OCEANFIRST FINANCIAL CORP
For the period ended Mar 31, 2025. Filed May 2, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 2, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Consolidated Financial Statements
Note 1. Basis of Presentation
The consolidated financial statements include the accounts of: OceanFirst Financial Corp. (the “Company”); its wholly-owned subsidiaries, OceanFirst Bank N.A. (the “Bank”) and OceanFirst Risk Management, Inc.; the Bank’s direct and indirect wholly-owned subsidiaries, OceanFirst REIT Holdings, Inc., OceanFirst Management Corp., OceanFirst Realty Corp., Casaba Real Estate Holdings Corporation, Country Property Holdings, Inc., OFB Acquisition LLC; Spring Garden Capital Group, LLC (and its subsidiaries) (“Spring Garden”), and a majority controlling interest in Trident Abstract Title Agency, LLC (“Trident”). All significant intercompany accounts and transactions have been eliminated in consolidation.
The interim consolidated financial statements reflect all normal and recurring adjustments, which are, in the opinion of management, considered necessary for a fair presentation of the financial condition and results of operations for the periods presented. The results of operations for the three months ended March 31, 2025 are not necessarily indicative of the results of operations that may be expected for the full year 2025 or any other period. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statements of financial condition and the results of operations for the periods presented. Actual results could differ from these estimates.
At March 31, 2025, the Company reclassified loans secured by owner-occupied commercial real estate to commercial and industrial - real estate to reflect the variation in the management and underlying risk profile of such loans as compared with non-owner-occupied (“investor”) commercial real estate loans. Similarly, the Company also reclassified commercial and industrial loans that were not secured by real estate to commercial and industrial - non-real estate. Collectively, these two loan portfolios are referred to as ‘Commercial and industrial’ loans.
Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).
These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
Segment Reporting
The Company’s operations are solely in the financial services industry and provides a range of regional community banking services to retail and commercial customers. The Company operates throughout New Jersey and in the major metropolitan areas between Massachusetts and Virginia.
Operating segments are defined as components of an entity for which separate financial information is available and is regularly reviewed by the chief operating decision maker (“CODM”). The CODM makes operating decisions and manages the activities of the business on a consolidated basis. Therefore, management concluded the Company has a single operating segment, and thereforeone reportable segment.
Further, the CODM allocates resources and assesses performance based on an ongoing review of the Company’s consolidated financial results. Specifically, the CODM reviews net income, reported within the consolidated statements of income, along with information in consolidated statement of financial condition to decide whether to reinvest profits into the Company or other strategic investments. Refer to the Consolidated Statements of Financial Condition and Consolidated Statements of Income for net income and all significant expenses regularly provided to and reviewed by the CODM.
Note 2. Earnings per Share
The following reconciles shares outstanding for basic and diluted earnings per share for the three months ended March 31, 2025 and 2024 (in thousands):
| Three Months EndedMarch 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Weighted average shares outstanding | 58,541 | 59,207 |
| Less: Unallocated ESOP shares | (123) | (189) |
| Unallocated incentive award shares | (316) | (229) |
| Average basic shares outstanding | 58,102 | 58,789 |
| Add: Effect of dilutive securities: | ||
| Incentive awards | 9 | 2 |
| Average diluted shares outstanding | 58,111 | 58,791 |
For the three months ended March 31, 2025 and 2024, antidilutive stock options of 1,359,000 and 1,801,000, respectively, were excluded from the earnings per share calculation.
Note 3. Securities
The amortized cost, estimated fair value, and allowance for securities credit losses of debt securities available-for-sale and held-to-maturity at March 31, 2025 and December 31, 2024 are as follows (in thousands):
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | EstimatedFairValue | Allowance for Securities Credit Losses | |
|---|---|---|---|---|---|
| Debt securities available-for-sale: | |||||
| U.S. government and agency obligations | $60,957 | $7 | $(4,066) | $56,898 | $— |
| Corporate debt securities | 17,058 | 227 | (339) | 16,946 | — |
| Asset-backed securities | 134,266 | 61 | (64) | 134,263 | — |
| Mortgage-backed securities (“MBS”): | |||||
| Agency residential | 441,549 | 956 | (925) | 441,580 | — |
| Agency commercial | 108,849 | 3 | (12,371) | 96,481 | — |
| Total mortgage-backed securities | 550,398 | 959 | (13,296) | 538,061 | — |
| Total debt securities available-for-sale | $762,679 | $1,254 | $(17,765) | $746,168 | $— |
| Debt securities held-to-maturity: | |||||
| State and municipal debt obligations | $189,349 | $189 | $(14,172) | $175,366 | $(29) |
| Corporate debt securities | 60,520 | 421 | (843) | 60,098 | (675) |
| Mortgage-backed securities: | |||||
| Agency residential | 657,881 | 699 | (60,872) | 597,708 | — |
| Agency commercial | 79,514 | 2 | (5,172) | 74,344 | — |
| Non-agency commercial | 19,110 | — | (551) | 18,559 | (194) |
| Total mortgage-backed securities | 756,505 | 701 | (66,595) | 690,611 | (194) |
| Total debt securities held-to-maturity | $1,006,374 | $1,311 | $(81,610) | $926,075 | $(898) |
| Total debt securities | $1,769,053 | $2,565 | $(99,375) | $1,672,243 | $(898) |
| Debt securities available-for-sale: | |||||
| U.S. government and agency obligations | $62,396 | $11 | $(5,022) | $57,385 | $— |
| Corporate debt securities | 14,042 | 43 | (762) | 13,323 | — |
| Asset-backed securities | 197,116 | 235 | (84) | 197,267 | — |
| Mortgage-backed securities: | |||||
| Agency residential | 465,108 | 1,256 | (801) | 465,563 | — |
| Agency commercial | 108,610 | — | (14,648) | 93,962 | — |
| Total mortgage-backed securities | 573,718 | 1,256 | (15,449) | 559,525 | — |
| Total debt securities available-for-sale | $847,272 | $1,545 | $(21,317) | $827,500 | $— |
| Debt securities held-to-maturity: | |||||
| State and municipal debt obligations | $201,369 | $199 | $(13,665) | $187,903 | $(31) |
| Corporate debt securities | 65,350 | 775 | (1,416) | 64,709 | (734) |
| Mortgage-backed securities: | |||||
| Agency residential | 680,052 | 44 | (73,110) | 606,986 | — |
| Agency commercial | 79,925 | 1 | (5,878) | 74,048 | — |
| Non-agency commercial | 20,146 | — | (875) | 19,271 | (202) |
| Total mortgage-backed securities | 780,123 | 45 | (79,863) | 700,305 | (202) |
| Total debt securities held-to-maturity | $1,046,842 | $1,019 | $(94,944) | $952,917 | $(967) |
| Total debt securities | $1,894,114 | $2,564 | $(116,261) | $1,780,417 | $(967) |
The following table presents the activity in the allowance for credit losses for debt securities held-to-maturity for the three months ended March 31, 2025 and 2024 (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Allowance for securities credit losses | ||
| Beginning balance | $(967) | $(1,133) |
| Benefit for credit losses | 69 | 75 |
| Total ending allowance balance | $(898) | $(1,058) |
The Company monitors the credit quality of debt securities held-to-maturity on a quarterly basis through the use of internal credit analysis supplemented by external credit ratings. Credit ratings of BBB- or Baa3 or higher are considered investment grade. Where multiple ratings are available, the Company considers the lowest rating when determining the allowance for securities credit losses. Under this approach, the amortized cost of debt securities held-to-maturity at March 31, 2025, aggregated by credit quality indicator, are as follows (in thousands):
| Investment Grade | Non-Investment Grade/Non-rated | Total | |
|---|---|---|---|
| State and municipal debt obligations | $188,522 | $827 | $189,349 |
| Corporate debt securities | 46,665 | 13,855 | 60,520 |
| Non-agency commercial MBS | 19,110 | — | 19,110 |
| Total debt securities held-to-maturity | $254,297 | $14,682 | $268,979 |
There wereno realized gains/losses and $110,000 of realized losses on sale of debt securities available-for-sale for the three months ended March 31, 2025 and 2024, respectively. These realized gains/losses on debt securities are presented within Other under Total other income of the Consolidated Statements of Income.
