Item 1. Financial Statements
Item 1. Financial Statements
SOUND FINANCIAL BANCORP, INC. AND SUBSIDIARY
Condensed Consolidated Balance Sheets (unaudited)
(In thousands, except share and per share amounts)
September 30,
2023 December 31,
2022
ASSETS
Cash and cash equivalents $ 101,890 $ 57,836
Available-for-sale securities, at fair value (amortized cost of $ 9,673 and $ 11,621 as of September 30, 2023 and December 31, 2022, respectively)
7,980 10,207
Held-to-maturity securities, at amortized cost 2,174 2,199
Loans held-for-sale 1,153 —
Loans held-for-portfolio 875,434 865,981
Allowance for credit losses on loans ( 8,438 ) ( 7,599 )
Total loans held-for-portfolio, net 866,996 858,382
Accrued interest receivable 3,415 3,083
Bank-owned life insurance (“BOLI”), net 21,638 21,314
Other real estate owned (“OREO”) and repossessed assets, net 575 659
Mortgage servicing rights, at fair value 4,681 4,687
Federal Home Loan Bank (“FHLB”) stock, at cost 2,783 2,832
Premises and equipment, net 5,204 5,513
Right of use assets 4,732 5,102
Other assets 6,955 4,537
Total assets $ 1,030,176 $ 976,351
LIABILITIES
Deposits
Interest-bearing $ 706,954 $ 635,567
Noninterest-bearing demand 153,921 173,196
Total deposits 860,875 808,763
Borrowings 40,000 43,000
Accrued interest payable 588 395
Lease liabilities 5,065 5,448
Other liabilities 9,794 8,318
Advance payments from borrowers for taxes and insurance 1,909 1,046
Subordinated notes, net 11,707 11,676
Total liabilities 929,938 878,646
COMMITMENTS AND CONTINGENCIES (NOTE 7) — —
STOCKHOLDERS’ EQUITY
Preferred stock, $ 0.01 par value, 10,000,000 shares authorized, none issued or outstanding
— —
Common stock, $ 0.01 par value, 40,000,000 shares authorized, 2,568,054 and 2,583,619 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively
25 26
Additional paid-in capital 28,112 28,004
Retained earnings 73,438 70,792
Accumulated other comprehensive loss, net of tax ( 1,337 ) ( 1,117 )
Total stockholders’ equity 100,238 97,705
Total liabilities and stockholders’ equity $ 1,030,176 $ 976,351
See Notes to Condensed Consolidated Financial Statements
3
SOUND FINANCIAL BANCORP, INC. AND SUBSIDIARY
Condensed Consolidated Statements of Income (unaudited)
(In thousands, except share and per share amounts)
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
INTEREST INCOME
Loans, including fees $ 11,505 $ 10,327 $ 34,437 $ 27,099
Interest and dividends on investments, cash and cash equivalents 1,181 449 2,836 876
Total interest income 12,686 10,776 37,273 27,975
INTEREST EXPENSE
Deposits 3,877 730 8,966 1,571
Borrowings 473 281 1,520 293
Subordinated notes 168 168 504 504
Total interest expense 4,518 1,179 10,990 2,368
Net interest income 8,168 9,597 26,283 25,607
PROVISION FOR (RELEASE OF) CREDIT LOSSES 75 346 ( 246 ) 1,079
Net interest income after provision for (release of) credit losses 8,093 9,251 26,529 24,528
NONINTEREST INCOME
Service charges and fee income 700 604 1,951 1,749
Earnings on bank-owned life insurance 88 59 957 45
Mortgage servicing income 295 306 891 939
Fair value adjustment on mortgage servicing rights ( 78 ) 9 ( 123 ) 334
Net gain on sale of loans 76 48 264 497
Total noninterest income 1,081 1,026 3,940 3,564
NONINTEREST EXPENSE
Salaries and benefits 4,148 4,044 13,333 12,181
Operations 1,625 1,610 4,557 4,345
Regulatory assessments 183 116 490 316
Occupancy 458 447 1,352 1,318
Data processing 1,296 848 3,077 2,518
Net loss on OREO and repossessed assets — — 13 —
Total noninterest expense 7,710 7,065 22,822 20,678
