Item 2. Management’s Discussion and Analysis
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion should be read in conjunction with the unaudited consolidated financial statements of Northrim BanCorp, Inc. (the “Company”) and the notes thereto presented elsewhere in this report and with the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
Except as otherwise noted, references to "we", "our", "us" or "the Company" refer to Northrim BanCorp, Inc. and its subsidiaries that are consolidated for financial reporting purposes.
Note Regarding Forward Looking-Statements
This quarterly report on Form 10-Q includes “forward-looking statements,” as that term is defined for purposes of Section 21E of the Securities Exchange Act of 1934, as amended, which are not historical facts. These forward-looking statements describe management’s expectations about future events and developments such as future operating results, growth in loans and deposits, continued success of the Company’s style of banking, the strength of the local economy, and statements related to the expected or potential impact of the novel coronavirus ("COVID-19") pandemic and related responses of the government. All statements other than statements of historical fact, including statements regarding industry prospects, future results of operations or financial position and the expected or potential impact of COVID-19 and related responses of the government, made in this report are forward-looking. We use words such as “anticipate,” “believe,” “expect,” “intend” and similar expressions in part to help identify forward-looking statements. Forward-looking statements reflect management’s current plans and expectations and are inherently uncertain. Our actual results may differ significantly from management’s expectations, and those variations may be both material and adverse. Forward-looking statements, whether concerning COVID-19 and the government response related thereto or otherwise, are subject to various risks and uncertainties that may cause our actual results to differ materially and adversely from our expectations as indicated in the forward-looking statements. These risks and uncertainties include: the uncertainties relating to the impact of COVID-19 on the Company's credit quality, business, operations and employees; the availability and terms of funding from government sources related to COVID-19; the impact of the results of government initiatives on the regulatory landscape, natural resource extraction industries, capital markets, and the response to and management of the COVID-19 pandemic, including the effectiveness of previously-enacted fiscal stimulus from the federal government and a potential infrastructure bill; the timing of Paycheck Protection Program ("PPP") loan forgiveness; the impact of interest rates, inflation, supply-chain constraints, trade policies and tensions, including tariffs, and potential geopolitical instability, including the ware in Ukraine; the general condition of, and changes in, the Alaska economy; our ability to maintain or expand our market share or net interest margin; our ability to maintain asset quality; our ability to implement our marketing and growth strategies; and our ability to execute our business plan. Further, actual results may be affected by competition on price and other factors with other financial institutions; customer acceptance of new products and services; the regulatory environment in which we operate; and general trends in the local, regional and national banking industry and economy. Many of these risks, as well as other risks that may have a material adverse impact on our operations and business, are identified in Part II. Item 1A Risk Factors of this report and Part I. Item 1A in the Company's Annual Report on Form 10-K for the year ended December 31, 2021, as well as in our other filings with the Securities and Exchange Commission. However, you should be aware that these factors are not an exhaustive list, and you should not assume these are the only factors that may cause our actual results to differ from our expectations. In addition, you should note that forward looking statements are made only as of the date of this report and that we do not intend to update any of the forward-looking statements or the uncertainties that may adversely impact those statements, other than as required by law.
37
Update on Economic Conditions
The Alaska economy showed broad improvements in 2021 and the first quarter of 2022 as it rebounded from the pandemic lows of 2020. A steady recovery of jobs in Alaska in nearly every sector resulted from improved tourism, rising oil prices, a strong housing market and consumer liquidity from government stimulus programs. Management believes that the potential effects of rising interest rates, high inflation, and supply chain disruptions are the most pressing issues facing the economy in 2022.
The Alaska Department of Labor ("DOL") has released data through February of 2022. The DOL reports total payroll jobs in Alaska in February 2022 increased 2.4% or 7,100 jobs compared to February of 2021. The Oil and Gas sector showed the fastest year over year increase of 10.8%. Tourism related jobs were the hardest hit from the pandemic travel restrictions. The Leisure and Hospitality sector improved 10.2% since February of 2021. Other sectors showing improvement over the last 12 months include Wholesale Trade (+8.3%); Other Services (+8%); Construction (+6%); and Trade, Warehousing, and Utilities (+4.7%). The only private sector payroll jobs to decline year over year were Information with 100 fewer jobs, down 2.1%, and Health Care with 200 fewer jobs, down 0.5%. The Government sector was up slightly 0.4%, an increase of 300 jobs through February 2022 as compared to the preceding February.
Alaska’s Gross State Product (“GSP”), seasonally adjusted at annualized rates, for the fourth quarter of 2021 was up 3% to $58 billion, according to the Federal Bureau of Economic Analysis ("BEA") in a report that was released March 31, 2022. Alaska’s GSP declined at an annualized rate of 7% in the first quarter of 2021, but improved 4%, 0.4% and 3% in the second, third and fourth quarters of 2021, respectively. The BEA’s preliminary estimate for Alaska is an overall annual growth in GSP of 0.3% in 2021.
Alaska’s seasonally adjusted personal income in 2021 was $49.2 billion, an improvement of 5.9% for the year according to the BEA. Alaska’s personal income grew 3.3% annualized in the fourth quarter of 2021, over the third quarter, primarily due to a $336 million increase in wage earnings for the quarter. This resulted from inflationary pressure on salaries and an improvement in the total number of jobs. According to the BEA, the Health Care sector had the largest increase in wage earnings in Alaska for the fourth quarter and for all of 2021. There were also notable improvements in total wage earnings in Accommodations and Food Services; Retail Trade; Transportation and Warehousing; and Construction.
The price of Alaska North Slope crude oil began 2021 averaging $55.56 in January and climbed steadily throughout the year to a monthly average high of $84.36 a barrel in October. 2022 began with a monthly average of $86.50 in January and rose steadily due to rising global demand and the war in Ukraine to average $110.41 a barrel in the month of March 2022.
