ) | (8,590 | ) | ||||||
| Cash payments received | (730 | ) | (11,311 | ) | (12,041 | ) | ||||||
| Collateral valuation adjustments | (9,852 | ) | (745 | ) | (10,597 | ) | ||||||
| Loan collateral in process of foreclosure – December 31, 2023 | $ | 1,779 | $ | 9,993 | $ | 11,772 |
(1)
As of December 31, 2023, taxi medallion loans in the process of foreclosure included 333 taxi medallions in the New York market, 206 taxi medallions in the Chicago market, 31 taxi medallions in the Newark market, and 31 taxi medallions in various other markets.
| Year Ended December 31, 2022 (Dollars in thousands) | Recreation | Taxi Medallion (1) | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2021 | $ | 1,720 | $ | 35,710 | $ | 37,430 | ||||||
| Transfer from loans, net | 12,444 | 347 | 12,791 | |||||||||
| Sales | (7,707 | ) | (2,668 | ) | (10,375 | ) | ||||||
| Cash payments received | — | (12,289 | ) | (12,289 | ) | |||||||
| Collateral valuation adjustments | (5,081 | ) | (657 | ) | (5,738 | ) | ||||||
| Loan collateral in process of foreclosure – December 31, 2022 | $ | 1,376 | $ | 20,443 | $ | 21,819 |
(1)
As of December 31, 2022, taxi medallion loans in the process of foreclosure included 452 taxi medallions in the New York market, 335 taxi medallions in the Chicago market, 54 taxi medallions in the Newark market, and 39 taxi medallions in various other markets.
44
SEGMENT RESULTS
We manage our financial results under four operating segments; recreation lending, home improvement lending, commercial lending, and taxi medallion lending. We also show results for a non-operating segment, corporate and other investments.
Recreation Lending
Recreation lending is a growth oriented business focused on originating prime and non-prime recreation loans which is a significant source of income for us, accounting for 67%, 71%, and 74% of our interest income for the years ended December 31, 2023, 2022, and 2021.
We maintain relationships with approximately 3,200 dealers and financial service providers, or FSPs, not all of which are active at any one time. FSPs are entities that provide finance and insurance, or F&I, services to small dealers that do not have the desire or ability to provide F&I services themselves. The ability of FSPs to aggregate the financing and relationship management for many small dealers makes them valuable. We receive approximately half of our loan volume from dealers and the other half from FSPs. Our top ten dealer and FSP relationships were responsible for 43% of recreation lending’s new loan originations for the year ended December 31, 2023. The percentage of new loan originations by the top ten dealer and FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
The recreation loan portfolio consists of thousands of geographically distributed loans with an average loan size of approximately $20,000 as of December 31, 2023. The loans are fixed rate with an average term at origination of 12.9 years. The weighted average maturity of our loans outstanding as of December 31, 2023 is 10.0 years.
The loans are secured primarily by RVs, boats, and trailers, with RV loans making up 54% of the portfolio and boat loans making up 19% of the portfolio as of December 31, 2023, compared to 58% and 19% as of December 31, 2022. Recreation loans are made to borrowers residing nationwide, with the highest concentrations in Texas and Florida, at 15% and 10% of loans outstanding with no other states at or above 10%. As of December 31, 2023, 2022, and 2021, the weighted average FICO, measured at origination, scores of our recreation loans outstanding were 683, 671, and 668. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2023, 2022, and 2021 were 686, 676, and 684.
During the year ended December 31, 2023, the recreation portfolio grew 13% from $1.2 billion to $1.3 billion, with the average interest rate increasing 51 basis points to 14.79% from a year ago. Additionally, during the year ended December 31, 2023, allowance for credit losses increased 76 basis points from December 31, 2022, reflecting an increase in reserves due to the adoption of CECL, rising loss rates and various economic factors.
During the year ended December 31, 2023, we originated $447.0 million recreation loans, a decrease of $66.0 million compared to $513.1 million from a year ago. The decrease was driven by more restrictive underwriting standards in 2023 compared to 2022 and management's efforts to mitigate concentration risk by moderating portfolio growth, as well as lower demand than what was experienced in the years following the COVID-19 pandemic. The following table presents quarterly originations for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
| First Quarter | $ | 101,681 | $ | 114,406 | $ | 93,850 | |||||
| Second Quarter | 190,007 | 170,207 | 134,467 | ||||||||
| Third Quarter | 92,603 | 149,151 | 118,407 | ||||||||
| Fourth Quarter | 62,748 | 79,298 | 95,197 | ||||||||
| Year Ended | $ | 447,039 | $ | 513,062 | $ | 441,921 |
45
As of December 31, 2023, 38% of the recreation loan portfolio were non-prime receivables with obligors who do not qualify for conventional consumer finance products as a result of, among other things, adverse credit history. The following table presents non-prime originations in comparison to total originations for the years ended December 31, 2023, 2022, and 2021.
| (Dollars in thousands) | Total Originations | Non-prime Originations | Non-prime Originations (%) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | $ | 447,039 | $ | 152,045 | 34 | % | ||||||
| 2022 | $ | 513,062 | $ | 180,697 | 35 | % | ||||||
| 2021 | $ | 441,921 | $ | 130,296 | 29 | % |
The following table presents selected financial data and ratios as of and for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 167,765 | $ | 139,145 | $ | 118,305 | ||||||
| Total interest expense | 31,436 | 17,932 | 9,993 | |||||||||
| Net interest income | 136,329 | 121,213 | 108,312 | |||||||||
| Provision for credit losses | 44,592 | 22,802 | 7,671 | |||||||||
| Net interest income after loss provision | 91,737 | 98,411 | 100,641 | |||||||||
| Other income | 376 | — | — | |||||||||
| Other expenses | (32,601 | ) | (30,463 | ) | (30,156 | ) | ||||||
| Net income before taxes | 59,512 | 67,948 | 70,485 | |||||||||
| Income tax provision | (17,231 | ) | (17,989 | ) | (18,699 | ) | ||||||
| Net income after taxes | $ | 42,281 | $ | 49,959 | $ | 51,786 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 1,336,222 | $ | 1,183,512 | $ | 961,320 | ||||||
| Total credit allowance | 57,532 | 41,966 | 32,435 | |||||||||
| Total loans, net | 1,278,690 | 1,141,546 | 928,885 | |||||||||
| Total assets | 1,297,870 | 1,154,680 | 943,753 | |||||||||
| Total borrowings | 1,062,584 | 936,789 | 744,701 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 3.36 | % | 4.38 | % | 5.93 | % | ||||||
| Return on average equity | 21.24 | 26.66 | 29.66 | |||||||||
| Interest yield | 13.07 | 12.82 | 13.45 | |||||||||
| Net interest margin, gross | 10.62 | 11.17 | 12.31 | |||||||||
| Net interest margin, net of allowance | 11.09 | 11.57 | 12.76 | |||||||||
| Reserve coverage | 4.31 | 3.55 | 3.37 | |||||||||
| Delinquency status (1) | 0.70 | 0.64 | 0.41 | |||||||||
| Charge-off ratio | 3.04 | 1.22 | 0.29 |
(1)
Loans 90 days or more past due.
46
Home Improvement Lending
The home improvement lending segment works with contractors and financial service providers to finance home improvements and is concentrated in roofs, swimming pools, and windows at 41%, 20%, and 13% of total loans outstanding as of December 31, 2023, as compared to 37%, 23%, and 12% as of December 31, 2022, with no other collateral types at or above 10%. Home improvement loans are made to borrowers residing nationwide, with the highest concentrations in Texas and Florida each at 10% of loans outstanding December 31, 2023, with no other states at or above 10%. As of December 31, 2023, 2022, and 2021, the weighted average FICO scores, measured at origination, of our home improvement loans outstanding were 764, 753, and 754. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2023, 2022, and 2021 were 771, 758, and 759.
A large proportion of our home improvement-financed sales are facilitated by contractor salespeople with limited financing backgrounds rather than by contractor employees who provide F&I services. The result is contractor demand for financing services that facilitate an in-home transaction (e.g., digital tools, including mobile applications for phone or tablet, support for E-SIGN compliant electronic signatures, and extended operating hours), and additional resources for the salesperson throughout the financing process. We currently maintain relationships with approximately 800 contractors and FSPs. Our top ten contractors and FSP relationships were responsible for over 50% of home improvement lending’s new loan originations for the years ended December 31, 2023 and 2022. The percentage of new loan originations by the top ten contractor and FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
The home improvement loan portfolio consists of thousands of geographically distributed loans with an average loan size of approximately $20,000 as of December 31, 2023. The loans are fixed rate with an average term at origination of 13.6 years. The weighted average maturity of our loans outstanding as of December 31, 2023 is 12.3 years.
During the year ended December 31, 2023, the home improvement portfolio grew 21% from $626.4 million to $760.6 million, with allowance for credit losses increasing 95 basis points from a year ago reflecting an increase in reserves due to the adoption of CECL and rising loss rates. The average interest rate increased 86 basis points to 9.51% from the prior year.
During the year ended December 31, 2023, we originated $357.4 million home improvement loans, compared to $392.5 million in the prior year. The decrease was driven by more restrictive underwriting standards in 2023 compared to 2022 and management's efforts to mitigate concentration risks. The following table presents quarterly originations for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | ||||||||
| First Quarter | $ | 94,981 | $ | 89,820 | $ | 48,059 | |||||
| Second Quarter | 117,035 | 105,172 | 62,992 | ||||||||
| Third Quarter | 79,333 | 100,451 | 68,692 | ||||||||
| Fourth Quarter | 66,045 | 97,100 | 78,295 | ||||||||
| Year Ended | $ | 357,394 | $ | 392,543 | $ | 258,038 |
47
As of December 31, 2023, 1% of the home improvement loan portfolio were non-prime receivables with obligors who do not qualify for conventional consumer finance products as a result of, among other things, adverse credit history. The following table presents non-prime originations in comparison to total originations for the years ended December 31, 2023, 2022, and 2021.
| (Dollars in thousands) | Total Originations | Non-prime Originations | Non-prime Originations (%) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | $ | 357,394 | $ | 3,094 | 1 | % | ||||||
| 2022 | $ | 392,543 | $ | 5,068 | 1 | % | ||||||
| 2021 | $ | 258,038 | $ | 4,034 | 2 | % |
The following table presents selected financial data and ratios as of and for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 62,703 | $ | 44,703 | $ | 34,204 | ||||||
| Total interest expense | 18,137 | 7,697 | 4,153 | |||||||||
| Net interest income | 44,566 | 37,006 | 30,051 | |||||||||
| Provision for credit losses | 17,583 | 7,616 | 2,750 | |||||||||
| Net interest income after loss provision | 26,983 | 29,390 | 27,301 | |||||||||
| Other income | 6 | 14 | 63 | |||||||||
| Other expenses | (16,752 | ) | (13,514 | ) | (11,703 | ) | ||||||
| Net income before taxes | 10,237 | 15,890 | 15,661 | |||||||||
| Income tax provision | (2,964 | ) | (4,207 | ) | (4,155 | ) | ||||||
| Net income after taxes | $ | 7,273 | $ | 11,683 | $ | 11,506 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 760,621 | $ | 626,399 | $ | 436,772 | ||||||
| Total credit allowance | 21,019 | 11,340 | 7,356 | |||||||||
| Total loans, net | 739,602 | 615,059 | 429,416 | |||||||||
| Total assets | 744,904 | 618,923 | 442,503 | |||||||||
| Total borrowings | 609,863 | 502,131 | 349,172 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 1.04 | % | 1.95 | % | 2.90 | % | ||||||
| Return on average equity | 6.60 | 12.08 | 14.49 | |||||||||
| Interest yield | 8.86 | 8.49 | 9.14 | |||||||||
| Net interest margin, gross | 6.29 | 7.03 | 8.03 | |||||||||
| Net interest margin, net of allowance | 6.45 | 7.16 | 8.17 | |||||||||
| Reserve coverage | 2.76 | 1.81 | 1.68 | |||||||||
| Delinquency status (1) | 0.20 | 0.09 | 0.03 | |||||||||
| Charge-off ratio | 1.33 | 0.69 | 0.15 |
(1)
Loans 90 days or more past due.
48
Commercial Lending
We originate both senior and subordinated loans nationwide to businesses in a variety of industries, with California, Minnesota, and Wisconsin having 27%, 12%, and 10% of the segment portfolio, and no other states having a concentration at or above 10%. These mezzanine loans are primarily secured by a second position on all assets of the businesses and generally range in amount from $2.5 million to $6.0 million at origination, and typically include an equity component as part of the financing. The commercial lending business has concentrations in manufacturing, construction, and wholesale trade that make up 53%, 13%, and 11% of total loans outstanding as of December 31, 2023, as compared to 50%, 11%, and 14% as of December 31, 2022. During the year ended December 31, 2023, we originated $34.9 million of loans, compared to $28.2 million in originations in 2022. As of December 31, 2023, commercial loans totaled $114.8 million.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2023, 2022, and 2021. The commercial segment encompasses the mezzanine lending business, and the other legacy commercial loans (immaterial to total) have been allocated to corporate and other investments.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 12,719 | $ | 9,348 | $ | 6,592 | ||||||
| Total interest expense | 3,597 | 3,040 | 2,720 | |||||||||
| Net interest income | 9,122 | 6,308 | 3,872 | |||||||||
| Provision for credit losses | 1,988 | 5,963 | — | |||||||||
| Net interest income after loss provision | 7,134 | 345 | 3,872 | |||||||||
| Other income | 5,971 | 3,306 | 6,542 | |||||||||
| Other expenses | (3,547 | ) | (4,910 | ) | (3,441 | ) | ||||||
| Net income (loss) before taxes | 9,558 | (1,259 | ) | 6,973 | ||||||||
| Income tax (provision) benefit | (2,767 | ) | 333 | (1,850 | ) | |||||||
| Net income (loss) after taxes | $ | 6,791 | $ | (926 | ) | $ | 5,123 | |||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 114,827 | $ | 92,899 | $ | 76,696 | ||||||
| Total credit allowance | 4,148 | 1,049 | 1,141 | |||||||||
| Total loans, net | 110,679 | 91,850 | 75,555 | |||||||||
| Total assets | 110,850 | 101,447 | 102,711 | |||||||||
| Total borrowings | 90,754 | 82,304 | 81,048 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 6.65 | % | (0.91 | )% | 6.12 | % | ||||||
| Return on average equity | 41.51 | (5.50 | ) | 30.61 | ||||||||
| Interest yield | 12.80 | 10.63 | 9.86 | |||||||||
| Net interest margin, gross | 9.18 | 7.17 | 5.79 | |||||||||
| Net interest margin, net of allowance | 9.45 | 7.28 | 5.81 | |||||||||
| Reserve coverage | 3.61 | 1.13 | 1.49 | |||||||||
| Delinquency status (1) | 5.40 | 0.08 | 0.10 | |||||||||
| Charge-off ratio | 1.02 | 6.86 | 0.00 |
(1)
Loans 90 days or more past due.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||
| Geographic Concentrations (Dollars in thousands) | Total Gross Loans | % of Market | Total Gross Loans | % of Market | ||||||||||||
| California | $ | 31,225 | 27 | % | $ | 21,585 | 23 | % | ||||||||
| Minnesota | 13,879 | 12 | 12,048 | 13 | ||||||||||||
| Wisconsin | 11,393 | 10 | 5,054 | 5 | ||||||||||||
| Texas | 10,725 | 9 | 9,853 | 11 | ||||||||||||
| Illinois | 8,474 | 7 | 12,873 | 14 | ||||||||||||
| Other (1) | 39,131 | 35 | 30,690 | 34 | ||||||||||||
| Total | $ | 114,827 | 100 | % | $ | 92,103 | 100 | % |
(1)
Includes 13 other states, which were all under 10% as of December 31, 2023 and 9 other states, which were all under 10% as of December 31, 2022.
49
Taxi Medallion Lending
The taxi medallion lending segment operates in the New York City metropolitan area. During the year ended December 31, 2023, taxi medallion values remained consistent in the New York City and Newark markets with all other markets being valued at $0 at the end of the year. We continued to not recognize interest income with all loans being placed on nonaccrual as of the third quarter 2020 (except for settled loans with interest being paid in excess of the loan balance), and by transferring underperforming loans from the portfolio to loan collateral in process of foreclosure with charge-offs to collateral value, once loans become more than 120 days past due. All the loans are secured by taxi medallions and enhanced by personal guarantees of the shareholders and owners.
During the year ended December 31, 2023, we collected $45.2 million related to taxi medallion and related assets, which resulted in net recoveries and gains of $29.6 million. The amount of cash collected as well as recoveries recorded vary greatly from period to period due to a wide variety of circumstances surrounding each of the underlying assets, and while we continue to focus on collection and recovery efforts, it is unlikely that there will be future collections at the levels experienced in the current year.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income (loss) | $ | 1,596 | $ | 632 | $ | (1,483 | ) | |||||
| Total interest expense | 72 | 508 | 5,914 | |||||||||
| Net interest income | 1,524 | 124 | (7,397 | ) | ||||||||
| Benefit for credit losses | (26,318 | ) | (6,474 | ) | (7,752 | ) | ||||||
| Net interest income after loss provision | 27,842 | 6,598 | 355 | |||||||||
| Other income (loss) | 3,358 | 4,341 | (641 | ) | ||||||||
| Other expenses | (7,256 | ) | (10,520 | ) | (1,350 | ) | ||||||
| Net income (loss) before taxes | 23,944 | 419 | (1,636 | ) | ||||||||
| Income tax (provision) benefit | (6,933 | ) | (111 | ) | 433 | |||||||
| Net income (loss) after taxes | $ | 17,011 | $ | 308 | $ | (1,203 | ) | |||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 3,663 | $ | 13,571 | $ | 14,046 | ||||||
| Total credit allowance | 1,536 | 9,490 | 9,234 | |||||||||
| Total loans, net | 2,127 | 4,081 | 4,812 | |||||||||
| Total assets | 12,247 | 25,496 | 86,526 | |||||||||
| Total borrowings | 10,027 | 20,685 | 68,276 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 91.25 | % | 1.18 | % | (0.13 | )% | ||||||
| Return on average equity | 574.86 | 6.97 | (0.64 | ) | ||||||||
| Interest yield | 26.94 | 4.58 | (6.97 | ) | ||||||||
| Net interest margin, gross | 25.73 | 0.90 | (34.78 | ) | ||||||||
| Net interest margin, net of allowance | 61.60 | 2.76 | (93.60 | ) | ||||||||
| Reserve coverage | 41.93 | 69.93 | 65.74 | |||||||||
| Delinquency status (1) | — | 6.52 | 0.00 | |||||||||
| Charge-off ratio | (309.96 | ) | (47.51 | ) | 41.72 |
(1)
Loans 90 days or more past due.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||
| Geographic Concentration (Dollars in thousands) | Total Gross Loans | % of Market | Total Gross Loans | % of Market | ||||||||||||
| New York City | $ | 3,436 | 94 | % | $ | 12,626 | 93 | % | ||||||||
| Newark | 227 | 6 | 916 | 7 | ||||||||||||
| All Other | — | — | 29 | * | ||||||||||||
| Total | $ | 3,663 | 100 | % | $ | 13,571 | 100 | % |
(*) Less than 1%.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||
| Geographic Concentration (Dollars in thousands) | Total Loan Collateral in Process of Foreclosure | % of Market | Total Loan Collateral in Process of Foreclosure | % of Market | ||||||||||||
| New York City | $ | 8,863 | 89 | % | $ | 16,720 | 82 | % | ||||||||
| Newark | 1,130 | 11 | 2,965 | 14 | ||||||||||||
| Chicago | — | — | 732 | 4 | ||||||||||||
| All Other | — | — | 26 | * | ||||||||||||
| Total | $ | 9,993 | 100 | % | $ | 20,443 | 100 | % |
(*) Less than 1%.
50
Corporate and Other Investments
This non-operating segment relates to our equity and investment securities as well as our legacy commercial business, and other assets, liabilities, revenues, and expenses, which are not specifically allocated to the operating segments. Commencing with the 2020 second quarter, the Bank began issuing loans related to the new strategic partnership business, which is included within this segment. The associated activities of the strategic partnership business are currently limited to originating loans or other receivables facilitated by our strategic partners and selling those loans or receivables to our strategic partners or other third parties, without recourse, within a specified time after origination, such as three business days. Strategic partnerships represent $0.6 million in net loans as of both December 31, 2023 and December 31, 2022, with originations of $118.3 million during the year ended December 31, 2023. This segment also reflects the gains (losses) on the dispositions of certain non-core assets.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2023, 2022, and 2021.
| (Dollars in thousands) | Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 6,257 | $ | 2,793 | $ | 1,348 | ||||||
| Total interest expense | 9,704 | 7,008 | 7,814 | |||||||||
| Net interest expense | (3,447 | ) | (4,215 | ) | (6,466 | ) | ||||||
| Provision (benefit) for credit losses | (35 | ) | 152 | 1,953 | ||||||||
| Net interest expense after loss provision | (3,412 | ) | (4,367 | ) | (8,419 | ) | ||||||
| Other income | 1,609 | 1,865 | 12,319 | |||||||||
| Other expenses | (15,412 | ) | (12,646 | ) | (10,866 | ) | ||||||
| Net loss before taxes | (17,215 | ) | (15,148 | ) | (6,966 | ) | ||||||
| Income tax benefit | 4,985 | 4,011 | 1,552 | |||||||||
| Net loss after taxes | $ | (12,230 | ) | $ | (11,137 | ) | $ | (5,414 | ) | |||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 553 | $ | 572 | $ | 90 | ||||||
| Total credit allowance | — | — | — | |||||||||
| Total loans, net | 553 | 572 | 90 | |||||||||
| Total assets | 421,956 | 359,333 | 297,564 | |||||||||
| Total borrowings | 345,462 | 291,526 | 234,804 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | (3.13 | )% | (3.02 | )% | (2.01 | )% | ||||||
| Return on average equity | (19.78 | ) | (18.40 | ) | (14.49 | ) |
Summary Consolidated Financial Ratios
The following table presents selected financial data and ratios as of and for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||
| Return on average assets | 2.51 | % | 2.40 | % | 3.33 | % | ||||||
| Return on average stockholder's equity | 17.33 | 14.92 | 21.24 | |||||||||
| Return on average equity | 15.79 | 13.74 | 17.64 | |||||||||
| Net interest margin, gross | 8.38 | 8.73 | 8.91 | |||||||||
| Equity to assets (1) | 15.91 | 16.40 | 19.00 | |||||||||
| Debt to equity (2) | 5.1x | 4.9x | 4.2x | |||||||||
| Net loans receivable to assets | 82 | % | 82 | % | 77 | % | ||||||
| Net charge-offs | 31,132 | 16,380 | 12,004 | |||||||||
| Net charge-offs as a % of average loans receivable | 1.48 | % | 0.99 | % | 0.93 | % | ||||||
| Reserve coverage | 3.80 | 3.33 | 3.37 |
(1)
Includes $68.8 million, related to non-controlling interests in consolidated subsidiaries as of December 31, 2023, 2022, and 2021.
(2)
Excludes deferred financing costs of $8.5 million, $7.0 million, and $7.1 million as of December 31, 2023, 2022, and 2021.
51
CONSOLIDATED RESULTS OF OPERATIONS
For the Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022
Net income attributable to shareholders was $55.1 million, or $2.37 per share, for the year ended December 31, 2023, compared to $43.8 million, or $1.83 per share, for the year ended December 31, 2022.
Total interest income was $251.0 million for the year ended December 31, 2023, compared to $196.6 million for the year ended December 31, 2022. The increase in interest income reflects continued growth in the recreation and home improvement lending segments, and to a lesser extent, growth in our commercial lending segment, as well as higher interest rates. The yield on interest earning assets was 11.19% for the year ended December 31, 2023, compared to 10.70% for the year ended December 31, 2022, reflecting new originations being priced at higher rates given the current interest rate environment. Average interest earning assets were $2.2 billion for the year ended December 31, 2023, an increase from $1.8 billion for the year ended December 31, 2022, due to continued growth of both recreation and home improvement loans, largely in the first half of 2023. In 2023, loan originations were $960.1 million, down from $983.9 million in 2022, with $447.0 million and $357.4 million of the 2023 originations attributable to the recreation and home improvement loans. In 2023, we raised credit standards and increased rates charged on new originations for both of our consumer loan products. This, along with lower demand than what was experienced in the years following the COVID-19 pandemic, resulted in somewhat lower originations.
Loans before allowance for credit losses were $2.2 billion as of December 31, 2023, comprised of recreation ($1.3 billion), home improvement ($0.8 billion), commercial ($114.8 million), taxi medallion ($3.7 million), and strategic partnership (less than $0.6 million) loans. We had an allowance for credit losses as of December 31, 2023 of $84.2 million, which was attributable to the recreation (68%), home improvement (25%), commercial (5%), and taxi medallion (2%) loan portfolios. As of December 31, 2022, loans before allowance for credit losses were $1.9 billion, comprised of recreation ($1.2 billion), home improvement ($0.6 billion), commercial ($92.9 million), taxi medallion ($13.6 million), and strategic partnership ($0.6 million) loans. We had an allowance for credit losses as of December 31, 2022 of $63.8 million, which was attributable to recreation (66%), home improvement (18%), and taxi medallion (15%) loans. The allowance for credit losses increased during the year, as a result of the adoption of CECL on January 1, 2023, which required provision for lifetime losses in our portfolio, as well as a result of the loan portfolio growth during the year.
