Northfield Bancorp, Inc. Announces Fourth Quarter and Year End 2022 Results
NORTHFIELD BANCORP, INC. (Nasdaq:NFBK) reported a fourth quarter 2022 net income of $14.1 million or $0.31 per diluted share, down from $17.0 million or $0.37 in the previous quarter. For the full year 2022, net income was $61.1 million, translating to $1.32 per share, compared to $70.7 million or $1.45 in 2021. The decline in net income was attributed to reduced net interest income and an increase in the provision for credit losses. The company declared a cash dividend of $0.13 per share, payable February 22, 2023. Credit quality remained robust, with non-performing loans at 0.24%. Total assets grew to $5.60 billion, driven by a strong loan portfolio increase of $437.1 million.
- Net interest income for 2022 increased by $2.7 million or 1.71% to $158.3 million.
- Total assets increased by $170.8 million or 3.1%, reaching $5.60 billion.
- Loan growth was strong, with loans held-for-investment rising by $437.1 million or 11.5%.
- The company repurchased 2.1 million shares for approximately $30.8 million, indicating a strategic capital return.
- Fourth quarter diluted EPS decreased to $0.31 from $0.37 in the previous quarter.
- Full-year diluted EPS fell to $1.32 from $1.45 in 2021.
- Net interest margin decreased by 19 basis points to 2.89%, contributing to lower net interest income.
- Provision for credit losses increased by $10.7 million compared to the previous year.
NOTABLE ITEMS INCLUDE:
FOURTH QUARTER 2022
- DILUTED EARNINGS PER SHARE OF
$0.31 FOR THE FOURTH QUARTER OF 2022, COMPARED TO$0.37 FOR THE TRAILING QUARTER, AND$0.34 FOR THE FOURTH QUARTER OF 2021. - NET INTEREST MARGIN DECREASED BY 19 BASIS POINTS TO
2.89% COMPARED TO3.08% FOR THE TRAILING QUARTER, AND BY SEVEN BASIS POINTS COMPARED TO2.96% FOR THE FOURTH QUARTER OF 2021.- Net interest income included loan prepayment income of
$287,000 in the current quarter as compared to$1.6 million in the trailing quarter and$2.0 million in the fourth quarter of 2021. - Net interest income included Paycheck Protection Program (“PPP”) fees of
$1.3 million in the fourth quarter of 2021.
- Net interest income included loan prepayment income of
- CREDIT QUALITY REMAINS STRONG WITH NON-PERFORMING LOANS TO TOTAL LOANS AT
0.24% . - REPURCHASED 556,859 SHARES TOTALING APPROXIMATELY
$8.5 MILLION . - CASH DIVIDEND OF
$0.13 PER SHARE DECLARED ON COMMON STOCK, PAYABLE FEBRUARY 22, 2023, TO STOCKHOLDERS OF RECORD AS OF FEBRUARY 8, 2023.
FULL-YEAR 2022
- DILUTED EARNINGS PER SHARE OF
$1.32 COMPARED TO$1.45 FOR 2021. - NET INTEREST INCOME INCREASED
$2.7 MILLION, OR1.71% , DRIVEN BY LOAN GROWTH.- Net interest income included PPP fees of
$1.3 million in 2022 as compared to$5.6 million in 2021. - Net interest income included interest income related to purchased credit-deteriorated (“PCD”) loans of
$1.5 million in 2022 as compared to$3.7 million in 2021.
- Net interest income included PPP fees of
- NET INTEREST MARGIN DECREASED BY FOUR BASIS POINTS TO
2.97% COMPARED TO3.01% FOR 2021. - LOANS HELD-FOR-INVESTMENT, EXCLUDING PPP LOANS, INCREASED
$472.5 MILLION , OR12.5% , PRIMARILY DUE TO INCREASES IN MULTIFAMILY AND COMMERCIAL REAL ESTATE LOANS.
- REPURCHASED 2.1 MILLION SHARES TOTALING APPROXIMATELY
$30.8 MILLION .
WOODBRIDGE, N.J., Jan. 25, 2023 (GLOBE NEWSWIRE) -- NORTHFIELD BANCORP, INC. (Nasdaq:NFBK), the holding company for Northfield Bank, reported net income of
Commenting on the quarter and year, Steven M. Klein, the Company’s Chairman, President and Chief Executive Officer stated, “Throughout 2022, we executed on our strategic plan to deploy our strong capital base through prudent loan growth and diversification, building core deposits focused on low cost transaction accounts, and stock repurchases. In the fourth quarter, earnings were affected, in part, by lower loan prepayment income and increased costs on interest-bearing liabilities due to higher market interest rates.” Mr. Klein continued, “We remain committed to serving our communities and deploying our capital prudently in an environment of rising interest rates and economic uncertainty.”