Alaska’s home mortgage delinquency and foreclosure levels continue to be better than most of the nation. According to the Mortgage Bankers Association, Alaska’s foreclosure rate improved from 0.63% at the end of 2019 to 0.45% at the end of 2020 and 0.32% at the end of 2021. The comparable national average rate was higher than Alaska at 0.42% at the end of 2021.
The Mortgage Bankers Association survey reported that the percentage of delinquent mortgage loans at the end of 2019 in Alaska was 2.9%. This increased to 6.2% at the end of 2020 after the effects of COVID-19 impacted jobs. By the end of 2021 it has improved to 4.1% in Alaska. According to the survey, the comparable delinquency rate for the entire country remains higher than Alaska at 4.6% at the end of 2021.
According to the Alaska Multiple Listing Services, the average sales price of a single family home in Anchorage rose 6.9% in 2021 to $424,148. Average sales prices in the Matanuska Susitna Borough rose 15.6% in 2021 to $347,974, continuing a decade of consecutive price gains. These two markets represent where the vast majority of the Bank’s residential lending activity occurs. Prices also increased 13.9% in the Fairbanks North Star Borough, 13% in the Kenai Peninsula Borough, and 13.8% in the Kodiak Island Borough in 2021, as compared to 2020.
The number of housing units sold in Anchorage was up by 11.2% in 2021, as compared to the prior year, following an increase of 19.6% in 2020 as compared to 2019,, as reported by the Alaska Multiple Listing Services. The Matanuska Susitna Borough also had strong sales activity, up 11.6% in 2021 and 9.7% in 2020 in each case as compared to the preceding year. We believe that rising interest rates will moderate this level of activity in 2022.
38
Highlights and Summary of Performance - First Quarter of 2022
The Company reported net income and diluted earnings per share of $7.2 million and $1.20, respectively, for the first quarter of 2022 compared to net income and diluted earnings per share of $12.2 million and $1.94, respectively, for the first quarter of 2021. The decrease in net income for the three-month period ending March 31, 2022 compared to the same period last year is primarily attributable to a decrease in net income in the Home Mortgage Lending segment as a result of decreased production, as well as a lower benefit for the provision for credit losses.
• Total revenue in the first quarter of 2022, which includes net interest income plus other operating income, decreased 15% to $30.1 million from $35.4 million in the first quarter a year ago, primarily due to a $6.6 million decrease in mortgage banking income that was only partially offset by $2.0 million in life insurance proceeds received in connection with the death of the Company’s former Executive Vice President, General Counsel and Corporate Secretary who passed away on November 11, 2021.
• Net interest income in the first quarter of 2022 decreased 1% to $19.3 million compared to $19.5 million in the first quarter of 2021. Net interest income excluding PPP interest and fees in the first quarter of 2022 increased 11% to $17.0 million, compared to $15.3 million in the first quarter of 2021.
• Net interest margin was 3.18% for the first quarter of 2022, a 72 basis point decrease from the first quarter of 2021 primarily due to the change in the mix of earning assets. Average interest bearing deposits in other banks increased to $538.5 million in the first quarter of 2022 compared to $120.9 million in the first quarter of 2021.
• Loans were $1.38 billion at March 31, 2022, down 3% from December 31, 2021 primarily as a result of PPP forgiveness. Loans excluding the impact from PPP, were $1.31 billion at March 31, 2022, up 1% from December 31, 2021. 73% of core portfolio loans are adjustable rate and are subject to rate increases as the prime rate and other indices increase.
• The Company booked a benefit for credit losses of $150,000 for the three-month period ending March 31, 2022, compared to a benefit of $1.5 million in the same period in 2021. The decrease in the benefit for credit losses in the first quarter of 2022 compared to the same period in the prior year is primarily the result of a smaller change in the Company's forecast of economic assumptions used to estimate lifetime credit losses during the first quarter of 2022 as compared to the first quarter of 2021.
• The Company opened a loan production office in Nome, Alaska in the first quarter of 2022 to become the second bank with operations in that market.
• The Company paid cash dividends of $0.41 per common share in the first quarter of 2022, up 11% from $0.37 in the first quarter of 2021.
• At March 31, 2022, the capital ratios of the Company and Northrim Bank (the "Bank") were well in excess of all regulatory requirements. During the first quarter of 2022, the Company repurchased 133,105 shares of its common stock under the previously announced share repurchase program at an average price of $44.50 per share. There are 200,619 shares remaining of the 300,000 currently authorized for repurchase.
Other financial measures are shown in the table below:
Three Months Ended March 31,
2022 2021
Return on average assets, annualized 1.12 % 2.25 %
Return on average shareholders' equity, annualized 12.36 % 21.40 %
Dividend payout ratio 34.20 % 18.99 %
Growth and Paycheck Protection Program:
• In 2020 and 2021, Northrim funded a total of nearly 5,800 PPP loans totaling $612.6 million to both existing and new customers. Management estimates that we funded approximately 24% of the number and 32% of the value of all Alaska PPP second round loans.
• As of March 31, 2022, PPP has resulted in 2,344 new customers totaling $64.6 million in non-PPP loans, and $121.1 million in new deposit balances.
• As of March 31, 2022, Northrim customers had received forgiveness through the U.S, Small Business Administration ("SBA") on 4,988 PPP loans totaling $548.3 million, of which 537 PPP loans totaling $56.9 million were forgiven in the first quarter of 2022, and 4,451 PPP loans totaling $491.4 million were forgiven in 2021. Of the PPP loans forgiven in the first quarter of 2022, 509 loans totaling $56.1 million related to PPP round two. As of March 31, 2022, approximately 99% of PPP round one and 74% of PPP round two loans have been forgiven.