The amortized cost and estimated fair value of debt securities at March 31, 2025 by contractual maturity are shown below (in thousands):
| March 31, 2025 | AmortizedCost | EstimatedFair Value |
|---|---|---|
| Less than one year | $30,960 | $30,696 |
| Due after one year through five years | 186,445 | 177,921 |
| Due after five years through ten years | 159,028 | 156,274 |
| Due after ten years | 85,717 | 78,680 |
| $462,150 | $443,571 |
Actual maturities may differ from contractual maturities in instances where issuers have the right to call or prepay obligations with or without call or prepayment penalties. At March 31, 2025, corporate debt securities, state and municipal obligations, and asset-backed securities with an amortized cost of $77.0 million, $52.5 million, and $134.3 million, respectively, and an estimated fair value of $76.5 million, $51.2 million, and $134.3 million, respectively, were callable prior to the maturity date. Mortgage-backed securities are excluded from the above table since their effective lives are expected to be shorter than the contractual maturity date due to principal prepayments.
The estimated fair value and unrealized losses for debt securities available-for-sale and held-to-maturity at March 31, 2025 and December 31, 2024, segregated by the duration of the unrealized losses, are as follows (in thousands):
| Less than 12 months | 12 months or longer | Total | ||||
|---|---|---|---|---|---|---|
| EstimatedFairValue | UnrealizedLosses | EstimatedFairValue | UnrealizedLosses | EstimatedFairValue | UnrealizedLosses | |
| Debt securities available-for-sale: | ||||||
| U.S. government and agency obligations | $2,475 | $(1) | $50,506 | $(4,065) | $52,981 | $(4,066) |
| Corporate debt securities | — | — | 4,661 | (339) | 4,661 | (339) |
| Asset-backed securities | 64,053 | (64) | 5,000 | — | 69,053 | (64) |
| MBS: | ||||||
| Agency residential | 225,682 | (925) | — | — | 225,682 | (925) |
| Agency commercial | — | — | 95,982 | (12,371) | 95,982 | (12,371) |
| Total MBS | 225,682 | (925) | 95,982 | (12,371) | 321,664 | (13,296) |
| Total debt securities available-for-sale | 292,210 | (990) | 156,149 | (16,775) | 448,359 | (17,765) |
| Debt securities held-to-maturity: | ||||||
| State and municipal debt obligations | 9,974 | (401) | 154,209 | (13,771) | 164,183 | (14,172) |
| Corporate debt securities | 550 | (2) | 20,877 | (841) | 21,427 | (843) |
| MBS: | ||||||
| Agency residential | 43,499 | (605) | 473,453 | (60,267) | 516,952 | (60,872) |
| Agency commercial | 2,029 | (7) | 71,478 | (5,165) | 73,507 | (5,172) |
| Non-agency commercial | — | — | 18,559 | (551) | 18,559 | (551) |
| Total MBS | 45,528 | (612) | 563,490 | (65,983) | 609,018 | (66,595) |
| Total debt securities held-to-maturity | 56,052 | (1,015) | 738,576 | (80,595) | 794,628 | (81,610) |
| Total debt securities | $348,262 | $(2,005) | $894,725 | $(97,370) | $1,242,987 | $(99,375) |
| Debt securities available-for-sale: | ||||||
| U.S. government and agency obligations | $3,221 | $— | $49,538 | $(5,022) | $52,759 | $(5,022) |
| Corporate debt securities | 4,793 | (55) | 6,029 | (707) | 10,822 | (762) |
| Asset-backed securities | 31,588 | (21) | 59,148 | (63) | 90,736 | (84) |
| MBS: | ||||||
| Agency residential | 202,961 | (801) | — | — | 202,961 | (801) |
| Agency commercial | — | — | 93,962 | (14,648) | 93,962 | (14,648) |
| Total MBS | 202,961 | (801) | 93,962 | (14,648) | 296,923 | (15,449) |
| Total debt securities available-for-sale | 242,563 | (877) | 208,677 | (20,440) | 451,240 | (21,317) |
| Debt securities held-to-maturity: | ||||||
| State and municipal debt obligations | 7,098 | (176) | 169,434 | (13,489) | 176,532 | (13,665) |
| Corporate debt securities | 1,247 | (219) | 25,518 | (1,197) | 26,765 | (1,416) |
| MBS: | ||||||
| Agency residential | 114,557 | (1,647) | 479,847 | (71,463) | 594,404 | (73,110) |
| Agency commercial | 3,894 | (20) | 69,912 | (5,858) | 73,806 | (5,878) |
| Non-agency commercial | — | — | 19,271 | (875) | 19,271 | (875) |
| Total MBS | 118,451 | (1,667) | 569,030 | (78,196) | 687,481 | (79,863) |
| Total debt securities held-to-maturity | 126,796 | (2,062) | 763,982 | (92,882) | 890,778 | (94,944) |
| Total debt securities | $369,359 | $(2,939) | $972,659 | $(113,322) | $1,342,018 | $(116,261) |
The Company concluded that no debt securities were impaired at March 31, 2025 based on consideration of several factors. The Company noted that each issuer made all contractually due payments when required. There were no defaults on principal or interest payments, and no interest payments were deferred. Based on management’s analysis of each individual security, the issuers appear to have the ability to meet debt service requirements over the life of the security. Furthermore, the net unrealized losses were primarily due to changes in the general credit and interest rate environment and not credit quality. Additionally, the Company has not utilized securities sales as a source of liquidity and the Company’s liquidity plans include adequate sources of liquidity outside securities sales.