Income before provision for income taxes 1,464 3,212 7,647 7,414
Provision for income taxes 295 666 1,419 1,533
Net income $ 1,169 $ 2,546 $ 6,228 $ 5,881
Earnings per common share:
Basic $ 0.45 $ 0.99 $ 2.41 $ 2.26
Diluted $ 0.45 $ 0.97 $ 2.39 $ 2.23
Weighted-average number of common shares outstanding:
Basic 2,553,773 2,562,551 2,568,899 2,582,891
Diluted 2,571,808 2,597,690 2,588,788 2,617,581
See Notes to Condensed Consolidated Financial Statements
4
SOUND FINANCIAL BANCORP, INC. AND SUBSIDIARY
Condensed Consolidated Statements of Comprehensive Income (unaudited)
(In thousands)
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Net income $ 1,169 $ 2,546 $ 6,228 $ 5,881
Available for sale securities:
Unrealized losses arising during the period ( 307 ) ( 400 ) ( 278 ) ( 1,777 )
Income tax benefit related to unrealized losses 64 84 58 373
Other comprehensive loss, net of tax ( 243 ) ( 316 ) ( 220 ) ( 1,404 )
Comprehensive income $ 926 $ 2,230 $ 6,008 $ 4,477
See Notes to Condensed Consolidated Financial Statements
5
SOUND FINANCIAL BANCORP, INC. AND SUBSIDIARY
Condensed Consolidated Statements of Stockholders’ Equity
For the Three and Nine Months Ended September 30, 2023 and 2022 (unaudited)
(In thousands, except share and per share amounts)
Shares Common
Stock Additional Paid-in Capital Retained
Earnings Accumulated Other
Comprehensive Income/(Loss), net of tax Total
Stockholders’
Equity
Balance, at June 30, 2023
2,573,223 $ 25 $ 28,070 $ 72,923 $ ( 1,094 ) $ 99,924
Net income — — — 1,169 — 1,169
Other comprehensive loss, net of tax — — — — ( 243 ) ( 243 )
Share-based compensation — — 88 — — 88
Cash dividends paid on common stock ($ 0.19 per share)
— — — ( 489 ) — ( 489 )
Common stock repurchased ( 6,169 ) — ( 63 ) ( 165 ) — ( 228 )
Common stock options exercised 1,000 — 17 — — 17
Balance, at September 30, 2023
2,568,054 $ 25 $ 28,112 $ 73,438 $ ( 1,337 ) $ 100,238
Balance, at December 31, 2022
2,583,619 $ 26 $ 28,004 $ 70,792 $ ( 1,117 ) $ 97,705
Impact of adoption of Accounting Standards Update (“ASU”) 2016-13 — — — ( 1,149 ) — ( 1,149 )
Net income — — — 6,228 — 6,228
Other comprehensive loss, net of tax — — — — ( 220 ) ( 220 )
Share-based compensation — — 368 — — 368
Restricted stock awards issued 8,850 — — — — —
Cash dividends paid on common stock ($ 0.55 per share)
— — — ( 1,425 ) — ( 1,425 )
Common stock repurchased ( 37,850 ) ( 1 ) ( 390 ) ( 1,008 ) — ( 1,399 )
Common stock surrendered ( 4,750 ) — ( 190 ) — — ( 190 )
Restricted shares forfeited ( 425 ) — — — — —
Common stock options exercised 18,610 — 320 — — 320
Balance, at September 30, 2023
2,568,054 $ 25 $ 28,112 $ 73,438 $ ( 1,337 ) $ 100,238
6
Shares Common
Stock Additional Paid-in Capital Retained
Earnings Accumulated Other Comprehensive
Income/(Loss), net of tax Total
Stockholders’
Equity
Balance, at June 30, 2022
2,578,595 $ 26 $ 27,777 $ 66,203 $ ( 949 ) $ 93,057
Net income — — — 2,546 — 2,546
Other comprehensive loss, net of tax — — — — ( 316 ) ( 316 )
Share-based compensation — — 90 — — 90
Common stock surrendered ( 2,431 ) — ( 91 ) — — ( 91 )
Cash dividends paid on common stock ($ 0.17 per share)
— — — ( 440 ) — ( 440 )
Restricted shares forfeited ( 95 ) — — — — —
Common stock options exercised 5,880 — 110 — — 110
Balance, at September 30, 2022
2,581,949 $ 26 $ 27,886 $ 68,309 $ ( 1,265 ) $ 94,956
Balance, at December 31, 2021
2,613,768 $ 26 $ 27,956 $ 65,237 $ 139 $ 93,358
Net income — — — 5,881 — 5,881
Other comprehensive loss, net of tax — — — — ( 1,404 ) ( 1,404 )
Share-based compensation — — 384 — — 384