39
Credit Quality
• Customer Accommodations: The Company implemented several forms of assistance to help our customers in the event that they experienced financial hardship as a result of COVID-19 in addition to our participation in PPP lending. As of March 31, 2022, remaining accommodations include interest only and deferral options on loan payments. The total outstanding principal balance of loan modifications due to the impacts of COVID-19 for the periods indicated were as follows:
Loan Modifications due to COVID-19 as of March 31, 2022
(Dollars in thousands) Interest Only Full Payment Deferral Total
Portfolio loans $45,074 $— $45,074
Number of modifications 13 — 13
Number of relationships 3 — 3
Loan Modifications due to COVID-19 as of December 31, 2021
(Dollars in thousands) Interest Only Full Payment Deferral Total
Portfolio loans $49,219 $— $49,219
Number of modifications 16 — 16
Number of relationships 6 — 6
These loan accommodations are scheduled to return to normal principal and interest payments in 2022, with $36.6 million, or 81% of the $45.1 million in COVID-19 loan accommodations outstanding as of March 31, 2022 scheduled to return to normal principal and interest payments by the end of the second quarter of 2022.
Nonperforming assets: Nonperforming assets, net of government guarantees at March 31, 2022 decreased 13%, or $2.0 million to $13.1 million as compared to $15.0 million at December 31, 2021. Other Real Estate Owned ("OREO"), net of government guarantees, remained at $4.4 million at March 31, 2022 as compared to December 31, 2021. Nonperforming loans, net of government guarantees decreased $2.0 million, or 18% to $8.7 million as of March 31, 2022 from $10.7 million as of December 31, 2021, primarily due to the transfer of one relationship back to accrual status in the first three months of 2022 as well as payoffs and pay downs in the first quarter of 2022. $7.0 million, or 54% of nonperforming assets at March 31, 2022, are nonaccrual loans related to six commercial relationships.
The following table summarizes nonperforming asset activity for the three-month periods ending March 31, 2022 and 2021.
Writedowns Transfers to
(In Thousands) Balance at December 31, 2021 Additions this quarter Payments this quarter /Charge-offs
this quarter Transfers to OREO Performing Status
this quarter Sales this quarter Balance at March 31, 2022
Nonperforming loans $11,650 $166 ($835) ($295) $— ($1,077) $— $9,609
Nonperforming loans guaranteed by government (978) — 71 — — — — (907)
Nonperforming loans, net 10,672 166 (764) (295) — (1,077) — 8,702
Other real estate owned 5,638 — — — — — — 5,638
Other real estate owned guaranteed
by government (1,279) — — — — — — (1,279)
Total nonperforming assets,
net of government guarantees $15,031 $166 ($764) ($295) $— ($1,077) $— $13,061
40
Writedowns Transfers to
(In Thousands) Balance at December 31, 2020 Additions this quarter Payments this quarter /Charge-offs
this quarter Transfers to OREO/REPO Performing Status
this quarter Sales this quarter Balance at March 31, 2021
Nonperforming loans $11,569 $5,995 ($2,215) ($163) ($274) ($449) $— $14,463
Nonperforming loans guaranteed by government (1,483) — 101 — — — — (1,382)
Nonperforming loans, net 10,086 5,995 (2,114) (163) (274) (449) — 13,081
Other real estate owned 7,289 274 — — — — — 7,563
Repossessed assets 231 — — (6) — — — 225
Other real estate owned guaranteed
by government (1,279) — — — — — — (1,279)
Total nonperforming assets,
net of government guarantees $16,327 $6,269 ($2,114) ($169) ($274) ($449) $— $19,590
Potential problem loans: Potential problem loans are loans which are currently performing in accordance with contractual terms but that have developed negative indications that the borrower may not be able to comply with present payment terms and which may later be included in nonaccrual, past due, or impaired loans. These loans are closely monitored and their performance is reviewed by management on a regular basis. At March 31, 2022, management had identified potential problem loans of $1.7 million as compared to potential problem loans of $2.1 million at December 31, 2021. The decrease in potential problem loans from December 31, 2021 to March 31, 2022 is primarily the result of one relationship payoff in the first three months of 2022.
Troubled debt restructurings (“TDRs”): TDRs are those loans for which concessions, including the reduction of interest rates below a rate otherwise available to that borrower, have been granted due to the borrower’s weakened financial condition. Interest on TDRs will be accrued at the restructured rates when it is anticipated that no loss of original principal will occur, and the interest can be collected, which is generally after a period of six months. The Company had $3.0 million in loans classified as TDRs that were performing and $7.1 million in TDRs included in nonaccrual loans at March 31, 2022 for a total of approximately $10.0 million. There are $3.1 million in government guarantees associated with TDRs, resulting in total TDRs, net of government guarantees, of $6.9 million at March 31, 2022. At December 31, 2021 there were $773,000 in loans classified as TDRs, net of government guarantees that were performing and $6.5 million in TDRs included in nonaccrual loans for a total of $7.3 million. See Note 4 of the Notes to Consolidated Financial Statements included in Item 1 of this report for further discussion of TDRs.
RESULTS OF OPERATIONS
Income Statement
Net Income
Net income for the first quarter of 2022 decreased $5.0 million to $7.2 million as compared to $12.2 million for the same period in 2021. The decrease in net income is mostly attributable to a $4.0 million decrease in net income in the Home Mortgage Lending segment, which is primarily due to lower production and a $952,000 decrease in net income in the Community Banking segment. The decrease in net income in the Community Banking segment in the three months ended March 31, 2022, as compared to the same period a year ago is primarily due to a decrease in the benefit for credit losses. This decrease was only partially offset by $2.0 million in life insurance proceeds received in connection with the death of the Company’s former Executive Vice President, General Counsel and Corporate Secretary who passed away on November 11, 2021.
41
Net Interest Income/Net Interest Margin
Net interest income for the first quarter of 2022 decreased $189,000, or 1%, to $19.3 million as compared to $19.5 million for the first quarter of 2021. Net interest margin decreased 72 basis points to 3.18% in the first quarter of 2022 as compared to 3.90% in the first quarter of 2021.