Mr. Klein also stated, “I’m pleased to announce that we have enhanced our non-sufficient funds program for consumer checking accounts that, among other things, eliminates fees for unpaid returned items. Enhancements to our non-sufficient funds program is effective February 1, 2023, and complements our Bank On Certified Convenience Checking Account, which provides access to a safe and affordable critical banking service.”
Mr. Klein further noted, “I am pleased to announce that the Board of Directors has declared a cash dividend of
Results of Operations
Comparison of Operating Results for the Years Ended December 31, 2022 and 2021
Net income was
Net interest income for the year ended December 31, 2022, increased
The decrease in net interest margin was primarily due to the cost of interest-bearing liabilities increasing faster than the repricing of interest-earning assets. The cost of interest-bearing liabilities increased by 11 basis points to
The provision for credit losses on loans increased by
Non-interest income decreased
Non-interest expense decreased
The Company recorded income tax expense of
Comparison of Operating Results for the Three Months Ended December 31, 2022 and 2021
Net income was
Net interest income for the quarter ended December 31, 2022, increased
The decrease in net interest margin was primarily due to the cost of interest-bearing liabilities increasing faster than the repricing of interest-earning assets. The cost of interest-bearing liabilities increased by 58 basis points to
The provision for credit losses on loans increased by
Non-interest income decreased by
Non-interest expense increased by
The Company recorded income tax expense of
Comparison of Operating Results for the Three Months Ended December 31, 2022 and September 30, 2022
Net income was
Net interest income for the quarter ended December 31, 2022, decreased by
The decrease in net interest margin was primarily due to the increase in the cost of interest-bearing liabilities outpacing the increase in yields on interest-earning assets. The cost of interest-bearing liabilities increased by 42 basis point to
The provision for credit losses on loans decreased by
Non-interest income increased by
Non-interest expense increased by
The Company recorded income tax expense of
Financial Condition
Total assets increased
As of December 31, 2022, we estimate that our non-owner occupied commercial real estate concentration (as defined by regulatory guidance) to total risk-based capital was approximately
Cash and cash equivalents decreased by
Loans receivable increased by
PCD loans totaled
Loan balances are summarized as follows (dollars in thousands):
December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||
Real estate loans: | |||||||||
Multifamily | $ | 2,824,579 | $ | 2,856,322 | $ | 2,518,065 | |||
Commercial mortgage | 899,249 | 889,390 | 808,597 | ||||||
One-to-four family residential mortgage | 173,946 | 176,251 | 183,665 | ||||||
Home equity and lines of credit | 152,555 | 146,546 | 109,956 | ||||||
Construction and land | 24,932 | 21,668 | 27,495 | ||||||
Total real estate loans | 4,075,261 | 4,090,177 | 3,647,778 | ||||||
Commercial and industrial loans | 149,557 | 136,366 | 100,488 | ||||||
PPP loans | 5,143 | 5,507 | 40,517 | ||||||
Other loans | 2,230 | 2,158 | 2,015 | ||||||
Total commercial and industrial, PPP, and other loans | 156,930 | 144,031 | 143,020 | ||||||
Loans held-for-investment, net (excluding PCD) | 4,232,191 | 4,234,208 | 3,790,798 | ||||||
PCD loans | 11,502 | 11,973 | 15,819 | ||||||
Total loans held-for-investment, net | $ | 4,243,693 | $ | 4,246,181 | $ | 3,806,617 |
The following tables detail multifamily real estate originations for the years ended December 31, 2022 and 2021 (dollars in thousands):
For the Year Ended December 31, 2022 | |||||||||||||
Multifamily Originations | Weighted Average Interest Rate | Weighted Average LTV Ratio | Weighted Average Months to Next Rate Change or Maturity for Fixed Rate Loans | (F)ixed or (V)ariable | Amortization Term | ||||||||
$ | 645,827 | 3.67 | % | 57 | % | 75 | V | 25 to 30 Years | |||||
1,200 | 3.75 | % | 18 | % | 181 | F | 15 Years | ||||||
$ | 647,027 | 3.67 | % | 57 | % |