Restricted stock awards issued 9,700 — — — — —
Cash dividends paid on common stock ($ 0.61 per share)
— — — ( 1,591 ) — ( 1,591 )
Common stock repurchased ( 46,799 ) ( 516 ) ( 1,218 ) ( 1,734 )
Common stock surrendered ( 3,541 ) — ( 133 ) — — ( 133 )
Restricted stock forfeited ( 930 ) — — — — —
Common stock options exercised 9,751 — 195 — — 195
Balance, at September 30, 2022
2,581,949 $ 26 $ 27,886 $ 68,309 $ ( 1,265 ) $ 94,956
See Notes to Condensed Consolidated Financial Statements
7
SOUND FINANCIAL BANCORP, INC. AND SUBSIDIARY
Condensed Consolidated Statements of Cash Flows (unaudited)
(In thousands)
Nine Months Ended September 30,
2023 2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 6,228 $ 5,881
Adjustments to reconcile net income to net cash from operating activities:
Amortization of net discounts on investments 60 61
(Release of) provision for credit losses ( 246 ) 1,079
Depreciation and amortization 534 539
Share based compensation 368 384
Fair value adjustment on mortgage servicing rights 123 ( 334 )
Right of use assets amortization 699 492
Change in lease liabilities ( 712 ) ( 493 )
Change in cash surrender value of BOLI ( 390 ) ( 45 )
Net gain on BOLI death benefit ( 567 ) —
Net change in advances from borrowers for taxes and insurance 863 433
Net gain on sale of loans ( 264 ) ( 497 )
Proceeds from sale of loans held-for-sale 14,822 17,750
Originations of loans held-for-sale ( 15,828 ) ( 17,979 )
Net loss on OREO and repossessed assets 13 —
Change in operating assets and liabilities:
Accrued interest receivable ( 332 ) ( 592 )
Other assets ( 2,276 ) ( 626 )
Accrued interest payable 193 ( 91 )
Other liabilities 1,476 ( 500 )
Net cash provided by operating activities 4,764 5,462
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of available-for-sale securities — ( 4,380 )
Proceeds from principal payments, maturities and sales of available-for-sale securities 1,920 596
Purchase of held-to-maturity securities — ( 2,226 )
Proceeds from principal payments of held-to-maturity securities 25 19
Net decrease (increase) in loans ( 9,601 ) ( 163,235 )
Proceeds from death benefit on BOLI 633 —
Purchases of premises and equipment, net ( 225 ) ( 225 )
Proceeds from sale of OREO and other repossessed assets 71 —
Net cash used in investing activities ( 7,177 ) ( 169,451 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits 52,112 17,077
Proceeds from borrowings 40,000 44,500
Repayment of borrowings ( 43,000 ) —
FHLB stock purchased 49 ( 1,851 )
Common stock repurchases ( 1,399 ) ( 1,734 )
Purchase of stock surrendered to pay tax liability ( 190 ) ( 133 )
Dividends paid on common stock ( 1,425 ) ( 1,591 )
Proceeds from common stock option exercises 320 195
Net cash provided by financing activities 46,467 56,463
Net change in cash and cash equivalents 44,054 ( 107,526 )
Cash and cash equivalents, beginning of period 57,836 183,590
Cash and cash equivalents, end of period $ 101,890 $ 76,064
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for income taxes $ 2,100 $ 1,410
Interest paid on deposits and borrowings 10,797 2,459
ROU assets obtained in exchange for new operating lease liabilities 329 —
Impact of adoption of ASU 2016-13 on retained earnings ( 1,149 ) —
See Notes to Condensed Consolidated Financial Statements
8
SOUND FINANCIAL BANCORP, INC. AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited)
Note 1 – Basis of Presentation