Loans increased $0.3 billion, or 16%, to $2.2 billion as of December 31, 2023 from $1.9 billion as of December 31, 2022. The growth resulted primarily due to nearly $1.0 billion of loan originations outpacing the rate of repayments on existing loans, offset, to a lesser extent, by charge-offs and transfers to loan collateral in process of foreclosure. The provision for credit losses was $37.8 million for the year ended December 31, 2023, compared to $30.1 million for the year ended December 31, 2022. The current year provision included a net benefit of $26.3 million associated with taxi medallion loan recoveries, compared to a net benefit of $6.2 million associated with these loans in the prior year. While we continue to focus on collection and recovery efforts on our taxi medallion loans, it is unlikely that there will be future collections at the levels in the current period. The increase in the provision, in large part, related to higher charge-offs in both the recreation and home improvement loan portfolios from the prior year, as charge-offs continued to trend higher to levels more comparable with our pre-pandemic historical norms. Additionally, the increased charge-off experience resulted in the need for a higher allowance for credit losses, as we are now required to reserve for lifetime expected losses under CECL. As of December 31, 2023 the allowance for credit loss was 4.31% and 2.76% for recreation and home improvement loans, compared to 3.55% and 1.81% a year ago and 4.39% and 2.05% at January 1, 2023 after the adoption of CECL. See Note 4 of the accompanying consolidated financial statements for additional information on loans and allowance for credit losses.
Interest expense was $62.9 million for the year ended December 31, 2023, compared to $36.2 million for the year ended December 31, 2022. The increase from the prior year is attributable to both an increase in cost of borrowings, with our average cost up 99 basis points from a year ago, as well as an overall increase in our borrowings, primarily certificates of deposit. The average cost of borrowed funds was 3.16% for the year ended December 31, 2023, compared to 2.17% for the year ended December 31, 2022. The average cost of the certificates of deposit was 2.71% during the current year, 114 basis points higher than the 1.57% average cost in the prior year, reflecting a higher rate on newly issued deposits when compared to the maturing deposits which were issued at lower rates in previous years. We expect our average cost of funds to increase from these levels in this current inflationary environment as we continue to rely upon the issuance of new certificates of deposit to fund our growing lending business. Average debt outstanding was $2.0 billion for the year ended December 31, 2023, up from $1.7 billion for the year ended December 31, 2022, as we issued additional certificates of deposit to fund our loan growth. See page 40 for tables that show average balances and cost of funds for our funding sources.
Net interest income was $188.1 million for the year ended December 31, 2023, compared to $160.4 million for the year ended December 31, 2022. Net interest margin, excluding the impact of allowance for credit loss, was 8.38% for the year ended December 31, 2023, compared to 8.73%, for the year ended December 31, 2022, reflecting the above. We expect our net interest margin to continue to tighten in 2024, as we expect our cost of funds to increase at a rate somewhat lower than the rate of increase on the average coupon on our loan portfolios.
52
Net other income, which is comprised primarily of net gains related to equity investments, net gains associated with the disposition of taxi medallion assets, prepayment fees, servicing fee income, late charges, and write-downs of loan collateral, was $11.3 million for the year ended December 31, 2023, compared to $9.5 million for the year ended December 31, 2022. The increase was mainly attributable to $2.4 million of higher gains on the exit of equity investments.
Operating expenses were $75.6 million for the year ended December 31, 2023, up from $72.1 million for the year ended December 31, 2022. Salaries and benefits were $37.6 million for the year ended December 31, 2023, up from $31.1 million for the year ended December 31, 2022, with the increase attributable to a higher head count, annual cost of living increases, and higher performance based compensation. Professional fees were $5.9 million for the year ended December 31, 2023, down from $13.1 million for the year ended December 31, 2022, reflecting lower legal and professional costs during the current year for a variety of corporate matters, with costs in the prior year being elevated due to the SEC litigation. These elevated costs incurred in 2022 gave rise to an approximate $6.5 million liability as a result of the collection of insurance coverage with respect to those costs. The Company anticipates recognizing the benefit of this liability, offsetting future costs, through the remainder of this SEC matter. Other operating costs increased over the prior year consistent with the growth that we have experienced in our businesses and lending segments.
Total income tax expense was $24.9 million for the year ended December 31, 2023, compared to $18.0 million for the year ended December 31, 2022. Income tax expense for 2023 included $1.6 million tax expense related to a valuation allowance with respect to certain tax assets which we believe will not be realized.
Loan collateral in process of foreclosure was $11.8 million at December 31, 2023, a decline from $21.8 million at December 31, 2022 with the decrease largely related to a drop in taxi medallion assets, due to the higher levels of cash payments and structured settlements received during the year.
For the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021
For a comparison of the Company’s results of operations for the year ended December 31, 2022 to the year ended December 31, 2021, see Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the Securities and Exchange Commission on March 10, 2023.
ASSET/LIABILITY MANAGEMENT
Interest Rate Sensitivity
We, like other financial institutions, are subject to interest rate risk to the extent that our interest-earning assets (consisting of consumer, commercial, and taxi medallion loans, and investment securities) reprice on a different basis over time in comparison to our interest-bearing liabilities (consisting primarily of bank certificates of deposit, SBA debentures and borrowings, historically credit facilities, and borrowings from banks and other lenders).
Having interest-bearing liabilities that mature or reprice more frequently on average than assets may be beneficial in times of declining interest rates, although such an asset/liability structure may result in declining net earnings during periods of rising interest rates. Abrupt increases in market rates of interest may have an adverse impact on our earnings until we are able to originate new loans at the higher prevailing interest rates. Conversely, having interest-earning assets that mature or reprice more frequently on average than liabilities may be beneficial in times of rising interest rates, although this asset/liability structure may result in declining net earnings during periods of falling interest rates. This mismatch between maturities and interest rate sensitivities of our interest-earning assets and interest-bearing liabilities results in interest rate risk.
The effect of changes in interest rates is mitigated by regular turnover of the portfolios. We believe that the average life of our loan portfolios varies to some extent as a function of changes in interest rates. Borrowers are more likely to exercise prepayment rights in a decreasing interest rate environment because the interest rate payable on the borrower’s loan is high relative to prevailing interest rates. Conversely, borrowers are less likely to prepay in a rising interest rate environment. However, borrowers may prepay for a variety of other reasons, such as to monetize increases in the underlying collateral values. In addition, we manage our exposure to increases in market rates of interest by incurring fixed-rate indebtedness, such as ten year subordinated SBA debentures, and by setting repricing intervals on certificates of deposit, for terms of up to five years.
A relative measure of interest rate risk can be derived from our interest rate sensitivity gap. The interest rate sensitivity gap represents the difference between interest-earning assets and interest-bearing liabilities, which mature and/or reprice within specified intervals of time. The gap is considered to be positive when repriceable assets exceed repriceable liabilities, and negative when repriceable liabilities exceed repriceable assets. A relative measure of interest rate sensitivity is provided by the cumulative difference between interest sensitive assets and interest sensitive liabilities for a given time interval expressed as a percentage of total assets.
53
The following table presents our interest rate sensitivity gap at December 31, 2023. The principal amounts of interest earning assets are assigned to the time frames in which such principal amounts are contractually obligated to be repriced. We do not reflect any prepayment assumptions in preparing the analysis, despite historical average life experience being significantly shorter than contractual terms.
| December 31, 2023 Cumulative Rate Gap (1) | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than 1 Year | More Than 1 and Less Than 2 Years | More Than 2 and Less Than 3 Years | More Than 3 and Less Than 4 Years | More Than 4 and Less Than 5 Years | More Than 5 and Less Than 6 Years | Thereafter | Total | |||||||||||||||||||||||
| Earning assets | |||||||||||||||||||||||||||||||
| Fixed-rate | $ | 20,524 | $ | 26,244 | $ | 47,623 | $ | 96,001 | $ | 82,217 | $ | 78,902 | $ | 1,822,160 | $ | 2,173,671 | |||||||||||||||
| Adjustable rate | 500 | 846 | 263 | — | 28 | — | — | 1,637 | |||||||||||||||||||||||
| Investment securities | 18,455 | 3,444 | 1,954 | 4,750 | 1,833 | 4,849 | 38,722 | 74,007 | |||||||||||||||||||||||
| Cash | 148,595 | 500 | 750 | — | — | — | — | 149,845 | |||||||||||||||||||||||
| Total earning assets | $ | 188,074 | $ | 31,034 | $ | 50,590 | $ | 100,751 | $ | 84,078 | $ | 83,751 | $ | 1,860,882 | $ | 2,399,160 | |||||||||||||||
| Interest bearing liabilities | |||||||||||||||||||||||||||||||
| Deposits | $ | 678,846 | $ | 533,405 | $ | 325,498 | $ | 184,458 | $ | 147,232 | $ | — | $ | — | $ | 1,869,439 | |||||||||||||||
| Retail and privately placed notes | 3,000 | — | 31,250 | 53,750 | 39,000 | — | 12,500 | 139,500 | |||||||||||||||||||||||
| SBA debentures and borrowings | 5,000 | 14,000 | 14,000 | 2,000 | 1,250 | — | 39,000 | 75,250 | |||||||||||||||||||||||
| Trust preferred securities | — | — | — | — | — | — | 33,000 | 33,000 | |||||||||||||||||||||||
| Total liabilities | $ | 686,846 | $ | 547,405 | $ | 370,748 | $ | 240,208 | $ | 187,482 | $ | — | $ | 84,500 | $ | 2,117,189 | |||||||||||||||
| Interest rate gap | $ | (498,772 | ) | $ | (516,371 | ) | $ | (320,158 | ) | $ | (139,457 | ) | $ | (103,404 | ) | $ | 83,751 | $ | 1,776,382 | $ | 281,971 | ||||||||||
| Cumulative interest rate gap | $ | (498,772 | ) | $ | (1,015,143 | ) | $ | (1,335,301 | ) | $ | (1,474,758 | ) | $ | (1,578,162 | ) | $ | (1,494,411 | ) | $ | 281,971 | $ | — | |||||||||
| December 31, 2022 (2) | $ | (367,803 | ) | $ | (807,687 | ) | $ | (1,158,706 | ) | $ | (1,283,654 | ) | $ | (1,372,105 | ) | $ | (1,314,604 | ) | $ | 222,536 | $ | — | |||||||||
| December 31, 2021 (2) | $ | (230,601 | ) | $ | (455,807 | ) | $ | (770,239 | ) | $ | (891,489 | ) | $ | (1,007,810 | ) | $ | (940,350 | ) | $ | 153,539 | $ | — |
(1)
The ratio of the cumulative one-year gap to total interest rate sensitive assets was (21%), (18%), and (14%) as of December 31, 2023, 2022, and 2021.
(2)
Excludes federal funds sold and investment securities.
Our interest rate sensitive assets were $2.4 billion and interest rate sensitive liabilities were $2.1 billion at December 31, 2023. The one-year cumulative interest rate gap was a negative $0.5 billion or 21% of interest rate sensitive assets. We actively monitor the level of exposure with the goal that movements in interest rates not adversely and unexpectedly negatively affect future earnings. We use net interest income sensitivity analysis as our primary metric to measure and manage the interest rate sensitivities of our loan and investment securities portfolios.
LIBOR terminated on June 30, 2023. We did not have any loans tied to LIBOR. Our trust preferred securities bore a variable rate of interest of 90 day LIBOR plus 2.13% until June 30, 2023. For these borrowings, the 90-day Secured Overnight Financing Rate (SOFR) adjusted by a relevant spread adjustment of approximately 26 basis points has replaced the previous LIBOR-based rate.
Liquidity and Capital Resources
Our sources of liquidity include brokered certificates of deposit and other borrowings at the Bank, unfunded commitments to sell debentures to the SBA, loan amortization and prepayments, private and public issuances of debt securities, participations or sales of loans to third parties, issuances of preferred securities at our subsidiaries, and the disposition of our other assets.
In December 2023, we completed a private placement to certain institutional investors of $12.5 million aggregate principal amount of 9.00% unsecured senior notes due December 2033, with interest payable semiannually.
In September 2023, we completed a private placement to certain institutional investors of $39.0 million aggregate principal amount of 9.25% unsecured senior notes due September 2028, with interest payable semiannually.
In April 2023, the Bank began to originate retail savings deposits through a third-party service provider and, as of December 31, 2023, the Bank had $18.0 million in retail savings deposit balances.
In March 2023, the Bank established a discount window line of credit at the Federal Reserve. As of December 31, 2023, the Bank had approximately $38.0 million in investment securities pledged as collateral to the Federal Reserve. The current advance rate on the pledged securities is 100% of fair value, for a total of approximately $38.0 million in secured borrowing capacity, of which none was utilized as of December 31, 2023.
The Bank has borrowing arrangements with several commercial banks. These agreements are accommodations that can be terminated at any time, for any reason and allow the Bank to borrow up to $75.0 million. As of December 31, 2023, nothing was outstanding on these lines.
54
In addition, on February 28, 2024, Medallion Capital accepted a commitment from the SBA for $18.5 million in debenture financing with a ten-year term. Medallion Capital can draw funds under the commitment, in whole or in part, until September 30, 2028. In connection with the commitment, Medallion Capital paid the SBA a leverage fee of $0.2 million, with the remaining $0.4 million of the fee to be paid pro rata as Medallion Capital draws under the commitment.
In February 2021, we completed a private placement to certain institutional investors of $25.0 million aggregate principal amount of 7.25% unsecured senior notes due February 2026, with interest payable semiannually. Follow-on offerings of these notes in March and April 2021 raised an additional $3.3 million and $3.0 million.
In December 2020, we completed a private placement to certain institutional investors of $33.6 million aggregate principal amount of 7.50% unsecured senior notes due December 2027, with interest payable semiannually. Follow-on offerings of these notes in February and March 2021 raised an additional $8.5 million. In April 2021, we raised an additional $11.7 million in a follow-on offering, and repaid substantially all of our remaining bank borrowings.
In December 2019, the Bank closed an initial public offering of 1,840,000 shares of its Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series F, with a $46.0 million aggregate liquidation amount, yielding net proceeds of $42.5 million, which were recorded in the Bank’s shareholders’ equity. Dividends are payable quarterly from the date of issuance to, but excluding April 1, 2025, at a rate of 8% per annum, and from and including April 1, 2025, at a floating rate equal to a benchmark rate (which is based on the Secured Overnight Financing Rate, or SOFR, and is expected to be three-month Term SOFR) plus a spread of 6.46% per annum.
The net proceeds from the December 2020, February 2021, March 2021, April 2021, September 2023, and December 2023 private placements were used for general corporate purposes, including repayment of our 9.00% retail notes at maturity in April 2021 and to pay down other borrowings, including some borrowings at a discount, and to repurchase and cancel $33.0 million of our 8.25% notes due in March 2024.
The table below presents the components of our debt were as of December 31, 2023, exclusive of deferred financing costs of $8.5 million. See Note 5 to the consolidated financial statements for details of the contractual terms of our borrowings.
| (Dollars in thousands) | Balance | Percentage | Rate (1) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deposits (2) | $ | 1,869,439 | 88 | % | 3.07 | % | ||||||
| Retail and privately placed notes | 139,500 | 7 | 8.08 | |||||||||
| SBA debentures and borrowings | 75,250 | 3 | 3.69 | |||||||||
| Trust preferred securities | 33,000 | 2 | 7.75 | |||||||||
| Total outstanding debt | $ | 2,117,189 | 100 | % | 3.50 | % |
(1)
Weighted average contractual rate as of December 31, 2023.
(2)
Balance includes $1.5 million of strategic partner reserve deposits as of December 31, 2023.
Our contractual obligations expire on or mature at various dates through September 2037. The following table shows our contractual obligations at December 31, 2023.
| Payments due by period | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less than 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | More than 5 years | Total (1) | ||||||||||||||||||||
| Borrowings | |||||||||||||||||||||||||||
| Deposits (2) | $ | 678,846 | $ | 533,405 | $ | 325,498 | $ | 184,458 | $ | 147,232 | $ | — | $ | 1,869,439 | |||||||||||||
| Retail and privately placed notes | 3,000 | — | 31,250 | 53,750 | 39,000 | 12,500 | 139,500 | ||||||||||||||||||||
| SBA debentures and borrowings | 5,000 | 14,000 | 14,000 | 2,000 | 1,250 | 39,000 | 75,250 | ||||||||||||||||||||
| Trust preferred securities | — | — | — | — | — | 33,000 | 33,000 | ||||||||||||||||||||
| Total outstanding borrowings | 686,846 | 547,405 | 370,748 | 240,208 | 187,482 | 84,500 | 2,117,189 | ||||||||||||||||||||
| Operating lease obligations | 2,536 | 2,546 | 2,567 | 1,342 | 573 | 1,139 | 10,703 | ||||||||||||||||||||
| Total contractual obligations | $ | 689,382 | $ | 549,951 | $ | 373,315 | $ | 241,550 | $ | 188,055 | $ | 85,639 | $ | 2,127,892 |
(1)
Total debt is exclusive of deferred financing costs of $8.5 million.
(2)
Balance excludes $1.5 million of strategic partner reserve deposits as of December 31, 2023.
Approximately $1.2 billion of our borrowings have maturity dates during the next two years, a vast majority of which are brokered certificates of deposit that have no right of voluntary withdrawal.
In addition, the illiquidity of portions of our loan portfolio and investments may adversely affect our ability to dispose of them at times when it may be advantageous for us to liquidate such portfolio or investments. In addition, if we were required to liquidate some or all of our portfolio, the proceeds of such liquidation may be significantly less than the current value of such investments. Because we borrow money to make loans and investments, our net operating income is dependent upon the difference between the rate at which we borrow funds and the rate at which we invest these funds. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our interest income. In periods of sharply rising interest rates, our cost of funds would increase, which would reduce our net interest income.
55
We use a combination of long-term and short-term borrowings and equity capital to finance our lending and investing activities. Our long-term fixed-rate loans and investments are financed primarily with fixed-rate debt. We may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. We have analyzed the potential impact of changes in interest rates on net interest income. Assuming that the balance sheet were to remain constant and no actions were taken to alter the existing interest rate sensitivity a hypothetical immediate 1% increase in interest rates would result in an increase to net income as of December 31, 2023 by $1.6 million on an annualized basis, and the impact of such an immediate increase of 1% over a one year period would have been a reduction in net income by $1.9 million at December 31, 2023. Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size, and composition of the assets on the balance sheet, and other business developments that could affect net income from operations in a particular quarter or for the year taken as a whole. Accordingly, no assurances can be given that actual results would not differ materially from the potential outcome simulated by these estimates.
From time to time, we work with investment banking firms and other financial intermediaries to investigate the viability of several other financing options which include, among others, the sale or spinoff of certain assets or divisions, the development of a securitization conduit program, and other independent financing for certain subsidiaries or asset classes. These financing options would also provide additional sources of funds for both external expansion and continuation of internal growth.
The following table illustrates sources of available funds for us and each of our subsidiaries, and amounts outstanding under credit facilities and their respective end of period weighted average interest rates at December 31, 2023. See Note 5 to the consolidated financial statements for additional information about each credit facility.
| (Dollars in thousands) | Medallion Financial Corp. | MFC | MCI | FSVC | MB | December 31, 2023 | December 31, 2022 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash, cash equivalents and federal funds sold | $ | 30,946 | $ | 242 | $ | 6,057 | (2) | $ | 2,557 | (2) | $ | 110,043 | $ | 149,845 | $ | 105,598 | |||||||||||
| Trust preferred securities | 33,000 | 33,000 | 33,000 | ||||||||||||||||||||||||
| Average interest rate | 7.75 | % | 7.75 | % | 6.86 | % | |||||||||||||||||||||
| Maturity | 9/37 | 9/37 | 9/37 | ||||||||||||||||||||||||
| Retail notes and privately placed borrowings | 139,500 | 139,500 | 121,000 | ||||||||||||||||||||||||
| Average interest rate | 8.08 | % | 8.08 | % | 7.66 | % | |||||||||||||||||||||
| Maturity | 3/24 - 12/33 | 3/24 - 12/33 | 3/24-12/27 | ||||||||||||||||||||||||
| SBA debentures & borrowings | |||||||||||||||||||||||||||
| Amounts available | 10,250 | 10,250 | 4,750 | ||||||||||||||||||||||||
| Amounts outstanding | 75,250 | 75,250 | 68,512 | ||||||||||||||||||||||||
| Average interest rate | 3.69 | % | 3.69 | % | 3.08 | % | |||||||||||||||||||||
| Maturity | 3/24 - 3/34 | 3/24 - 3/34 | 3/23 - 3/33 | ||||||||||||||||||||||||
| Brokered CDs | 1,870,939 | (3) | 1,870,939 | 1,610,922 | |||||||||||||||||||||||
| Average interest rate | 3.07 | % | 3.07 | % | 1.91 | % | |||||||||||||||||||||
| Maturity | 1/24 - 12/28 | 1/24 - 12/28 | 1/23-12/27 | ||||||||||||||||||||||||
| Total cash | $ | 30,946 | $ | 242 | $ | 6,057 | $ | 2,557 | $ | 110,043 | $ | 149,845 | $ | 105,598 | |||||||||||||
| Total debt outstanding (1) | $ | 172,500 | $ | — | $ | 75,250 | $ | — | $ | 1,870,939 | $ | 2,118,689 | $ | 1,833,434 |
(1)
Excludes deferred financing costs of $8.5 million and $7.0 million as of December 31, 2023 and 2022.
(2)
Cash resides in the applicable SBIC and is generally not available for corporate use.
(3)
Balance includes $1.5 million of strategic partner reserve deposits and $8.7 million related to listing services.
Loan amortization, prepayments, and sales also provide a source of funding for us. Prepayments on loans are influenced significantly by general interest rates, taxi medallion loan market values, economic conditions, and competition.
We also generate liquidity through deposits generated at the Bank, the offering of privately placed notes, through the issuance of SBA debentures, through our trust preferred securities, and through preferred securities at our subsidiaries and have utilized borrowing arrangements with other banks in the past, as well as from cash flow from operations. In addition, we may choose to participate a greater portion of our loan portfolio to third parties. We regularly seek additional sources of liquidity; however, given current market conditions, there can be no assurance that we will be able to secure additional liquidity on terms favorable to us or at all. If that occurs, we may decline to underwrite lower yielding loans in order to conserve capital until credit conditions in the market become more favorable; or we may be required to dispose of assets when we would not otherwise do so, and at prices which may be below the net book value of such assets in order for us to repay indebtedness on a timely basis.
56
Recently Issued Accounting Standards
On January 1, 2023, we adopted Accounting Standards Update 2016-13, "Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments", or ASC 326, which replaced the incurred loss methodology that delayed recognition until it was probable a loss had been incurred with a lifetime expected loss methodology using "reasonable and supportable" expectations about the future, referred to as the current expected credit loss, or CECL, methodology. For consumer loans, we use historical delinquency and actual loss rates modified by quantitative adjustments based on macroeconomic factors over a twelve-month reasonable and supportable forecast period. For commercial loans, we assess the historical impact that macroeconomic indicators have had on the loan portfolio, to determine an approximate allowance for credit loss. Unlike consumer loans, where loans may have similar performing characteristics, each commercial loan is unique. We evaluate each commercial loan for specific impairment with additional allowance for credit losses recognized as necessary. For taxi medallion loans, we maintain specific reserves adjusting the carrying amount of loans down to net collateral value. The allowance is evaluated on a quarterly basis by management based on the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrowers' ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation is inherently subjective, as it requires estimates, including those based on changes in economic conditions, that are susceptible to significant revision as more information becomes available. Credit losses are deducted from the allowance, and subsequent recoveries are added back to the allowance.
We adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and off-balance-sheet credit exposures. Results for reporting periods beginning after December 15, 2022 are presented under ASC 326. The transition to the CECL methodology on January 1, 2023 resulted in an increase of $13.7 million to our allowance for credit losses on loans (“ACL”) and a net-of-tax cumulative-effect adjustment of $9.9 million to the beginning balance of retained earnings. The CECL methodology transition effects on the allowance for credit losses are shown in the following table:
| (Dollars in thousands) | December 31, 2022 Pre-Topic 326 Adoption | Effect of ASC 326 Adoption (Transition Amounts) | January 1, 2023 Post-ASC 326 Adoption | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||
| Loans: | |||||||||||
| Recreation | $ | 41,966 | $ | 10,037 | $ | 52,003 | |||||
| Home improvement | 11,340 | 1,518 | 12,858 | ||||||||
| Commercial | 1,049 | 2,157 | 3,206 | ||||||||
| Taxi medallion | 9,490 | — | 9,490 | ||||||||
| Strategic partnership | — | — | — | ||||||||
| Allowance for credit losses on loans | $ | 63,845 | $ | 13,712 | $ | 77,557 |
Prior to January 1, 2023, we used historical delinquency and actual loss rates with a three-year look-back period for taxi medallion loans and a one-year look-back period for recreation and home improvement loans and used historical loss experience and other projections for commercial loans. The allowance was evaluated on a quarterly basis by management based on the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrowers' ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation was inherently subjective, as it required estimates that were susceptible to significant revision as more information became available.
In March 2023, the FASB issued ASU 2023-02, Investments - Equity Method and Joint Ventures, or Topic 323: Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. The main objective of this new standard is to allow reporting entities to consistently account for equity investments made primarily for the purpose of receiving income tax credits and other income tax benefits. The amendments in this update are effective for fiscal years beginning after December 15, 2023. We are assessing the impact of the update on the accompanying financial statements.
In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements. The amendments in this update seek to clarify or improve disclosure and presentation requirements. We are assessing the impact of the update on the accompanying financial statements.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting, or Topic 280: Improvements to Reportable Segment Disclosures. The main objective of this update is to provide transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The amendments in this update are effective for fiscal years beginning after December 15, 2023. We are assessing the impact of the update on the accompanying financial statements.
57
In December 2023, the FASB issued ASU 2023-09, Income Taxes, or Topic 740: Improvements to Income Tax Disclosures. The main objective of this update is to improve financial reporting disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision-useful financial analyses. The amendments in this update are effective for the annual periods beginning after December 15, 2024. We are assessing the impact of the update on the accompanying financial statements.