For the Year Ended December 31, 2021 | |||||||||||||
Multifamily Originations | Weighted Average Interest Rate | Weighted Average LTV Ratio | Weighted Average Months to Next Rate Change or Maturity for Fixed Rate Loans | (F)ixed or (V)ariable | Amortization Term | ||||||||
$ | 744,565 | 3.14 | % | 62 | % | 76 | V | 10 to 30 Years |
Included within the tables above were
The following table details loan pools purchased during the year ended December 31, 2022 (dollars in thousands):
For the Year Ended December 31, 2022 | |||||||||||||||
Purchase Amount | Loan Type | Weighted Average Interest Rate(1) | Weighted Average Loan-to-Value Ratio | Weighted Average Months to Next Rate Change or Maturity for Fixed Rate Loans | (F)ixed or (V)ariable | Amortization Term | |||||||||
$ | 2,482 | Residential | 2.80 | % | 54 | % | 278 | F | 15 to 30 Years | ||||||
5,214 | Residential | 3.05 | % | 59 | % | 303 | F | 15 to 30 Years | |||||||
2,487 | Residential | 5.68 | % | 79 | % | 358 | F | 30 Years | |||||||
$ | 10,183 | 3.63 | % | 63 | % |
(1) Net of servicing fee retained by the originating bank
The geographic locations of the properties collateralizing the loans purchased in the table above are as follows:
The Company’s available-for-sale debt securities portfolio decreased by
Equity securities increased by
Total liabilities increased
Deposits decreased
Deposit account balances are summarized as follows (dollars in thousands):
December 31, 2022 | September 30, 2022 | December 31, 2021 | ||||||
Transaction: | ||||||||
Non-interest bearing checking | $ | 852,660 | $ | 902,659 | $ | 898,490 | ||
Negotiable orders of withdrawal and interest-bearing checking | 1,132,290 | 1,256,257 | 1,112,292 | |||||
Total transaction | 1,984,950 | 2,158,916 | 2,010,782 | |||||
Savings and money market: | ||||||||
Savings | 917,180 | 1,040,841 | 1,166,761 | |||||
Money market | 508,067 | 527,910 | 609,430 | |||||
Total savings | 1,425,247 | 1,568,751 | 1,776,191 | |||||
Certificates of deposit: | ||||||||
Brokered deposits | 390,035 | 309,922 | 31,000 | |||||
293,200 | 308,563 | 286,580 | ||||||
Over | 56,787 | 58,007 | 64,781 | |||||
Total certificates of deposit | 740,022 | 676,492 | 382,361 | |||||
Total deposits | $ | 4,150,219 | $ | 4,404,159 | $ | 4,169,334 |
Included in the table above are business and municipal deposit account balances as follows (dollars in thousands):
December 31, 2022 | September 30, 2022 | December 31, 2021 | ||||||
Business customers | $ | 1,146,803 | $ | 1,224,602 | $ | 1,184,472 | ||
Municipal customers | $ | 604,717 | $ | 699,891 | $ | 633,458 | ||
Borrowed funds increased to
The following is a table of term borrowing maturities (excluding overnight borrowings and subordinated debt) and the weighted average rate by year at December 31, 2022 (dollars in thousands):
Year | Amount | Weighted Average Rate | ||
2023 | ||||
2024 | 50,000 | |||
2025 | 112,500 | |||
2026 | 20,000 | |||
2027 | 125,000 | |||
Total stockholders’ equity decreased by
The Company continues to maintain adequate liquidity and a strong capital position. The Company's most liquid assets are cash and cash equivalents, corporate bonds, and unpledged mortgage-related securities issued or guaranteed by the U.S. Government, Fannie Mae, or Freddie Mac, that we can either borrow against or sell. We also have the ability to surrender bank-owned life insurance contracts. The surrender of these contracts would subject the Company to income taxes and penalties for increases in the cash surrender values over the original premium payments. We also have the ability to obtain additional funding from the FHLB and Federal Reserve Bank utilizing unencumbered and unpledged securities and multifamily loans. The Company expects to have sufficient funds available to meet current commitments in the normal course of business.
The Company had the following primary sources of liquidity at December 31, 2022 (dollars in thousands):
Cash and cash equivalents(1) | $ | 31,269 |
Corporate bonds(2) | $ | 168,032 |
Multifamily loans(2) | $ | 1,573,615 |
Mortgage-backed securities (issued or guaranteed by the U.S. Government, Fannie Mae, or Freddie Mac)(2) | $ | 191,821 |
(1) Excludes
(2) Represents estimated remaining borrowing potential.