The accompanying financial information is unaudited and has been prepared from the consolidated financial statements of Sound Financial Bancorp, Inc., and its wholly owned subsidiaries, Sound Community Bank and Sound Community Insurance Agency, Inc. References in this document to Sound Financial Bancorp refer to Sound Financial Bancorp, Inc. and references to the “Bank” refer to Sound Community Bank. References to “we,” “us,” and “our” or the “Company” refers to Sound Financial Bancorp and its wholly-owned subsidiaries, Sound Community Bank and Sound Community Insurance Agency, Inc., unless the context otherwise requires.
These unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the Securities and Exchange Commission (“SEC”). In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the financial position and results of operations for the periods presented have been included. Certain information and disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC. These unaudited financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, as filed with the SEC on March 14, 2023 (“2022 Form 10-K”). The results for the interim periods are not necessarily indicative of results for a full year or any other future period.
Certain amounts in the prior period’s consolidated financial statements have been reclassified to conform to the current presentation. These classifications do not have an impact on previously reported consolidated net income, stockholders’ equity or earnings per share.
We have not made any changes in our significant accounting policies from those disclosed in the 2022 Form 10-K, except for the accounting for debt securities, the allowance for credit losses (“ACL”) on loans and unfunded commitments, and loan modifications, as described below.
Allowance for Credit Losses on Investment Securities . The ACL on investment securities is determined for both the held-to-maturity and available-for-sale classifications of the investment portfolio in accordance with Accounting Standards Codification (“ASC”) 326 - Financial Instruments - Credit Losses . For available-for-sale investment securities, we perform a quarterly qualitative evaluation for securities in an unrealized loss position to determine if, for those investments in an unrealized loss position, the decline in fair value is credit related or non-credit related. In determining whether a security’s decline in fair value is credit related, we consider a number of factors including, but not limited to: (i) the extent to which the fair value of the investment is less than its amortized cost; (ii) the financial condition and near-term prospects of the issuer; (iii) downgrades in credit ratings; (iv) payment structure of the security, (v) the ability of the issuer of the security to make scheduled principal and interest payments and (vi) general market conditions, which reflect prospects for the economy as a whole, including interest rates and sector credit spreads. If it is determined that the unrealized loss can be attributed to credit loss, we record the amount of credit loss through a charge to provision for credit losses in current period earnings. However, the amount of credit loss recorded in current period earnings is limited to the amount of the total unrealized loss on the security, which is measured as the amount by which the security’s fair value is below its amortized cost. If it is likely we will be required to sell the security in an unrealized loss position, the total amount of the loss is recognized in current period earnings. For unrealized losses deemed non-credit related, we record the loss, net of tax, through accumulated other comprehensive income.