FY 2022 10-K MD&A
SEC filing source: 0000950170-23-007273.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OBJECTIVE
The information contained in this section should be read in conjunction with the consolidated financial statements and the accompanying notes thereto for the years ended December 31, 2022, 2021, and 2020. This section is intended to provide management's perspective of our financial condition and results of operations. In addition, this section contains forward-looking statements. These forward-looking statements are subject to the inherent uncertainties in predicting future results and conditions. Certain factors that could cause actual results and conditions to differ materially from those projected in these forward-looking statements are described in the Risk Factors section on page 19. Additionally, more information about our business activities can be found in “Business.”
GENERAL
We are a specialty finance company whose focus and growth has been our consumer finance and commercial lending businesses operated by Medallion Bank, or the Bank, and Medallion Capital, Inc., or Medallion Capital. The Bank is a wholly-owned subsidiary that originates consumer loans for the purchase of recreational vehicles, boats, and home improvements, and provides loan origination and other services to fintech partners. Medallion Capital is a wholly-owned subsidiary that originates commercial loans through its mezzanine financing business. As of December 31, 2022, our consumer loans represented 94% of our gross loan portfolio and commercial loans represented 5%. Total assets were $2.3 billion as of December 31, 2022 and $1.9 billion as of December 31, 2021.
Our loan-related earnings depend primarily on our level of net interest income. Net interest income is the difference between the total yield on our loan portfolio and the average cost of borrowed funds. We fund our operations through a wide variety of interest-bearing sources, including bank certificates of deposit issued to customers, debentures issued to and guaranteed by the SBA, privately placed notes, and preferred securities. Net interest income fluctuates with changes in the yield on our loan portfolios and changes in the cost of borrowed funds, as well as changes in the amount of interest-earning assets and interest-bearing liabilities held by us. Net interest income is also affected by economic, regulatory, and competitive factors that influence interest rates, loan demand, and the availability of funding to finance our lending activities. We, like other financial institutions, are subject to interest rate risk to the degree that our interest-earning assets reprice, either due to inflation or other factors, on a different basis than our interest-bearing liabilities. We continue to monitor global supply chain disruptions, gas prices, labor shortages, unemployment, and other factors contributing to U.S. inflation.
We also provide debt, mezzanine, and equity investment capital to companies in a variety of commercial industries. These investments may be venture capital style investments which may not be fully collateralized. Our investments are typically in the form of secured debt instruments with fixed interest rates accompanied by an equity stake or warrants to purchase an equity interest for a nominal exercise price (such warrants are included in equity investments on the consolidated balance sheets). Interest income is earned on the debt instruments.
The Bank is an industrial bank regulated by the FDIC and the Utah Department of Financial Institutions that originates consumer loans, raises deposits, and conducts other banking activities. The Bank generally provides us with our lowest cost of funds which it raises through bank certificates of deposit. To take advantage of this low cost of funds, historically we referred a portion of our medallion and commercial loans to the Bank, which originated these loans, and have since been serviced by Medallion Servicing Corp., or MSC. However, other than in connection with dispositions of existing medallion assets, the Bank has not originated any new medallion loans since 2014 (and Medallion Financial Corp. has not originated any new medallion loans since 2015) and is working with MSC to service its remaining portfolio, as it winds down. MSC earns referral and servicing fees for these activities.
In 2019, the Bank launched a strategic partnership program to provide lending and other services to financial technology, or fintech, companies. The Bank entered into an initial partnership in 2020 and began issuing its first loans. The Bank continues to evaluate and launch additional partnership programs with fintech companies.
We continue to consider various alternatives for the Bank, which may include an initial public offering of its common stock, the sale of all or part of the Bank, a spin-off or other potential transaction. We do not have a deadline for its consideration of these alternatives, and there can be no assurance that this process will result in any transaction being announced or consummated.
COVID-19
In March 2020, in response to the COVID-19 pandemic, we adjusted the payment policies and procedures with our consumer and medallion businesses, and allowed borrowers to defer payments up to 180 days. As of December 31, 2022, no consumer or medallion loans remained on deferral related to COVID-19. For our medallion portfolio, we determined that anticipated payment activity on our medallion portfolio was impossible to quantify upon the end of the deferral moratorium, and therefore all medallion loans were deemed impaired, placed on nonaccrual status, and written down to each market’s net collateral value in 2020, with additional write-offs taken during 2021. There were no additional write-offs in 2022. We will continue to monitor our medallion portfolio and related assets, which may result in additional write-downs, charge-offs or impairments.
35
In addition to modifying payment policies, we took steps to accommodate remote work, some of which is still in place today, and implemented several cost-cutting measures, such as reducing employee headcount at our parent company, Medallion Financial Corp., and closing satellite offices in Long Island City, New York; Chicago, Illinois; and Boston, Massachusetts.
The potential future effects of COVID-19, or any new potential variants, on our loan portfolios and businesses remain uncertain, and we could suffer losses on our loan portfolios as a result of the effects on the ability of our borrowers to repay their loans as well as the demand for our loans.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
We follow financial accounting and reporting policies that are in accordance with GAAP. Some of these significant accounting policies require management to make difficult, subjective or complex judgments. The policies noted below, however, are deemed to be our “critical accounting policies” under the definition given to this term by the SEC. According to the SEC, “critical accounting policies” mean those policies that are most important to the presentation of a company’s financial condition and results of operations, and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
The judgments used by management in applying the critical accounting policies may be affected by deterioration in the economic environment, which may result in changes to future financial results. Specifically, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes to the allowance for loan losses in future periods, and the inability to collect on outstanding loans could result in increased loan losses.
Allowance for Loan Losses
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. In analyzing the adequacy of the allowance for loan losses, the Company uses historical delinquency and actual loss rates with a three-year look-back period for medallion loans and a one-year look-back period for recreation and home improvement loans and uses historical loss experience and other projections for commercial loans. The allowance is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
Our methodology to calculate the general reserve portion of the allowance includes the use of quantitative and qualitative factors. We initially determine an allowance based on quantitative loss factors for loans evaluated collectively for impairment. The quantitative loss factors are based primarily on historical loss rates, after considering loan type, historical loss and delinquency experience. The quantitative loss factors applied in the methodology are periodically re-evaluated and adjusted to reflect changes in historical loss levels or other risks. Qualitative loss factors are used to modify the reserve determined by the quantitative factors and are designed to account for losses that may not be included in the quantitative calculation according to management’s best judgment. If our qualitative loss factor rates were to increase 50 basis points, our recreation and home improvement general reserve would increase by $5.9 million and $3.1 million, respectively. Likewise, if our qualitative loss factor rates were to decrease 50 basis points, our recreation and home improvement general reserve would decrease by $5.9 million and $3.1 million, respectively. Performing loans are recorded at par and the general reserve maintained to absorb expected losses consistent with GAAP.
All medallion loans are deemed impaired and have a specific allowance for each loan, such that the underlying net loan has a value no greater than collateral value. The determination of taxi medallion collateral fair value is derived quarterly for each jurisdiction. For medallion loans, delinquent nonperforming loans are valued at collateral value for the most recent quarter. Collateral value for the medallion loans is generally determined utilizing factors deemed relevant under the circumstances of the market including but not limited to: actual transfers, pending transfers, median and average sales prices, discounted cash flows, market direction and sentiment, and general economic trends for the industry and economy. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. We deem a loan impaired when, based on current information and events, it is probable that we will be unable to collect the amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. We charge-off loans in the period that such loans are deemed uncollectible or when they reach 120 days delinquent regardless of whether the loan is a recreation, home improvement, or medallion loan.
The methodology used in the periodic review of reserve adequacy, which is performed at least quarterly, is designed to be responsive to changes in portfolio credit quality and inherent credit losses. The changes are reflected in both the pooled formula reserve and in specific reserves as the collectability of larger classified loans is regularly recalculated with new information as it becomes available. Management is primarily responsible for the overall adequacy of the allowance.
36
We adopted the Current Expected Credit Loss accounting standard (Topic 326), otherwise known as CECL, effective January 1, 2023. We anticipate the adoption will increase our allowance for loan losses (allowance for credit losses under CECL) by $11.6 million for consumer loans and a $2.2 million increase with respect to our commercial loans. With the adoption of CECL, we expect that there will be earlier recognition of credit losses, including a near-term effect of larger loan loss provisions, compared to the previous incurred losses accounting standard.
Goodwill and Intangible Assets
Goodwill and intangible assets arose as a result of the excess of the fair value that was determined by an independent third party expert over the book value of several of our previously unconsolidated portfolio investment companies as of April 2, 2018. Goodwill is not amortized, but is subject to quarterly review by management to determine whether additional impairment testing is needed, and such testing is performed at least on an annual basis. The annual goodwill assessment is focused on the Bank goodwill of $150.8 million and intangible assets of $22.0 million, both of which utilized a step zero qualitative impairment analysis based on historical and projected financial data. The Bank-related intangible assets are amortized over their approximate useful life.
Deferred Taxes
Deferred taxes reflect the impact of temporary differences between the carrying amount of assets and liabilities and their tax basis and are stated at tax rates expected to be in effect when taxes are actually paid or recovered. Deferred tax assets are recognized subject to management’s judgment that it is more like than not that it will be recognized. In addition, a valuation allowance is recorded when it is deemed that some or all of the deferred tax assets will not be realized due to the temporary differences.
Average Balances and Rates
The following table shows our consolidated average balance sheets, interest income and expense, and the average interest earning/bearing assets and liabilities, and which reflect the average yield on assets and average costs on liabilities as of and for the years ended December 31, 2022, 2021, and 2020.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash equivalents | $ | 4,288 | $ | 172 | 4.01 | % | $ | 3,149 | $ | 56 | 1.78 | % | $ | 1,528 | $ | 37 | 2.42 | % | ||||||||||||||||||
| Federal funds sold | 71,847 | 304 | 0.42 | 45,096 | 23 | 0.05 | 65,783 | 129 | 0.20 | |||||||||||||||||||||||||||
| Investment securities | 46,832 | 1,176 | 2.51 | 45,195 | 769 | 1.70 | 46,691 | 997 | 2.14 | |||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 1,048,068 | 139,145 | 13.28 | 848,956 | 118,305 | 13.94 | 743,118 | 110,706 | 14.90 | |||||||||||||||||||||||||||
| Home improvement | 517,192 | 44,703 | 8.64 | 367,808 | 34,204 | 9.30 | 282,202 | 27,273 | 9.66 | |||||||||||||||||||||||||||
| Commercial | 86,702 | 10,270 | 11.85 | 66,589 | 7,070 | 10.62 | 69,293 | 7,334 | 10.58 | |||||||||||||||||||||||||||
| Medallion | 4,499 | 695 | 15.45 | 7,903 | (1,483 | ) | (18.77 | ) | 71,821 | (1,518 | ) | (2.11 | ) | |||||||||||||||||||||||
| Strategic partnerships | 537 | 156 | 29.05 | 70 | 22 | 31.43 | 9 | 4 | 44.44 | |||||||||||||||||||||||||||
| Total loans | 1,656,998 | 194,969 | 11.77 | 1,291,326 | 158,118 | 12.24 | 1,166,443 | 143,799 | 12.33 | |||||||||||||||||||||||||||
| Total interest-earning assets | 1,779,965 | 196,621 | 11.06 | 1,384,766 | 158,966 | 11.51 | 1,280,445 | 144,962 | 11.32 | |||||||||||||||||||||||||||
| Non-interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Cash | 39,535 | 47,050 | 19,312 | |||||||||||||||||||||||||||||||||
| Equity investments | 10,570 | 9,830 | 10,385 | |||||||||||||||||||||||||||||||||
| Loan collateral in process of foreclosure(1) | 28,823 | 47,764 | 50,893 | |||||||||||||||||||||||||||||||||
| Goodwill and intangible assets | 173,563 | 199,160 | 202,618 | |||||||||||||||||||||||||||||||||
| Other assets | 46,794 | 44,129 | 48,190 | |||||||||||||||||||||||||||||||||
| Total non-interest-earning assets | 299,285 | 347,933 | 331,398 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,079,250 | $ | 1,732,699 | $ | 1,611,843 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 1,440,328 | $ | 22,666 | 1.57 | % | $ | 1,134,531 | $ | 17,543 | 1.55 | % | $ | 1,043,096 | $ | 22,330 | 2.14 | % | ||||||||||||||||||
| Retail and privately placed notes | 121,000 | 10,008 | 8.27 | 120,704 | 10,226 | 8.47 | 70,384 | 6,813 | 9.68 | |||||||||||||||||||||||||||
| SBA debentures and borrowings | 69,188 | 2,228 | 3.22 | 64,733 | 2,116 | 3.27 | 71,490 | 2,633 | 3.68 | |||||||||||||||||||||||||||
| Preferred securities | 33,000 | 1,283 | 3.89 | 33,000 | 981 | 2.97 | 33,000 | 966 | 2.97 | |||||||||||||||||||||||||||
| Notes payable to banks | — | — | — | 10,960 | 134 | 1.22 | 32,246 | 1,246 | 3.86 | |||||||||||||||||||||||||||
| Other borrowings | — | — | — | 6,782 | 140 | 2.06 | 8,270 | 163 | 1.97 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,663,516 | 36,185 | 2.17 | 1,370,710 | 31,140 | 2.28 | 1,258,486 | 34,151 | 2.71 | |||||||||||||||||||||||||||
| Non-interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deferred tax liability | 22,187 | 7,444 | 4,959 | |||||||||||||||||||||||||||||||||
| Other liabilities (2) | 30,574 | 27,634 | 29,174 | |||||||||||||||||||||||||||||||||
| Total non-interest-bearing liabilities | 52,761 | 35,078 | 34,133 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,716,277 | 1,405,788 | 1,292,619 | |||||||||||||||||||||||||||||||||
| Non-controlling interest | 69,253 | 72,162 | 71,904 | |||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 293,720 | 254,749 | 247,320 | |||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,079,250 | $ | 1,732,699 | $ | 1,611,843 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 160,436 | $ | 127,826 | $ | 110,811 | ||||||||||||||||||||||||||||||
| Net interest margin | 9.05 | % | 9.25 | % | 8.65 | % |
(1)
Includes financed sales of this collateral to third parties reported separately from the loan portfolio, and that are conducted by the Bank of $7.5 million, $7.4 million, and $3.5 million as of December 31, 2022, 2021, and 2020.
(2)
Excludes deferred financing costs of $7.0 million and $7.1 million as of December 31, 2022 and 2021.
37
For the year ended December 31, 2022, our net loans receivable yielded 11.77% (compared to 12.24% for the year ended December 31, 2021). The 47 basis point decrease from the prior year is attributable to the changing mix of our loans, mainly driven by the growth in the home improvement loans, which have a lower coupon than our recreation and commercial loans, as well as competitive pressures in the home improvement segment. Our debt, a significant component being certificates of deposit, funds our growing lending business. Our average interest cost during the year decreased 11 basis points from the prior year, primarily the result of the changing composition, with certificates of deposit comprising a larger percentage of our debt at the end of 2022 as compared to the prior year. Despite the rising costs associated with our certificates of deposit issued during 2022, these borrowings carry a much lower cost of funds than our other funding sources.
Rate/Volume Analysis
The following table presents the change in interest income and expense due to changes in the average balances (volume) and average rates, calculated for the years ended December 31, 2022, 2021, and 2020.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash and cash equivalents | $ | 174 | $ | 223 | $ | 397 | $ | (31 | ) | $ | (55 | ) | $ | (86 | ) | $ | 501 | $ | (910 | ) | $ | (409 | ) | |||||||||||||
| Investment securities | 41 | 366 | 407 | (24 | ) | (205 | ) | (229 | ) | 46 | (332 | ) | (286 | ) | ||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 26,435 | (5,595 | ) | 20,840 | 14,749 | (7,150 | ) | 7,599 | 15,078 | (3,832 | ) | 11,246 | ||||||||||||||||||||||||
| Home improvement | 12,912 | (2,413 | ) | 10,499 | 7,961 | (1,030 | ) | 6,931 | 6,933 | 396 | 7,329 | |||||||||||||||||||||||||
| Commercial | 2,382 | 818 | 3,200 | (287 | ) | 23 | (264 | ) | 803 | (1,101 | ) | (298 | ) | |||||||||||||||||||||||
| Medallion | (526 | ) | 2,704 | 2,178 | 11,994 | (11,959 | ) | 35 | (1,734 | ) | (3,448 | ) | (5,182 | ) | ||||||||||||||||||||||
| Strategic partnerships | 136 | (2 | ) | 134 | 19 | (1 | ) | 18 | — | — | — | |||||||||||||||||||||||||
| Total loans | $ | 41,339 | $ | (4,488 | ) | $ | 36,851 | $ | 34,436 | $ | (20,117 | ) | $ | 14,319 | $ | 21,080 | $ | (7,985 | ) | $ | 13,095 | |||||||||||||||
| Total interest-earning assets | $ | 41,554 | $ | (3,899 | ) | $ | 37,655 | $ | 34,381 | $ | (20,377 | ) | $ | 14,004 | $ | 21,627 | $ | (9,227 | ) | $ | 12,400 | |||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Retail and privately placed notes | $ | 24 | $ | (242 | ) | $ | (218 | ) | $ | 4,263 | $ | (850 | ) | $ | 3,413 | $ | 1,093 | $ | (69 | ) | $ | 1,024 | ||||||||||||||
| Deposits | 4,812 | 311 | 5,123 | 1,302 | (6,089 | ) | (4,787 | ) | 3,213 | (3,402 | ) | (189 | ) | |||||||||||||||||||||||
| Notes payable to banks | (134 | ) | — | (134 | ) | (261 | ) | (850 | ) | (1,111 | ) | (515 | ) | (308 | ) | (823 | ) | |||||||||||||||||||
| SBA debentures and borrowings | 143 | (31 | ) | 112 | (223 | ) | (294 | ) | (517 | ) | (190 | ) | (162 | ) | (352 | ) | ||||||||||||||||||||
| Preferred securities | — | 302 | 302 | — | 14 | 14 | — | (557 | ) | (557 | ) | |||||||||||||||||||||||||
| Other borrowings | (140 | ) | — | (140 | ) | (31 | ) | 8 | (23 | ) | 1 | 2 | 3 | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 4,705 | $ | 340 | $ | 5,045 | $ | 5,050 | $ | (8,061 | ) | $ | (3,011 | ) | $ | 3,602 | $ | (4,496 | ) | $ | (894 | ) | ||||||||||||||
| Net | $ | 36,849 | $ | (4,239 | ) | $ | 32,610 | $ | 29,331 | $ | (12,316 | ) | $ | 17,015 | $ | 18,025 | $ | (4,731 | ) | $ | 13,294 |
For the year ended December 31, 2022, interest income increased primarily due to the increased volume of our recreation and home improvement loan portfolios, even as the average yield decreased on these portfolios. In 2022, we increased rates on newly issued recreation and home improvement loans; however, the effects of these increases have been mitigated as maturing and pre-paid loans had interest rates comparable to or exceeding these increased rates. Despite a decrease in our average borrowing cost, interest expense increased for 2022 driven by the overall increase in our borrowings. The portion of our borrowings represented by deposits, our lowest cost of funds, accounted for a greater percentage of our total borrowings in 2022 compared to 2021 and caused a decrease in our average cost of borrowings, despite a slight increase in costs of those deposits.
Our interest expense is driven by the interest rates payable on our bank certificates of deposit, fixed-rate, long-term private notes, fixed-rate, long-term debentures issued to the SBA, preferred securities, and have historically included short-term credit facilities with banks and other short-term notes payable. The Bank issues brokered bank certificates of deposit, which are our lowest borrowing costs. The Bank is able to bid on these deposits at a wide variety of maturity levels which allows for improved interest rate management strategies.
Our cost of funds is primarily driven by the rates paid on our various debt instruments and their relative mix, and changes in the levels of average borrowings outstanding. See Note 5 to the consolidated financial statements for details on the terms of our outstanding debt. Our debentures issued to the SBA typically have terms of ten years.
We continue to seek SBA funding through Medallion Capital to the extent it offers attractive rates. SBA financing subjects its recipients to limits on the amount of secured bank debt they may incur. We use SBA funding to fund loans that qualify under the Small Business Investment Act of 1985, as amended, or the SBIA, and SBA regulations. In July 2020, we obtained a $25.0 million commitment from the SBA. As of December 31, 2022 and 2021, adjustable rate debt constituted 2% of total debt.
38
Loans
Loans are reported at the principal amount outstanding, inclusive of deferred loan acquisition costs, which primarily includes deferred fees paid to loan originators, which are amortized to interest income over the life of the loan. For the years ended December 31, 2022 and 2021, there was continued growth in the recreation and home improvement segments, as well as, and to a lesser extent, in the commercial segment.
| Year Ended December 31, 2022 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2021 | $ | 961,320 | $ | 436,772 | $ | 76,696 | $ | 14,046 | $ | 90 | $ | 1,488,924 | ||||||||||||
| Loan originations | 513,062 | 392,543 | 28,172 | 605 | 49,526 | 983,908 | ||||||||||||||||||
| Principal payments, sales, and maturities | (259,326 | ) | (196,203 | ) | (6,610 | ) | (419 | ) | (49,044 | ) | (511,602 | ) | ||||||||||||
| Charge-offs | (27,055 | ) | (6,393 | ) | (6,083 | ) | (314 | ) | — | (39,845 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (12,444 | ) | — | — | (347 | ) | — | (12,791 | ) | |||||||||||||||
| Amortization of origination costs | (10,470 | ) | 1,763 | — | — | — | (8,707 | ) | ||||||||||||||||
| Amortization of loan premium | (213 | ) | (322 | ) | — | — | — | (535 | ) | |||||||||||||||
| FASB origination costs, net | 18,638 | (1,761 | ) | — | — | — | 16,877 | |||||||||||||||||
| Paid-in-kind interest | — | — | 724 | — | — | 724 | ||||||||||||||||||
| Gross loans – December 31, 2022 | $ | 1,183,512 | $ | 626,399 | $ | 92,899 | $ | 13,571 | $ | 572 | $ | 1,916,953 |
| Year Ended December 31, 2021 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2020 | $ | 792,686 | $ | 334,033 | $ | 65,327 | $ | 37,768 | $ | 24 | $ | 1,229,838 | ||||||||||||
| Loan originations | 441,921 | 258,038 | 36,415 | — | 10,997 | 747,371 | ||||||||||||||||||
| Principal payments, sales, maturities, and recoveries | (252,293 | ) | (153,044 | ) | (25,873 | ) | (1,363 | ) | (10,931 | ) | (443,504 | ) | ||||||||||||
| Charge-offs | (14,712 | ) | (2,949 | ) | — | (15,287 | ) | — | (32,948 | ) | ||||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (10,431 | ) | — | — | (5,457 | ) | — | (15,888 | ) | |||||||||||||||
| Amortization of origination costs | (9,678 | ) | 1,671 | 13 | (2 | ) | — | (7,996 | ) | |||||||||||||||
| Amortization of loan premium | (221 | ) | (346 | ) | — | (1,615 | ) | — | (2,182 | ) | ||||||||||||||
| FASB origination costs, net | 14,048 | (631 | ) | — | 2 | — | 13,419 | |||||||||||||||||
| Paid-in-kind interest | — | — | 814 | — | — | 814 | ||||||||||||||||||
| Gross loans – December 31, 2021 | $ | 961,320 | $ | 436,772 | $ | 76,696 | $ | 14,046 | $ | 90 | $ | 1,488,924 |
The following table presents the approximate maturities and sensitivity to change in interest rates for our loans as of December 31, 2022.
| Loan Maturity | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within 1 year | After 1 to 5 years | After 5 to 15 years | After 15 years | Total | ||||||||||||||
| Fixed-rate | $ | 25,911 | $ | 239,351 | $ | 1,471,607 | $ | 141,867 | $ | 1,878,736 | |||||||||
| Recreation | 2,039 | 117,198 | 1,008,226 | 15,355 | 1,142,818 | ||||||||||||||
| Home improvement | 11,511 | 31,985 | 458,869 | 126,512 | 628,877 | ||||||||||||||
| Commercial | 2,381 | 86,577 | 4,512 | — | 93,470 | ||||||||||||||
| Medallion | 9,980 | 3,591 | — | — | 13,571 | ||||||||||||||
| Adjustable-rate | $ | 2,666 | $ | 611 | $ | — | $ | — | $ | 3,277 | |||||||||
| Recreation | 2,666 | 611 | — | — | 3,277 | ||||||||||||||
| Commercial | — | — | — | — | — | ||||||||||||||
| Medallion | — | — | — | — | — | ||||||||||||||
| Total loans(1)(2)(3) | $ | 28,577 | $ | 239,962 | $ | 1,471,607 | $ | 141,867 | $ | 1,882,013 |
(1)
Excludes strategic partnership loans.
(2)
Excludes deferred costs.
(3)
As of December 31, 2022, there were no floating-rate loans.
39
Provision and Allowance for Loan Loss
Our methodology to calculate the general reserve portion of the allowance includes the use of quantitative and qualitative factors. We initially determine an allowance based on quantitative loss factors for loans evaluated collectively for impairment. The quantitative loss factors are based primarily on historical loss rates, after considering loan type, historical loss and delinquency experience. The quantitative loss factors applied in the methodology are periodically reevaluated and adjusted to reflect changes in historical loss levels or other risks. Qualitative loss factors are used to modify the reserve determined by the quantitative factors and are designed to account for losses that may not be included in the quantitative calculation according to management’s best judgment. If our qualitative loss factor rates were to increase 50 basis points, our recreation and home improvement general reserve would increase by $5.9 million and $3.1 million, respectively. Likewise, if our qualitative loss factor rates were to decrease 50 basis points, our recreation and home improvement general reserve would decrease by $5.9 million and $3.1 million, respectively. Performing loans are recorded at book value and the general reserve is maintained to absorb expected losses consistent with GAAP.