Equity Investments
At March 31, 2025 and December 31, 2024, the Company held equity investments of $87.4 million and $84.1 million, respectively. The equity investments are primarily comprised of select financial services institutions’ preferred stocks, investments in other financial institutions and funds.
The realized and unrealized gains or losses on equity securities for the three months ended March 31, 2025 and 2024 are shown in the table below (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Net gain on equity investments | $205 | $1,923 |
| Less: Net losses recognized on equity investments sold | — | — |
| Unrealized gains recognized on equity investments still held | $205 | $1,923 |
Note 4. Loans Receivable, Net
Loans receivable, net at March 31, 2025 and December 31, 2024 consisted of the following (in thousands):
| March 31, | December 31, | |
|---|---|---|
| 2025 | 2024 | |
| Commercial: | ||
| Commercial real estate – investor | $5,200,137 | $5,287,683 |
| Commercial and industrial: | ||
| Commercial and industrial – real estate | 896,647 | 902,219 |
| Commercial and industrial – non-real estate | 748,575 | 647,945 |
| Total commercial and industrial | 1,645,222 | 1,550,164 |
| Total commercial | 6,845,359 | 6,837,847 |
| Consumer: | ||
| Residential real estate | 3,053,318 | 3,049,763 |
| Home equity loans and lines and other consumer (“other consumer”) | 226,633 | 230,462 |
| Total consumer | 3,279,951 | 3,280,225 |
| Total loans receivable | 10,125,310 | 10,118,072 |
| Deferred origination costs, net of fees | 11,560 | 10,964 |
| Allowance for loan credit losses | (78,798) | (73,607) |
| Total loans receivable, net | $10,058,072 | $10,055,429 |
The Company categorizes all loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, and current economic trends, among other factors. The Company evaluates risk ratings on an ongoing basis. The Company uses the following definitions for risk ratings:
Pass: Loans classified as Pass are well protected by the paying capacity and net worth of the borrower.
Special Mention: Loans classified as Special Mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.
Substandard: Loans classified as Substandard are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the collection or the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful: Loans classified as Doubtful have all the weaknesses inherent in those classified as Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.
The following tables summarize total loans by year of origination, internally assigned credit grades and risk characteristics (in thousands):
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 and prior | Revolving lines of credit | Total | |
|---|---|---|---|---|---|---|---|---|
| Commercial real estate - investor | ||||||||
| Pass | $16,454 | $72,598 | $139,400 | $1,137,844 | $1,288,202 | $1,742,756 | $688,979 | $5,086,233 |
| Special Mention | — | — | — | — | — | 13,570 | 7,906 | 21,476 |
| Substandard | 15 | 110 | — | 24,945 | 408 | 52,745 | 14,205 | 92,428 |
| Total commercial real estate - investor | 16,469 | 72,708 | 139,400 | 1,162,789 | 1,288,610 | 1,809,071 | 711,090 | 5,200,137 |
| Commercial and industrial: | ||||||||
| Commercial and industrial - real estate | ||||||||
| Pass | 27,406 | 78,471 | 59,858 | 138,914 | 83,526 | 462,769 | 36,409 | 887,353 |
| Special Mention | — | — | — | — | — | 659 | — | 659 |
| Substandard | — | — | — | — | — | 8,501 | 134 | 8,635 |
| Total commercial and industrial - real estate | 27,406 | 78,471 | 59,858 | 138,914 | 83,526 | 471,929 | 36,543 | 896,647 |
| Commercial and industrial - non-real estate | ||||||||
| Pass | 41,811 | 174,013 | 32,316 | 33,912 | 10,540 | 104,992 | 331,149 | 728,733 |
| Special Mention | — | — | — | — | — | 214 | — | 214 |
| Substandard | — | — | 4,218 | 960 | 731 | 1,963 | 11,756 | 19,628 |
| Total commercial and industrial - non-real estate | 41,811 | 174,013 | 36,534 | 34,872 | 11,271 | 107,169 | 342,905 | 748,575 |
| Total commercial and industrial | 69,217 | 252,484 | 96,392 | 173,786 | 94,797 | 579,098 | 379,448 | 1,645,222 |
| Residential real estate (1) | ||||||||
| Pass | 62,619 | 278,446 | 262,441 | 540,969 | 784,768 | 1,120,139 | — | 3,049,382 |
| Special Mention | — | — | — | 123 | — | 1,012 | — | 1,135 |
| Substandard | — | — | 62 | 270 | 804 | 1,665 | — | 2,801 |
| Total residential real estate | 62,619 | 278,446 | 262,503 | 541,362 | 785,572 | 1,122,816 | — | 3,053,318 |
| Other consumer (1) | ||||||||
| Pass | 6,475 | 26,327 | 26,317 | 16,314 | 15,865 | 111,803 | 21,243 | 224,344 |
| Special Mention | — | — | — | 33 | — | 294 | — | 327 |
| Substandard | — | — | 194 | 162 | 110 | 1,496 | — | 1,962 |
| Total other consumer | 6,475 | 26,327 | 26,511 | 16,509 | 15,975 | 113,593 | 21,243 | 226,633 |
| Total loans | $154,780 | $629,965 | $524,806 | $1,894,446 | $2,184,954 | $3,624,578 | $1,111,781 | $10,125,310 |
(1)For residential real estate and other consumer loans, the Company evaluates credit quality based on the aging status of the loan and by payment activity.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 and prior | Revolving lines of credit | Total | |
|---|---|---|---|---|---|---|---|---|
| Commercial real estate - investor | ||||||||
| Pass | $75,225 | $140,863 | $1,142,790 | $1,290,047 | $510,906 | $1,264,536 | $750,607 | $5,174,974 |
| Special Mention | 15 | — | 21,285 | — | — | 18,225 | 4,477 | 44,002 |
| Substandard | 95 | 8 | 3,784 | — | 6,111 | 44,636 | 14,073 | 68,707 |
| Total commercial real estate - investor | 75,335 | 140,871 | 1,167,859 | 1,290,047 | 517,017 | 1,327,397 | 769,157 | 5,287,683 |