The decrease in net interest income in the first quarter of 2022 compared to the same period of 2021 was primarily the result of a decrease in loan fee income due in large part to decreased recognition of the deferred PPP loan fees upon loan forgiveness through the SBA which was only partially offset by increased interest on investments and decreased interest expense. During the three-month periods ending March 31, 2022 and 2021, Northrim received $56.9 million and $105.0 million, respectively, in loan forgiveness through the SBA. Total net PPP fee income including accretion and full fee recognition upon loan forgiveness was $2.1 million and $3.3 million during the three-month periods ending March 31, 2022 and 2021, respectively. As of March 31, 2022, there was $2.4 million of net deferred fees remaining on PPP loans mostly from the second round of PPP originations.
The decrease in net interest margin in the first quarter of 2022 as compared to the same period a year ago was primarily the result of a less favorable mix of earning assets due to significant increases in short-term investments, which is the lowest yielding type of earning asset for the Company. Changes in net interest margin in the three-month periods ended March 31, 2022 as compared to the same period in the prior year are detailed below:
Three Months Ended March 31, 2022 vs. March 31, 2021
Nonaccrual interest adjustments (0.01) %
Impact of SBA Paycheck Protection Program loans 0.08 %
Interest rates and loan fees (0.06) %
Volume and mix of interest-earning assets (0.73) %
Change in net interest margin (0.72) %
42
Components of Net Interest Margin
The following table compares average balances and rates as well as margins on earning assets for the three-month periods ended March 31, 2022 and 2021. Average yields or costs are not calculated on a tax-equivalent basis.
(Dollars in Thousands) Three Months Ended March 31,
Interest income/
Average Balances Change expense Change Average Yields/Costs
2022 2021 $ % 2022 2021 $ % 2022 2021 Change
Interest-bearing deposits in other banks 1
$538,537 $120,875 $417,662 346 % $242 $38 $204 537 % 0.18 % 0.13 % 0.05 %
Taxable long-term investments 2
490,196 297,919 192,277 65 % 1,544 1,130 414 37 % 1.28 % 1.54 % (0.26) %
Non-taxable long-term investments 2
833 857 (24) (3) % 4 4 — — % 1.95 % 1.89 % 0.06 %
Loans held for sale 52,630 114,585 (61,955) (54) % 405 782 (377) (48) % 3.12 % 2.77 % 0.35 %
Loans 3,4
1,379,850 1,492,906 (113,056) (8) % 17,863 18,642 (779) (4) % 5.25 % 5.06 % 0.19 %
Interest-earning assets 5
2,462,046 2,027,142 434,904 21 % 20,058 20,596 (538) (3) % 3.30 % 4.12 % (0.82) %
Nonearning assets 156,482 170,565 (14,083) (8) %
Total $2,618,528 $2,197,707 $420,821 19 %
Interest-bearing demand $675,573 $470,382 $205,191 44 % $116 $118 ($2) (2) % 0.07 % 0.10 % (0.03) %
Savings deposits 352,556 317,520 35,036 11 % 127 129 (2) (2) % 0.15 % 0.16 % (0.01) %
Money market deposits 320,767 246,009 74,758 30 % 102 114 (12) (11) % 0.13 % 0.19 % (0.06) %
Time deposits 177,204 173,168 4,036 2 % 230 588 (358) (61) % 0.53 % 1.38 % (0.85) %
Total interest-bearing deposits 1,526,100 1,207,079 319,021 26 % 575 949 (374) (39) % 0.15 % 0.32 % (0.17) %
Borrowings 24,777 25,100 (323) (1) % 179 154 25 16 % 2.93 % 2.49 % 0.44 %
Total interest-bearing liabilities 1,550,877 1,232,179 318,698 26 % 754 1,103 (349) (32) % 0.20 % 0.36 % (0.16) %
Non-interest bearing demand deposits 794,702 687,789 106,913 16 %
Other liabilities 830,537 734,711 (11,087) (24) %
Equity 237,114 230,817 6,297 3 %
Total $2,618,528 $2,197,707 $420,821 19 %
Net interest income $19,304 $19,493 ($189) (1) %
Net interest margin 3.18 % 3.90 % (0.72) %
Average loans to average interest-earning assets 56.04 % 73.65 %
Average loans to average total deposits 59.46 % 78.79 %
Average non-interest deposits to average total deposits 34.24 % 36.30 %
Average interest-earning assets to average interest-bearing liabilities 158.75 % 164.52 %
1 Consists of interest bearing deposits in other banks and domestic CDs.
2 Consists of of investment securities available for sale, investment securities held to maturity, marketable equity securities, and investment in Federal Home Loan Bank stock. Taxable long-term investments consist of U.S. treasury and government sponsored entities, corporate bonds, collateral loan obligations, marketable equity securities, and Federal Home Loan Bank stock. Non-taxable long-term investments consist of municipal securities.
3 Interest income includes loan fees. Loan fees recognized during the period and included in the yield calculation totaled $3.0 million and $4.1 million in the first quarter of 2022 and 2021, respectively.
4 Nonaccrual loans are included with a zero effective yield. Average nonaccrual loans included in the computation of the average loan balances were $11.0 million and $11.2 million in the first quarter of 2022 and 2021, respectively .
5 The Company does not have any fed funds sold or securities purchased with agreements to resell to disclose as part of its total interest-earning assets in the periods presented.
43
The following tables set forth the changes in consolidated net interest income attributable to changes in volume and to changes in interest rates for the three-month periods ending March 31, 2022 and 2021. Changes attributable to the combined effect of volume and interest rate have been allocated proportionately to the changes due to volume and the changes due to interest rates. The Company did not have any fed funds sold or securities purchased with agreements to resell for the three-month periods ending March 31, 2022 and 2021.