We determine expected credit losses on available-for-sale (“AFS”) and held-to-maturity (“HTM”) securities through a discounted cash flow approach, using the security’s effective interest rate. However, as previously mentioned, the measurement of credit losses on available-for-sale securities only occurs when, through our qualitative assessment, all or a portion of the unrealized loss is determined to be credit related. Our discounted cash flow approach incorporates assumptions about the collectability of future cash flows. The amount of credit loss is measured as the amount by which the security’s amortized cost exceeds the present value of expected future cash flows. Credit losses on available-for-sale securities are measured on an individual basis, while credit losses on held-to-maturity securities are measured on a collective basis according to shared risk characteristics. Credit losses on held-to-maturity securities are only recognized at the individual security level when we determine a security no longer possesses risk characteristics similar to others in the portfolio. We do not measure credit losses on an investment’s accrued interest receivable, but rather promptly reverse from current period earnings the amount of accrued interest that is no longer deemed collectable. Accrued interest receivable for investment securities is included in accrued interest receivable balances in the Condensed Consolidated Balance Sheets.
9
Table of Contents
Allowance for Credit Losses on Loans and Unfunded Loan Commitments. We maintain an ACL on loans and unfunded loan commitments in accordance with ASC 326. ASC 326 requires us to recognize estimates for lifetime credit losses on loans and unfunded loan commitments at the time of origination or acquisition. The recognition of credit losses at origination or acquisition represents our best estimate of lifetime expected credit losses, given the facts and circumstances associated with a particular loan or group of loans with similar risk characteristics. Determining the ACL involves the use of significant management judgement and estimates, which are subject to change based on management’s ongoing assessment of the credit quality of the loan portfolio and changes in economic forecasts used in the model. We use a historical loss rate model when determining estimates for the ACL for our loan portfolio. We also utilize proxy loan data in our ACL model where our own historical data is not sufficiently available. We do not measure credit losses on a loan’s accrued interest receivable, but rather promptly reverse from current period earnings the amount of accrued interest that is no longer deemed collectable. Accrued interest receivable for loans is included in accrued interest receivable balances in the Condensed Consolidated Balance Sheets.
Our ACL model forecasts primarily over a two-year time horizon, which we believe is a reasonable and supportable period. Beyond the two-year forecast time horizon, our ACL model reverts to historical long-term average loss rates. The duration of the forecast horizon, the period over which forecasts revert to long-term averages, the economic forecasts that management utilizes, as well as additional internal and external indicators of economic forecasts that management considers, may change over time depending on the nature and composition of our loan portfolio.
We utilize a discounted cash flow ACL model for individually analyzed loans using internally derived estimates for prepayments in determining the amount and timing of future contractual cash flows we expect to collect, unless the loan is deemed collateral dependent, which requires measurement of the ACL based on the estimated expected fair value of the underlying collateral, less costs to sell. The estimate of future cash flows also incorporates estimates for contractual amounts we believe may not be collected, which are based on assumptions for our estimated exposure at default. Our estimated exposure at default is determined by the contractual payment schedule and expected payment profile of the loan, incorporating estimates for expected prepayments and future draws on revolving credit facilities. Our ACL methodology for unfunded loan commitments also includes assumptions concerning the probability an unfunded commitment will be drawn upon by the borrower. These assumptions are based on the historical experience of banks in an independent third party database.
Expectations of future cash flows are discounted at the loan’s effective interest rate for individually analyzed loans. The effective interest rate represents the contractual rate on the loan, adjusted for any purchase premiums, or discounts, and deferred fees and costs associated with an originated loan. We have made an accounting policy election to adjust the effective interest rate to take into consideration the effects of estimated prepayments. The resulting ACL represents the amount by which the loan’s amortized cost exceeds the net present value of a loan’s discounted cash flows. The ACL is recorded through a charge to provision for credit losses and is reduced by charge-offs, net of recoveries on loans previously charged-off. It is our policy to charge-off loan balances at the time they are not expected to be collected.
The historical loss rate model is derived from our loan portfolio credit history, as well as the comparable credit history for peer banks in Washington state. Key loan level attributes and economic drivers in determining the loss rate for loans include unemployment rates, changes to interest rates, changes in credit quality, changes to the consumer price index, and changes in real estate prices.