| Commercial and industrial: | ||||||||
| Commercial and industrial - real estate | ||||||||
| Pass | 82,104 | 62,799 | 140,578 | 90,720 | 40,746 | 442,685 | 31,776 | 891,408 |
| Special Mention | — | — | — | — | — | 2,918 | — | 2,918 |
| Substandard | — | — | — | — | 256 | 7,503 | 134 | 7,893 |
| Total commercial and industrial - real estate | 82,104 | 62,799 | 140,578 | 90,720 | 41,002 | 453,106 | 31,910 | 902,219 |
| Commercial and industrial - non-real estate | ||||||||
| Pass | 81,867 | 30,084 | 35,469 | 14,276 | 3,873 | 180,695 | 278,217 | 624,481 |
| Special Mention | — | 4,735 | — | — | 235 | 16 | 96 | 5,082 |
| Substandard | — | 4,326 | 1,019 | 749 | — | 256 | 12,032 | 18,382 |
| Total commercial and industrial - non-real estate | 81,867 | 39,145 | 36,488 | 15,025 | 4,108 | 180,967 | 290,345 | 647,945 |
| Total commercial and industrial | 163,971 | 101,944 | 177,066 | 105,745 | 45,110 | 634,073 | 322,255 | 1,550,164 |
| Residential real estate (1) | ||||||||
| Pass | 277,009 | 270,225 | 547,093 | 796,790 | 366,649 | 783,204 | — | 3,040,970 |
| Special Mention | — | 92 | 224 | 449 | — | 1,476 | — | 2,241 |
| Substandard | 215 | 415 | 1,583 | 445 | — | 3,894 | — | 6,552 |
| Total residential real estate | 277,224 | 270,732 | 548,900 | 797,684 | 366,649 | 788,574 | — | 3,049,763 |
| Other consumer (1) | ||||||||
| Pass | 27,316 | 27,596 | 17,029 | 16,511 | 10,694 | 107,045 | 21,991 | 228,182 |
| Special Mention | — | — | — | 62 | — | 219 | — | 281 |
| Substandard | — | 97 | 18 | 343 | — | 1,541 | — | 1,999 |
| Total other consumer | 27,316 | 27,693 | 17,047 | 16,916 | 10,694 | 108,805 | 21,991 | 230,462 |
| Total loans | $543,846 | $541,240 | $1,910,872 | $2,210,392 | $939,470 | $2,858,849 | $1,113,403 | $10,118,072 |
(1)For residential real estate and other consumer loans, the Company evaluates credit quality based on the aging status of the loan and by payment activity.
An analysis of the allowance for credit losses on loans for the three months ended March 31, 2025 and 2024 was as follows (in thousands):
| Commercial and Industrial | ||||||
|---|---|---|---|---|---|---|
| CommercialReal Estate –Investor | Commercial and Industrial - Real Estate | Commercialand Industrial - Non-Real Estate | ResidentialReal Estate | Other Consumer | Total | |
| Allowance for credit losses on loans | ||||||
| Balance at beginning of period | $30,780 | $3,817 | $10,471 | $27,587 | $952 | $73,607 |
| Provision (benefit) for credit losses | 3,147 | 282 | 2,364 | (57) | 91 | 5,827 |
| Charge-offs | (55) | — | — | (722) | (21) | (798) |
| Recoveries | 75 | 3 | 2 | 2 | 80 | 162 |
| Balance at end of period | $33,947 | $4,102 | $12,837 | $26,810 | $1,102 | $78,798 |
| Allowance for credit losses on loans | ||||||
| Balance at beginning of period | $27,899 | $4,354 | $6,867 | $27,029 | $988 | $67,137 |
| (Benefit) provision for credit losses | (865) | (107) | 769 | 9 | 579 | 385 |
| Charge-offs | (46) | — | — | — | (395) | (441) |
| Recoveries | 2 | 4 | 5 | 66 | 15 | 92 |
| Balance at end of period | $26,990 | $4,251 | $7,641 | $27,104 | $1,187 | $67,173 |
The following tables summarize gross charge-offs by vintage (in thousands):
| 2024 | 2023 | 2022 | 2021 | 2020 and prior | Total | |
|---|---|---|---|---|---|---|
| Commercial real estate – investor | $— | $— | $(31) | $(24) | $— | $(55) |
| Residential real estate | (68) | (55) | (110) | (291) | (198) | (722) |
| Other consumer | — | — | — | — | (21) | (21) |
| Total charge-offs | $(68) | $(55) | $(141) | $(315) | $(219) | $(798) |
| 2021 | 2019 and prior | Total | |
|---|---|---|---|
| Commercial real estate – investor | $(46) | $— | $(46) |
| Other consumer | — | (395) | (395) |
| Total charge-offs | $(46) | $(395) | $(441) |
A loan is considered collateral dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral and, therefore, is classified as non-accruing. At March 31, 2025 and December 31, 2024, the Company had collateral dependent loans with an amortized cost balance as follows: commercial real estate - investor of $18.4 million and $11.8 million, respectively, commercial and industrial - real estate of $4.6 million and $4.8 million, respectively, and commercial and industrial - non-real estate of $22,000 and $32,000, respectively. In addition, the Company had collateral dependent residential and consumer loans with an amortized cost balance of $4.8 million and $8.6 million at March 31, 2025 and December 31, 2024, respectively.
The following table presents the recorded investment in non-accrual loans, by loan portfolio segment as of March 31, 2025 and December 31, 2024 (in thousands):
| March 31, | December 31, | |
|---|---|---|
| 2025 | 2024 | |
| Commercial real estate – investor | $23,595 | $17,000 |
| Commercial and industrial: | ||
| Commercial and industrial - real estate | 4,690 | 4,787 |
| Commercial and industrial - non-real estate | 22 | 32 |
| Total commercial and industrial | 4,712 | 4,819 |
| Residential real estate (1) | 5,709 | 10,644 |
| Other consumer (1) | 2,954 | 3,064 |
| Total non-performing loans | $36,970 | $35,527 |
(1) The quarter ended March 31, 2025 included the sale of non-performing residential and consumer loans of $5.1 million.
At March 31, 2025 and December 31, 2024, non-accrual loans were included in the allowance for credit loss calculation and the Company did not recognize or accrue interest income on these loans. At March 31, 2025 and December 31, 2024, there wereno loans that were past due 90 days or greater and still accruing interest.