We continued to utilize a value of $79,500 for New York City taxi medallions in determining loan loss allowances for medallion loans, during the year ended December 31, 2022, despite reported transfer prices exceeding that level at various points during the year, as we continue to deem the entire medallion portfolio as impaired.
The following table sets forth the activity in the allowance for loan losses for December 31, 2022 and 2021.
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | ||||||
| Allowance for loan losses – beginning balance | $ | 50,166 | $ | 57,548 | ||||
| Charge-offs | ||||||||
| Recreation | (27,055 | ) | (14,712 | ) | ||||
| Home improvement | (6,393 | ) | (2,949 | ) | ||||
| Commercial | (6,083 | ) | — | |||||
| Medallion | (314 | ) | (15,287 | ) | ||||
| Total charge-offs | (39,845 | ) | (32,948 | ) | ||||
| Recoveries | ||||||||
| Recreation | 13,785 | 12,131 | ||||||
| Home improvement | 2,761 | 2,398 | ||||||
| Commercial | 47 | — | ||||||
| Medallion | 6,872 | 6,415 | ||||||
| Total recoveries | 23,465 | 20,944 | ||||||
| Net charge-offs (1) | (16,380 | ) | (12,004 | ) | ||||
| Provision for loan losses | 30,059 | 4,622 | ||||||
| Allowance for loan losses – ending balance (2) | $ | 63,845 | $ | 50,166 |
(1)
As of December 31, 2022, cumulative net charge-offs of loans and loan collateral in process of foreclosure in the medallion portfolio were $244.2 million, some of which may represent collection opportunities for us.
(2)
As of December 31, 2022, there was no allowance for loan loss and net charge-offs related to the strategic partnership loans.
Allowance for loan losses by type as of December 31, 2022 and 2021 follows:
| December 31, 2022 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 41,966 | 66 | % | 3.55 | % | 130.60 | % | ||||||||
| Home improvement | 11,340 | 18 | 1.81 | 35.29 | ||||||||||||
| Commercial | 1,049 | 1 | 1.13 | 3.26 | ||||||||||||
| Medallion | 9,490 | 15 | 69.93 | 29.53 | ||||||||||||
| Total | $ | 63,845 | 100 | % | 3.33 | % | 198.69 | % |
| December 31, 2021 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 32,435 | 64 | % | 3.37 | % | 91.18 | % | ||||||||
| Home improvement | 7,356 | 15 | 1.68 | 20.68 | ||||||||||||
| Commercial | 1,141 | 2 | 1.49 | 3.21 | ||||||||||||
| Medallion | 9,234 | 19 | 65.74 | 25.96 | ||||||||||||
| Total | $ | 50,166 | 100 | % | 3.37 | % | 141.03 | % |
As of December 31, 2022, the overall allowance for loan losses increased from December 31, 2021, mainly due to the growth of the loan portfolio, specifically the recreation and home improvement loans, as well as a higher allowance coverage ratio related to both recreation and home improvement loans, a result of the increased net charge-offs in 2022, compared to 2021. For recreation and home improvement loans, as of December 31, 2021 the presented allowances exclude $4.2 million and $0.5 million of loan loss allowances which had been netted within loans as a result of the consolidation of Medallion Bank, which was fully amortized in 2022.
40
The following table shows the trend in loans 90 days or more past due as of the dates indicated.
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||
| (Dollars in thousands) | Amount | % (1) | Amount | % (1) | Amount | % (1) | ||||||||||||||||||
| Recreation | $ | 7,365 | 0.4 | % | $ | 3,818 | 0.3 | % | $ | 5,343 | 0.5 | % | ||||||||||||
| Home improvement | 579 | * | 132 | * | 170 | * | ||||||||||||||||||
| Commercial | 74 | * | 74 | * | 75 | * | ||||||||||||||||||
| Medallion | 885 | * | — | — | 1,290 | 0.1 | ||||||||||||||||||
| Total loans 90 days or more past due | $ | 8,903 | 0.5 | % | $ | 4,024 | 0.3 | % | $ | 6,878 | 0.6 | % |
(1)
Percentages are calculated against the total or managed loan portfolio, as appropriate.
(*) Less than 0.1%.
For the recreation loan portfolio, the process to repossess the collateral is started at 60 days past due. If the collateral is not located and the account reaches 120 days delinquent, the account is charged-off to realized losses. If the collateral is repossessed, a realized loss is recorded to write the collateral down to its net realizable value, and the collateral is sent to auction. When the collateral is sold, the net auction proceeds are applied to the account, and any remaining balance is written off as a realized loss, and any excess proceeds are recorded as a recovery. Proceeds collected on charged-off accounts are recorded as recoveries. All collection, repossession, and recovery efforts are handled on behalf of the Bank by the servicer. We estimate that the weighted average loan-to-value ratio of our medallion loans was approximately 339%, 295%, and 327%, for the years ended December 31, 2022, 2021, and 2020.
Medallion loans that reach 120 days past due are charged down to collateral value and reclassified to loan collateral in process of foreclosure. The following table shows the activity of loan collateral in process of foreclosure for the twelve months ended December 31, 2022 and 2021.
| Year Ended December 31, 2022 (Dollars in thousands) | Recreation | Medallion | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2021 | $ | 1,720 | $ | 35,710 | $ | 37,430 | ||||||
| Transfer from loans, net | 12,444 | 347 | 12,791 | |||||||||
| Sales | (7,707 | ) | (2,668 | ) | (10,375 | ) | ||||||
| Cash payments received | — | (12,289 | ) | (12,289 | ) | |||||||
| Collateral valuation adjustments | (5,081 | ) | (657 | ) | (5,738 | ) | ||||||
| Loan collateral in process of foreclosure – December 31, 2022 | $ | 1,376 | $ | 20,443 | $ | 21,819 |
| Year Ended December 31, 2021 (Dollars in thousands) | Recreation | Medallion | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2020 | $ | 1,432 | $ | 53,128 | $ | 54,560 | ||||||
| Transfer from loans, net | 10,431 | 5,457 | 15,888 | |||||||||
| Sales | (6,951 | ) | (2,928 | ) | (9,879 | ) | ||||||
| Cash payments received | — | (14,173 | ) | (14,173 | ) | |||||||
| Collateral valuation adjustments | (3,192 | ) | (5,774 | ) | (8,966 | ) | ||||||
| Loan collateral in process of foreclosure – December 31, 2021 | $ | 1,720 | $ | 35,710 | $ | 37,430 |
41
SEGMENT RESULTS
We manage our financial results under four operating segments; recreation lending, home improvement lending, commercial lending, and medallion lending. We also show results for a non-operating segment, corporate and other investments.
Recreation Lending
Recreation lending is a high-growth business focused on originating prime and non-prime recreation loans which is a significant source of income for us, accounting for 71%, 74%, and 76% of our interest income for the years ended December 31, 2022, 2021, and 2020.
We maintain relationships with approximately 3,100 dealers and financial service providers, or FSPs, not all of which are active at any one time. FSPs are entities that provide finance and insurance, or F&I, services to small dealers that do not have the desire or ability to provide F&I services themselves. The ability of FSPs to aggregate the financing and relationship management for many small dealers makes them valuable. We receive approximately half of our loan volume from dealers and the other half from FSPs. Our top ten dealer and FSP relationships were responsible for 48% of recreation lending’s new loan originations for the year ended December 31, 2022. The percentage of new loan originations by the top ten dealer and FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
The recreation loan portfolio consists of thousands of geographically distributed loans with an average loan size of approximately $18,000 as of December 31, 2022. The loans are fixed rate with an average term at origination of 11.3 years. The weighted average maturity of our loans outstanding as of December 31, 2022 is 9.6 years.
The loans are secured primarily by RVs, boats, and trailers, with RV loans making up 58% of the portfolio, boat loans making up 19% of the portfolio, and trailer loans 14% as of December 31, 2022, compared to 60%, 19% and 9% as of December 31, 2021. Recreation loans are made to borrowers residing nationwide, with the highest concentrations in Texas and Florida, at 16% and 11% of loans outstanding with no other states over 10%. As of December 31, 2022, 2021, and 2020, the weighted average FICO scores of our recreation loans outstanding were 671, 668, and 658. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2022, 2021, and 2020 were 676, 684, and 680.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2022, 2021, and 2020.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 139,145 | $ | 118,305 | $ | 110,706 | ||||||
| Total interest expense | 17,932 | 9,993 | 13,013 | |||||||||
| Net interest income | 121,213 | 108,312 | 97,693 | |||||||||
| Provision for loan losses | 22,802 | 7,671 | 23,736 | |||||||||
| Net interest income after loss provision | 98,411 | 100,641 | 73,957 | |||||||||
| Other expense, net | (30,463 | ) | (30,156 | ) | (27,341 | ) | ||||||
| Net income before taxes | 67,948 | 70,485 | 46,616 | |||||||||
| Income tax provision | (17,989 | ) | (18,699 | ) | (12,004 | ) | ||||||
| Net income after taxes | $ | 49,959 | $ | 51,786 | $ | 34,612 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 1,183,512 | $ | 961,320 | $ | 792,686 | ||||||
| Total loan allowance | 41,966 | 32,435 | 27,348 | |||||||||
| Total loans, net | 1,141,546 | 928,885 | 765,338 | |||||||||
| Total assets | 1,154,680 | 896,223 | 777,605 | |||||||||
| Total borrowings | 936,789 | 710,616 | 621,735 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 4.71 | % | 6.00 | % | 4.59 | % | ||||||
| Return on average equity | 26.83 | 30.01 | 22.93 | |||||||||
| Interest yield | 13.28 | 13.94 | 14.90 | |||||||||
| Net interest margin | 11.57 | 12.76 | 13.15 | |||||||||
| Reserve coverage | 3.55 | 3.37 | 3.45 | |||||||||
| Delinquency status (1) | 0.64 | 0.41 | 0.70 | |||||||||
| Charge-off% | 1.27 | 0.30 | 1.95 |
(1)
Loans 90 days or more past due.
42
Home Improvement Lending
The home improvement lending segment works with contractors and financial service providers to finance home improvements and is concentrated in roofs, swimming pools, and windows at 37%, 23%, and 12% of total loans outstanding as of December 31, 2022, as compared to 30%, 26%, and 13% as of December 31, 2021, with no other collateral types over 10%. Home improvement loans are made to borrowers residing nationwide, with the highest concentrations in Texas and Florida at 10% and 10% of loans outstanding December 31, 2022, with no other states over 10%. As of December 31, 2022, 2021, and 2020, the weighted average FICO scores of our home improvement loans outstanding were 753, 754, and 758. The weighted average FICO scores at the time of origination for the loans funded in the years ended December 31, 2022, 2021, and 2020 were 758, 759, and 759.
A large proportion of our home improvement-financed sales are facilitated by contractor salespeople with limited financing backgrounds rather than by contractor employees who provide F&I services. The result is contractor demand for financing services that facilitate an in-home transaction (e.g., digital tools, including mobile applications for phone or tablet, support for E-SIGN compliant electronic signatures, and extended operating hours), and additional resources for the salesperson throughout the financing process. Our top ten contractors and FSP relationships were responsible for 62% of home improvement lending’s new loan originations for the year ended December 31, 2022. The percentage of new loan originations by the top ten contractor and FSP relationships is a measure of concentration, which management uses to determine whether to undertake diversification efforts, and which provides investors with information about origination concentration.
During the year ended December 31, 2022, the home improvement lending segment continued to grow with the net portfolio increasing 43% from the prior year. Reserve coverage rates increased 14 basis points from a year ago. The interest yield decreased from the prior year period, as did the net interest margin, which also reflected higher rates on borrowings and certificates of deposit issued in the current year as compared to the prior year.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2022, 2021, and 2020.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 44,703 | $ | 34,204 | $ | 27,273 | ||||||
| Total interest expense | 7,697 | 4,153 | 5,699 | |||||||||
| Net interest income | 37,006 | 30,051 | 21,574 | |||||||||
| Provision for loan losses | 7,616 | 2,750 | 3,778 | |||||||||
| Net interest income after loss provision | 29,390 | 27,301 | 17,796 | |||||||||
| Other expense, net | (13,500 | ) | (11,640 | ) | (9,611 | ) | ||||||
| Net income before taxes | 15,890 | 15,661 | 8,185 | |||||||||
| Income tax provision | (4,207 | ) | (4,155 | ) | (2,108 | ) | ||||||
| Net income after taxes | $ | 11,683 | $ | 11,506 | $ | 6,077 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 626,399 | $ | 436,772 | $ | 334,033 | ||||||
| Total loan allowance | 11,340 | 7,356 | 5,157 | |||||||||
| Total loans, net | 615,059 | 429,416 | 328,876 | |||||||||
| Total assets | 618,923 | 371,781 | 340,494 | |||||||||
| Total borrowings | 502,131 | 294,786 | 272,284 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 2.23 | % | 3.01 | % | 2.07 | % | ||||||
| Return on average equity | 12.72 | 15.04 | 10.35 | |||||||||
| Interest yield | 8.64 | 9.30 | 9.66 | |||||||||
| Net interest margin | 7.16 | 8.17 | 7.62 | |||||||||
| Reserve coverage | 1.81 | 1.68 | 1.54 | |||||||||
| Delinquency status (1) | 0.09 | 0.03 | 0.05 | |||||||||
| Charge-off% | 0.70 | 0.15 | 0.44 |
(1)
Loans 90 days or more past due.
43
Commercial Lending
We originate both senior and subordinated loans nationwide to businesses in a variety of industries, more than 44% of which are located in the Midwest region, with the rest scattered across the country. These mezzanine loans are primarily secured by a second position on all assets of the businesses and generally range in amount from $2.0 million to $5.0 million at origination, and typically include an equity component as part of the financing. The commercial lending business has concentrations in manufacturing and wholesale trade, making up 52% and 15% of the outstanding loans as of December 31, 2022.
During the year ended December 31, 2022, the commercial portfolio grew to $92.9 million, representing $28.2 million of new loan originations, offset by payoffs and charge-offs. Additionally, reserve rates increased, reflecting specific reserves on aged investments.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2022, 2021, and 2020. The commercial segment encompasses the mezzanine lending business, and the other legacy commercial loans (immaterial to total) have been allocated to corporate and other investments.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 9,348 | $ | 6,592 | $ | 6,926 | ||||||
| Total interest expense | 3,040 | 2,720 | 2,538 | |||||||||
| Net interest income | 6,308 | 3,872 | 4,388 | |||||||||
| Provision for loan losses | 5,963 | — | — | |||||||||
| Net interest income after loss provision | 345 | 3,872 | 4,388 | |||||||||
| Other income (expense), net | (1,604 | ) | 3,101 | (3,196 | ) | |||||||
| Net income (loss) before taxes | (1,259 | ) | 6,973 | 1,192 | ||||||||
| Income tax benefit (provision) | 333 | (1,850 | ) | (299 | ) | |||||||
| Net income (loss) after taxes | $ | (926 | ) | $ | 5,123 | $ | 893 | |||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 92,899 | $ | 74,854 | $ | 62,037 | ||||||
| Total loan allowance | 1,049 | 1,141 | — | |||||||||
| Total loans, net | 91,850 | 73,713 | 62,037 | |||||||||
| Total assets | 101,447 | 103,631 | 80,622 | |||||||||
| Total borrowings | 82,304 | 82,169 | 65,924 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | (0.90 | )% | 5.85 | % | 1.07 | % | ||||||
| Return on average equity | (5.28 | ) | 29.23 | 5.17 | ||||||||
| Interest yield | 10.78 | 10.41 | 10.51 | |||||||||
| Net interest margin | 7.28 | 6.12 | 6.66 | |||||||||
| Reserve coverage(1) | 1.13 | 1.49 | 0.00 | |||||||||
| Delinquency status (1) (2) | 0.08 | 0.10 | 0.11 | |||||||||
| Charge-off% (3) | 6.96 | — | 0.04 |
(1)
Ratio is based off of total commercial balances and relates solely to the legacy commercial loans balances.
(2)
Loans 90 days or more past due.
(3)
Ratio is based on total commercial lending business and relates to the total loan business.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||
| Geographic Concentrations | Total Gross Loans | % of Market | Total Gross Loans | % of Market | ||||||||||||
| California | $ | 21,585 | 23 | % | $ | 10,034 | 13 | % | ||||||||
| Illinois | 12,873 | 14 | 11,667 | 16 | ||||||||||||
| Minnesota | 12,048 | 13 | 9,916 | 13 | ||||||||||||
| Texas | 9,853 | 11 | 5,570 | 7 | ||||||||||||
| North Carolina | 5,850 | 6 | 7,264 | 10 | ||||||||||||
| Other (1) | 30,690 | 33 | 30,403 | 41 | ||||||||||||
| Total | $ | 92,899 | 100 | % | $ | 74,854 | 100 | % |
(1)
Includes nine other states, which were all under 10% as of December 31, 2022 and 10 other states, which were all under 10% as of December 31, 2021.
44
Medallion Lending
The medallion lending segment operates mainly in the New York City, Newark, and Chicago markets. We have a long history of owning, managing, and financing taxi fleets, taxi medallions, and corporate car services. We continue to not recognize interest income with all loans being placed on nonaccrual as of the third quarter 2020, and transferring underperforming loans from the portfolio to loan collateral in process of foreclosure with charge-offs to collateral value once loans become more than 120 days past due. All the loans are secured by taxi medallions and enhanced by personal guarantees of the shareholders and owners.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2022, 2021, and 2020.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income (loss) | $ | 632 | $ | (1,483 | ) | $ | (1,518 | ) | ||||
| Total interest expense | 508 | 5,914 | 3,610 | |||||||||
| Net interest income (loss) | 124 | (7,397 | ) | (5,128 | ) | |||||||
| (Benefit) provision for loan losses | (6,474 | ) | (7,752 | ) | 42,276 | |||||||
| Net interest income (loss) after loss provision | 6,598 | 355 | (47,404 | ) | ||||||||
| Other expense, net | (6,179 | ) | (1,991 | ) | (30,366 | ) | ||||||
| Net income (loss) before taxes | 419 | (1,636 | ) | (77,770 | ) | |||||||
| Income tax benefit (provision) | (111 | ) | 433 | 19,520 | ||||||||
| Net income (loss) after taxes | $ | 308 | $ | (1,203 | ) | $ | (58,250 | ) | ||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 13,571 | $ | 14,046 | $ | 37,768 | ||||||
| Total loan allowance | 9,490 | 9,234 | 25,043 | |||||||||
| Total loans, net | 4,081 | 4,812 | 12,725 | |||||||||
| Total assets | 24,648 | 42,011 | 124,554 | |||||||||
| Total borrowings | 19,997 | 69,221 | 98,636 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 0.74 | % | (1.15 | )% | (33.21 | )% | ||||||
| Return on average equity | 4.03 | (5.75 | ) | (165.21 | ) | |||||||
| Interest yield | 14.05 | (18.77 | ) | (2.11 | ) | |||||||
| Net interest margin | 2.76 | (93.60 | ) | (7.14 | ) | |||||||
| Reserve coverage | 69.93 | 65.74 | 66.31 | |||||||||
| Delinquency status (1) | 6.52 | — | 3.57 | |||||||||
| Charge-off% | (145.76 | ) | 95.40 | 59.38 |
(1)
Loans 90 days or more past due.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||
| Geographic Concentration | Total Gross Loans | % of Market | Total Gross Loans | % of Market | ||||||||||||
| New York City | $ | 12,626 | 93 | % | $ | 12,514 | 89 | % | ||||||||
| Newark | 916 | 7 | 1,486 | 11 | ||||||||||||
| All Other | 29 | * | 46 | * | ||||||||||||
| Total | $ | 13,571 | 100 | % | $ | 14,046 | 100 | % |
(*) Less than 1%.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||
| Geographic Concentration | Total Loan Collateral in Process of Foreclosure | % of Market | Total Loan Collateral in Process of Foreclosure | % of Market | ||||||||||||
| New York City | $ | 16,720 | 82 | % | $ | 29,303 | 82 | % | ||||||||
| Newark | 2,965 | 14 | 4,247 | 12 | ||||||||||||
| Chicago | 732 | 4 | 1,952 | 6 | ||||||||||||
| All Other | 26 | * | 208 | * | ||||||||||||
| Total | $ | 20,443 | 100 | % | $ | 35,710 | 100 | % |
(*) Less than 1%.
45
Corporate and Other Investments
This non-operating segment relates to our equity and investment securities as well as our legacy commercial business, and other assets, liabilities, revenues, and expenses not allocated to the operating segments. Commencing with the 2020 second quarter, the Bank began issuing loans related to the new strategic partnership business, which is currently included within this segment. Strategic partnership loans were $0.6 million in net loans as of December 31, 2022, compared to $0.1 million as of December 31, 2021. This segment also reflects the gains (losses) on the dispositions of certain non-core assets.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2022, 2021, and 2020.
| (Dollars in thousands) | Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 2,793 | $ | 1,348 | $ | 1,575 | ||||||
| Total interest expense | 7,008 | 7,814 | 9,128 | |||||||||
| Net interest loss | (4,215 | ) | (6,466 | ) | (7,553 | ) | ||||||
| Total interest expense | 152 | 1,953 | 27 | |||||||||
| Net interest loss | (4,367 | ) | (8,419 | ) | (7,580 | ) | ||||||
| Other income (expense), net | (10,781 | ) | 1,453 | (11,164 | ) | |||||||
| Net loss before taxes | (15,148 | ) | (6,966 | ) | (18,744 | ) | ||||||
| Income tax benefit | 4,011 | 1,552 | 5,854 | |||||||||
| Net loss after taxes | $ | (11,137 | ) | $ | (5,414 | ) | $ | (12,890 | ) | |||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 572 | $ | 1,932 | $ | 3,314 | ||||||
| Total loan allowance | — | — | — | |||||||||
| Total loans, net | 572 | 1,932 | 3,314 | |||||||||
| Total assets | 360,181 | 459,411 | 285,425 | |||||||||
| Total borrowings | 292,214 | 328,358 | 244,987 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | (3.12 | )% | (1.89 | )% | (5.06 | )% | ||||||
| Return on average equity | (18.62 | ) | (13.62 | ) | (23.29 | ) |
Summary Consolidated Financial Ratios
The following table presents selected financial data and ratios as of and for the years ended December 31, 2022, 2021, and 2020.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, Except per share data) | 2022 | 2021 | 2020 | |||||||||
| Return on average assets | 2.40 | % | 3.33 | % | (1.67 | )% | ||||||
| Return on average equity | 13.74 | 17.64 | 8.43 | |||||||||
| Return on average stockholder's equity | 14.92 | 21.24 | (14.06 | ) | ||||||||
| Net interest margin | 9.05 | 9.26 | 8.65 | |||||||||
| Other income ratio (1) | 0.54 | 2.28 | (0.46 | ) | ||||||||
| Total expense ratio (2) | 5.07 | 9.26 | 7.51 | |||||||||
| Equity to assets (3) | 16.40 | 19.00 | 18.54 | |||||||||
| Debt to equity (4) | 4.9x | 4.2x | 4.3x | |||||||||
| Loans receivable to assets | 82 | % | 77 | % | 71 | % | ||||||
| Net charge-offs | 16,380 | 12,004 | 58,362 | |||||||||
| Net charge-offs (recoveries) as a % of average loans receivable | 0.99 | % | 0.93 | % | 5.00 | % | ||||||
| Allowance coverage ratio | 3.33 | 3.37 | 4.68 |
(1)
Other income ratio represents other income divided by average interest earning assets.
(2)
Total expense ratio represents total expenses (interest expense, operating expenses, and income taxes) divided by average interest earning assets.
(3)
Includes $68.8 million, $68.8 million, and $73.2 million related to non-controlling interests in consolidated subsidiaries as of December 31, 2022, 2021, and 2020.
(4)
Excludes deferred financing costs of $7.0 million, $7.1 million, and $5.8 million as of December 31, 2022, 2021, and 2020.
46
Consolidated Results of Operations
For the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021
Net income attributable to shareholders was $43.8 million, or $1.83 per share, for the year ended December 31, 2022, compared to $54.1 million, or $2.17 per share, for the year ended December 31, 2021.
Total interest income was $196.6 million for the year ended December 31, 2022, compared to $159.0 million for the year ended December 31, 2021. The increase in interest income reflects continued growth in the recreation and home improvement lending segments, and to a lesser extent, growth in our commercial lending segment. The yield on interest earning assets was 11.06% for the year ended December 31, 2022, compared to 11.51% for the year ended December 31, 2021, reflecting the growth of our home improvement lending segment, the loans of which have a lower coupon associated with the higher credit quality, as compared to our other lending segments which carry a higher coupon. Average interest earning assets were $1.8 billion for the year ended December 31, 2022, an increase from $1.4 billion for the year ended December 31, 2021, due to continued demand for both recreation and home improvement loans in 2022. In 2022, loan originations were $983.9 million, up from $747.4 million in 2021, with $513.1 million and $392.5 million of the 2022 originations attributable to the recreation and home improvement loans.
Loans before allowance for loan losses were $1.9 billion as of December 31, 2022, comprised of recreation ($1.2 billion), home improvement ($0.6 billion), commercial ($92.9 million), medallion ($13.6 million), and strategic partnership (less than $0.6 million) loans. We had an allowance for loan losses as of December 31, 2022 of $63.8 million, which was attributable to the recreation (66%), home improvement (18%), medallion (15%), and commercial (1%) loan portfolios. As of December 31, 2021, loans before allowance for loan losses were $1.5 billion, comprised of recreation ($1.0 billion), home improvement ($0.4 billion), commercial ($76.7 million), medallion ($14.0 million), and strategic partnership ($0.1 million) loans. We had an allowance for loan losses as of December 31, 2021 of $50.2 million, which was attributable to recreation (64%), medallion (19%), and home improvement (15%) loans. The loan loss allowance increased during the year, primarily due to the growth in the loan portfolio, as well as due to increases in the rate at which we provision for loans, specifically our recreation and home improvement loans, with the allowance rate for these portfolios increasing 18 basis points and 13 basis points, respectively. These increases represent the increased charge-off exposure incurred in 2022 as compared to the prior year.