The Company and the Bank utilize the Community Bank Leverage Ratio (“CBLR”) framework. The CBLR replaces the risk-based and leverage capital requirements in the generally applicable capital rules. At December 31, 2022, the Company and the Bank's estimated CBLR ratios were
Asset Quality
The following table details total non-accrual loans (excluding PCD), non-performing loans, non-performing assets, troubled debt restructurings on which interest is accruing, and accruing loans 30 to 89 days delinquent at December 31, 2022, September 30, 2022, and December 31, 2021 (dollars in thousands):
December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||
Non-accrual loans: | |||||||||||
Held-for-investment | |||||||||||
Real estate loans: | |||||||||||
Multifamily | $ | 3,285 | $ | 3,697 | $ | 1,882 | |||||
Commercial | 5,184 | 5,211 | 5,117 | ||||||||
One-to-four family residential | 118 | 126 | 314 | ||||||||
Home equity and lines of credit | 262 | 267 | 281 | ||||||||
Commercial and industrial | 964 | 524 | 28 | ||||||||
Total non-accrual loans | 9,813 | 9,825 | 7,622 | ||||||||
Loans delinquent 90 days or more and still accruing: | |||||||||||
Held-for-investment | |||||||||||
Real estate loans: | |||||||||||
Multifamily | $ | 233 | $ | — | $ | — | |||||
Commercial | 8 | 18 | 147 | ||||||||
One-to-four family residential | 155 | 6 | 165 | ||||||||
PPP loans | 24 | 23 | 72 | ||||||||
Other | 5 | 7 | — | ||||||||
Total loans held-for-investment delinquent 90 days or more and still accruing | 425 | 54 | 384 | ||||||||
Total non-performing loans | 10,238 | 9,879 | 8,006 | ||||||||
Other real estate owned | — | — | 100 | ||||||||
Total non-performing assets | $ | 10,238 | $ | 9,879 | $ | 8,106 | |||||
Non-performing loans to total loans | 0.24 | % | 0.23 | % | 0.21 | % | |||||
Non-performing assets to total assets | 0.18 | % | 0.17 | % | 0.15 | % | |||||
Loans subject to restructuring agreements and still accruing | $ | 3,751 | $ | 4,084 | $ | 5,820 | |||||
Accruing loans 30-89 days delinquent | $ | 3,644 | $ | 2,980 | $ | 1,166 | |||||
Other Real Estate Owned
At December 31, 2022 and September 30, 2022, the Company had no assets acquired through foreclosure. As of December 31, 2021, other real estate owned was comprised of one property located in New Jersey, which had a carrying value of approximately
Accruing Loans 30 to 89 Days Delinquent
Loans 30 to 89 days delinquent and on accrual status totaled
December 31, 2022 | September 30, 2022 | December 31, 2021 | ||||||
Held-for-investment | ||||||||
Real estate loans: | ||||||||
Multifamily | $ | 189 | $ | 725 | $ | — | ||
Commercial | 900 | 366 | 144 | |||||
One-to-four family residential | 672 | 606 | 593 | |||||
Home equity and lines of credit | 830 | 599 | 412 | |||||
Commercial and industrial loans | 1,048 | 684 | — | |||||
PPP loans | — | — | 2 | |||||
Other loans | 5 | — | 15 | |||||
Total delinquent accruing loans held-for-investment | $ | 3,644 | $ | 2,980 | $ | 1,166 |
PCD Loans (Held-for-Investment)
The Company accounts for PCD loans at estimated fair value using discounted expected future cash flows deemed to be collectible on the date acquired. Based on its detailed review of PCD loans and experience in loan workouts, management believes it has a reasonable expectation about the amount and timing of future cash flows and accordingly has classified PCD loans (
About Northfield Bank
Northfield Bank, founded in 1887, operates 38 full-service banking offices in Staten Island and Brooklyn, New York, and Hunterdon, Middlesex, Mercer, and Union counties, New Jersey. For more information about Northfield Bank, please visit www.eNorthfield.com.
Forward-Looking Statements: This release may contain certain "forward looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, and may be identified by the use of such words as "may," "believe," "expect," "anticipate," "should," "plan," "estimate," "predict," "continue," and "potential" or the negative of these terms or other comparable terminology. Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of Northfield Bancorp, Inc. Any or all of the forward-looking statements in this release and in any other public statements made by Northfield Bancorp, Inc. may turn out to be wrong. They can be affected by inaccurate assumptions Northfield Bancorp, Inc. might make or by known or unknown risks and uncertainties as described in our SEC filings, including, but not limited to, those related to general economic conditions, particularly in the market areas in which the Company operates, the effects of the COVID-19 or any other pandemic, including the effects of the steps taken to address the pandemic and their impact on the Company’s market and employees, competition among depository and other financial institutions, including with respect to reduction of overdraft and other fees, changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements, inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments, our ability to successfully integrate acquired entities, and adverse changes in the securities markets. Consequently, no forward-looking statement can be guaranteed. Northfield Bancorp, Inc. does not intend to update any of the forward-looking statements after the date of this release, or conform these statements to actual events.
Company Contact:
William R. Jacobs
Chief Financial Officer
Tel: (732) 499-7200 ext. 2519
(Tables follow)
NORTHFIELD BANCORP, INC.