The following table presents the aging of the recorded investment in past due loans as of March 31, 2025 and December 31, 2024 by loan portfolio segment (in thousands):
| 30-59DaysPast Due | 60-89DaysPast Due | 90 Days or Greater Past Due | TotalPast Due | Loans NotPast Due | Total | |
|---|---|---|---|---|---|---|
| Commercial real estate – investor | $9,175 | $13,196 | $11,019 | $33,390 | $5,166,747 | $5,200,137 |
| Commercial and industrial: | ||||||
| Commercial and industrial - real estate | 1,695 | 622 | 598 | 2,915 | 893,732 | 896,647 |
| Commercial and industrial - non-real estate | 515 | 15 | — | 530 | 748,045 | 748,575 |
| Total commercial and industrial | 2,210 | 637 | 598 | 3,445 | 1,641,777 | 1,645,222 |
| Residential real estate | 19,580 | 569 | 2,802 | 22,951 | 3,030,367 | 3,053,318 |
| Other consumer | 655 | 224 | 1,962 | 2,841 | 223,792 | 226,633 |
| Total loans | $31,620 | $14,626 | $16,381 | $62,627 | $10,062,683 | $10,125,310 |
| Commercial real estate – investor | $4,624 | $8,880 | $10,877 | $24,381 | $5,263,302 | $5,287,683 |
| Commercial and industrial: | ||||||
| Commercial and industrial - real estate | 941 | — | 1,392 | 2,333 | 899,886 | 902,219 |
| Commercial and industrial - non-real estate | 3 | — | 16 | 19 | 647,926 | 647,945 |
| Total commercial and industrial | 944 | — | 1,408 | 2,352 | 1,547,812 | 1,550,164 |
| Residential real estate | 18,518 | 2,242 | 6,551 | 27,311 | 3,022,452 | 3,049,763 |
| Other consumer | 1,060 | 282 | 1,999 | 3,341 | 227,121 | 230,462 |
| Total loans | $25,146 | $11,404 | $20,835 | $57,385 | $10,060,687 | $10,118,072 |
Loan Modifications to Borrowers Experiencing Financial Difficulty
In accordance with Accounting Standards Update (“ASU”) 2022-02, the Company has modified and may modify in the future certain loans to borrowers experiencing financial difficulty. These modifications may include a reduction in interest rate, an extension in term, principal forgiveness and/or other than insignificant payment delay. Upon the Company’s determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is charged off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount, and the allowance for credit losses is subsequently adjusted by an amount equal to the total loss rate as applied to the reduced amortized cost basis. As of March 31, 2025 and December 31, 2024, loans with modifications to borrowers experiencing financial difficulty totaled $35.9 million and $30.9 million, respectively. There wereno outstanding commitments to lend additional funds to such borrowers with loan modifications as of March 31, 2025 or December 31, 2024.
The following table presents loans modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2025 and 2024 (in thousands):
| Term Extension | Combination of Term Extension and Interest Rate Reduction | Other Than Insignificant Payment Delay | Total | % of Total by Loan Portfolio Segment | |
|---|---|---|---|---|---|
| Commercial real estate – investor | $5,160 | $— | $— | $5,160 | 0.10% |
| $5,160 | $— | $— | $5,160 | 0.05% | |
| Commercial and industrial - real estate | $— | $— | $2,994 | $2,994 | 0.33% |
| Residential real estate | 129 | — | — | 129 | — |
| Other consumer | — | 148 | — | 148 | 0.06 |
| $129 | $148 | $2,994 | $3,271 | —% |
The modifications during the periods presented had an insignificant financial effect on the Company.
The Company closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table provides the performance of loans modified to borrowers experiencing financial difficulty during the twelve months ended March 31, 2025 and 2024 (in thousands):
| Current · 90 Days or Greater past due · Total | ||||
|---|---|---|---|---|
| Commercial real estate – investor | $24,275 | $— | $24,275 | |
| $24,275 | $— | $24,275 | ||
| Commercial real estate – investor | $7,758 | $— | $7,758 | |
| Commercial and industrial - real estate | 2,994 | — | 2,994 | |
| Residential real estate | 258 | 153 | (1) | 411 |
| Other consumer | 419 | — | 419 | |
| $11,429 | $153 | $11,582 | ||
(1) Representsone residential loan that defaulted during the period and had been modified within the previous 12 months.
Note 5. Deposits
The major types of deposits at March 31, 2025 and December 31, 2024 were as follows (in thousands):
| Type of Account | March 31, | December 31, |
|---|---|---|
| 2025 | 2024 | |
| Non-interest-bearing | $1,660,738 | $1,617,182 |
| Interest-bearing checking | 4,006,653 | 4,000,553 |
| Money market deposit | 1,337,570 | 1,301,197 |
| Savings | 1,052,504 | 1,066,438 |
| Time deposits | 2,119,558 | 2,080,972 |
| Total deposits | $10,177,023 | $10,066,342 |
Included in time deposits at March 31, 2025 and December 31, 2024 was $408.1 million and $457.2 million, respectively, of deposits of $250,000 or more. Time deposits also include brokered deposits of $370.5 million and $74.7 million at March 31, 2025 and December 31, 2024, respectively.
Note 6. Borrowed Funds
Borrowed funds at March 31, 2025 and December 31, 2024 were as follows (in thousands):
| March 31, | December 31, | |
|---|---|---|
| 2025 | 2024 | |
| FHLB advances | $891,021 | $1,072,611 |
| Securities sold under agreements to repurchase with customers | 65,132 | 60,567 |
| Other borrowings | 197,808 | 197,546 |
| Total borrowed funds | $1,153,961 | $1,330,724 |
At March 31, 2025, there were $731.5 million of term advances and $159.5 million of overnight borrowings from the FHLB, as compared to $1.07 billion andnone at December 31, 2024, respectively.
Pledged assets
The following table presents the assets pledged to secure borrowings, borrowing capacity, repurchase agreements, letters of credit, and for other purposes required by law at carrying value (in thousands):
| Loans | Debt securities | Total | |
|---|---|---|---|
| FHLB and FRB | $7,230,312 | $947,859 | $8,178,171 |
| Repurchase agreements | — | 67,305 | 67,305 |
| Total pledged assets | $7,230,312 | $1,015,164 | $8,245,476 |
| FHLB and FRB | $7,427,247 | $984,515 | $8,411,762 |
| Repurchase agreements | — | 85,529 | 85,529 |
| Total pledged assets | $7,427,247 | $1,070,044 | $8,497,291 |
The securities that collateralize the repurchase agreements are delivered to the lender, with whom each transaction is executed, to a third-party custodian, or held at the Company. The lender agrees to resell to the Company substantially the same securities at the maturity of the repurchase agreements.
Note 7. Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact, and (iv) willing to transact.