Loans increased $0.4 billion, or 29%, from $1.5 billion as of December 31, 2021 to $1.9 billion as of December 31, 2022 as a result of $1.0 billion of loan originations, offset primarily by principal payments, and to a lesser extent charge-offs and transfers to loan collateral in process of foreclosure. The provision for loan losses was $30.1 million for the year ended December 31, 2022, compared to $4.6 million for the year ended December 31, 2021. The increase from the prior year is attributable to the growth in the loan portfolio, with new loans requiring an initial allowance be recorded upon issuance, an increase in net charge-offs during the year, as well as an increase in our allowance rate for our loans, particularly recreation and home improvement loans where our allowance coverage rates increased 18 basis point and 13 basis points, respectively. See Note 4 of the accompanying consolidated financial statements for additional information on loans and allowance for loan losses.
Interest expense was $36.2 million for the year ended December 31, 2022, compared to $31.1 million for the year ended December 31, 2021. The increase from the prior year is attributable to the increase in our borrowings, primarily the increase in our certificates of deposit, despite our average cost of borrowing for the year decreasing 11 basis points from the prior year. The average cost of borrowed funds was 2.17% for the year ended December 31, 2022, compared to 2.28% for the year ended December 31, 2021, the decrease mainly driven by the changing mix of our borrowings, with certificates of deposit, our lowest cost of funding, continuing to be a larger portion of our borrowings when compared to prior years. The average cost of the certificates of deposit was 1.57% during the year ended December 31, 2022, compared to 1.55% for the year ended December 31, 2022, with the increase reflecting the increased costs associated with newly issued deposits in the current year when compared to the maturing deposits. We expect our average cost of funds to increase from these levels in this current inflationary environment as we continue to rely upon the issuance of new certificates of deposit to fund our growing lending business. Average debt outstanding was $1.7 billion for the year ended December 31, 2022, up from $1.4 billion for the year ended December 31, 2021, as we issued additional certificates of deposit fund our loan growth. See page 37 for tables that show average balances and cost of funds for our funding sources.
Net interest income was $160.4 million for the year ended December 31, 2022, compared to $127.8 million for the year ended December 31, 2021. Net interest margin was 9.05% for the year ended December 31, 2022, compared to 9.25%, for the year ended December 31, 2021, reflecting the above. With the rates we charge on loans and our cost of funds both increasing due to inflation, we expect our net interest margin to continue to tighten in 2023.
Net other income, which is comprised primarily of gains on the sale of loans and medallion, gains (losses) on equity investments, prepayment fees, servicing fee income, late charges, write-downs of loan collateral, and sponsorship and race winnings in the previous year, was $9.5 million for the year ended December 31, 2022, compared to $31.6 million for the year ended December 31, 2021. The decrease was mainly due to the absence of non-recurring gains such as disposal of equity investments and the extinguishment of debt, as well as the absence of sponsorship and race winnings in the current year resulting from the disposition of our ownership in RPAC in December 2021.
47
Operating expenses were $72.1 million for year ended December 31, 2022, down from $72.9 million for year ended December 31, 2021. Salaries and benefits were $31.1 million for the year ended December 31, 2022, down from $31.6 million for the year ended December 31, 2021, with the change mainly attributable to the absence of RPAC related salaries, offset by the increased number of employees at the Bank tied to the overall growth in our assets. Professional fees were $13.1 million for the year ended December 31, 2022, compared to $5.3 million for the year ended December 31, 2021, primarily reflective of higher legal and professional costs for a variety of corporate matters inclusive of the SEC litigation.
Total income tax expense was $18.0 million for the year ended December 31, 2022, compared to $24.2 million for the year ended December 31, 2021, for which $1.8 million of tax expense was recorded in 2021 related to a valuation allowance with respect to certain tax assets which we believe will not be realized.
Loan collateral in process of foreclosure was $21.8 million at December 31, 2022, a decline from $37.4 million at December 31, 2021. The decrease primarily reflects cash payments received and structured settlements during the year.
For the Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020
For a comparison of the Company’s results of operations for the year ended December 31, 2021 to the year ended December 31, 2020, see Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the Securities and Exchange Commission on March 14, 2022.
ASSET/LIABILITY MANAGEMENT
Interest Rate Sensitivity
We, like other financial institutions, are subject to interest rate risk to the extent that our interest-earning assets (consisting of consumer, commercial, and medallion loans, and investment securities) reprice on a different basis over time in comparison to our interest-bearing liabilities (consisting primarily of bank certificates of deposit, privately placed notes, SBA debentures and borrowings, and preferred securities).
Having interest-bearing liabilities that mature or reprice more frequently on average than assets may be beneficial in times of declining interest rates, although such an asset/liability structure may result in declining net earnings during periods of rising interest rates. Abrupt increases in market rates of interest may have an adverse impact on our earnings until we are able to originate new loans at the higher prevailing interest rates. Conversely, having interest-earning assets that mature or reprice more frequently on average than liabilities may be beneficial in times of rising interest rates, although this asset/liability structure may result in declining net earnings during periods of falling interest rates. This mismatch between maturities and interest rate sensitivities of our interest-earning assets and interest-bearing liabilities results in interest rate risk.
The effect of changes in interest rates is mitigated by regular turnover of the portfolios. We believe that the average life of our loan portfolios varies to some extent as a function of changes in interest rates. Borrowers are more likely to exercise prepayment rights in a decreasing interest rate environment because the interest rate payable on the borrower’s loan is high relative to prevailing interest rates. Conversely, borrowers are less likely to prepay in a rising interest rate environment. However, borrowers may prepay for a variety of other reasons, such as to monetize increases in the underlying collateral values. In addition, we manage our exposure to increases in market rates of interest by incurring fixed-rate indebtedness, such as ten year subordinated SBA debentures, and by setting repricing intervals on certificates of deposit, for terms of up to five years.
A relative measure of interest rate risk can be derived from our interest rate sensitivity gap. The interest rate sensitivity gap represents the difference between interest-earning assets and interest-bearing liabilities, which mature and/or reprice within specified intervals of time. The gap is considered to be positive when repriceable assets exceed repriceable liabilities, and negative when repriceable liabilities exceed repriceable assets. A relative measure of interest rate sensitivity is provided by the cumulative difference between interest sensitive assets and interest sensitive liabilities for a given time interval expressed as a percentage of total assets.
48
The following table presents our interest rate sensitivity gap at December 31, 2022. The principal amounts of interest earning assets are assigned to the time frames in which such principal amounts are contractually obligated to be repriced. We have not reflected an assumed annual prepayment rate for such assets in this table.
| December 31, 2022 Cumulative Rate Gap (1) | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than 1 Year | More Than 1 and Less Than 2 Years | More Than 2 and Less Than 3 Years | More Than 3 and Less Than 4 Years | More Than 4 and Less Than 5 Years | More Than 5 and Less Than 6 Years | Thereafter | Total | |||||||||||||||||||||||
| Earning assets | |||||||||||||||||||||||||||||||
| Fixed-rate | $ | 25,914 | $ | 18,728 | $ | 44,885 | $ | 64,852 | $ | 110,886 | $ | 55,506 | $ | 1,557,967 | $ | 1,878,738 | |||||||||||||||
| Adjustable rate | 2,666 | 611 | — | — | — | — | — | 3,277 | |||||||||||||||||||||||
| Investment securities | 12,487 | 4,099 | 2,316 | 4,029 | 4,258 | 1,995 | 37,923 | 67,107 | |||||||||||||||||||||||
| Cash | 104,348 | — | 500 | 750 | — | — | — | 105,598 | |||||||||||||||||||||||
| Total earning assets | $ | 145,415 | $ | 23,438 | $ | 47,701 | $ | 69,631 | $ | 115,144 | $ | 57,501 | $ | 1,595,890 | $ | 2,054,720 | |||||||||||||||
| Interest bearing liabilities | |||||||||||||||||||||||||||||||
| Deposits | $ | 508,218 | $ | 419,560 | $ | 384,720 | $ | 149,329 | $ | 147,845 | $ | — | $ | — | $ | 1,609,672 | |||||||||||||||
| Retail and privately placed notes | — | 36,000 | — | 31,250 | 53,750 | — | — | 121,000 | |||||||||||||||||||||||
| SBA debentures and borrowings | 5,000 | 7,762 | 14,000 | 14,000 | 2,000 | — | 25,750 | 68,512 | |||||||||||||||||||||||
| Preferred securities | — | — | — | — | — | — | 33,000 | 33,000 | |||||||||||||||||||||||
| Total liabilities | $ | 513,218 | $ | 463,322 | $ | 398,720 | $ | 194,579 | $ | 203,595 | $ | — | $ | 58,750 | $ | 1,832,184 | |||||||||||||||
| Interest rate gap | $ | (367,803 | ) | $ | (439,884 | ) | $ | (351,019 | ) | $ | (124,948 | ) | $ | (88,451 | ) | $ | 57,501 | $ | 1,537,140 | $ | 222,536 | ||||||||||
| Cumulative interest rate gap | $ | (367,803 | ) | $ | (807,687 | ) | $ | (1,158,706 | ) | $ | (1,283,654 | ) | $ | (1,372,105 | ) | $ | (1,314,604 | ) | $ | 222,536 | $ | — | |||||||||
| December 31, 2021 (2) | $ | (230,601 | ) | $ | (455,807 | ) | $ | (770,239 | ) | $ | (891,489 | ) | $ | (1,007,810 | ) | $ | (940,350 | ) | $ | 153,539 | $ | — | |||||||||
| December 31, 2020 (2) | $ | (366,801 | ) | $ | (570,449 | ) | $ | (719,385 | ) | $ | (827,236 | ) | $ | (907,295 | ) | $ | (860,941 | ) | $ | 52,347 | $ | — |
(1)
The ratio of the cumulative one-year gap to total interest rate sensitive assets was (18%), (14%), and (27%) as of December 31, 2022, 2021, and 2020.
(2)
Excludes federal funds sold and investment securities.
Our interest rate sensitive assets were $2.1 billion and interest rate sensitive liabilities were $1.8 billion at December 31, 2022. The one-year cumulative interest rate gap was a negative $367.8 million or 18% of interest rate sensitive assets. We actively monitor the level of exposure with the goal that movements in interest rates not adversely and unexpectedly negatively affect future earnings. We use net interest income sensitivity analysis as our primary metric to measure and manage the interest rate sensitivities of our loan and investment securities portfolios.
LIBOR is set to terminate on June 30, 2023. We do not have lendings tied to LIBOR and do not expect an impact on our loans. We have borrowings, our trust preferred securities that bear a variable rate of interest of 90 day LIBOR (4.77% at December 31, 2022) plus 2.13%. For these borrowings, the Secured Overnight Financing Rate (SOFR) adjusted by a relevant spread adjustment of approximately 43 basis points will replace LIBOR upon its termination. We do not expect this change to have a material impact on our borrowings.
Liquidity and Capital Resources
Our sources of liquidity include brokered certificates of deposit, unfunded commitments to sell debentures to the SBA, loan amortization and prepayments, private issuances of debt securities, participations or sales of loans to third parties, issuances of preferred securities at our subsidiaries, and the disposition of our other assets. Additionally, the Bank has up to $75.0 million available under Fed Funds lines with several commercial banks, and as of December 31, 2022, we had unfunded commitments from the SBA of $4.8 million.
In February 2021, we completed a private placement to certain institutional investors of $25.0 million aggregate principal amount of 7.25% unsecured senior notes due February 2026, with interest payable semiannually. Follow-on offerings of these notes in March and April 2021 raised an additional $3.3 million and $3.0 million.
In December 2020, we completed a private placement to certain institutional investors of $33.6 million aggregate principal amount of 7.50% unsecured senior notes due December 2027, with interest payable semiannually. Follow-on offerings of these notes in February and March 2021 raised an additional $8.5 million. In April 2021, we raised an additional $11.7 million in a follow-on offering, and repaid substantially all of our remaining bank borrowings.
The net proceeds from the December 2020, February 2021, March 2021 and April 2021 private placements were used for general corporate purposes, including repayment of outstanding debts, including repayment of our 9.00% retail notes at maturity in April 2021 and to pay down other borrowings, including some borrowings at a discount.
In December 2019, the Bank closed an initial public offering of 1,840,000 shares of its Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series F, with a $46.0 million aggregate liquidation amount, yielding net proceeds of $42.5 million, which were recorded in the Bank’s shareholders’ equity. Dividends are payable quarterly from the date of issuance to, but excluding April 1, 2025, at a rate of 8% per annum, and from and including April 1, 2025, at a floating rate equal to a benchmark rate (which is expected to be three-month Secured Overnight Financing Rate, or SOFR) plus a spread of 6.46% per annum.
49
In March 2019, we completed a private placement to certain institutional investors of $30.0 million aggregate principal amount of 8.25% unsecured notes due 2024, with interest payable semiannually. A follow-on offering of these notes in the 2019 third quarter raised an additional $6.0 million.
The table below presents the components of our debt were as of December 31, 2022, exclusive of deferred financing costs of $7.0 million. See Note 4 to the consolidated financial statements for details of the contractual terms of our borrowings.
| (Dollars in thousands) | Balance | Percentage | Rate (1) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deposits (2) | $ | 1,609,673 | 88 | % | 1.91 | % | ||||||
| Retail and privately placed notes | 121,000 | 7 | 7.66 | |||||||||
| SBA debentures and borrowings | 68,512 | 3 | 3.08 | |||||||||
| Preferred securities | 33,000 | 2 | 6.86 | |||||||||
| Total outstanding debt | $ | 1,832,185 | 100 | % | 2.43 | % |
(1)
Weighted average contractual rate as of December 31, 2022.
(2)
Balance includes $1.3 million of strategic partner reserve deposits as of December 31, 2022.
Our contractual obligations expire on or mature at various dates through September 2037. The following table shows all contractual obligations at December 31, 2022.
| Payments due by period | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less than 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | More than 5 years | Total (1) | ||||||||||||||||||||
| Borrowings | |||||||||||||||||||||||||||
| Deposits (2) | $ | 508,218 | $ | 419,560 | $ | 384,720 | $ | 149,329 | $ | 147,845 | $ | — | $ | 1,609,672 | |||||||||||||
| Retail and privately placed notes | — | 36,000 | — | 31,250 | 53,750 | — | 121,000 | ||||||||||||||||||||
| SBA debentures and borrowings | 5,000 | 7,762 | 14,000 | 14,000 | 2,000 | 25,750 | 68,512 | ||||||||||||||||||||
| Preferred securities | — | — | — | — | — | 33,000 | 33,000 | ||||||||||||||||||||
| Total outstanding borrowings | 513,218 | 463,322 | 398,720 | 194,579 | 203,595 | 58,750 | 1,832,184 | ||||||||||||||||||||
| Operating lease obligations | 2,518 | 2,526 | 2,505 | 2,440 | 1,212 | 1,290 | 12,491 | ||||||||||||||||||||
| Total contractual obligations | $ | 515,736 | $ | 465,848 | $ | 401,225 | $ | 197,019 | $ | 204,807 | $ | 60,040 | $ | 1,844,675 |
(1)
Total debt is exclusive of deferred financing costs of $7.0 million.
(2)
Balance excludes $1.3 million of strategic partner reserve deposits as of December 31, 2022.
Approximately $977 million of our borrowings have maturity dates during the next two years, a vast majority of which are brokered certificates of deposit.
In addition, the illiquidity of portions of our loan portfolio and investments may adversely affect our ability to dispose of them at times when it may be advantageous for us to liquidate such portfolio or investments. In addition, if we were required to liquidate some or all of our portfolio, the proceeds of such liquidation may be significantly less than the current value of such investments. Because we borrow money to make loans and investments, our net operating income is dependent upon the difference between the rate at which we borrow funds and the rate at which we invest these funds. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our interest income. In periods of sharply rising interest rates, our cost of funds would increase, which would reduce our net interest income.
We use a combination of long-term and short-term borrowings and equity capital to finance our lending and investing activities. Our long-term fixed-rate loans and investments are financed primarily with fixed-rate debt. We may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. We have analyzed the potential impact of changes in interest rates on net interest income. Assuming that the balance sheet were to remain constant and no actions were taken to alter the existing interest rate sensitivity a hypothetical immediate 1% increase in interest rates would result in an increase to net income as of December 31, 2022 by $1.2 million on an annualized basis, and the impact of such an immediate increase of 1% over a one year period would have been a reduction in net income by $1.4 million at December 31, 2022. Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size, and composition of the assets on the balance sheet, and other business developments that could affect net income from operations in a particular quarter or for the year taken as a whole. Accordingly, no assurances can be given that actual results would not differ materially from the potential outcome simulated by these estimates.
From time to time, we work with investment banking firms and other financial intermediaries to investigate the viability of several other financing options which include, among others, the sale or spinoff of certain assets or divisions, the development of a securitization conduit program, and other independent financing for certain subsidiaries or asset classes. These financing options would also provide additional sources of funds for both external expansion and continuation of internal growth.
50
The following table illustrates sources of available funds for us and each of our subsidiaries, and amounts outstanding under credit facilities and their respective end of period weighted average interest rates at December 31, 2022. See Note 5 to the consolidated financial statements for additional information about each credit facility.
| (Dollars in thousands) | Medallion Financial Corp. | MFC | MCI | FSVC | MB | December 31, 2022 | December 31, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash, cash equivalents and federal funds sold | $ | 20,679 | $ | 208 | $ | 10,559 | (2) | $ | 176 | (2) | $ | 73,976 | $ | 105,598 | $ | 124,484 | |||||||||||
| Preferred securities | 33,000 | 33,000 | 33,000 | ||||||||||||||||||||||||
| Average interest rate | 6.86 | % | 6.86 | % | 2.31 | % | |||||||||||||||||||||
| Maturity | 9/37 | 9/37 | 9/37 | ||||||||||||||||||||||||
| Retailed notes and privately placed borrowings | 121,000 | 121,000 | 121,000 | ||||||||||||||||||||||||
| Average interest rate | 7.66 | % | 7.66 | % | 7.66 | % | |||||||||||||||||||||
| Maturity | 3/24 - 12/27 | 3/24 - 12/27 | 3/24-12/27 | ||||||||||||||||||||||||
| SBA debentures & borrowings | |||||||||||||||||||||||||||
| Amounts available | 4,750 | 4,750 | 9,500 | ||||||||||||||||||||||||
| Amounts outstanding | 65,750 | 2,762 | 68,512 | 69,963 | |||||||||||||||||||||||
| Average interest rate | 3.07 | % | 3.25 | % | 3.08 | % | 2.72 | % | |||||||||||||||||||
| Maturity | 3/23 - 3/33 | 4/24 | 3/23 - 3/33 | 3/23- 3/32 | |||||||||||||||||||||||
| Brokered CD's & other funds borrowed | 1,610,922 | (3) | 1,610,922 | 1,254,038 | |||||||||||||||||||||||
| Average interest rate | 1.91 | % | 1.91 | % | 1.20 | % | |||||||||||||||||||||
| Maturity | 1/23 - 12/27 | 1/23 - 12/27 | 1/22-12/26 | ||||||||||||||||||||||||
| Total Cash | $ | 20,679 | $ | 208 | $ | 10,559 | $ | 176 | $ | 73,976 | $ | 105,598 | $ | 124,484 | |||||||||||||
| Total debt outstanding(1) | $ | 154,000 | $ | - | $ | 65,750 | $ | 2,762 | $ | 1,610,922 | $ | 1,833,434 | $ | 1,478,001 |
(1)
Excludes deferred financing costs of $7.0 million and $7.1 million as of December 31, 2022 and 2021.
(2)
Cash resides in the applicable SBIC and is generally not available for corporate use.
(3)
Balance includes $1.3 million of strategic partner reserve deposits and $8.7 million related to listing services.
Loan amortization, prepayments, and sales also provide a source of funding for us. Prepayments on loans are influenced significantly by general interest rates, medallion loan market values, economic conditions, and competition.
We also generate liquidity through deposits generated at the Bank, through the issuance of SBA debentures, the issuance of privately placed notes, and historically through borrowing arrangements with other banks, preferred equity securities at our subsidiaries, as well as from cash flow from operations. In addition, we may choose to participate a greater portion of our loan portfolio to third parties. We actively seek additional sources of liquidity; however, given market conditions, there can be no assurance that we will be able to secure additional liquidity on terms favorable to us or at all. If that occurs, we may decline to underwrite lower yielding loans in order to conserve capital until credit conditions in the market become more favorable; or we may be required to dispose of assets when we would not otherwise do so, and at prices which may be below the net book value of such assets in order for us to repay indebtedness on a timely basis.
Recently Issued Accounting Standards
In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses, or Topic 326: Measurement of Credit Losses on Financial Instruments, or ASU 2016-13. The main objective of this new standard is to provide financial statement users with more decision-useful information about the expected credit losses on financial assets and other commitments to extend credit held by a reporting entity at each reporting date. Under the FASB’s new standard, the concepts used by entities to account for credit losses on financial instruments will fundamentally change. The existing “probable” and “incurred” loss recognition threshold is removed. Loss estimates are based upon lifetime “expected” credit losses. The use of past and current events must now be supplemented with “reasonable and supportable” expectations about the future to determine the amount of credit loss. The collective changes to the recognition and measurement accounting standards for financial instruments and their anticipated impact on the allowance for credit losses modeling have been universally referred to as the CECL (current expected credit loss) model. ASU 2016-13 applies to all entities and is effective for fiscal years beginning after December 15, 2019 for public entities, with early adoption permitted. In November 2019, the FASB issued ASU 2019-10 to defer implementation of the standard for smaller reporting companies to fiscal years beginning after December 15, 2022. We adopted Topic 326 on January 1, 2023. We anticipate the adoption will increase our allowance for loan losses (allowance for credit losses under CECL) by $11.6 million for consumer loans and a $2.2 million increase with respect to our commercial loans. The medallion loan allowance will not be affected. With the adoption of CECL, we expect that there will be earlier recognition of credit losses, including a near-term effect of larger loan loss provisions, compared to the incurred losses accounting standard.
51
In August 2021, the FASB issued ASU 2021-06, Presentation of Financial Statements, or Topic 205: Depository and Lending, or Topic 942: and Financial Services – Investment Companies, or Topic 946: Measurement of Credit Losses on Financial Instruments, or ASU 2016-13. This new standard amends certain Securities and Exchange Commission, or the SEC, paragraphs from the Codification in response to the issuance of SEC Final Rule No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses and SEC Rule No. 33-10835, Update of Statistical Disclosures for Bank and Savings and Loan Registrants. We have assessed the impact of the update and determined it does not have a material impact on the accompanying financial statements.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses, or Topic 326: Troubled Debt Restructurings and Vintage Disclosures, or ASU 2022-02. The main objective of this new standard is to amend ASU 2016-13 in response to feedback received from the post-implementation review process. The amendments update ASU 2016-13 to require that an entity measure and record the lifetime expected credit losses on an asset upon origination or acquisition, and, as a result, credit losses from loans modified as troubled debt restructurings (TDRs) have been incorporated into the allowance for credit losses. The amendments also require the disclosure of current period gross write-offs, by year of origination, for financing receivables. ASU 2022-02 was effective upon the adoption of ASU 2016-13.
In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement, or Topic 820: Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions, or ASU 2016-13. This new standard is effective for the fiscal years beginning after December 31, 2023 and clarifies the guidance in Topic 820 when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security and introduces new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. We have assessed the impact of the update and determined it does not have a material impact on the accompanying financial statements.
52
FY 2021 10-K MD&A
SEC filing source: 0000950170-22-003603.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OBJECTIVE
The information contained in this section should be read in conjunction with the consolidated financial statements and the accompanying notes thereto for the years ended December 31, 2021, 2020, and 2019. This section is intended to provide management's perspective of our financial condition and results of operations. In addition, this section contains forward-looking statements. These forward-looking statements are subject to the inherent uncertainties in predicting future results and conditions. Certain factors that could cause actual results and conditions to differ materially from those projected in these forward-looking statements are described in the Risk Factors section on page 17. Additionally, more information about our business activities can be found in “Business.”
GENERAL
We are a finance company whose focus and growth has been through Medallion Bank (a wholly-owned subsidiary), which originates consumer loans for the purchase of recreational vehicles, boats, motorcycles, and home improvements, and provides loan origination and other services to fintech partners.
Our focus is on growing our consumer finance and commercial lending portfolios. As of December 31, 2021, our consumer loans represented 94% of our gross loan portfolio, with commercial loans representing 5% and medallion loans representing 1%. Total assets under management, which includes assets serviced for third-party investors, were $1.9 billion as of December 31, 2021 and $1.7 billion as of December 31, 2020.
Our loan-related earnings depend primarily on our level of net interest income. Net interest income is the difference between the total yield on our loan portfolio and the average cost of borrowed funds. We fund our operations, currently and historically, through a wide variety of interest-bearing sources, such as bank certificates of deposit issued to customers, debentures issued to and guaranteed by the SBA, privately placed notes, preferred securities, and bank term debt. Net interest income fluctuates with changes in the yield on our loan portfolio and changes in the cost of borrowed funds, as well as changes in the amount of interest-earning assets and interest-bearing liabilities held by us. Net interest income is also affected by economic, regulatory, and competitive factors that influence interest rates, loan demand, and the availability of funding to finance our lending activities. We, like other financial institutions, are subject to interest rate risk to the degree that our interest-earning assets reprice, either due to inflation or other factors, on a different basis than our interest-bearing liabilities.
We also provide debt, mezzanine, and equity investment capital to companies in a variety of industries, consistent with our investment objectives. These investments may be venture capital style investments which may not be fully collateralized. Our investments are typically in the form of secured debt instruments with fixed interest rates accompanied by an equity stake or warrants to purchase an equity interest for a nominal exercise price (such warrants are included in equity investments on the consolidated balance sheets). Interest income is earned on the debt instruments.