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
(Dollars in thousands, except per share amounts) (unaudited)
At or For the | ||||||||||||||
At or For the Three Months Ended | Year Ended | |||||||||||||
December 31, | September 30, | December 31, | ||||||||||||
2022 | 2021 | 2022 | 2022 | 2021 | ||||||||||
Selected Financial Ratios: | ||||||||||||||
Performance Ratios (1) | ||||||||||||||
Return on assets (ratio of net income to average total assets) | 0.99 | % | 1.18 | % | 1.19 | % | 1.09 | % | 1.29 | % | ||||
Return on equity (ratio of net income to average equity) (7) (8) | 8.07 | 8.64 | 9.45 | 8.57 | 9.42 | |||||||||
Average equity to average total assets | 12.31 | 13.63 | 12.56 | 12.75 | 13.69 | |||||||||
Interest rate spread | 2.63 | 2.86 | 2.93 | 2.82 | 2.89 | |||||||||
Net interest margin | 2.89 | 2.96 | 3.08 | 2.97 | 3.01 | |||||||||
Efficiency ratio (2) | 50.88 | 48.52 | 40.34 | 46.27 | 46.54 | |||||||||
Non-interest expense to average total assets | 1.52 | 1.51 | 1.25 | 1.38 | 1.44 | |||||||||
Non-interest expense to average total interest-earning assets | 1.59 | 1.60 | 1.31 | 1.44 | 1.53 | |||||||||
Average interest-earning assets to average interest-bearing liabilities | 136.68 | 138.48 | 137.26 | 137.82 | 135.63 | |||||||||
Asset Quality Ratios: | ||||||||||||||
Non-performing assets to total assets | 0.18 | 0.15 | 0.17 | 0.18 | 0.15 | |||||||||
Non-performing loans (3) to total loans (4) | 0.24 | 0.21 | 0.23 | 0.24 | 0.21 | |||||||||
Allowance for credit losses to non-performing loans | 416.26 | 486.80 | 423.96 | 416.26 | 486.80 | |||||||||
Allowance for credit losses to total loans held-for-investment, net (5) (6) (7) | 1.00 | 1.02 | 0.99 | 1.00 | 1.02 |
(1) Annualized where appropriate.
(2) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income.
(3) Non-performing loans consist of non-accruing loans and loans 90 days or more past due and still accruing (excluding PCD loans), and are included in total loans held-for-investment, net.
(4) Includes originated loans held-for-investment, PCD loans, acquired loans, and loans held-for-sale.
(5) Includes originated loans held-for-investment, PCD loans, and acquired loans.
(6) Excluding PPP loans (which are fully government guaranteed and do not carry any provision for losses) of
(7) The Company adopted the CECL accounting standard effective January 1, 2021, and recorded a
(8) For the year ended December 31, 2021, in connection with the adoption of CECL, the Company recognized a cumulative effect adjustment that reduced stockholders’ equity by
NORTHFIELD BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per share amounts) (unaudited)
December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||
ASSETS: | |||||||||||
Cash and due from banks | $ | 14,530 | $ | 13,882 | $ | 18,191 | |||||
Interest-bearing deposits in other financial institutions | 31,269 | 56,783 | 72,877 | ||||||||
Total cash and cash equivalents | 45,799 | 70,665 | 91,068 | ||||||||
Trading securities | 10,751 | 10,074 | 13,461 | ||||||||
Debt securities available-for-sale, at estimated fair value | 952,173 | 1,002,231 | 1,208,237 | ||||||||
Debt securities held-to-maturity, at amortized cost | 10,760 | 4,572 | 5,283 | ||||||||
Equity securities | 10,443 | 8,571 | 5,342 | ||||||||
Loans held-for-sale | — | 504 | — | ||||||||
Loans held-for-investment, net | 4,243,693 | 4,246,181 | 3,806,617 | ||||||||
Allowance for credit losses | (42,617 | ) | (41,883 | ) | (38,973 | ) | |||||
Net loans held-for-investment | 4,201,076 | 4,204,298 | 3,767,644 | ||||||||
Accrued interest receivable | 17,426 | 16,075 | 14,572 | ||||||||
Bank-owned life insurance | 167,912 | 167,046 | 164,500 | ||||||||
Federal Home Loan Bank of New York stock, at cost | 30,382 | 22,417 | 22,336 | ||||||||
Operating lease right-of-use assets | 34,288 | 35,446 | 33,943 | ||||||||
Premises and equipment, net | 24,844 | 25,382 | 25,937 | ||||||||
Goodwill | 41,012 | 41,012 | 41,012 | ||||||||
Other assets | 54,427 | 61,302 | 37,207 | ||||||||
Total assets | $ | 5,601,293 | $ | 5,669,595 | $ | 5,430,542 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY: | |||||||||||
LIABILITIES: | |||||||||||
Deposits | $ | 4,150,219 | $ | 4,404,159 | $ | 4,169,334 | |||||
Securities sold under agreements to repurchase | 25,000 | 25,000 | 50,000 | ||||||||
Federal Home Loan Bank advances and other borrowings | 558,859 | 382,678 | 371,755 | ||||||||
Subordinated debentures, net of issuance costs | 60,996 | 60,940 | — | ||||||||
Lease liabilities | 39,790 | 41,051 | 39,851 | ||||||||
Advance payments by borrowers for taxes and insurance | 25,995 | 26,137 | 24,909 | ||||||||
Accrued expenses and other liabilities | 39,044 | 36,328 | 34,810 | ||||||||
Total liabilities | 4,899,903 | 4,976,293 | 4,690,659 | ||||||||
STOCKHOLDERS’ EQUITY: | |||||||||||
Total stockholders’ equity | 701,390 | 693,302 | 739,883 | ||||||||
Total liabilities and stockholders’ equity | $ | 5,601,293 | $ | 5,669,595 | $ | 5,430,542 | |||||
Total shares outstanding | 47,442,488 | 47,888,376 | 49,266,733 | ||||||||
Tangible book value per share(1) | $ | 13.91 | $ | 13.61 | $ | 14.18 |
(1) Tangible book value per share is calculated based on total stockholders' equity, excluding intangible assets (goodwill and core deposit intangibles), divided by total shares outstanding as of the balance sheet date. Core deposit intangibles were
NORTHFIELD BANCORP, INC.