(In Thousands) Three Months Ended March 31, 2022 vs. 2021
Increase (decrease) due to
Volume Rate Total
Interest Income:
Short-term investments $197 $7 $204
Taxable long-term investments 631 (217) 414
Nontaxable long-term investments — — —
Loans held for sale (494) 117 (377)
Loans (1,804) 1,025 (779)
Total interest income ($1,470) $932 ($538)
Interest Expense:
Interest-bearing demand $40 ($42) ($2)
Savings deposits 9 (11) (2)
Money market deposits 30 (42) (12)
Time deposits 14 (372) (358)
Interest-bearing deposits 93 (467) (374)
Borrowings (2) 27 25
Total interest expense $91 ($440) ($349)
Provision for Credit Losses
The provision for credit loss expense is the amount of expense that, based on our judgment, is required to maintain the Allowance for Credit Losses ("ACL") at an appropriate level under CECL. The determination of the amount of the ACL is complex and involves a high degree of judgment and subjectivity. The following table presents the major categories of credit loss expense:
Three Months Ended March 31,
(In Thousands) 2022 2021
Credit loss expense on loans held for investment ($167) ($1,905)
Credit loss expense on unfunded commitments 17 417
Credit loss expense on available for sale debt securities — —
Credit loss expense on held to maturity securities — —
Credit loss expense on purchased receivables — —
Total credit loss (benefit) expense ($150) ($1,488)
The decrease in the benefit for credit losses on loans for the three-month periods ending March 31, 2022 as compared to the same periods in 2021 is primarily the result of an improvement in economic assumptions used to estimate credit losses in the first quarter of 2022 as compared to the same period in 2021. The ongoing impacts of the CECL methodology will be dependent upon changes in economic conditions and forecasts, as well as loan portfolio composition, quality, and duration.
44
Other Operating Income
Other operating income for the three-month period ended March 31, 2022, decreased $5.1 million, or 32%, to $10.8 million as compared to $15.9 million for the same period in 2021, primarily due to a $6.6 million decrease in mortgage banking income in the first quarter of 2022 compared to the same quarter in 2021. The decrease in mortgage banking income in the three-month period ended March 31, 2022 as compared to the same period in 2021 was primarily due to decreased volume due to decreased refinance activity resulting from increases in the mortgage interest rates. Additionally, there was a decrease in unrealized gain on marketable securities. These decreases were only partially offset by $2.0 million in life insurance proceeds received in connection with the death of the Company’s former Executive Vice President, General Counsel and Corporate Secretary who passed away on November 11, 2021, as well as small increases in bankcard fees and service charges on deposit accounts due to an increase in customers.
Other Operating Expense
Other operating expense for the first quarter of 2022 decreased $226,000, or 1%, to $21.1 million as compared to $21.3 million for the same period in 2021 primarily due to lower salaries and other personnel expense related to mortgage banking operations, which fluctuate with production volumes. This decrease was only partially offset by lower salary expense deferrals related to loan originations due to high PPP loan originations in the first quarter of 2021. Insurance expense increased in the first quarter of 2022 as compared to the first quarter of 2021 due to higher FDIC insurance premiums primarily due to growth in the Company's balance sheet.
Income Taxes
For the first three months of 2022, Northrim recorded $1.9 million in state and federal income tax expense, for an effective tax rate of 21.25% compared to $3.4 million and 21.67% for the same period in 2021. Northrim recorded a lower effective tax rate for the first three months of 2022 as compared to the same period in 2021 as a result of an increase in tax credits and tax exempt interest income as a percentage of pre-tax income in 2022.
FINANCIAL CONDITION
Balance Sheet Overview
Portfolio Investments
Portfolio investments, which include investment securities available for sale, investment securities held to maturity, and marketable equity securities, at March 31, 2022 increased 14%, or $66.0 million, to $521.1 million from $455.1 million at December 31, 2021 as proceeds from an increase in deposits that were not lent out were invested in the first three months of 2022.
The table below details portfolio investment balances by portfolio investment type:
March 31, 2022 December 31, 2021
Dollar Amount Percent of Total Dollar Amount Percent of Total
(In Thousands)
Balance % of total Balance % of total
U.S. Treasury and government sponsored entities $395,955 76.0 % $341,480 75.0 %
Municipal securities 815 0.2 % 840 0.2 %
Corporate bonds 57,256 11.0 % 52,946 11.6 %
Collateralized loan obligations 59,071 11.3 % 51,418 11.3 %
Preferred stock 7,997 1.5 % 8,420 1.9 %
Total portfolio investments $521,094 $455,104
45
Loans and Lending Activities
The following table presents the concentration distribution of the loan portfolio, net of deferred fees and costs, as of the dates indicated:
March 31, 2022 December 31, 2021
Dollar Amount Percent of Total Dollar Amount Percent of Total
(In Thousands)
Commercial & industrial loans $404,789 29.4 % $448,338 31.7 %
Commercial real estate:
Owner occupied properties 304,595 22.1 % 300,200 21.2 %
Non-owner occupied and multifamily properties 428,618 31.2 % 435,311 30.8 %
Residential real estate:
1-4 family residential properties secured by first liens 31,241 2.3 % 32,542 2.3 %
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens 19,523 1.4 % 19,610 1.4 %
1-4 family residential construction loans 38,836 2.8 % 36,222 2.6 %
Other construction, land development and raw land loans 91,328 6.6 % 88,094 6.2 %
Obligations of states and political subdivisions in the US 20,938 1.5 % 16,403 1.2 %
Agricultural production, including commercial fishing 29,217 2.1 % 27,959 2.0 %
Consumer loans 4,618 0.3 % 4,801 0.3 %
Other loans 3,684 0.3 % 4,406 0.3 %
Total loans $1,377,387 $1,413,886
Loans decreased by $36.5 million, or 2.6%, to $1.377 billion at March 31, 2022 from $1.414 billion at December 31, 2021, primarily as a result of decreased SBA PPP loans. Loans excluding PPP loans increased $17.5 million, or 1.3% to $1.313 billion at March 31, 2022 from $1.296 billion at December 31, 2021. Management believes that the significant outreach that the Company has done throughout the SBA PPP lending cycle to both existing customers and new PPP loan customers has contributed to growth in our market share for non-PPP lending relationships. PPP loans are included in commercial and industrial loans in the table above and totaled $64.3 million at March 31, 2022 and $118.2 million at December 31, 2021.