The Company uses valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability and developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability and developed based on the best information available in the circumstances. In that regard, a fair value hierarchy has been established for valuation inputs that gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (for example, interest rates, volatilities, prepayment speeds, loss severities, credit risks and default rates) or inputs that are derived principally from or corroborated by observable market data by correlations or other means.
Level 3 Inputs – Significant unobservable inputs that reflect an entity’s own assumptions that market participants would use in pricing the assets or liabilities.
Assets and Liabilities Measured at Fair Value
A description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. Certain financial assets and financial liabilities are measured at fair value on a non-recurring basis, that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).
Debt Securities Available-for-Sale
Debt securities classified as available-for-sale are reported at fair value. Fair value of U.S. Treasuries are determined using quoted prices in active markets (Level 1). The majority of the other debt securities are determined using inputs other than quoted prices that are based on market observable information (Level 2). Level 2 debt securities are priced through third-party pricing services or security industry sources that actively participate in the buying and selling of securities. Prices obtained from these sources include market quotations and matrix pricing. Matrix pricing is a mathematical technique used principally to value certain debt securities without relying exclusively on quoted prices for the specific securities, but comparing the debt securities to benchmark or comparable debt securities.
Equity Investments
Equity investments with readily determinable fair value are reported at fair value. Fair value for these investments is primarily determined using a quoted price in an active market or exchange (Level 1) or using inputs other than quoted prices that are based on market observable information (Level 2). Equity investments without readily determinable fair values are carried at cost less impairment, if any, plus or minus adjustments resulting from observable price changes in orderly transactions for the identical or similar investment of the same issuer (measurement alternative). Certain equity investments without readily determinable fair values are measured at net asset value (“NAV”) per share as a practical expedient, which are excluded from the fair value hierarchy levels in the table below.
Interest Rate Derivatives
The Company’s interest rate swaps and cap contracts are reported at fair value utilizing discounted cash flow models provided by an independent, third-party and observable market data (Level 2). When entering into an interest rate swap or cap contract, the Company is exposed to fair value changes due to interest rate movements, and also the potential nonperformance of the contract counterparty.
Other Real Estate Owned and Loans Individually Measured for Impairment
Other real estate owned and loans measured for impairment based on the fair value of the underlying collateral are recorded at estimated fair value, less estimated selling costs. Fair value is generally based on independent appraisals (Level 3), which may be adjusted by management for qualitative factors, such as economic factors and estimated liquidation expenses.
The following table summarizes financial assets and financial liabilities measured at fair value as of March 31, 2025 and December 31, 2024, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (in thousands):
| Fair Value Measurements at Reporting Date Using: | ||||
|---|---|---|---|---|
| Total FairValue | Level 1Inputs | Level 2Inputs | Level 3Inputs | |
| Items measured on a recurring basis: | ||||
| Debt securities available-for-sale | $746,168 | $48,708 | $697,460 | $— |
| Equity investments | 41,542 | — | 41,542 | — |
| Interest rate derivative asset | 72,757 | — | 72,757 | — |
| Interest rate derivative liability | (72,821) | — | (72,821) | — |
| Items measured on a non-recurring basis: | ||||
| Equity investments (1) (2) | 45,823 | — | — | 40,163 |
| Other real estate owned | 1,917 | — | — | 1,917 |
| Loans measured for impairment based on the fair value of the underlying collateral (3) | 27,864 | — | — | 27,864 |
| Items measured on a recurring basis: | ||||
| Debt securities available-for-sale | $827,500 | $49,466 | $778,034 | $— |
| Equity investments | 40,447 | — | 40,447 | — |
| Interest rate derivative asset | 91,352 | — | 91,352 | — |
| Interest rate derivative liability | (91,483) | — | (91,483) | — |
| Items measured on a non-recurring basis: | ||||
| Equity investments (1) (2) | 43,657 | — | — | 39,676 |
| Other real estate owned | 1,811 | — | — | 1,811 |
| Loans measured for impairment based on the fair value of the underlying collateral (3) | 25,148 | — | — | 25,148 |
(1) As of March 31, 2025 and December 31, 2024, equity investments included $40.2 million and $39.7 million, respectively, of equity investments measured under the measurement alternative. There wereno unrealized gains or losses for the three months ended March 31, 2025 and the year ended December 31, 2024.
(2) As of March 31, 2025 and December 31, 2024, equity investments included $5.7 million and $4.0 million, respectively, of certain equity investment funds measured at NAV per share (or its equivalent) as a practical expedient to fair value and these equity investments have not been classified in the fair value hierarchy levels.
(3)Primarily consists of commercial loans, which are collateral dependent. The range of fair value adjustments may vary but is generally 0% to 8% on the discount for costs to sell and 0% to 10% on appraisal adjustments.
The Company recognizes transfers between levels of the valuation hierarchy at the end of the applicable reporting periods. There were no assets in Level 3 that were recognized at fair value on a recurring basis or transfers into or out of Level 3 for the three months ended March 31, 2025 and 2024.
Assets and Liabilities Disclosed at Fair Value
A description of the valuation methodologies used for assets and liabilities disclosed at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy is set forth below.
Cash and Due from Banks
For cash and due from banks, the carrying amount approximates fair value.
Debt Securities Held-to-Maturity
Debt securities classified as held-to-maturity are carried at amortized cost, as the Company has the positive intent and ability to hold these debt securities to maturity. The Company determines the fair value of the debt securities utilizing Level 2 inputs. Most of the Company’s debt securities are fixed income instruments that are not quoted on an exchange, but are bought and sold in active markets. Prices for these instruments are obtained through third-party pricing vendors or security industry sources that actively participate in the buying and selling of debt securities. Prices obtained from these sources include market quotations and matrix pricing. Matrix pricing is a mathematical technique used principally to value certain debt securities without relying exclusively on quoted prices for the specific debt securities, but comparing the debt securities to benchmark or comparable debt securities.
Management’s policy is to obtain and review all available documentation from the third-party pricing service relating to their fair value determinations, including their methodology and summary of inputs. Management reviews this documentation, makes inquiries of the third-party pricing service and decides as to the level of the valuation inputs. Based on the Company’s review of the available documentation from the third-party pricing service, management concluded that Level 2 inputs were utilized for all securities.
Restricted Equity Investments
The fair value of these investments, which are primarily Federal Home Loan Bank of New York and Federal Reserve Bank stock, is its carrying value since this is the amount for which it could be redeemed. There is no active market for this stock and the Company is required to maintain a minimum investment as stipulated by the respective entities.
Loans Receivable and Loans Held-for-Sale
Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type such as residential real estate, consumer and commercial. Each loan category is further segmented into fixed and adjustable rate interest terms.