CONSOLIDATED STATEMENT OF INCOME
(Dollars in thousands, except share and per share amounts) (unaudited)
Three Months Ended | Years Ended | |||||||||||||||||
December 31, | September 30, | December 31, | ||||||||||||||||
2022 | 2021 | 2022 | 2022 | 2021 | ||||||||||||||
Interest income: | ||||||||||||||||||
Loans | $ | 42,881 | $ | 38,702 | $ | 42,311 | $ | 160,911 | $ | 158,217 | ||||||||
Mortgage-backed securities | 3,659 | 2,261 | 3,284 | 12,461 | 10,640 | |||||||||||||
Other securities | 1,440 | 563 | 1,201 | 4,325 | 1,965 | |||||||||||||
Federal Home Loan Bank of New York dividends | 386 | 255 | 283 | 1,174 | 1,279 | |||||||||||||
Deposits in other financial institutions | 394 | 68 | 199 | 817 | 197 | |||||||||||||
Total interest income | 48,760 | 41,849 | 47,278 | 179,688 | 172,298 | |||||||||||||
Interest expense: | ||||||||||||||||||
Deposits | 5,675 | 1,246 | 2,121 | 10,289 | 6,207 | |||||||||||||
Borrowings | 2,908 | 2,234 | 2,304 | 9,296 | 10,442 | |||||||||||||
Subordinated debt | 836 | — | 842 | 1,797 | — | |||||||||||||
Total interest expense | 9,419 | 3,480 | 5,267 | 21,382 | 16,649 | |||||||||||||
Net interest income | 39,341 | 38,369 | 42,011 | 158,306 | 155,649 | |||||||||||||
Provision/(benefit) for credit losses | 1,227 | 39 | 2,703 | 4,482 | (6,184 | ) | ||||||||||||
Net interest income after provision/(benefit) for credit losses | 38,114 | 38,330 | 39,308 | 153,824 | 161,833 | |||||||||||||
Non-interest income: | ||||||||||||||||||
Fees and service charges for customer services | 1,499 | 1,500 | 1,500 | 5,705 | 5,394 | |||||||||||||
Income on bank-owned life insurance | 866 | 1,536 | 861 | 3,414 | 4,103 | |||||||||||||
Gains on available-for-sale debt securities, net | 15 | 519 | — | 279 | 1,495 | |||||||||||||
Gains/(losses) on trading securities, net | 585 | 607 | (426 | ) | (2,206 | ) | 1,703 | |||||||||||
Gain on sale of loans | 180 | — | 273 | 453 | 1,401 | |||||||||||||
Other | 74 | 111 | 78 | 338 | 357 | |||||||||||||
Total non-interest income | 3,219 | 4,273 | 2,286 | 7,983 | 14,453 | |||||||||||||
Non-interest expense: | ||||||||||||||||||
Compensation and employee benefits | 12,252 | 12,005 | 10,784 | 41,961 | 43,677 | |||||||||||||
Occupancy | 3,200 | 3,330 | 3,347 | 13,241 | 13,956 | |||||||||||||
Furniture and equipment | 440 | 427 | 438 | 1,730 | 1,737 | |||||||||||||
Data processing | 2,093 | 1,816 | 1,847 | 7,415 | 6,784 | |||||||||||||
Professional fees | 806 | 1,032 | 903 | 3,846 | 3,596 | |||||||||||||
Advertising | 902 | 633 | 420 | 2,159 | 2,358 | |||||||||||||
Federal Deposit Insurance Corporation insurance | 339 | 308 | 356 | 1,407 | 1,365 | |||||||||||||
Credit loss expense/(benefit) for off-balance sheet exposures | 199 | (221 | ) | (1,888 | ) | (1,061 | ) | 307 | ||||||||||
Other | 1,425 | 1,360 | 1,663 | 6,250 | 5,379 | |||||||||||||
Total non-interest expense | 21,656 | 20,690 | 17,870 | 76,948 | 79,159 | |||||||||||||
Income before income tax expense | 19,677 | 21,913 | 23,724 | 84,859 | 97,127 | |||||||||||||
Income tax expense | 5,538 | 5,810 | 6,745 | 23,740 | 26,473 | |||||||||||||
Net income | $ | 14,139 | $ | 16,103 | $ | 16,979 | $ | 61,119 | $ | 70,654 | ||||||||
Net income per common share: | ||||||||||||||||||
Basic | $ | 0.31 | $ | 0.34 | $ | 0.37 | $ | 1.32 | $ | 1.46 | ||||||||
Diluted | $ | 0.31 | $ | 0.34 | $ | 0.37 | $ | 1.32 | $ | 1.45 | ||||||||