Information about loan concentrations
The Company defines "direct exposure" to the oil and gas industry as companies that it has identified as significantly reliant upon activity related to the oil and gas industry, such as oilfield services, lodging, equipment rental, transportation, and other logistic services specific to the industry. The Company estimates that $65.1 million, or approximately 5% of loans as of March 31, 2022 have direct exposure to the oil and gas industry as compared to $63.6 million, or approximately 5% of loans as of December 31, 2021. The Company's exposure as a percent of the total loan portfolio excluding SBA PPP loans as of March 31, 2022 and as of December 31, 2021 was 5%. The Company's unfunded commitments to borrowers that have direct exposure to the oil and gas industry were $64.3 million and $66.4 million at March 31, 2022 and December 31, 2021, respectively. The portion of the Company's ACL that related to the loans with direct exposure to the oil and gas industry was estimated at $635,000 as of March 31, 2022 and $684,000 as of December 31, 2021.
46
The following table details loan balances by loan segment and class of financing receivable for loans with direct oil and gas exposure as of the dates indicated:
(In Thousands) March 31, 2022 December 31, 2021
Commercial & industrial loans $47,263 $45,338
Commercial real estate:
Owner occupied properties 9,897 10,244
Non-owner occupied and multifamily properties 6,427 6,564
Other loans 1,478 1,495
Total $65,065 $63,641
The Company monitors other concentrations within the loan portfolio depending on trends in the current and future estimated economic conditions. At March 31, 2022, the Company had $118.6 million, or 9% of portfolio loans, in the Healthcare sector, $95.2 million, or 7% of portfolio loans, in the Tourism sector, $67.0 million, or 5% of portfolio loans, in the Aviation (non-tourism) sector, $49.7 million, or 4% in the Restaurant sector, $55.1 million, or 4% of portfolio loans, in the Fishing sector, $42.3 million, or 3% of portfolio loans, in the Retail sector, and $50.6 million, or 4% of portfolio loans, in the Accommodations sector. At March 31, 2022, the Company had $118.6 million, or 9% of total loans excluding SBA PPP loans, in the Healthcare sector, $95.2 million, or 7% of portfolio loans excluding SBA PPP loans, in the Tourism sector, $67.0 million, or 5% of portfolio loans excluding SBA PPP loans, in the Aviation (non-tourism) sector, $49.7 million, or 4% of total loans excluding SBA PPP loans in the Restaurant sector, $55.1 million, or 4% of total loans excluding SBA PPP loans, in the Fishing sector, $50.6 million, or 4% of total loans excluding SBA PPP loans in the Accommodations sector, and $42.3 million, or 3% of total loans excluding SBA PPP loans, in the Retail sector.
The portion of the Company's ACL that related to the loans with exposure to these industries is estimated at the following amounts as of March 31, 2022:
(In Thousands) Tourism Aviation (non-tourism) Healthcare Retail Fishing Restaurant Accommodations Total
ACL $838 $600 $1,198 $464 $380 $511 $435 $4,426
47
The following table sets forth information regarding changes in the ACL for the periods indicated:
Three Months Ended March 31,
(In Thousands) 2022 2021
Balance at beginning of period $11,739 $21,136
Cumulative effect of adoption of ASU 2016-13 — (4,511)
Charge-offs:
Commercial & industrial loans (295) (163)
Total charge-offs (295) (163)
Recoveries:
Commercial & industrial loans 13 185
Commercial real estate:
Owner occupied properties — 2
1-4 family residential properties secured by junior liens
and revolving secured by 1-4 family first liens 12 10
Agricultural production, including commercial fishing 7 8
Consumer loans 1 2
Total recoveries 33 207
Net, charge-offs (262) 44
(Benefit) provision for credit losses (167) (1,905)
Balance at end of period $11,310 $14,764
The following table sets forth information regarding changes in the ACL for unfunded commitments for the periods indicated:
Three Months Ended March 31,
(In Thousands) 2022 2021
Balance at beginning of period $1,096 $187
Cumulative effect of adoption of ASU 2016-13 — 1,229
Adjusted balance, beginning of period 1,096 1,416
(Benefit) provision for credit losses 17 417
Balance at end of period $1,113 $1,833
While management believes that it uses the best information available to determine the ACL, unforeseen market conditions and other events could result in adjustment to the ACL, and net income could be significantly affected if circumstances differed substantially from the assumptions used in making the final determination of the ACL. Moreover, bank regulators frequently monitor banks' loan loss allowances, and if regulators were to determine that the Company’s ACL is inadequate, they may require the Company to increase the ACL, which may adversely impact the Company’s net income and financial condition.
48
Deposits
Deposits are the Company’s primary source of funds. Total deposits decreased $78.6 million, or 3%, to $2.343 billion as of March 31, 2022 compared to $2.422 billion as of December 31, 2021, primarily due to the drawdown of a large temporary deposit. The following table summarizes the Company's composition of deposits as of the periods indicated:
March 31, 2022 December 31, 2021
(In thousands) Balance % of total Balance % of total
Demand deposits $812,545 35 % $887,824 37 %
Interest-bearing demand 674,393 29 % 692,683 29 %
Savings deposits 351,681 15 % 348,164 14 %
Money market deposits 329,261 14 % 314,996 13 %
Time deposits 175,186 7 % 177,964 7 %
Total deposits $2,343,066 $2,421,631
The Company’s mix of deposits continues to contribute to a low cost of funds with balances in transaction accounts representing 93% of total deposits at March 31, 2022 and 93% of total deposits at December 31, 2021.