Fair value of performing and non-performing loans, which is based on an exit price notion, was estimated by discounting the future cash flows, net of estimated prepayments, at market discount rates that reflect the credit and interest rate risk inherent in the loan.
Loans held for sale are carried at the lower of unpaid principal balance, net, or estimated fair value on an aggregate basis. Estimated fair value is generally determined based on bid quotations from secondary markets.
Deposits Other than Time Deposits
The fair value of deposits with no stated maturity, such as non-interest-bearing demand deposits, savings, and interest-bearing checking accounts and money market accounts is, by definition, equal to the amount payable on demand. The related insensitivity of the majority of these deposits to interest rate changes creates a significant inherent value which is not reflected in the fair value reported.
Time Deposits
The fair value of time deposits is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities.
FHLB Advances and Other Borrowings
Fair value estimates are based on discounting contractual cash flows using rates which approximate the rates offered for borrowings of similar remaining maturities.
Securities Sold Under Agreements to Repurchase with Customers
Fair value approximates the carrying amount as these borrowings are payable on demand and the interest rate adjusts monthly.
The book value and estimated fair value of the Company’s significant financial instruments not recorded at fair value as of March 31, 2025 and December 31, 2024 are presented in the following tables (in thousands):
| Fair Value Measurements at Reporting Date Using: | ||||
|---|---|---|---|---|
| BookValue | Level 1Inputs | Level 2Inputs | Level 3Inputs | |
| Financial Assets: | ||||
| Cash and due from banks | $163,721 | $163,721 | $— | $— |
| Debt securities held-to-maturity | 1,005,476 | — | 926,074 | — |
| Restricted equity investments | 102,172 | — | — | 102,172 |
| Loans receivable, net and loans held-for-sale | 10,067,770 | — | — | 9,576,919 |
| Financial Liabilities: | ||||
| Deposits other than time deposits (1) | 8,057,465 | — | 8,057,465 | — |
| Time deposits | 2,119,558 | — | 2,116,682 | — |
| FHLB advances and other borrowings | 1,088,829 | — | 1,104,088 | — |
| Securities sold under agreements to repurchase with customers | 65,132 | 65,132 | — | — |
| Financial Assets: | ||||
| Cash and due from banks | $123,615 | $123,615 | $— | $— |
| Debt securities held-to-maturity | 1,045,875 | — | 952,917 | — |
| Restricted equity investments | 108,634 | — | — | 108,634 |
| Loans receivable, net and loans held-for-sale | 10,076,640 | — | — | 9,551,156 |
| Financial Liabilities: | ||||
| Deposits other than time deposits (1) | 7,985,370 | — | 7,985,370 | — |
| Time deposits | 2,080,972 | — | 2,074,698 | — |
| FHLB advances and other borrowings | 1,270,157 | — | 1,264,260 | — |
| Securities sold under agreements to repurchase with customers | 60,567 | 60,567 | — | — |
(1) The estimated fair value of non-maturity deposits does not consider any inherent value and represents the amount payable on demand. However, non-maturity deposits do contain significant inherent value to the Company, particularly when overnight funding costs are greater than the deposit costs.
Limitations
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because a limited market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other significant unobservable inputs. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial assets or liabilities include premises and equipment, bank owned life insurance, deferred tax assets and goodwill. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.
Note 8. Derivatives and Hedging Activities
The Company enters into derivative financial instruments which involve, to varying degrees, interest rate and credit risk. The Company manages these risks as part of its asset and liability management process and through credit policies and procedures, seeking to minimize counterparty credit risk by establishing credit limits and collateral agreements. The Company utilizes derivative financial instruments to accommodate the business needs of its customers as well as to economically hedge the exposure that this creates for the Company. Additionally, the Company enters into certain derivative financial instruments to enhance its ability to manage interest rate risk that exists as part of its ongoing business operations. The Company does not use derivative financial instruments for trading purposes.
Customer Derivatives – Interest Rate Swaps and Cap Contracts
Derivatives Not Designated as Hedging Instruments
The Company enters into interest rate swaps that allow commercial loan customers to effectively convert a variable-rate commercial loan agreement to a fixed-rate commercial loan agreement. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to an interest rate swap agreement, which serves to effectively swap the customer’s variable-rate loan into a fixed-rate loan. The Company then enters into a corresponding swap agreement with a third party in order to economically hedge its exposure through the customer agreement. The Company also enters into interest rate cap contracts that enable commercial loan customers to lock in a cap on a variable-rate commercial loan agreement. This feature prevents the loan from repricing to a level that exceeds the cap contract’s specified interest rate, which serves to hedge the risk from rising interest rates. The Company then enters into an offsetting interest rate cap contract with a third party in order to economically hedge its exposure through the customer agreement.
These interest rate swaps and cap contracts with both the customers and third parties are not designated as hedges under ASC Topic 815, Derivatives and Hedging, therefore changes in fair value are reported in earnings. As the interest rate swaps and cap contracts are structured to offset each other, changes to the underlying benchmark interest rates considered in the valuation of these instruments do not result in an impact to earnings; however, there may be fair value adjustments related to credit quality variations between counterparties, which may impact earnings as required by ASC Topic 820, Fair Value Measurements. The Company recognized losses of $16,000 and gains of $13,000 in commercial loan swap income resulting from the fair value adjustments for the three months ended March 31, 2025 and 2024, respectively.
Derivatives Designated as Hedging Instruments
During 2022, the Company entered into athree-year interest rate swap intended to add stability to its net interest income and to manage its exposure to future interest rate movements associated with a pool of floating-rate commercial loans. The swap requires the Company to pay variable-rate amounts indexed to one-month term Secured Overnight Financing Rate (“SOFR”) to the counterparty in exchange for the receipt of fixed-rate amounts at 4.0% from the counterparty. The swap was designated and qualified as a cash flow hedge under ASC Topic 815, Derivatives and Hedging. The changes in the fair value of cash flow hedges are initially reported in other comprehensive income. Amounts are subsequently reclassified from accumulated other comprehensive income to earnings when the hedged transactions occur, specifically within the same line item as the hedged item (interest income). Therefore, a portion of the balance reported in accumulated other comprehensive income related to derivatives will be reclassified to interest income as interest payments are made or received on the Company’s interest rate swaps.
The table below presents the effect on the Company’s accumulated other comprehensive income/loss (“AOCI” or “AOCL”) attributable to the cash flow hedge derivative, net of tax, and the related gains/losses reclassified from AOCI into income (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| AOCL balance at beginning of period, net of tax | $(87) | $(36) |
| Unrealized losses recognized in OCI | — | (949) |
| Losses reclassified from AOCI into interest income | 64 | 259 |
| AOCL balance at end of period, net of tax | $(23) | $(726) |
During the twelve months ending March 31, 2026, the Company estimates that an additional$30,000 will be reclassified asa reductionto interest income.