In 2019, the Bank started building a strategic partnership program to provide lending and other services to financial technology, or fintech, companies. The Bank entered into an initial partnership in 2020 and began issuing its first loans, then entered into another strategic partnership in 2021, and continues to explore opportunities with additional fintech companies.
We have focused on growing our consumer lending segments and maintaining the profitability of our commercial lending segment. Since the beginning of 2020, we have taken various steps to pursue this strategy, including:
•
seeking to grow the Bank organically with a significant focusing on our consumer lending segments, and to a lesser extent by partnering with fintech companies in our strategic partnership program;
•
carrying-out cost-cutting measures, including reducing our employee headcount by more than 30% at our parent company Medallion Financial Corp. and closing satellite offices in Long Island City, New York; Chicago, Illinois; and Boston, Massachusetts; and
•
exiting non-core investments, including selling the assets of LAX Group, LLC on December 16, 2020, exiting our investments in RPAC on December 1, 2021, reducing balance sheet exposure to zero at Medallion Fine Art, Inc. during 2021, and selling approximately 80% of our investment in Upgrade, Inc. during 2021, resulting in net cash proceeds of $12.5 million and a gain of $11.3 million.
The Bank is an industrial bank regulated by the FDIC and the Utah Department of Financial Institutions that originates consumer loans, raises deposits, and conducts other banking activities. The Bank generally provides us with our lowest cost of funds which it raises through bank certificates of deposit. To take advantage of this low cost of funds, historically we referred a portion of our medallion and commercial loans to the Bank, which originated these loans, and have since been serviced by Medallion Servicing
32
Corp., or MSC. However, other than in connection with dispositions of existing medallion assets, the Bank has not originated any new medallion loans since 2014 (and Medallion Financial Corp. has not originated any new medallion loans since 2015) and is working with MSC to service its remaining portfolio, as it winds down. MSC earns referral and servicing fees for these activities.
We are considering various alternatives for the Bank, which may include an initial public offering of its common stock, the sale of all or part of the Bank, a spin-off or other potential transaction. We do not have a deadline for its consideration of these alternatives, and there can be no assurance that this process will result in any transaction being announced or consummated.
COVID-19
The ongoing coronavirus, or COVID-19, pandemic, its broad impact and preventive measures taken to contain or mitigate the outbreak have had, and may continue to have, significant negative effects on the US and global economy, employment levels, employee productivity, and financial market conditions. This has had, and may continue to have negative effects on the ability of our borrowers to repay outstanding loans, the value of collateral securing loans, the demand for loans and other financial services products and consumer discretionary spending. As a result of these or other consequences, the outbreak has adversely and materially affected our business, results of operations and financial condition. Although we continue to see signs of recovery, it remains uncertain, and the effects of the outbreak on us could be exacerbated given that our business model is largely consumer and small business directed, which are more severely affected by COVID-19 and the preventative measures taken to contain or mitigate the outbreak, including its significant negative effects on consumer discretionary spending. The full extent to which the outbreak will continue to impact our operations will depend on future developments, including the impact of the Omicron and other potential variants, which are highly uncertain and cannot be predicted at this time, and include the duration, severity and scope of the continued outbreak, the actions taken to contain or mitigate the outbreak and how long, and to what extent the economic recovery from its effects will take.
We have taken steps to operate through this crisis, including having had our workforce work remotely on a part-time basis in New York, though our employees outside of New York largely continue to work remotely. In addition, we implemented several cost-cutting measures, such as reducing employee headcount at our parent company, Medallion Financial Corp., and closing satellite offices in Long Island City, Chicago and Boston.
In March 2020, we adjusted the payment policies and procedures with our consumer and medallion businesses, and allowed borrowers to defer payments up to 180 days. As of December 31, 2021, minimal consumer loans remained on deferral and no medallion loans remained on deferral. For our consumer loan portfolios, although we believe that our deferral programs have been effective to date in mitigating the effect of COVID-19, the ultimate effects of COVID-19 on these portfolios remains to be seen. For our medallion portfolio, we determined that anticipated payment activity on our medallion portfolio was impossible to quantify upon the end of the deferral moratorium, and therefore all medallion loans were deemed impaired, placed on nonaccrual status, and written down to each market’s net collateral value in the 2020 third quarter, with additional write-offs taken during 2021. We will continue to monitor our medallion portfolio and related assets, which may result in additional write-downs, charge-offs or impairments, the impact of which could be material to our results of operations and financial condition.
Substantially all our medallion loans and related assets are concentrated in New York City. As a result of the COVID-19 pandemic, economic activity and taxi ridership decreased dramatically in New York City and despite the reopening of New York City, there has not been a substantial increase in ridership and gross meter fares. The extent to which the COVID-19 pandemic will continue to adversely affect taxi medallion owners and, by extension, our medallion loans and related assets, will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic, actions taken by governmental authorities, and the direct and indirect impact of the pandemic on taxi medallion owners and the behaviors of people who have historically taken taxis.
With regard to our commercial business, many of our mezzanine portfolio companies accessed the Paycheck Protection Program. This provided needed liquidity during a period of depressed market demands. Medallion Capital drew on its remaining unfunded commitments and has a commitment from the SBA for $16.5 million in debenture financing with a ten-year term, upon a capital infusion from Medallion Financial Corp. For the commercial portfolio, performance is slowly recovering although lingering impacts of COVID-19 continue to weigh on performance.
RPAC received $0.7 million under the Paycheck Protection Program in the 2020 second quarter, all of which has been forgiven and accordingly recorded as Other income during 2021.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
We follow financial accounting and reporting policies that are in accordance with GAAP. Some of these significant accounting policies require management to make difficult, subjective or complex judgments. The policies noted below, however, are deemed to be our “critical accounting policies” under the definition given to this term by the SEC. According to the SEC, “critical accounting policies” mean those policies that are most important to the presentation of a company’s financial condition and results of operations, and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
33
The judgments used by management in applying the critical accounting policies may be affected by deterioration in the economic environment, which may result in changes to future financial results. Specifically, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes to the allowance for loan losses in future periods, and the inability to collect on outstanding loans could result in increased loan losses.
Allowance for Loan Losses
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. In analyzing the adequacy of the allowance for loan losses, the Company uses historical delinquency and actual loss rates with a three-year look-back period for medallion loans and a one-year look-back period for recreation and home improvement loans, and uses historical loss experience and other projections for commercial loans. The allowance is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and size of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, prevailing economic conditions, and excess concentration risks. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
Our methodology to calculate the general reserve portion of the allowance includes the use of quantitative and qualitative factors. We initially determine an allowance based on quantitative loss factors for loans evaluated collectively for impairment. The quantitative loss factors are based primarily on historical loss rates, after considering loan type, historical loss and delinquency experience. The quantitative loss factors applied in the methodology are periodically re-evaluated and adjusted to reflect changes in historical loss levels or other risks. Qualitative loss factors are used to modify the reserve determined by the quantitative factors and are designed to account for losses that may not be included in the quantitative calculation according to management’s best judgment. Our qualitative loss factor rates increased 116 basis points and 21 basis points for recreation and home improvement loans, respectively, in 2021 compared to 2020 as a result of the adverse COVID-19 economic conditions. If our qualitative loss factor rates were to increase 50 basis points, our recreation and home improvement general reserve would increase by $4.7 million and $2.2million, respectively. Likewise, if our qualitative loss factor rates were to decrease 50 basis points, our recreation and home improvement general reserve would decrease by $4.7 million and $2.2 million, respectively. Performing loans are recorded at book value and the general reserve maintained to absorb expected losses consistent with GAAP.
All medallion loans that reach 90 days or more delinquent require a specific allowance for those loans, which is determined on an individual basis. We deem a loan impaired when, based on current information and events, it is probable that we will be unable to collect the amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. All impaired loans also require a specific allowance. We charge-off loans in the period that such loans are deemed uncollectible or when they reach 120 days delinquent regardless of whether the loan is a recreation, home improvement, or medallion loan.
The methodology used in the periodic review of reserve adequacy, which is performed at least quarterly, is designed to be responsive to changes in portfolio credit quality and inherent credit losses. The changes are reflected in both the pooled formula reserve and in specific reserves as the collectability of larger classified loans is regularly recalculated with new information as it becomes available. Management is primarily responsible for the overall adequacy of the allowance.
Medallion Loan Collateral Valuation
The determination of taxi medallion collateral fair value is derived quarterly for each jurisdiction. For medallion loans, delinquent nonperforming loans are valued at collateral value for the most recent quarter. Collateral value for the medallion loans is generally determined utilizing factors deemed relevant under the circumstances of the market including but not limited to: actual transfers, pending transfers, median and average sales prices, discounted cash flows, market direction and sentiment, and general economic trends for the industry and economy. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
Goodwill and Intangible Assets
Goodwill and intangible assets arose as a result of the excess of the fair value that was determined by an independent third party expert over the book value of several of our previously unconsolidated portfolio investment companies as of April 2, 2018. Goodwill is assessed annually for impairment by a third party expert and is reviewed by management quarterly. The annual goodwill assessment is focused on the Bank goodwill of $150.8 million and intangible assets of $23.5 million, both of which utilized a step zero qualitative impairment analysis based on historical and projected financial data. The Bank-related intangible assets are amortized over their approximate useful life.
Deferred Taxes
Deferred taxes reflect the impact of temporary differences between the carrying amount of assets and liabilities and their tax
34
basis and are stated at tax rates expected to be in effect when taxes are actually paid or recovered. Deferred tax assets are recognized subject to management’s judgment that it is more like than not that it will be recognized. In addition, a valuation allowance is recorded when it is deemed that some or all of the deferred tax assets will not be realized due to the temporary differences.
Average Balances and Rates
The following table shows the Company’s consolidated average balance sheets, interest income and expense, and the average interest earning/bearing assets and liabilities, and which reflect the average yield on assets and average costs on liabilities as of and for the years ended December 31, 2021, 2020, and 2019.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash equivalents | $ | 3,149 | $ | 56 | 1.78 | % | $ | 1,528 | $ | 37 | 2.42 | % | $ | — | $ | — | — | |||||||||||||||||||
| Federal funds sold | 45,096 | 23 | 0.05 | 65,783 | 129 | 0.20 | 36,444 | 574 | 1.58 | |||||||||||||||||||||||||||
| Investment securities | 45,195 | 769 | 1.70 | 46,691 | 997 | 2.14 | 45,283 | 1,285 | 2.84 | |||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 848,956 | 118,305 | 13.94 | 743,118 | 110,706 | 14.90 | 646,425 | 99,463 | 15.39 | |||||||||||||||||||||||||||
| Home improvement | 367,808 | 34,204 | 9.30 | 282,202 | 27,273 | 9.66 | 209,842 | 19,943 | 9.50 | |||||||||||||||||||||||||||
| Commercial | 66,589 | 7,070 | 10.62 | 69,293 | 7,334 | 10.58 | 63,039 | 7,632 | 12.11 | |||||||||||||||||||||||||||
| Medallion | 7,903 | (1,483 | ) | (18.77 | ) | 71,821 | (1,518 | ) | (2.11 | ) | 127,109 | 3,665 | 2.88 | |||||||||||||||||||||||
| Strategic partnerships | 70 | 22 | 31.43 | 9 | 4 | 44.44 | — | — | — | |||||||||||||||||||||||||||
| Total loans | 1,291,326 | 158,118 | 12.24 | 1,166,443 | 143,799 | 12.33 | 1,046,415 | 130,703 | 12.49 | |||||||||||||||||||||||||||
| Total interest-earning assets | 1,384,766 | 158,966 | 11.51 | 1,280,445 | 144,962 | 11.32 | 1,128,142 | 132,562 | 11.75 | |||||||||||||||||||||||||||
| Non-interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Cash | 47,050 | 19,312 | 30,494 | |||||||||||||||||||||||||||||||||
| Equity investments | 9,830 | 10,385 | 9,560 | |||||||||||||||||||||||||||||||||
| Loan collateral in process of foreclosure(1) | 47,764 | 50,893 | 51,924 | |||||||||||||||||||||||||||||||||
| Goodwill and intangible assets | 199,160 | 202,618 | 204,063 | |||||||||||||||||||||||||||||||||
| Income tax receivable | (621 | ) | 702 | 771 | ||||||||||||||||||||||||||||||||
| Other assets | 44,750 | 47,488 | 44,252 | |||||||||||||||||||||||||||||||||
| Total non-interest-earning assets | 347,933 | 331,398 | 341,064 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 1,732,699 | $ | 1,611,843 | $ | 1,469,206 | ||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deposits | $ | 1,134,531 | $ | 17,543 | 1.55 | % | $ | 1,043,096 | $ | 22,330 | 2.14 | % | $ | 916,416 | $ | 22,521 | 2.46 | % | ||||||||||||||||||
| Retail and privately placed notes | 120,704 | 10,226 | 8.47 | 70,384 | 6,813 | 9.68 | 59,252 | 5,789 | 9.77 | |||||||||||||||||||||||||||
| SBA debentures and borrowings | 64,733 | 2,116 | 3.27 | 71,490 | 2,633 | 3.68 | 76,544 | 2,985 | 3.90 | |||||||||||||||||||||||||||
| Preferred securities | 33,000 | 981 | 2.97 | 33,000 | 966 | 2.97 | 33,000 | 1,522 | 4.61 | |||||||||||||||||||||||||||
| Notes payable to banks | 10,960 | 134 | 1.22 | 32,246 | 1,246 | 3.86 | 45,506 | 2,069 | 4.55 | |||||||||||||||||||||||||||
| Other borrowings | 6,782 | 140 | 2.06 | 8,270 | 163 | 1.97 | 8,028 | 159 | 1.98 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 1,370,710 | 31,140 | 2.28 | 1,258,486 | 34,151 | 2.71 | 1,138,746 | 35,045 | 3.08 | |||||||||||||||||||||||||||
| Non-interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Deferred tax liability | 7,444 | 4,959 | 7,602 | |||||||||||||||||||||||||||||||||
| Other liabilities (2) | 27,634 | 29,174 | 28,331 | |||||||||||||||||||||||||||||||||
| Total non-interest-bearing liabilities | 35,078 | 34,133 | 35,933 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,405,788 | 1,292,619 | 1,174,679 | |||||||||||||||||||||||||||||||||
| Non-controlling interest | 72,162 | 71,904 | 31,450 | |||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 254,749 | 247,320 | 263,077 | |||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,732,699 | $ | 1,611,843 | $ | 1,469,206 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 127,826 | $ | 110,811 | $ | 97,517 | ||||||||||||||||||||||||||||||
| Net interest margin | 9.25 | % | 8.65 | % | 8.64 | % |
(1)
Includes financed sales of this collateral to third parties reported separately from the loan portfolio, and that are conducted by the Bank of $7.4 million, $3.5 million, and $8.2 million as of December 31, 2021, 2020, and 2019.
(2)
Excludes deferred financing costs of $7.1 million and $5.8 million as of December 31, 2021 and 2020.
For the year ended December 31, 2021, our net loans receivable yielded 12.24% (compared to 12.33% for the year ended December 31, 2020), mainly driven by growth in the home improvement portfolio, which has a lower yield than our recreation portfolio, along with the slight decline in the home improvement and recreation loan average yield. In addition, in 2021 there was a decline on the commercial loan yield as a result of an increase in average non-accrual loans throughout the year. Our debt, mainly certificates of deposit, help fund the growing consumer loan business and as market rates have decreased, so has the average cost of borrowing. In addition, we issued new privately placed notes since December 31, 2020, which were at lower rates compared to the prior issuances.
35
Rate/Volume Analysis
The following table presents the change in interest income and expense due to changes in the average balances (volume) and average rates, calculated for the years ended December 31, 2021, 2020, and 2019.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | Increase (Decrease) In Volume | Increase (Decrease) In Rate | Net Change | |||||||||||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||||||||||||||||||||
| Interest earning cash and cash equivalents | $ | (31 | ) | $ | (55 | ) | $ | (86 | ) | $ | 501 | $ | (910 | ) | $ | (409 | ) | $ | (294 | ) | $ | 75 | $ | (219 | ) | |||||||||||
| Investment securities | (24 | ) | (205 | ) | (229 | ) | 46 | (332 | ) | (286 | ) | 3 | 129 | 132 | ||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||||||||||
| Recreation | 14,749 | (7,150 | ) | 7,599 | 15,078 | (3,832 | ) | 11,246 | 10,531 | (2,756 | ) | 7,775 | ||||||||||||||||||||||||
| Home improvement | 7,961 | (1,030 | ) | 6,931 | 6,933 | 396 | 7,329 | 2,558 | 487 | 3,045 | ||||||||||||||||||||||||||
| Commercial | (287 | ) | 23 | (264 | ) | 803 | (1,101 | ) | (298 | ) | (1,933 | ) | (850 | ) | (2,783 | ) | ||||||||||||||||||||
| Medallion | 11,994 | (11,959 | ) | 35 | (1,734 | ) | (3,448 | ) | (5,182 | ) | (2,245 | ) | (972 | ) | (3,217 | ) | ||||||||||||||||||||
| Strategic partnerships | 19 | (1 | ) | 18 | — | — | — | — | — | — | ||||||||||||||||||||||||||
| Total loans | $ | 34,436 | $ | (20,117 | ) | $ | 14,319 | $ | 21,080 | $ | (7,985 | ) | $ | 13,095 | $ | 8,911 | $ | (4,091 | ) | $ | 4,820 | |||||||||||||||
| Total interest-earning assets | $ | 34,381 | $ | (20,377 | ) | $ | 14,004 | $ | 21,627 | $ | (9,227 | ) | $ | 12,400 | $ | 8,620 | $ | (3,887 | ) | $ | 4,733 | |||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||||||
| Retail and privately placed notes | $ | 4,263 | $ | (850 | ) | $ | 3,413 | $ | 1,093 | $ | (69 | ) | $ | 1,024 | $ | 2,464 | $ | (172 | ) | $ | 2,292 | |||||||||||||||
| Deposits | 1,302 | (6,089 | ) | (4,787 | ) | 3,213 | (3,402 | ) | (189 | ) | 409 | 2,913 | 3,322 | |||||||||||||||||||||||
| Notes payable to banks | (261 | ) | (850 | ) | (1,111 | ) | (515 | ) | (308 | ) | (823 | ) | (979 | ) | 32 | (947 | ) | |||||||||||||||||||
| SBA debentures and borrowings | (223 | ) | (294 | ) | (517 | ) | (190 | ) | (162 | ) | (352 | ) | (130 | ) | 32 | (98 | ) | |||||||||||||||||||
| Preferred securities | — | 14 | 14 | — | (557 | ) | (557 | ) | — | 24 | 24 | |||||||||||||||||||||||||
| DZ loan | — | — | — | — | — | — | (2,367 | ) | — | (2,367 | ) | |||||||||||||||||||||||||
| Other borrowings | (31 | ) | 8 | (23 | ) | 1 | 2 | 3 | 1 | (2 | ) | (1 | ) | |||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 5,050 | $ | (8,061 | ) | $ | (3,011 | ) | $ | 3,602 | $ | (4,496 | ) | $ | (894 | ) | $ | (602 | ) | $ | 2,827 | $ | 2,225 | |||||||||||||
| Net | $ | 29,331 | $ | (12,316 | ) | $ | 17,015 | $ | 18,025 | $ | (4,731 | ) | $ | 13,294 | $ | 9,222 | $ | (6,714 | ) | $ | 2,508 |
For the year ended December 31, 2021, interest income increased primarily due to the increased volume of our recreation and home improvement loan portfolios, even as the average rate decreased on the recreation and home improvement loan portfolio. Additionally, we continued to see a decline in our overall medallion portfolio as all loans had been placed on non-accrual, and they have continued to age 120 days or more past due and be charged-off to loan collateral in process of foreclosure. Interest expense decreased for 2021 primarily driven by the overall decrease in borrowing rates, mainly on the deposits.
Our interest expense is driven by the interest rates payable on our bank certificates of deposit, fixed-rate, long-term private notes, fixed-rate, long-term debentures issued to the SBA, and have historically included short-term credit facilities with banks and other short-term notes payable. The Bank issues brokered bank certificates of deposit, which are our lowest borrowing costs. The Bank is able to bid on these deposits at a wide variety of maturity levels which allows for improved interest rate management strategies.
Our cost of funds is primarily driven by the rates paid on our various debt instruments and their relative mix, and changes in the levels of average borrowings outstanding. See Note 5 to the consolidated financial statements for details on the terms of our outstanding debt. Our debentures issued to the SBA typically have terms of ten years.
We continue to seek SBA funding through Medallion Capital to the extent it offers attractive rates. SBA financing subjects its recipients to limits on the amount of secured bank debt they may incur. We use SBA funding to fund loans that qualify under the Small Business Investment Act of 1985, as amended, or the SBIA, and SBA regulations. In July 2020, we obtained a $25.0 million commitment from the SBA. As of December 31, 2021 and 2020, adjustable rate debt constituted 2% of total debt.
36
Loans
The gross loans are reported at the principal amount outstanding, inclusive of deferred loan acquisition costs, which primarily includes deferred fees paid to loan originators, and which is amortized to interest income over the life of the loan. For the years ended December 31, 2021 and 2020, there was continued growth in the consumer lending segments, which was slightly offset by the continued shrinkage of the medallion portfolio as loans have continued to age over 120 days and be transferred to loan collateral in the process of foreclosure and payments received from borrowers. In addition, as a result of the COVID-19 pandemic, there was an increase in charge-offs and loans transferred for the medallion segment.
| Year Ended December 31, 2021 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2020 | $ | 792,686 | $ | 334,033 | $ | 65,327 | $ | 37,768 | $ | 24 | $ | 1,229,838 | ||||||||||||
| Loan originations | 441,921 | 258,038 | 36,415 | — | 10,997 | 747,371 | ||||||||||||||||||
| Principal payments, sales, and maturities | (264,424 | ) | (155,442 | ) | (25,873 | ) | (7,778 | ) | (10,931 | ) | (464,448 | ) | ||||||||||||
| Charge-offs, net | (2,581 | ) | (551 | ) | — | (8,872 | ) | — | (12,004 | ) | ||||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (10,431 | ) | — | — | (5,457 | ) | — | (15,888 | ) | |||||||||||||||
| Amortization of origination costs | (9,678 | ) | 1,671 | 13 | (2 | ) | — | (7,996 | ) | |||||||||||||||
| Amortization of loan premium | (221 | ) | (346 | ) | — | (1,615 | ) | — | (2,182 | ) | ||||||||||||||
| FASB origination costs, net | 14,048 | (631 | ) | — | 2 | — | 13,419 | |||||||||||||||||
| Paid-in-kind interest | — | — | 814 | — | — | 814 | ||||||||||||||||||
| Gross loans – December 31, 2021 | $ | 961,320 | $ | 436,772 | $ | 76,696 | $ | 14,046 | $ | 90 | $ | 1,488,924 |
| Year Ended December 31, 2020 (Dollars in thousands) | Recreation | Home Improvement | Commercial | Medallion | Strategic Partnership | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross loans – December 31, 2019 | $ | 713,332 | $ | 247,324 | $ | 69,767 | $ | 130,432 | $ | — | $ | 1,160,855 | ||||||||||||
| Loan originations | 294,885 | 193,098 | 7,575 | — | 1,663 | 497,221 | ||||||||||||||||||
| Principal payments, sales, and maturities | (187,989 | ) | (105,813 | ) | (13,183 | ) | (13,207 | ) | (1,639 | ) | (321,831 | ) | ||||||||||||
| Charge-offs, net | (14,457 | ) | (1,229 | ) | (28 | ) | (42,648 | ) | — | (58,362 | ) | |||||||||||||
| Transfer to loan collateral in process of foreclosure, net | (14,871 | ) | — | — | (32,383 | ) | — | (47,254 | ) | |||||||||||||||
| Amortization of origination costs | (7,809 | ) | 1,910 | 8 | (131 | ) | — | (6,022 | ) | |||||||||||||||
| Amortization of loan premium | (191 | ) | (320 | ) | — | (2,531 | ) | — | (3,042 | ) | ||||||||||||||
| FASB origination costs, net | 9,786 | (937 | ) | — | 36 | — | 8,885 | |||||||||||||||||
| Paid-in-kind interest | — | — | 1,188 | — | — | 1,188 | ||||||||||||||||||
| Transfer to other foreclosed property | — | — | — | (1,800 | ) | — | (1,800 | ) | ||||||||||||||||
| Gross loans – December 31, 2020 | $ | 792,686 | $ | 334,033 | $ | 65,327 | $ | 37,768 | $ | 24 | $ | 1,229,838 |
The following table presents the approximate maturities and sensitivity to change in interest rates for our loans as of December 31, 2021.
| Loan Maturity | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within 1 year | After 1 to 5 years | After 5 to 15 years | After 15 years | Total | ||||||||||||||
| Fixed-rate | $ | 39,966 | $ | 169,397 | $ | 1,160,589 | $ | 82,515 | $ | 1,452,467 | |||||||||
| Recreation | 2,198 | 89,844 | 827,167 | 6,544 | 925,753 | ||||||||||||||
| Home improvement | 25,572 | 23,756 | 313,632 | 75,971 | 438,931 | ||||||||||||||
| Commercial | 9,300 | 45,840 | 19,790 | — | 74,930 | ||||||||||||||
| Medallion | 2,896 | 9,957 | — | — | 12,853 | ||||||||||||||
| Adjustable-rate | $ | 7,104 | $ | 1,961 | $ | — | $ | — | $ | 9,065 | |||||||||
| Recreation | 4,145 | 1,961 | — | — | 6,106 | ||||||||||||||
| Commercial | 1,766 | — | — | — | 1,766 | ||||||||||||||
| Medallion | 1,193 | — | — | — | 1,193 | ||||||||||||||
| Total loans(1)(2) | $ | 47,070 | $ | 171,358 | $ | 1,160,589 | $ | 82,515 | $ | 1,461,532 |
(1)
Excludes strategic partnership loans.