The only deposit category with stated maturity dates is certificates of deposit. At March 31, 2022, the Company had $175.2 million in certificates of deposit as compared to certificates of deposit of $178.0 million at December 31, 2021. At March 31, 2022, $136.2 million, or 78%, of the Company’s certificates of deposits are scheduled to mature over the next 12 months as compared to $118.5 million, or 67%, of total certificates of deposit at December 31, 2021. The aggregate amount of certificates of deposit in amounts of $250,000 and greater at March 31, 2022 and December 31, 2021, was $75.6 million and $77.1 million, respectively. The following table sets forth the amount outstanding of deposits in amounts of $250,000 and greater by time remaining until maturity and percentage of total deposits as of March 31, 2022:
Time Certificates of Deposit
of $250,000 or More
Percent of Total Deposits
(In Thousands) Amount
Amounts maturing in:
Three months or less $8,432 11 %
Over 3 through 6 months 11,931 16 %
Over 6 through 12 months 37,767 50 %
Over 12 months 17,500 23 %
Total $75,630 100 %
Borrowings
FHLB: The Bank is a member of the Federal Home Loan Bank of Des Moines (the "FHLB"). As a member, the Bank is eligible to obtain advances from the FHLB. FHLB advances are dependent on the availability of acceptable collateral such as marketable securities or real estate loans, although all FHLB advances are secured by a blanket pledge of the Bank’s assets. At March 31, 2022, our maximum borrowing line from the FHLB was $1.175 billion, approximately 45% of the Bank’s assets, subject to the FHLB’s collateral requirements. The Company has outstanding advances of $14.4 million as of March 31, 2022 which were originated to match fund low income housing projects that qualify for long term fixed interest rates. These advances have original terms of either 18 or 20 years with 30 year amortization periods and fixed interest rates ranging from 1.23% to 3.25%.
Federal Reserve Bank: The Federal Reserve Bank of San Francisco (the "Federal Reserve Bank") is holding $56.5 million of loans as collateral to secure advances made through the discount window on March 31, 2022. There were no discount window advances outstanding at March 31, 2022 or December 31, 2021, respectively.
49
Other Short-term Borrowings: The Company is subject to provisions under Alaska state law, which generally limit the amount of outstanding debt to 35% of total assets or $914.1 million at March 31, 2022 and $948.0 million at December 31, 2021.
At March 31, 2022 and December 31, 2021, the Company had no short-term (original maturity of one year or less) borrowings that exceeded 30% of shareholders’ equity.
Long-term Borrowings. The Company had no long-term borrowing outstanding other than the FHLB advances noted above as of March 31, 2022 or December 31, 2021.
Liquidity and Capital Resources
The Company is a single bank holding company and its primary ongoing source of liquidity is from dividends received from the Bank. Such dividends arise from the cash flow and earnings of the Bank. Banking regulations and regulatory authorities may limit the amount of, or require the Bank to obtain certain approvals before paying, dividends to the Company. Given that the Bank currently meets and the Bank anticipates that it will continue to meet, all applicable capital adequacy requirements for a “well-capitalized” institution by regulatory standards, the Company expects to continue to receive dividends from the Bank during the remainder of 2022. Other available sources of liquidity for the bank holding company include the issuance of debt and the issuance of common or preferred stock. As of March 31, 2022, the Company has 10.0 million authorized shares of common stock, of which 5.9 million are issued and outstanding, leaving 4.1 million shares available for issuance. Additionally, the Company has 2.5 million authorized shares of preferred stock available for issuance.
The Bank manages its liquidity through its Asset and Liability Committee. The Bank's primary source of funds are customer deposits. These funds, together with loan repayments, loan sales, maturity of investment securities, borrowed funds, and retained earnings are used to make loans, to acquire securities and other assets, and to fund deposit flows and continuing operations. The primary sources of demands on our liquidity are customer demands for withdrawal of deposits and borrowers’ demands that we advance funds against unfunded lending commitments.
The Company had cash and cash equivalents of $532.8 million, or 20% of total assets at March 31, 2022 compared to $645.8 million, or 24% of total assets as of December 31, 2021. The decrease in cash and cash equivalents is primarily due to a decrease in deposits, but is still elevated as compared to historical norms. Management expects this elevated level of liquidity to continue through 2022 and potentially into subsequent years. Accordingly, management has invested in slightly longer term investment securities as compared to the last several years. As of March 31, 2022, the weighted average maturity of available for sale securities is 4.0 years compared to 4.1 years at December 31, 2021 and 2.6 years at December 31, 2020. At March 31, 2022, $5.0 million in available for sale securities mature within one year, $74 million mature within one to two years, and $134 million mature within two to three years. Our total unfunded commitments to fund loans and letters of credit at March 31, 2022 were $392.5 million. We do not expect that all of these loans are likely to be fully drawn upon at any one time. At March 31, 2022, certificates of deposit totaling $136.2 million are scheduled to mature over the next 12 months and may be withdrawn from the Bank. Similar to loans, we do not expect that these maturing certificates of deposit, or other non-maturity deposits, to be withdrawn from the Bank in a manner that will strain liquidity; however, unforeseen future circumstances or events may cause higher than anticipated withdrawal of deposits or draws of unfunded commitments to fund new loans. Management believes that cash requirements to fund future non-deposit liabilities, including operating lease liabilities, other liabilities, or borrowings as of March 31, 2022, are not material to the Company's liquidity position as of March 31, 2022.
The Company has other available sources of liquidity to fund unforeseen liquidity needs. These include borrowings available through our correspondent banking relationships and our credit lines with the Federal Reserve Bank and the FHLB. At March 31, 2022, our liquid assets were $787.0 million and our funds available for borrowing under our existing lines of credit were $1.233 billion. Given these sources of liquidity and our expectations for customer demands for cash and for our operating cash needs, we believe our sources of liquidity to be sufficient in the foreseeable future.