In order to develop reasonable and supportable forecasts of future conditions, we estimate how those forecasts are expected to impact a borrower’s ability to satisfy their obligations to us and the ultimate collectability of future cash flows over the life of a loan. Management periodically evaluates appropriateness of economic scenarios and may decide that a particular economic scenario or a combination of probability-weighted economic scenarios should be used in our ACL model. Our ACL model at September 30, 2023 includes assumptions concerning the rising interest rate environment, ongoing inflationary pressures throughout the U.S. economy, higher energy prices, the potential impact of wars and other sources of geopolitical tension, general uncertainty concerning future economic conditions, and the potential for recessionary conditions.
It is important to note that our ACL model relies on multiple economic variables, which are used in several economic scenarios. Although no one economic variable can fully demonstrate the sensitivity of the ACL calculation to changes in the economic variables used in the model, we have identified certain economic variables that have significant influence in our model for determining the ACL. These key economic variables include changes in the Washington state unemployment rate, residential real estate prices in the Seattle Metropolitan Statistical Area, and interest rates. Recognizing that forecasts of macroeconomic conditions are inherently uncertain, we believe that the process to consider the available information and associated risks and uncertainties is appropriately governed and that estimates of expected credit losses were reasonable and appropriate upon adoption and for the three and nine months ended September 30, 2023.
Our ACL model also includes adjustments for qualitative factors, where appropriate. We recognize that historical information used as the basis for determining future expected credit losses may not always, by itself, provide a sufficient basis for determining future expected credit losses. We therefore consider the need for qualitative adjustments to the ACL on a quarterly
10
Table of Contents
basis. Qualitative adjustments may be related to and include, but are not limited to, factors such as: (i) management’s assessment of economic forecasts used in the model and how those forecasts align with management’s overall evaluation of current and expected economic conditions, (ii) organization specific risks such as credit concentrations, collateral specific risks, regulatory risks, and external factors that may ultimately impact credit quality, (iii) potential model limitations such as limitations identified through back-testing, and other limitations associated with factors such as underwriting changes, acquisition of new portfolios, and changes in portfolio segmentation, and (iv) management’s overall assessment of the adequacy of the ACL, including an assessment of model data inputs used to determine the ACL.
Qualitative adjustments primarily relate to certain segments of the loan portfolio deemed by management to be of a higher-risk profile or other factors where management believes the quantitative component of our ACL model may not be fully reflective of levels deemed adequate in the judgement of management. Certain qualitative adjustments also relate to heightened uncertainty as to future macroeconomic conditions and the related impact on certain loan segments. Management reviews the need for an appropriate level of qualitative adjustments on a quarterly basis, and as such, the amount and allocation of qualitative adjustments may change in future periods.
Modified Loans to Borrowers Experiencing Financial Difficulty . We occasionally modify loans to alleviate temporary difficulties in the borrower’s financial condition and/or constraints on the borrower’s ability to repay the loan, and to minimize our potential losses. We refer to these modifications as modified loans to troubled borrowers. Modifications may include changes in the amortization terms of the loan, reductions in interest rates, acceptance of interest only payments, and, in very limited cases, reductions to the outstanding loan balance. Such loans are typically placed on nonaccrual status when there is doubt concerning the full repayment of principal and interest or the loan has been past due for a period of 90 days or more. Such loans may be returned to accrual status when all contractual amounts past due have been brought current, and the borrower’s performance under the modified terms of the loan agreement and the ultimate collectability of all contractual amounts due under the modified terms is no longer in doubt. We typically measure the ACL on modified loans to troubled borrowers on an individual basis when the loans are deemed to no longer share risk characteristics that are similar with other loans in the portfolio. The determination of the ACL for these loans is based on a discounted cash flow approach for loans measured individually, unless the loan is deemed collateral dependent, which requires measurement of the ACL based on the estimated fair value of the underlying collateral, less estimated costs to sell. GAAP requires us to make certain disclosures related to these loans, including certain types of modifications, as well as how such loans have performed since their modifications. Refer to Note 4 – Loans for additional information concerning modified loans to troubled borrowers.