Basic average shares outstanding | 45,486,423 | 47,212,839 | 46,047,104 | 46,234,122 | 48,416,495 | |||||||||||||
Diluted average shares outstanding | 45,789,419 | 47,667,987 | 46,236,662 | 46,438,119 | 48,754,263 |
NORTHFIELD BANCORP, INC.
ANALYSIS OF NET INTEREST INCOME
(Dollars in thousands) (unaudited)
For the Three Months Ended | ||||||||||||||||||||||||||
December 31, 2022 | September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||
Average Outstanding Balance | Interest | Average Yield/ Rate (1) | Average Outstanding Balance | Interest | Average Yield/ Rate (1) | Average Outstanding Balance | Interest | Average Yield/ Rate (1) | ||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||
Loans (2) | $ | 4,247,576 | $ | 42,881 | 4.01 | % | $ | 4,214,438 | $ | 42,311 | 3.98 | % | $ | 3,810,502 | $ | 38,702 | 4.03 | % | ||||||||
Mortgage-backed securities (3) | 785,676 | 3,659 | 1.85 | 833,975 | 3,284 | 1.56 | 896,912 | 2,261 | 1.00 | |||||||||||||||||
Other securities (3) | 292,413 | 1,440 | 1.95 | 294,786 | 1,201 | 1.62 | 202,453 | 563 | 1.10 | |||||||||||||||||
Federal Home Loan Bank of New York stock | 24,609 | 386 | 6.22 | 22,641 | 283 | 4.96 | 22,336 | 255 | 4.53 | |||||||||||||||||
Interest-earning deposits in financial institutions | 53,920 | 394 | 2.90 | 51,364 | 199 | 1.54 | 202,295 | 68 | 0.13 | |||||||||||||||||
Total interest-earning assets | 5,404,194 | 48,760 | 3.58 | 5,417,204 | 47,278 | 3.46 | 5,134,498 | 41,849 | 3.23 | |||||||||||||||||
Non-interest-earning assets | 237,074 | 257,177 | 292,366 | |||||||||||||||||||||||
Total assets | $ | 5,641,268 | $ | 5,674,381 | $ | 5,426,864 | ||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||
Savings, NOW, and money market accounts | $ | 2,708,942 | $ | 1,739 | 0.25 | % | $ | 2,923,600 | $ | 701 | 0.10 | % | $ | 2,891,982 | $ | 583 | 0.08 | % | ||||||||
Certificates of deposit | 732,006 | 3,936 | 2.13 | 554,018 | 1,420 | 1.02 | 394,148 | 663 | 0.67 | |||||||||||||||||
Total interest-bearing deposits | 3,440,948 | 5,675 | 0.65 | 3,477,618 | 2,121 | 0.24 | 3,286,130 | 1,246 | 0.15 | |||||||||||||||||
Borrowed funds | 451,049 | 2,908 | 2.56 | 407,668 | 2,304 | 2.24 | 421,746 | 2,234 | 2.10 | |||||||||||||||||
Subordinated debt | 61,947 | 836 | 5.35 | 61,283 | 842 | 5.45 | — | — | — | |||||||||||||||||
Total interest-bearing liabilities | 3,953,944 | 9,419 | 0.95 | 3,946,569 | 5,267 | 0.53 | 3,707,876 | 3,480 | 0.37 | |||||||||||||||||
Non-interest bearing deposits | 890,633 | 911,183 | 879,689 | |||||||||||||||||||||||
Accrued expenses and other liabilities | 102,012 | 103,853 | 99,707 | |||||||||||||||||||||||
Total liabilities | 4,946,589 | 4,961,605 | 4,687,272 | |||||||||||||||||||||||
Stockholders' equity | 694,679 | 712,776 | 739,592 | |||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 5,641,268 | $ | 5,674,381 | $ | 5,426,864 | ||||||||||||||||||||
Net interest income | $ | 39,341 | $ | 42,011 | $ | 38,369 | ||||||||||||||||||||
Net interest rate spread (4) | 2.63 | % | 2.93 | % | 2.86 | % | ||||||||||||||||||||
Net interest-earning assets (5) | $ | 1,450,250 | $ | 1,470,635 | $ | 1,426,622 | ||||||||||||||||||||
Net interest margin (6) | 2.89 | % | 3.08 | % | 2.96 | % | ||||||||||||||||||||
Average interest-earning assets to interest-bearing liabilities | 136.68 | % | 137.26 | % | 138.48 | % |
(1) Average yields and rates are annualized.