(2)
As of December 31, 2021, there were no floating-rate loans.
Provision and Allowance for Loan Loss
During the year ended December 31, 2021, the New York City taxi medallion values remained constant at a net realizable value of $79,500, even as other markets slightly decreased, whereas for the year ended December 31, 2020 the New York City taxi medallion values had decreased to a net realizable value of $79,500 from $167,000 at December 31, 2019. In addition, the consumer recreation loan allowance percentages declined slightly for the year ended December 31, 2021, whereas, for the year ended December 31, 2020 due to the change in economic factors due to COVID-19, we increased the reserve percentages for the consumer loan portfolio between 25 to 100 basis points.
37
Activity in the allowance for loan losses for the years ended December 31, 2021 and 2020 follows:
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||||
| Allowance for loan losses – beginning balance | $ | 57,548 | $ | 46,093 | ||||
| Charge-offs | ||||||||
| Recreation | (14,712 | ) | (23,543 | ) | ||||
| Home improvement | (2,949 | ) | (2,909 | ) | ||||
| Commercial | — | (31 | ) | |||||
| Medallion | (15,287 | ) | (49,361 | ) | ||||
| Total charge-offs | (32,948 | ) | (75,844 | ) | ||||
| Recoveries | ||||||||
| Recreation | 12,131 | 9,086 | ||||||
| Home improvement | 2,398 | 1,680 | ||||||
| Commercial | — | 3 | ||||||
| Medallion | 6,415 | 6,713 | ||||||
| Total recoveries | 20,944 | 17,482 | ||||||
| Net charge-offs (1) | (12,004 | ) | (58,362 | ) | ||||
| Provision for loan losses | 4,622 | 69,817 | ||||||
| Allowance for loan losses – ending balance (2) | $ | 50,166 | $ | 57,548 |
(1)
As of December 31, 2021, cumulative net charge-offs of loans and loan collateral in process of foreclosure in the medallion portfolio were $258.3 million, some of which may represent collection opportunities for us.
(2)
As of December 31, 2021, there was no allowance for loan loss and net charge-offs related to the strategic partnership loans.
Allowance for loan losses by type as of December 31, 2021 and 2020 follows:
| December 31, 2021 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 32,435 | 64 | % | 3.37 | % | 91.18 | % | ||||||||
| Home improvement | 7,356 | 15 | 1.68 | 20.68 | ||||||||||||
| Commercial | 1,141 | 2 | 1 | 3.21 | ||||||||||||
| Medallion | 9,234 | 19 | 65.74 | 25.96 | ||||||||||||
| Total | $ | 50,166 | 100 | % | 3.37 | % | 141.03 | % |
| December 31, 2020 (Dollars in thousands) | Amount | Percentage of Allowance | Allowance as a Percent of Loan Category | Allowance as a Percent of Nonaccrual | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Recreation | $ | 27,348 | 48 | % | 3.45 | % | 378.20 | % | ||||||||
| Home improvement | 5,157 | 9 | 1.54 | NM | ||||||||||||
| Commercial | — | — | — | — | ||||||||||||
| Medallion | 25,043 | 43 | 66.31 | 68.01 | ||||||||||||
| Total | $ | 57,548 | 100 | % | 4.68 | % | 93.17 | % |
As of December 31, 2021, the overall allowance for loan losses decreased from December 31, 2020, mainly due to the mix of the loan portfolio, specifically the decrease in medallion loans, which have a higher allowance as a percentage of loan balance, and an increase in consumer loans, which have a lower allowance as a percentage of loan balance. For recreation and home improvement loans, as of December 31, 2021 the presented allowances exclude $4.2 million and $0.5 million of loan loss allowances which have been netted within loans as a result of the consolidation of Medallion Bank.
For the consumer loan portfolio, the process to repossess the collateral is started at 60 days past due. If the collateral is not located and the account reaches 120 days delinquent, the account is charged-off to realized losses. If the collateral is repossessed, a realized loss is recorded to write the collateral down to its net realizable value, and the collateral is sent to auction. When the collateral is sold, the net auction proceeds are applied to the account, and any remaining balance is written off as a realized loss, and any excess proceeds are recorded as a recovery. Proceeds collected on charged-off accounts are recorded as recoveries. All collection, repossession, and recovery efforts are handled on behalf of the Bank by the servicer.
The following table shows the trend in loans 90 days or more past due as of the dates indicated.
| Year Ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||
| (Dollars in thousands) | Amount | % (1) | Amount | % (1) | Amount | % (1) | ||||||||||||||||||
| Recreation | $ | 3,818 | 0.3 | % | $ | 5,343 | 0.5 | % | $ | 5,800 | 0.5 | % | ||||||||||||
| Home improvement | 132 | 0 | 170 | 0.0 | 184 | 0.0 | ||||||||||||||||||
| Commercial | 74 | 0 | 75 | 0.0 | 107 | 0.0 | ||||||||||||||||||
| Medallion | — | — | 1,290 | 0.1 | 2,572 | 0.2 | ||||||||||||||||||
| Total loans 90 days or more past due | $ | 4,024 | 0.3 | % | $ | 6,878 | 0.6 | % | $ | 8,663 | 0.7 | % |
(1)
Percentages are calculated against the total or managed loan portfolio, as appropriate.
We estimate that the weighted average loan-to-value ratio of our medallion loans was approximately 295%, 327%, and 190%, for the years ended December 31, 2021, 2020, and 2019.
38
For recreation loans, the process to repossess the collateral is generally started at 60 days past due. If the collateral is not located and the account reaches 120 days delinquent, the account is charged off. If the collateral is repossessed, a loss is recorded by writing the collateral down to its fair value less selling costs, and the collateral is sent to auction. When the collateral is sold, the net auction proceeds are applied to the account, and any remaining balance is written off. Medallion loans that reach 120 days past due are charged down to collateral value and reclassified to loan collateral in process of foreclosure. The following table shows the activity of loan collateral in process of foreclosure for the twelve months ended December 31, 2021 and 2020.
| Year Ended December 31, 2021 (Dollars in thousands) | Recreation | Medallion | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2020 | $ | 1,432 | $ | 53,128 | $ | 54,560 | ||||||
| Transfer from loans, net | 10,431 | 5,457 | 15,888 | |||||||||
| Sales | (6,951 | ) | (2,928 | ) | (9,879 | ) | ||||||
| Cash payments received | — | (14,173 | ) | (14,173 | ) | |||||||
| Collateral valuation adjustments | (3,192 | ) | (5,774 | ) | (8,966 | ) | ||||||
| Loan collateral in process of foreclosure – December 31, 2021 | $ | 1,720 | $ | 35,710 | $ | 37,430 |
| Year Ended December 31, 2020 (Dollars in thousands) | Recreation | Medallion | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan collateral in process of foreclosure – December 31, 2019 | $ | 1,476 | $ | 51,235 | $ | 52,711 | ||||||
| Transfer from loans, net | 14,871 | 32,403 | 47,274 | |||||||||
| Sales | (7,512 | ) | (300 | ) | (7,812 | ) | ||||||
| Cash payments received | — | (5,687 | ) | (5,687 | ) | |||||||
| Collateral valuation adjustments | (7,403 | ) | (24,523 | ) | (31,926 | ) | ||||||
| Loan collateral in process of foreclosure – December 31, 2020 | $ | 1,432 | $ | 53,128 | $ | 54,560 |
SEGMENT RESULTS
We manage our financial results under four operating segments; recreation lending, home improvement lending, commercial lending, and medallion lending. We also show results for two non-operating segments; RPAC and corporate and other investments. As mentioned earlier, the Company disposed of its investment in RPAC on December 1, 2021 and, as a result, all presented segment results are through such date. All results are for the years ended December 31, 2021, 2020, and 2019.
Recreation Lending
The recreation lending segment is a high-growth prime and non-prime consumer finance business which is a significant source of income for us, accounting for 74%, 74%, and 75% of our interest income for the years ended December 31, 2021, 2020, and 2019. The loans are secured primarily by RVs, boats, and other consumer recreational equipment, with RV loans making up 60% of the portfolio, boat loans making up 19% of the portfolio, and trailer loans 9% as of December 31, 2021, compared to 60%, 19% and 9% as of December 31, 2020. Recreation loans are made to borrowers residing in all fifty states, with the highest concentrations in Texas, California, and Florida, at 16%, 10%, and 9% of loans outstanding, compared to 17%, 10%, and 9% as of December 31, 2020, with no other states over 5%.
During the year ended December 31, 2021, the recreation portfolio continued to grow compared to the prior year, with the interest yield in both periods decreasing as a result of the change in portfolio mix as the portfolio continues to grow. Additionally, reserve rates decreased slightly as delinquencies and charge-offs improved, whereas in the prior period there had been an increase due to the uncertainty regarding the COVID-19 pandemic.
39
The following table presents selected financial data and ratios as of and for the years ended December 31, 2021, 2020, and 2019.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 118,305 | $ | 110,706 | $ | 99,463 | ||||||
| Total interest expense | 9,993 | 13,013 | 13,304 | |||||||||
| Net interest income | 108,312 | 97,693 | 86,159 | |||||||||
| Provision for loan losses | 7,671 | 23,736 | 28,638 | |||||||||
| Net interest income after loss provision | 100,641 | 73,957 | 57,521 | |||||||||
| Total other income (expense), net | (30,156 | ) | (27,341 | ) | (23,490 | ) | ||||||
| Net income before taxes | 70,485 | 46,616 | 34,031 | |||||||||
| Income tax provision | (18,699 | ) | (12,004 | ) | (8,813 | ) | ||||||
| Net income after taxes | $ | 51,786 | $ | 34,612 | $ | 25,218 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 961,320 | $ | 792,686 | $ | 713,332 | ||||||
| Total loan allowance | 32,435 | 27,348 | 18,075 | |||||||||
| Total loans, net | 928,885 | 765,338 | 695,257 | |||||||||
| Total assets | 896,223 | 777,605 | 707,377 | |||||||||
| Total borrowings | 710,616 | 621,735 | 563,805 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 6.00 | % | 4.59 | % | 3.84 | % | ||||||
| Return on average equity | 30.01 | 22.93 | 17.19 | |||||||||
| Interest yield | 13.94 | 14.90 | 15.39 | |||||||||
| Net interest margin | 12.76 | 13.15 | 13.33 | |||||||||
| Reserve coverage | 3.37 | 3.45 | 2.53 | |||||||||
| Delinquency status (1) | 0.41 | 0.70 | 0.84 | |||||||||
| Charge-off% | 0.30 | 1.95 | 2.69 |
(1)
Loans 90 days or more past due.
Home Improvement Lending
The home improvement lending segment works with contractors and financial service providers to finance home improvements and is concentrated in roofs, swimming pools, and windows at 30%, 26%, and 13% of total loans outstanding as of December 31, 2021, as compared to 27%, 24%, and 13% as of December 31, 2020, with no other collateral types over 8%. Home improvement loans are made to borrowers residing in all fifty states, with the highest concentrations in Florida, Texas, and Ohio at 10%, 10%, and 8% of loans outstanding December 31, 2021, compared to 11%, 11%, and 9% as of December 31, 2020, with no other states over 6%.
40
During the year ended December 31, 2021, the home improvement lending segment continued to grow with the net portfolio increasing 31% from the prior year. Reserve rates increased 14 basis points from a year ago. The interest yield decreased slightly from the prior year period, while net interest margins increased, reflecting lower rates on borrowings and CDs issued in the current year as compared to the prior year.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2021, 2020, and 2019.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 34,204 | $ | 27,273 | $ | 19,943 | ||||||
| Total interest expense | 4,153 | 5,699 | 4,757 | |||||||||
| Net interest income | 30,051 | 21,574 | 15,186 | |||||||||
| Provision for loan losses | 2,750 | 3,778 | 1,598 | |||||||||
| Net interest income after loss provision | 27,301 | 17,796 | 13,588 | |||||||||
| Other income (expense), net | (11,640 | ) | (9,611 | ) | (7,520 | ) | ||||||
| Net income before taxes | 15,661 | 8,185 | 6,068 | |||||||||
| Income tax provision | (4,155 | ) | (2,108 | ) | (1,572 | ) | ||||||
| Net income after taxes | $ | 11,506 | $ | 6,077 | $ | 4,496 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 436,772 | $ | 334,033 | $ | 247,324 | ||||||
| Total loan allowance | 7,356 | 5,157 | 2,608 | |||||||||
| Total loans, net | 429,416 | 328,876 | 244,716 | |||||||||
| Total assets | 371,781 | 340,494 | 252,704 | |||||||||
| Total borrowings | 294,786 | 272,284 | 201,605 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 3.01 | % | 2.07 | % | 2.20 | % | ||||||
| Return on average equity | 15.04 | 10.35 | 10.22 | |||||||||
| Interest yield | 9.30 | 9.66 | 9.50 | |||||||||
| Net interest margin | 8.17 | 7.62 | 7.24 | |||||||||
| Reserve coverage | 1.68 | 1.54 | 1.05 | |||||||||
| Delinquency status (1) | 0.03 | 0.05 | 0.07 | |||||||||
| Charge-off% | 0.15 | 0.44 | 0.37 |
(1)
Loans 90 days or more past due.
Commercial Lending
We originate both senior and subordinated loans nationwide to businesses in a variety of industries, more than 53% of which are located in the Midwest region, with the rest scattered across the country. These mezzanine loans are primarily secured by a second position on all assets of the businesses and generally range in amount from $2.0 million to $5.0 million at origination, and typically include an equity component as part of the financing. The commercial lending business has concentrations in manufacturing and administrative, wholesale trade and support services, making up 40% and 14%, and 13% of the loans outstanding as of December 31, 2021, compared to 63%, 0%, and 13% as of December 31, 2020.
During the year ended December 31, 2021, the commercial portfolio continued to grow. Additionally, reserve rates increased, reflecting specific reserves on aged investments.
41
The following table presents selected financial data and ratios as of and for the years ended December 31, 2021, 2020, and 2019. The commercial segment encompasses the mezzanine lending business, and the other legacy commercial loans (immaterial to total) have been allocated to corporate and other investments.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 6,592 | $ | 6,926 | $ | 7,183 | ||||||
| Total interest expense | 2,720 | 2,538 | 2,833 | |||||||||
| Net interest income | 3,872 | 4,388 | 4,350 | |||||||||
| Provision for loan losses | — | — | 364 | |||||||||
| Net interest income after loss provision | 3,872 | 4,388 | 3,986 | |||||||||
| Other income (expense), net | 3,101 | (3,196 | ) | (1,149 | ) | |||||||
| Net income before taxes | 6,973 | 1,192 | 2,837 | |||||||||
| Income tax provision | (1,850 | ) | (299 | ) | (684 | ) | ||||||
| Net income after taxes | $ | 5,123 | $ | 893 | $ | 2,153 | ||||||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 74,854 | $ | 62,037 | $ | 66,405 | ||||||
| Total loan allowance | 1,141 | — | — | |||||||||
| Total loans, net | 73,713 | 62,037 | 66,405 | |||||||||
| Total assets | 103,631 | 80,622 | 84,924 | |||||||||
| Total borrowings | 82,169 | 65,924 | 68,666 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | 5.85 | % | 1.07 | % | 2.44 | % | ||||||
| Return on average equity | 29.23 | 5.17 | 12.21 | |||||||||
| Interest yield | 10.41 | 10.51 | 11.39 | |||||||||
| Net interest margin | 6.12 | 6.66 | 6.90 | |||||||||
| Reserve coverage(1) | 1.49 | 0.00 | 0.00 | |||||||||
| Delinquency status (1) (2) | 0.10 | 0.11 | 0.15 | |||||||||
| Charge-off% (3) | — | 0.04 | 1.30 |
(1)
Ratio is based off of total commercial balances, and relates solely to the legacy commercial loans balances.
(2)
Loans 90 days or more past due.
(3)
Ratio is based on total commercial lending business, and relates to the total loan business.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||
| Geographic Concentrations | Total Gross Loans | % of Market | Total Gross Loans | % of Market | ||||||||||||
| Illinois | $ | 11,667 | 16 | % | $ | 9,473 | 15 | % | ||||||||
| California | 10,034 | 13 | 5,000 | 8 | ||||||||||||
| Minnesota | 9,916 | 13 | 5,679 | 9 | ||||||||||||
| North Carolina | 7,264 | 10 | 6,836 | 11 | ||||||||||||
| Michigan | 6,269 | 8 | 10,461 | 17 | ||||||||||||
| Texas | 5,570 | 7 | 5,559 | 9 | ||||||||||||
| New Hampshire | 5,503 | 7 | — | — | ||||||||||||
| New Jersey | 4,164 | 6 | 4,072 | 7 | ||||||||||||
| Kansas | 4,107 | 5 | 4,107 | 7 | ||||||||||||
| Florida | — | — | 3,978 | 6 | ||||||||||||
| North Dakota | 2,805 | 4 | 3,259 | 5 | ||||||||||||
| Other (1) | 7,555 | 11 | 3,613 | 6 | ||||||||||||
| Total | $ | 74,854 | 100 | % | $ | 62,037 | 100 | % |
(1)
Includes seven other states, which were all under 5% as of December 31, 2021, and nine other states, which were all under 7% as of December 31, 2020.
Medallion Lending
The medallion lending segment operates mainly in the New York City, Newark, and Chicago markets. We have a long history of owning, managing, and financing taxi fleets, taxi medallions, and corporate car services. During the year ended December 31, 2021, taxi medallion values remained consistent in the New York City market even as other markets saw declines. We continue to not recognize interest income with all loans being placed on nonaccrual as of the third quarter 2020, and transferring underperforming loans from the portfolio to loan collateral in process of foreclosure with charge-offs to collateral value once loans become more than 120 days past due. All the loans are secured by taxi medallions and enhanced by personal guarantees of the shareholders and owners.
42
The following table presents selected financial data and ratios as of and for the years ended December 31, 2021, 2020, and 2019.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income (loss) | $ | (1,483 | ) | $ | (1,518 | ) | $ | 3,665 | ||||
| Total interest expense | 5,914 | 3,610 | 7,962 | |||||||||
| Net interest loss | (7,397 | ) | (5,128 | ) | (4,297 | ) | ||||||
| (Benefit) provision for loan losses | (7,752 | ) | 42,276 | 16,331 | ||||||||
| Net interest income (loss) after loss provision | 355 | (47,404 | ) | (20,628 | ) | |||||||
| Other income (expense), net | (1,991 | ) | (30,366 | ) | (10,493 | ) | ||||||
| Net loss before taxes | (1,636 | ) | (77,770 | ) | (31,121 | ) | ||||||
| Income tax benefit | 433 | 19,520 | 7,596 | |||||||||
| Net loss after taxes | $ | (1,203 | ) | $ | (58,250 | ) | $ | (23,525 | ) | |||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 14,046 | $ | 37,768 | $ | 123,097 | ||||||
| Total loan allowance | 9,234 | 25,043 | 18,075 | |||||||||
| Total loans, net | 4,812 | 12,725 | 105,022 | |||||||||
| Total assets | 42,011 | 124,554 | 217,483 | |||||||||
| Total borrowings | 69,221 | 98,636 | 176,825 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | (1.15 | )% | (33.21 | )% | (9.73 | )% | ||||||
| Return on average equity | (5.75 | ) | (165.21 | ) | (48.49 | ) | ||||||
| Interest yield | (18.77 | ) | (2.11 | ) | 2.88 | |||||||
| Net interest margin | (93.60 | ) | (7.14 | ) | (3.38 | ) | ||||||
| Reserve coverage | 65.74 | 66.31 | 19.48 | |||||||||
| Delinquency status (1) | — | 3.57 | 2.04 | |||||||||
| Charge-off% | 95.40 | 59.38 | 14.68 |
(1)
Loans 90 days or more past due.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||
| Geographic Concentration | Total Gross Loans | % of Market | Total Gross Loans | % of Market | ||||||||||||
| New York City | $ | 12,514 | 89 | % | $ | 33,657 | 89 | % | ||||||||
| Newark | 1,486 | 11 | 3,811 | 10 | ||||||||||||
| All Other | 46 | 0 | (1) | 300 | 1 | |||||||||||
| Total | $ | 14,046 | 0 | % | $ | 37,768 | 100 | % |
(1)
Less than 1%.
| As of December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||
| Geographic Concentration | Total Loan Collateral in Process of Foreclosure | % of Market | Total Loan Collateral in Process of Foreclosure | % of Market | ||||||||||||
| New York City | $ | 29,303 | 82 | % | $ | 38,738 | 73 | % | ||||||||
| Newark | 4,247 | 12 | 7,994 | 15 | ||||||||||||
| Chicago | 1,952 | 5 | 6,057 | 11 | ||||||||||||
| All Other | 208 | 1 | 339 | 1 | ||||||||||||
| Total | $ | 35,710 | 0 | % | $ | 53,128 | 100 | % |
RPAC
Until December 1, 2021, we were the majority owner and managing member of RPAC Racing, LLC, a performance and marketing company for NASCAR. Revenues were mainly earned through sponsorships and race winning activity over the ten month race season (February through November) during the year. As a result of COVID-19, the prior year race season was suspended from March 15, 2020 through May 17, 2020.
43
The following table presents selected financial data and ratios as of and for the years ended December 31, 2021, 2020, and 2019.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 (1) | 2020 | 2019 | |||||||||
| Selected Earnings Data | ||||||||||||
| Sponsorship, race winnings, and other income | $ | 12,567 | $ | 20,042 | $ | 18,742 | ||||||
| Race and other expenses | 14,667 | 16,339 | 15,938 | |||||||||
| Interest expense | 546 | 163 | 159 | |||||||||
| Total expenses | 15,213 | 16,502 | 16,097 | |||||||||
| Net income (loss) before taxes | (2,646 | ) | 3,540 | 2,645 | ||||||||
| Income tax (provision) benefit | (1,498 | ) | (889 | ) | (329 | ) | ||||||
| Net income (loss) after taxes | $ | (4,144 | ) | $ | 2,651 | $ | 2,316 | |||||
| Balance Sheet Data | ||||||||||||
| Total assets | $ | — | $ | 33,711 | $ | 31,538 | ||||||
| Total borrowings | — | 8,689 | 7,794 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | NM | 7.98 | % | 7.28 | % | |||||||
| Return on average equity | NM | NM | (96.37 | ) |
(1)
The Company sold its interest in RPAC in December 2021. Selected earnings data are applicable through the date of sale.
Corporate and Other Investments
This non-operating segment relates to our equity and investment securities as well as our legacy commercial business, and other assets, liabilities, revenues, and expenses not allocated to the operating segments. Commencing with the 2020 second quarter, the Bank began issuing loans related to the new strategic partnership business, which is currently included within this segment. Strategic partnerships represent $0.1 million in net loans as of December 31, 2021, compared to less than $0.1 million as of December 31, 2020. This segment also reflects the elimination of all intercompany activity among the consolidated entities, as well as the gains (losses) on the dispositions of certain non-core assets.
The following table presents selected financial data and ratios as of and for the years ended December 31, 2021, 2020, and 2019.
| (Dollars in thousands) | Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Selected Earnings Data | ||||||||||||
| Total interest income | $ | 1,348 | $ | 1,575 | $ | 2,308 | ||||||
| Total interest expense | 7,814 | 9,128 | 6,030 | |||||||||
| Net interest loss | (6,466 | ) | (7,553 | ) | (3,722 | ) | ||||||
| Total interest expense | 1,953 | 27 | 455 | |||||||||
| Net interest loss | (8,419 | ) | (7,580 | ) | (4,177 | ) | ||||||
| Other income (expense), net | 1,455 | (11,164 | ) | (7,946 | ) | |||||||
| Net loss before taxes | (6,964 | ) | (18,744 | ) | (12,123 | ) | ||||||
| Income tax benefit | 1,552 | 5,854 | 3,461 | |||||||||
| Net loss after taxes | $ | (5,412 | ) | $ | (12,890 | ) | $ | (8,662 | ) | |||
| Balance Sheet Data | ||||||||||||
| Total loans, gross | $ | 1,933 | $ | 3,314 | $ | 3,362 | ||||||
| Total loan allowance | — | — | — | |||||||||
| Total loans, net | $ | 1,933 | 3,314 | 3,362 | ||||||||
| Total assets | 459,411 | 285,425 | 247,641 | |||||||||
| Total borrowings | 328,358 | 244,987 | 150,898 | |||||||||
| Selected Financial Ratios | ||||||||||||
| Return on average assets | (1.89 | )% | (5.06 | )% | (3.71 | )% | ||||||
| Return on average equity | (13.62 | ) | (23.29 | ) | (14.26 | ) |
44
Summary Consolidated Financial Ratios
The following table presents selected financial data and ratios as of and for the years ended December 31, 2021, 2020, and 2019.
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, Except per share data) | 2021 | 2020 | 2019 | |||||||||
| Return on average assets (ROA) | 3.12 | % | (2.16 | )% | (0.12 | )% | ||||||
| Return on average equity (ROE) | 21.24 | (10.90 | ) | (0.59 | ) | |||||||
| Net interest margin | 9.25 | 8.65 | 8.64 | |||||||||
| Other income ratio (1) | 2.28 | (0.46 | ) | 1.81 | ||||||||
| Total expense ratio (2) | 9.26 | 7.51 | 9.18 | |||||||||
| Equity to assets (3) | 19.00 | 18.54 | 21.70 | |||||||||
| Debt to equity (4) | 4.2x | 4.3x | 3.5x | |||||||||
| Loans receivable to assets | 77 | % | 71 | % | 72 | % | ||||||
| Net charge-offs | 12,004 | 58,362 | 37,688 | |||||||||
| Net charge-offs (recoveries) as a % of average loans receivable | 0.93 | % | 5.00 | % | 3.60 | % | ||||||
| Allowance coverage ratio | 3.37 | 4.68 | 3.97 |
(1)
Other income ratio represents other income divided by average interest earning assets.