The table below presents the notional amount and fair value of derivatives designated and not designated as hedging instruments, as well as their location on the Consolidated Statements of Financial Condition (in thousands):
| Notional · Fair Value | |||
|---|---|---|---|
| Other assets · Other liabilities | |||
| Derivatives Not Designated as Hedging Instruments | |||
| Interest rate swaps and cap contracts | $1,506,505 | $72,757 | $72,791 |
| Derivatives Designated as Cash Flow Hedge | |||
| Interest rate swap contract | 100,000 | — | 30 |
| Total Derivatives | $1,606,505 | $72,757 | $72,821 |
| Derivatives Not Designated as Hedging Instruments | |||
| Interest rate swaps and cap contracts | $1,468,022 | $91,352 | $91,368 |
| Derivatives Designated as Cash Flow Hedge | |||
| Interest rate swap contract | 100,000 | — | 115 |
| Total Derivatives | $1,568,022 | $91,352 | $91,483 |
Credit Risk-Related Contingent Features
The Company is exposed to credit risk in the event of nonperformance by the interest rate derivative counterparty. The Company minimizes this risk by being a party to International Swaps and Derivatives Association agreements with third-party broker-dealers that require a minimum dollar transfer amount upon a margin call. This requirement is dependent on certain specified credit measures. There wasno collateral posted by the Company with third parties at both March 31, 2025 and December 31, 2024. The amount of collateral received from third parties was $69.8 million and $93.3 million at March 31, 2025 and December 31, 2024, respectively. The amount of collateral posted with third parties and received from third parties is deemed to be sufficient to collateralize both the fair market value change as well as any additional amounts that may be required as a result of a change in the specified credit measures. The aggregate fair value of all derivative financial instruments in a liability position with credit measure contingencies and entered into with third parties was $72.8 million and $91.5 million at March 31, 2025 and December 31, 2024, respectively.
The interest rate derivatives which the Company executes with the commercial borrowers are collateralized by the borrowers’ commercial real estate financed by the Company.
Note 9. Leases
A lease is defined as a contract, or part of a contract, that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration. The Company’s leases are comprised of real estate property for branches, automated teller machine locations and office space with terms extending through 2038. The Company hasone existing finance lease, which has a lease term through 2029.
The following table represents the classification of the Company’s Right of Use (“ROU”) assets and lease liabilities on the Consolidated Statements of Financial Condition (in thousands):
| March 31, · December 31, | |||
|---|---|---|---|
| 2025 · 2024 | |||
| Lease ROU Assets · Classification | |||
| Operating lease ROU assets | Other assets | $16,067 | $15,452 |
| Finance lease ROU asset | Premises and equipment, net | 1,013 | 1,071 |
| Total lease ROU assets | $17,080 | $16,523 | |
| Lease Liabilities | |||
| Operating lease liabilities (1) | Other liabilities | $17,646 | $17,114 |
| Finance lease liability | Other borrowings | 1,353 | 1,421 |
| Total lease liabilities | $18,999 | $18,535 | |
(1) Operating lease liabilities excludes liabilities for future rent and estimated lease termination payments related to closed branches of $3.7 million and $4.4 million at March 31, 2025 and December 31, 2024, respectively.
The calculated amount of the ROU assets and lease liabilities are impacted by the lease term and the discount rate used to calculate the present value of the minimum lease payments. Lease agreements often includeone or more options to renew the lease at the Company’s discretion. If the exercise of a renewal option is considered to be reasonably certain, the Company includes the extended term in the calculation of the ROU asset and lease liability. For the discount rate, ASC Topic 842, Leases requires the Company to use the rate implicit in the lease, provided the rate is readily determinable. As this rate is not readily determinable, the Company generally utilizes its incremental borrowing rate, at lease inception, over a similar term. For operating leases existing prior to January 1, 2019, the Company used the incremental borrowing rate for the remaining lease term as of January 1, 2019. For the finance lease, the Company utilized its incremental borrowing rate at lease inception.
| March 31, | December 31, | |
|---|---|---|
| 2025 | 2024 | |
| Weighted-Average Remaining Lease Term | ||
| Operating leases | 5.80 years | 5.84 years |
| Finance lease | 4.35 years | 4.59 years |
| Weighted-Average Discount Rate | ||
| Operating leases | 3.26% | 3.08% |
| Finance lease | 5.63 | 5.63 |
The following table represents lease expenses and other lease information (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Lease Expense | ||
| Operating lease expense | $1,203 | $1,159 |
| Finance lease expense: | ||
| Amortization of ROU assets | 58 | 58 |
| Interest on lease liabilities (1) | 19 | 23 |
| Total | $1,280 | $1,240 |
| Other Information | ||
| Cash paid for amounts included in the measurement of lease liabilities: | ||
| Operating cash flows from operating leases | $1,289 | $1,101 |
| Operating cash flows from finance leases | 19 | 23 |
| Financing cash flows from finance leases | 68 | 65 |
(1)Included in borrowed funds interest expense on the Consolidated Statements of Income. All other costs are included in occupancy expense on the Consolidated Statements of Income.
Future minimum payments for the finance lease and operating leases with initial or remaining terms were as follows (in thousands):
| Finance Lease · Operating Leases | ||
|---|---|---|
| For the Year Ending December 31, | ||
| 2025 | $263 | $3,875 |
| 2026 | 350 | 4,528 |
| 2027 | 350 | 3,058 |
| 2028 | 350 | 1,891 |
| 2029 | 209 | 1,787 |
| Thereafter | — | 4,448 |
| Total | 1,522 | 19,587 |
| Less: Imputed interest | (169) | (1,941) |
| Total lease liabilities | $1,353 | $17,646 |
Note 10. Variable Interest Entity
The Company accounts for Trident as a variable interest entity (“VIE”) under ASC 810, Consolidation, for which the Company is considered the primary beneficiary (i.e. the party that has a controlling financial interest). In accordance with ASC 810, Consolidation, the Company has consolidated Trident’s assets and liabilities.
The summarized financial information for the Company’s consolidated VIE at March 31, 2025 and December 31, 2024 consisted of the following (in thousands):
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Cash and cash equivalents | $20,257 | $21,642 |
| Other assets | 413 | 457 |
| Total assets | 20,670 | 22,099 |
| Other liabilities | 18,683 | 19,333 |
| Net assets | $1,987 | $2,766 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.