(2) Includes non-accruing loans.
(3) Securities available-for-sale and other securities are reported at amortized cost.
(4) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(5) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(6) Net interest margin represents net interest income divided by average total interest-earning assets.
For the Years Ended | |||||||||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||||||||
Average Outstanding Balance | Interest | Average Yield/ Rate | Average Outstanding Balance | Interest | Average Yield/ Rate (1) | ||||||||||||
Interest-earning assets: | |||||||||||||||||
Loans (1) | $ | 4,077,175 | $ | 160,911 | 3.95 | % | $ | 3,862,243 | $ | 158,217 | 4.10 | % | |||||
Mortgage-backed securities (2) | 863,897 | 12,461 | 1.44 | 975,518 | 10,640 | 1.09 | |||||||||||
Other securities (2) | 285,385 | 4,325 | 1.52 | 151,495 | 1,965 | 1.30 | |||||||||||
Federal Home Loan Bank of New York stock | 22,541 | 1,174 | 5.21 | 25,420 | 1,279 | 5.03 | |||||||||||
Interest-earning deposits in financial institutions | 85,485 | 817 | 0.96 | 164,553 | 197 | 0.12 | |||||||||||
Total interest-earning assets | 5,334,483 | 179,688 | 3.37 | 5,179,229 | 172,298 | 3.33 | |||||||||||
Non-interest-earning assets | 259,891 | 299,664 | |||||||||||||||
Total assets | $ | 5,594,374 | $ | 5,478,893 | |||||||||||||
Interest-bearing liabilities: | |||||||||||||||||
Savings, NOW, and money market accounts | $ | 2,898,048 | $ | 3,610 | 0.12 | % | $ | 2,811,552 | $ | 3,031 | 0.11 | % | |||||
Certificates of deposit | 525,557 | 6,679 | 1.27 | 505,472 | 3,176 | 0.63 | |||||||||||
Total interest-bearing deposits | 3,423,605 | 10,289 | 0.30 | 3,317,024 | 6,207 | 0.19 | |||||||||||
Borrowed funds | 413,697 | 9,296 | 2.25 | 501,523 | 10,442 | 2.08 | |||||||||||
Subordinated debt | 33,436 | 1,797 | 5.37 | — | — | — | |||||||||||
Total interest-bearing liabilities | $ | 3,870,738 | 21,382 | 0.55 | $ | 3,818,547 | 16,649 | 0.44 | |||||||||
Non-interest bearing deposits | 907,603 | 812,805 | |||||||||||||||
Accrued expenses and other liabilities | 102,807 | 97,385 | |||||||||||||||
Total liabilities | 4,881,148 | 4,728,737 | |||||||||||||||
Stockholders' equity | 713,226 | 750,156 | |||||||||||||||
Total liabilities and stockholders' equity | $ | 5,594,374 | $ | 5,478,893 | |||||||||||||
Net interest income | $ | 158,306 | $ | 155,649 | |||||||||||||
Net interest rate spread (3) | 2.82 | % | 2.89 | % | |||||||||||||
Net interest-earning assets (4) | $ | 1,463,745 | $ | 1,360,682 | |||||||||||||
Net interest margin (5) | 2.97 | % | 3.01 | % | |||||||||||||
Average interest-earning assets to interest-bearing liabilities | 137.82 | % | 135.63 | % |
(1) Includes non-accruing loans.
(2) Securities available-for-sale and other securities are reported at amortized cost.
(3) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(4) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(5) Net interest margin represents net interest income divided by average total interest-earning assets.
FAQ
What were Northfield Bancorp's earnings per share for Q4 2022?
How did Northfield Bancorp's net income for 2022 compare to 2021?
What is the current dividend declared by Northfield Bancorp?
What was the non-performing loans ratio for Northfield Bancorp?