As shown in the Consolidated Statements of Cash Flows included in Part I - Item 1 "Financial Statements" of this report, net cash provided by operating activities was $19.8 million for the first three months of 2022, primarily due to cash provided by proceeds from the sale of loans held for sale, which were only partially offset by cash used in connection with the origination of loans held for sale. Net cash used by investing activities was $45.8 million for the same period, primarily due to purchases of available for sale and held to maturity securities. This use of cash was only partially offset by a decrease in loans, mostly attributable to SBA PPP forgiveness. Net cash used by financing activities in the same period was $87.0 million, primarily due to a decrease in deposits.
50
Throughout our history, the Company has periodically repurchased for cash a portion of its shares of common stock in the open market. The Company repurchased 133,105 shares of its common stock under the Company's previously announced repurchase program in the first three months of 2022. The Company intends to continue to repurchase our stock from time-to-time depending upon market conditions, but we can make no assurances that we will continue this program or that we will authorize additional shares for repurchase.
Capital Requirements and Ratios
We are subject to minimum capital requirements. Federal banking agencies have adopted regulations establishing minimum requirements for the capital adequacy of banks and bank holding companies. The requirements address both risk-based capital and leverage capital. We believe as of March 31, 2022, that the Company and the Bank met all applicable capital adequacy requirements for a “well-capitalized” institution by regulatory standards.
The table below illustrates the capital requirements in effect for the periods noted for the Company and the Bank and the actual capital ratios for each entity that exceed these requirements. Management intends to maintain capital ratios for the Bank in 2022, exceeding the FDIC’s requirements for the “well-capitalized” classification. The capital ratios for the Company exceed those for the Bank primarily because the $10 million trust preferred securities offering completed in the fourth quarter of 2005 is included in the Company’s capital for regulatory purposes, although they are accounted for as a long-term debt in our financial statements. The trust preferred securities are not accounted for on the Bank’s financial statements nor are they included in its capital. As a result, the Company has $10 million more in regulatory capital than the Bank at both March 31, 2022 and December 31, 2021, which explains most of the difference in the capital ratios for the two entities.
Minimum Required Capital Well-Capitalized Actual Ratio Company Actual Ratio Bank
March 31, 2022
Total risk-based capital 8.00% 10.00% 14.37% 11.96%
Tier 1 risk-based capital 6.00% 8.00% 13.64% 11.24%
Common equity tier 1 capital 4.50% 6.50% 13.08% 11.25%
Leverage ratio 4.00% 5.00% 9.00% 7.40%
See Note 23 of the Consolidated Financial Statements in Part II. Item 8 of the Company's Annual Report on Form 10-K for the year ended December 31, 2021 for a detailed discussion of the capital ratios. The requirements for "well- capitalized" come from the Prompt Corrective Action rules. See Part I. Item 1 - Business - Supervision and Regulation in the Company's Annual Report on Form 10-K for the year ended December 31, 2021. These rules apply to the Bank but not to the Company. Under the rules of the Federal Reserve Bank, a bank holding company such as the Company is generally defined to be "well capitalized" if its Tier 1 risk-based capital ratio is 8.0% or more and its total risk-based capital ratio is 10.0% or more.
Critical Accounting Policies
Our critical accounting policies are described in detail in Part II. Item 7, Management’s Discussion and Analysis, and in Note 1, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. The SEC defines "critical accounting policies" as those that require application of management's most difficult, subjective or complex judgments as a result of the need to make "critical accounting estimates", which are estimates that involve estimation uncertainty that has had or is reasonably likely to have a material impact on the Company's financial condition or results of operations. The Company's critical accounting policies include allowance for credit losses, valuation of goodwill and other intangible assets, the valuation of OREO, the valuation of mortgage servicing rights, and fair value. There have been no material changes to the valuation techniques or models, that affect our estimates during 2022 except as noted below.
51
Allowance for Credit Losses Policy: For loan pools that utilize the discounted cash flow ("DCF") method, the Company utilizes complex models to obtain reasonable and supportable forecasts to calculate two predictive metrics, the probability of default ("PD") and loss given default ("LGD"). The PD measures the probability that a loan will default within a given time horizon and is an assumption derived from regression models which determine the relationship between historical defaults and certain economic variables. As of December 31, 2021, management utilized and forecasted Alaska unemployment as a loss driver for all of the loans pools that utilized the DCF method. Management also utilized and forecasted either one-year percentage change in the Alaska home price index or the one-year percentage change in the national commercial real estate price index as a second loss driver depending on the nature of the underlying loan pool and how well that loss driver correlated to expected future losses. Additionally, the Company's regression models for PD as of December 31, 2021 utilized the Company's actual historical loan level default data.
As of January 1, 2022, management utilizes and forecasts U.S. unemployment as the sole loss driver for all of the loan pools that utilize the DCF method. The Company's regression models for PD as of January 1, 2022 utilize peer historical loan level default data. Peers for this purpose include banks in the United States with total assets between $1 billion and $5 billion whose loan portfolios share certain characteristics with the Company's loan portfolio. Peers differ by loan segment; a bank is included in the peer group for each loan segment under the following circumstances:
• The percentage the balance of the loan segment compared to total loans over a five year look back period is within 1.5 standard deviations of the Company's data, and
• The percentage of total charge offs for the loan segment over a five year look back period is within 1 standard deviation of the Company's data; and
• The percentage of total charge offs for the loan segment during the recessionary period from the fourth quarter of 2008 to the fourth quarter of 2021 is within 1 standard deviation of the Company's data.
No other changes have been made to the Company's Allowance for Credit Losses Policy since December 31, 2021.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Our assessment of market risk as of March 31, 2022 indicates that there are no material changes in the quantitative and qualitative disclosures from those in our Annual Report on Form 10-K for the year ended December 31, 2021.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.