(2)
Total expense ratio represents total expenses (interest expense, operating expenses, and income taxes) divided by average interest earning assets.
(3)
Includes $68.8 million, $73.2 million, and $71.3 million related to non-controlling interests in consolidated subsidiaries as of December 31, 2021, 2020, and 2019.
(4)
Excludes deferred financing costs of $7.1 million, $5.8 million, and $5.1 million as of December 31, 2021, 2020, and 2019.
Consolidated Results of Operations
For the Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020
Net income attributable to shareholders was $54.1 million, or $2.17 per share for the year ended December 31, 2021, compared to net loss attributable to shareholders of $34.8 million, or $1.42 per share, for the year ended December 31, 2020.
Total interest income was $159.0 million for the year ended December 31, 2021, compared to $145.0 million for the year ended December 31, 2020. The increase in interest income is reflective of the continued growth in the consumer lending segments, offset by contraction in the medallion lending segment, all loans of which are on nonaccrual status beginning in third quarter 2020, and a reduction in interest rates. The yield on interest earning assets was 11.51% for the year ended December 31, 2021, compared to 11.32% for the year ended December 31, 2020. Average interest earning assets were $1,384.8 million for the year ended December 31, 2021, an increase from $1,280.4 million for the year ended December 31, 2020.
Loans before allowance for loan losses were $1,488.9 million as of December 31, 2021, comprised of recreation ($961.3 million), home improvement ($436.8 million), commercial ($76.7 million), medallion ($14.0 million), and strategic partnership (less than $0.1 million) loans. We had an allowance for loan losses as of December 31, 2021 of $50.2 million, which was attributable to the recreation (64%), home improvement (15%), medallion (19%), and commercial (2%) loan portfolios. As of December 31, 2020, loans before allowance for loan losses were $1,229.8 million, comprised of recreation ($792.7 million), home improvement ($334.0 million), commercial ($65.3 million), medallion ($37.8 million), and strategic partnership ($24.0 million) loans. We had an allowance for loan losses as of December 31, 2020 of $57.5 million, which was attributable to recreation (48%), medallion (43%), and home improvement (9%) loans.
Loans increased $259.1 million, or 21%, from $1,229.8 million as of December 31, 2020 to $1,488.9 million as of December 31, 2021 as a result of $747.4 million of loan originations, offset by principal payments, and to a lesser extent transfers to loan collateral in process of foreclosure and net charge-offs. The provision for loan losses was $4.6 million for the year ended December 31, 2021, compared to a $69.8 million for the year ended December 31, 2020. The improvement over the prior year is attributable to the entire medallion loan portfolio being placed on non-accrual status and reserved down to collateral value in 2020, along with increases in reserve rates between 50 and 100 basis points on the recreation subprime loan business, as well as lower net charge-offs in the consumer, primarily recreation, loan portfolio in the current year. The charge-off ratios on the loan portfolios was 0.93% for the year ended December 31, 2021 compared to 5.00% for the year ended December 31, 2020, primarily reflective of higher recoveries and lower charge-offs in the current year within the consumer loan portfolio. See Note 4 of the accompanying consolidated financial statements for additional information on loans and allowance for loan losses.
Interest expense was $31.1 million for the year ended December 31, 2021, compared to $34.2 million for the year ended December 31, 2020. The decrease is from the prior year is attributable to lower costs associated with new deposits issued during the year, despite the overall increase in outstanding deposits, due to lower interest rates, offset slightly by higher priced longer-term private notes replacing lower cost short term bank borrowings. The average cost of borrowed funds was 2.28% for the year ended December 31, 2021, compared to 2.71% for the year ended December 31, 2020, the decrease mainly driven by the decline in market rates for deposits, the repayment of retail notes, offset to a lesser extent with the replacement of notes payable to banks with higher fixed rate private notes. Average debt outstanding was $1,370.7 million for the year ended December 31, 2021, up from $1,258.5 million for the year ended December 31, 2020, as we issued additional certificates of deposits to increase our liquidity, along with the new issuance of privately placed notes, offset by the repayment of publicly traded retail notes and other bank borrowings. We expect
45
interest expense to increase as certificates of deposit mature and get replaced with certificates of deposit with higher rates. See page 35 for tables that show average balances and cost of funds for our funding sources.
Net interest income was $127.8 million for the year ended December 31, 2021, compared to $110.8 million for the year ended December 31, 2020. Net interest margin was 9.25% for the year ended December 31, 2021, compared to 8.65%, for the year ended December 31, 2020, reflecting the continued growth and performance of the higher yielding consumer loans, as well as the trends in interest rates.
Net other income (loss), which is comprised of sponsorship and race winnings, prepayment fees, servicing fee income, late charges, write-downs of loan collateral, impairment of equity investments, and other miscellaneous income was $31.6 million for the year ended December 31, 2021, compared to a loss of $5.9 million for the year ended December 31, 2020. The increase was mainly due to gains recorded on the extinguishment of debt, gains on the disposal of equity investments in the current year, $11.3 million resulting from the sale of shares in Upgrade, as well as lower write-downs of the loan collateral in process of foreclosure as compared to the prior year. We will not earn additional sponsorship and race winnings as a result of the sale of RPAC in December 2021.
Operating expenses were $72.9 million for year ended December 31, 2021, compared to $72.0 million for year ended December 31, 2020. Salaries and benefits were $31.6 million for the year ended December 31, 2021, up from $28.2 million for the year ended December 31, 2020, with the increase mainly attributable to both the growth in our loan portfolio as well as increased compensation in connection with current year performance. Professional fees were $5.3 million for the year ended December 31, 2021, compared to $8.0 million for the year ended December 31, 2020, primarily reflective of lower legal costs for a variety of corporate matters. Race team costs were $9.6 million for the year ended December 31, 2021, compared to $8.4 million for the year ended December 31, 2020, reflective of a full race team in 2021 as compared to the shortened 2020 season due to the COVID-19 pandemic. Due to the sale of RPAC in December 2021, we do not expect to continue to incur race team costs. Loan servicing costs were $7.0 million for the year ended December 31, 2021, down slightly from the year ended December 31, 2020. Occupancy and other operating expenses were $19.4 million for the year ended December 31, 2021 compared to $20.7 million for the year ended December 31, 2020.
Total income tax expense was $24.2 million for the year ended December 31, 2021, compared to a benefit of $10.1 million for the year ended December 31, 2020. The 2021 year included $1.8 million of tax expense related to a valuation allowance with respect to certain tax assets which we believe will not be realized.
Loan collateral in process of foreclosure was $37.4 million at December 31, 2021, a decline from $54.6 million at December 31, 2020. The decrease was primarily reflective of cash payments received, sales, and to a lesser extent, the decline in collateral values offset by the additional loans having reached 120 days past due being charged-down to their collateral value and reclassified to loan collateral in process of foreclosure.
For the Year Ended December 31, 2020 Compared to the Year Ended December 31, 2019
For a comparison of the Company’s results of operations for the year ended December 31, 2020 to the year ended December 31, 2019, see Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, which was filed with the Securities and Exchange Commission on March 16, 2021.
ASSET/LIABILITY MANAGEMENT
Interest Rate Sensitivity
We, like other financial institutions, are subject to interest rate risk to the extent that our interest-earning assets (consisting of consumer, commercial, and medallion loans, and investment securities) reprice on a different basis over time in comparison to our interest-bearing liabilities (consisting primarily of bank certificates of deposit, privately placed notes, and SBA debentures and borrowings).
Having interest-bearing liabilities that mature or reprice more frequently on average than assets may be beneficial in times of declining interest rates, although such an asset/liability structure may result in declining net earnings during periods of rising interest rates. Abrupt increases in market rates of interest may have an adverse impact on our earnings until we are able to originate new loans at the higher prevailing interest rates. Conversely, having interest-earning assets that mature or reprice more frequently on average than liabilities may be beneficial in times of rising interest rates, although this asset/liability structure may result in declining net earnings during periods of falling interest rates. This mismatch between maturities and interest rate sensitivities of our interest-earning assets and interest-bearing liabilities results in interest rate risk.
The effect of changes in interest rates is mitigated by regular turnover of the portfolios. We believe that the average life of our loan portfolios varies to some extent as a function of changes in interest rates. Borrowers are more likely to exercise prepayment rights in a decreasing interest rate environment because the interest rate payable on the borrower’s loan is high relative to prevailing interest rates. Conversely, borrowers are less likely to prepay in a rising interest rate environment. However, borrowers may prepay for a variety of other reasons, such as to monetize increases in the underlying collateral values. In addition, we manage our exposure to
46
increases in market rates of interest by incurring fixed-rate indebtedness, such as ten year subordinated SBA debentures, and by setting repricing intervals on certificates of deposit, for terms of up to five years.
A relative measure of interest rate risk can be derived from our interest rate sensitivity gap. The interest rate sensitivity gap represents the difference between interest-earning assets and interest-bearing liabilities, which mature and/or reprice within specified intervals of time. The gap is considered to be positive when repriceable assets exceed repriceable liabilities, and negative when repriceable liabilities exceed repriceable assets. A relative measure of interest rate sensitivity is provided by the cumulative difference between interest sensitive assets and interest sensitive liabilities for a given time interval expressed as a percentage of total assets.
The following table presents our interest rate sensitivity gap at December 31, 2021. The principal amounts of interest earning assets are assigned to the time frames in which such principal amounts are contractually obligated to be repriced. We have not reflected an assumed annual prepayment rate for such assets in this table.
| December 31, 2021 Cumulative Rate Gap (1) | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less Than 1 Year | More Than 1 and Less Than 2 Years | More Than 2 and Less Than 3 Years | More Than 3 and Less Than 4 Years | More Than 4 and Less Than 5 Years | More Than 5 and Less Than 6 Years | Thereafter | Total | |||||||||||||||||||||||
| Earning assets | |||||||||||||||||||||||||||||||
| Fixed-rate | $ | 39,966 | $ | 19,984 | $ | 19,572 | $ | 54,025 | $ | 75,816 | $ | 65,613 | $ | 1,177,492 | $ | 1,452,468 | |||||||||||||||
| Adjustable rate | 7,104 | 688 | 1,250 | — | 23 | — | — | 9,065 | |||||||||||||||||||||||
| Investment securities | 4,406 | 2,087 | 4,394 | 4,023 | 1,869 | 1,847 | 26,147 | 44,773 | |||||||||||||||||||||||
| Cash | 123,234 | — | — | 500 | 750 | — | — | 124,484 | |||||||||||||||||||||||
| Total earning assets | $ | 174,710 | $ | 22,759 | $ | 25,216 | $ | 58,548 | $ | 78,458 | $ | 67,460 | $ | 1,203,639 | $ | 1,630,790 | |||||||||||||||
| Interest bearing liabilities | |||||||||||||||||||||||||||||||
| Deposits | $ | 405,311 | $ | 242,965 | $ | 289,685 | $ | 165,798 | $ | 149,529 | $ | — | $ | — | $ | 1,253,288 | |||||||||||||||
| Retail and privately placed notes | — | — | 36,000 | — | 31,250 | — | 53,750 | 121,000 | |||||||||||||||||||||||
| SBA debentures and borrowings | — | 5,000 | 13,963 | 14,000 | 14,000 | — | 23,000 | 69,963 | |||||||||||||||||||||||
| Preferred securities | — | — | — | — | — | — | 33,000 | 33,000 | |||||||||||||||||||||||
| Total liabilities | $ | 405,311 | $ | 247,965 | $ | 339,648 | $ | 179,798 | $ | 194,779 | $ | — | $ | 109,750 | $ | 1,477,251 | |||||||||||||||
| Interest rate gap | $ | (230,601 | ) | $ | (225,206 | ) | $ | (314,432 | ) | $ | (121,250 | ) | $ | (116,321 | ) | $ | 67,460 | $ | 1,093,889 | $ | 153,539 | ||||||||||
| Cumulative interest rate gap | $ | (230,601 | ) | $ | (455,807 | ) | $ | (770,239 | ) | $ | (891,489 | ) | $ | (1,007,810 | ) | $ | (940,350 | ) | $ | 153,539 | $ | — | |||||||||
| December 31, 2020 (2) | $ | (366,801 | ) | $ | (570,449 | ) | $ | (719,385 | ) | $ | (827,236 | ) | $ | (907,295 | ) | $ | (860,941 | ) | $ | 52,347 | $ | — | |||||||||
| December 31, 2019 (2) | $ | (260,024 | ) | $ | (500,953 | ) | $ | (651,546 | ) | $ | (689,819 | ) | $ | (748,187 | ) | $ | (706,935 | ) | $ | 83,402 | $ | — |
(1)
The ratio of the cumulative one year gap to total interest rate sensitive assets was (14%), (27%), and (21%) as of December 31, 2021, 2020, and 2019.
(2)
Excludes federal funds sold and investment securities.
Our interest rate sensitive assets were $1,630.8 million and interest rate sensitive liabilities were $1,477.3 million at December 31, 2021. The one-year cumulative interest rate gap was a negative $230.6 million or (14%) of interest rate sensitive assets. We seek to manage interest rate risk by originating adjustable-rate loans, by incurring fixed-rate indebtedness, by evaluating appropriate derivatives, pursuing securitization opportunities, and by other options consistent with managing interest rate risk.
With the cessation of LIBOR in 2023, we are currently reviewing the impact on our loans and borrowings. We do not have lendings tied to LIBOR and do not expect a significant impact on our loans. We have trust preferred securities that bear a variable rate of interest of 90 day LIBOR (0.21% at December 31, 2021) plus 2.13%. We expect to rely on our lenders to adjust and communicate rate adjustments; however, we do not expect a material impact on our borrowings.
Liquidity and Capital Resources
Our sources of liquidity include unfunded commitments to sell debentures to the SBA, loan amortization and prepayments, private issuances of debt securities, participations or sales of loans to third parties, the disposition of our other assets, and dividends from Medallion Capital and the Bank, and are subject to compliance with regulatory ratios. As of December 31, 2021, we had unfunded commitments from the SBA of $9.5 million, all of which required the infusion of $4.8 million of capital from either the capitalization of retained earnings or a capital infusion from the Company.
Additionally, the Bank has access to independent sources of funds for our business originated there, primarily through brokered certificates of deposit. The Bank has up to $45.0 million available under Fed Funds lines with several commercial banks.
In February 2021, we completed a private placement to certain institutional investors of $25.0 million aggregate principal amount of 7.25% unsecured senior notes due February 2026, with interest payable semiannually. Follow-on offerings of these notes in March and April 2021 raised an additional $3.3 million and $3.0 million.
In December 2020, we completed a private placement to certain institutional investors of $33.6 million aggregate principal amount of 7.50% unsecured senior notes due December 2027, with interest payable semiannually. Follow-on offerings of these notes in February and March 2021 raised an additional $8.5 million. In April 2021, we raised an additional $11.7 million in a follow-on offering, and repaid substantially all of our remaining bank borrowings.
47
The net proceeds from the December 2020, February 2021, March 2021 and April 2021 private placements have been used for general corporate purposes, including repayment of outstanding debts, including repayment of our 9.00% retail notes at maturity in April 2021 and to pay down other borrowings, including some borrowings at a discount.
In December 2019, the Bank closed an initial public offering of $46.0 million aggregate liquidation amount, yielding net proceeds of $42.5 million, of its Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series F. Dividends are payable quarterly from the date of issuance to, but excluding April 1, 2025, at a rate of 8% per annum, and from and including April 1, 2025, at a floating rate equal to a benchmark rate (which is expected to be three-month Secured Overnight Financing Rate, or SOFR) plus a spread of 6.46% per annum.
In March 2019, we completed a private placement to certain institutional investors of $30.0 million aggregate principal amount of 8.25% unsecured notes due 2024, with interest payable semiannually. A follow-on offering of these notes in the 2019 third quarter raised an additional $6.0 million.
The table below presents the components of our debt were as of December 31, 2021, exclusive of deferred financing costs of $7.1 million. See Note 4 to the consolidated financial statements for details of the contractual terms of our borrowings.
| (Dollars in thousands) | Balance | Percentage | Rate (1) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deposits (2) | $ | 1,254,038 | 85 | % | 1.20 | % | ||||||
| Retail and privately placed notes | 121,000 | 8 | 7.66 | |||||||||
| SBA debentures and borrowings | 69,963 | 5 | 2.72 | |||||||||
| Preferred securities | 33,000 | 2 | 2.31 | |||||||||
| Total outstanding debt | $ | 1,478,001 | 100 | % | 1.82 | % |
(1)
Weighted average contractual rate as of December 31, 2021.
(2)
Balance includes $0.8 million of strategic partner reserve deposits as of December 31, 2021.
Our contractual obligations expire on or mature at various dates through September 2037. The following table shows all contractual obligations at December 31, 2021.
| Payments due by period | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Less than 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | More than 5 years | Total (1) | ||||||||||||||||||||
| Borrowings | |||||||||||||||||||||||||||
| Deposits (2) | $ | 405,311 | $ | 242,965 | $ | 289,685 | $ | 165,798 | $ | 149,529 | $ | — | $ | 1,253,288 | |||||||||||||
| Retail and privately placed notes | — | — | 36,000 | — | 31,250 | 53,750 | 121,000 | ||||||||||||||||||||
| SBA debentures and borrowings | — | 5,000 | 13,963 | 14,000 | 14,000 | 23,000 | 69,963 | ||||||||||||||||||||
| Preferred securities | — | — | — | — | — | 33,000 | 33,000 | ||||||||||||||||||||
| Total outstanding borrowings | 405,311 | 247,965 | 339,648 | 179,798 | 194,779 | 109,750 | 1,477,251 | ||||||||||||||||||||
| Operating lease obligations | 2,439 | 2,356 | 2,373 | 2,390 | 2,408 | 1,164 | 13,130 | ||||||||||||||||||||
| Total contractual obligations | $ | 407,750 | $ | 250,321 | $ | 342,021 | $ | 182,188 | $ | 197,187 | $ | 110,914 | $ | 1,490,381 |
(1)
Total debt is exclusive of deferred financing costs of $7.1 million.
(2)
Balance excludes $0.8 million of strategic partner reserve deposits as of December 31, 2021.
Approximately $653.3 million of our borrowings have maturity dates during the next two years, a vast majority of which are brokered CDs.
In addition, the illiquidity of portions of our loan portfolio and investments may adversely affect our ability to dispose of them at times when it may be advantageous for us to liquidate such portfolio or investments. In addition, if we were required to liquidate some or all of our portfolio, the proceeds of such liquidation may be significantly less than the current value of such investments. Because we borrow money to make loans and investments, our net operating income is dependent upon the difference between the rate at which we borrow funds and the rate at which we invest these funds. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our interest income. In periods of sharply rising interest rates, our cost of funds would increase, which would reduce our net interest income.
We use a combination of long-term and short-term borrowings and equity capital to finance our lending and investing activities. Our long-term fixed-rate investments are financed primarily with fixed-rate debt. We may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. We have analyzed the potential impact of changes in interest rates on net interest income. Assuming that the balance sheet were to remain constant and no actions were taken to alter the existing interest rate sensitivity a hypothetical immediate 1% increase in interest rates would result in an increase to net income as of December 31, 2021 by $1.3 million on an annualized basis, and the impact of such an immediate increase of 1% over an one year period would have been a reduction in net income by $0.8 million at December 31, 2021. Although management believes that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size, and composition of the assets on the balance sheet, and other business developments that could affect net income from operations in a particular quarter or for the year taken as a whole. Accordingly, no assurances can be given that actual results would not differ materially from the potential outcome simulated by these estimates.
48
From time to time, we work with investment banking firms and other financial intermediaries to investigate the viability of several other financing options which include, among others, the sale or spinoff of certain assets or divisions, the development of a securitization conduit program, and other independent financing for certain subsidiaries or asset classes. These financing options would also provide additional sources of funds for both external expansion and continuation of internal growth.
The following table illustrates sources of available funds for us and each of our subsidiaries, and amounts outstanding under credit facilities and their respective end of period weighted average interest rates at December 31, 2021. See Note 5 to the consolidated financial statements for additional information about each credit facility.
| (Dollars in thousands) | Medallion Financial Corp. | MFC | MCI | FSVC | MB | All Other | December 31, 2021(1) | December 31, 2020(1) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash, cash equivalents and federal funds sold | $ | 40,540 | (1) | $ | 258 | $ | 22,124 | (2) | $ | 226 | (2) | $ | 61,302 | $ | 34 | $ | 124,484 | $ | 112,040 | ||||||||||||
| Bank Loans | — | 31,261 | |||||||||||||||||||||||||||||
| Average interest rate | NA | 3.67 | % | ||||||||||||||||||||||||||||
| Maturity | NA | 2/21-12/23 | |||||||||||||||||||||||||||||
| Preferred Securities | 33,000 | 33,000 | 33,000 | ||||||||||||||||||||||||||||
| Average interest rate | 2.31 | % | 2.31 | % | 2.35 | % | |||||||||||||||||||||||||
| Maturity | 9/37 | 9/37 | 9/37 | ||||||||||||||||||||||||||||
| Retailed notes and privately placed borrowings | 121,000 | 121,000 | 103,225 | ||||||||||||||||||||||||||||
| Average interest rate | 7.66 | % | 7.66 | % | 8.25 | % | |||||||||||||||||||||||||
| Maturity | 3/24-12/27 | 3/24-12/27 | 4/21-12/27 | ||||||||||||||||||||||||||||
| SBA debentures & borrowings | 70,500 | 8,963 | 79,463 | 93,008 | |||||||||||||||||||||||||||
| Amounts available | 9,500 | 9,500 | 25,000 | ||||||||||||||||||||||||||||
| Amounts outstanding | 61,000 | 8,963 | 69,963 | 68,008 | |||||||||||||||||||||||||||
| Average interest rate | 2.64 | % | 3.25 | % | 2.72 | % | 3.36 | % | |||||||||||||||||||||||
| Maturity | 3/23- 3/32 | 45,412 | 3/23- 3/32 | 3/21-9/30 | |||||||||||||||||||||||||||
| Brokered CD's & other funds borrowed | 1,254,038 | (3) | 1,254,038 | 1,068,072 | |||||||||||||||||||||||||||
| Average interest rate | 1.20 | % | 1.20 | % | 1.71 | % | |||||||||||||||||||||||||
| Maturity | 1/22-12/26 | 1/22-12/26 | 1/21-12/25 | ||||||||||||||||||||||||||||
| Other borrowings | — | 8,689 | |||||||||||||||||||||||||||||
| Average interest rate | NA | 1.91 | % | ||||||||||||||||||||||||||||
| Maturity | NA | 12/21-6/25 | |||||||||||||||||||||||||||||
| Total Cash | $ | 40,540 | $ | 258 | $ | 22,124 | $ | 226 | $ | 61,302 | $ | 34 | $ | 124,484 | $ | 112,040 | |||||||||||||||
| Total debt outstanding | $ | 154,000 | $ | - | $ | 61,000 | $ | 8,963 | $ | 1,254,038 | $ | - | $ | 1,478,001 | $ | 1,312,255 |
(1)
Excludes deferred financing costs of $7.1 million and $5.8 million as of December 31, 2021 and 2020.
(2)
Cash resides in the applicable SBIC and is generally not available for corporate use.
(3)
Balance includes $0.8 million of strategic partner reserve deposits and $8.7 million related to listing services.
Loan amortization, prepayments, and sales also provide a source of funding for us. Prepayments on loans are influenced significantly by general interest rates, medallion loan market values, economic conditions, and competition.
We also generate liquidity through deposits generated at the Bank, through the issuance of SBA debentures, the issuance of privately placed notes and historically through borrowing arrangements with other banks, as well as from cash flow from operations. In addition, we may choose to participate a greater portion of our loan portfolio to third parties. We actively seek additional sources of liquidity; however, given market conditions, there can be no assurance that we will be able to secure additional liquidity on terms favorable to us or at all. If that occurs, we may decline to underwrite lower yielding loans in order to conserve capital until credit conditions in the market become more favorable; or we may be required to dispose of assets when we would not otherwise do so, and at prices which may be below the net book value of such assets in order for us to repay indebtedness on a timely basis.
Recently Issued Accounting Standards
In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses, or Topic 326: Measurement of Credit Losses on Financial Instruments, or ASU 2016-13. The main objective of this new standard is to provide financial statement users with more decision-useful information about the expected credit losses on financial assets and other commitments to extend credit held by a reporting entity at each reporting date. Under the FASB’s new standard, the concepts used by entities to account for credit losses on financial instruments will fundamentally change. The existing “probable” and “incurred” loss recognition threshold is removed. Loss estimates are based upon lifetime “expected” credit losses. The use of past and current events must now be supplemented with “reasonable and supportable” expectations about the future to determine the amount of credit loss. The collective changes to the recognition and measurement accounting standards for financial instruments and their anticipated impact on the allowance for credit losses modeling have been universally referred to as the CECL (current expected credit loss) model. ASU 2016-13 applies to all entities and is effective for fiscal years beginning after December 15, 2019 for public entities, with early adoption permitted. In November 2019, the FASB issued ASU 2019-10 to defer implementation of the standard for smaller reporting companies, such us, to fiscal years beginning after December 15, 2022. We are assessing the impact the update will have on our financial statements, and expect the update to have a material impact on our accounting for estimated credit losses on our loans.
49
In August 2021, the FASB issued ASU 2021-06, Presentation of Financial Statements, or Topic 205: Depository and Lending, or Topic 942: and Financial Services – Investment Companies, or Topic 946: Measurement of Credit Losses on Financial Instruments, or ASU 2016-13. This new standard amends certain SEC paragraphs from the Codification in response to the issuance of SEC Final Rule No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses and SEC Rule No. 33-10835, Update of Statistical Disclosures for Bank and Savings and Loan Registrants. We have assessed the impact of the update and determined it does not have a material impact on the accompanying financial statements.