Note 2 – Accounting Pronouncements Recently Issued or Adopted
On March 2020, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2020-04, " Reference Rate Reform" ("Topic 848"). This ASU provides optional guidance for a limited time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments in this update apply to modifications to eligible contracts (e.g., loans, debt securities, derivatives, borrowings) that replace a reference rate affected by reference rate reform (including rates referenced in fallback provisions) and contemporaneous modifications of other contract terms related to the replacement of the reference rate (including contract modifications to add or change fallback provisions). The following optional expedients for applying the requirements of certain Topics or Industry Subtopics in the related Codification are permitted for contracts that are modified because of reference rate reform and that meet certain scope guidance: 1) Modifications of contracts within the scope of Topics 310, Receivables, and 470, Debt, should be accounted for by prospectively adjusting the effective interest rate; 2) Modifications of contracts within the scope of Topics 840, Leases, and 842, Leases, should be accounted for as a continuation of the existing contracts with no reassessments of the lease classification and the discount rate (for example, the incremental borrowing rate) or remeasurements of lease payments that otherwise would be required under those Topics for modifications not accounted for as separate contracts; and 3) Modifications of contracts do not require an entity to reassess its original conclusion about whether that contract contains an embedded derivative that is clearly and closely related to the economic characteristics and risks of the host contract under Subtopic 815-15, Derivatives and Hedging— Embedded Derivatives.
In January 2021, ASU 2021-01 updated amendments in the new ASU to clarify that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification. The amendments in this ASU have differing effective dates, beginning with interim periods including and subsequent to March 12, 2020 through December 31, 2022. The Company does not expect the adoption of ASU 2020-04 to have a material impact on its consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments and subsequent amendments to the initial guidance in November 2018, ASU No. 2018-19,
11
April 2019, ASU 2019-04, May 2019, ASU 2019-05, November 2019, ASU 2019-11, February 2020, ASU 2020-02, and March 2020, ASU 2020-03, all of which clarify the codification and correct unintended application of the guidance. This ASU replaces the existing incurred loss impairment methodology that recognizes credit losses when a probable loss has been incurred with new methodology where loss estimates are based upon lifetime expected credit losses. The amendments in this ASU require a financial asset that is measured at amortized cost to be presented at the net amount expected to be collected. The income statement would then reflect the measurement of credit losses for newly recognized financial assets as well as changes to the expected credit losses that have taken place during the reporting period.
The Company adopted the provisions of ASC 326 through the application of the modified retrospective transition approach and recorded a net decrease of approximately $ 1.1 million to the beginning balance of retained earnings as of January 1, 2023 for the cumulative effect adjustment, reflecting an initial adjustment to the ACL of $ 1.5 million, net of related deferred tax assets arising from temporary differences of $ 305 thousand, commonly referred to as the “Day 1” adjustment. The Day 1 adjustment to the ACL is reflective of expected lifetime credit losses associated with the composition of financial assets within in the scope of ASC 326 as of January 1, 2023, which is comprised of loans held for investment and off-balance sheet credit exposures at January 1, 2023, as well as management’s current expectation of future economic conditions.
The following table presents the impact of adopting ASU 2016-13 on January 1, 2023:
(dollars in thousands) As Reported
Under
ASC 326 Prior to Adopting
ASC 326 Impact of ASC 326
Adoption
Allowance for credit losses - loans
Real estate loans:
One- to four- family $ 2,126 $ 1,771 $ 355
Home equity 201 132 69
Commercial and multifamily 2,181 2,501 ( 320 )
Construction and land 2,568 1,209 1,359
Total real estate loans 7,075 5,613 1,462
Consumer loans:
Manufactured homes 282 462 ( 180 )
Floating homes 622 456 166
Other consumer 161 324 ( 163 )
Total consumer loans 1,065 1,242 ( 177 )
Commercial business loans 221 256 ( 35 )
Unallocated ( 3 ) 488 ( 491 )
Total loans 8,359 7,599 760
Allowance for credit losses - unfunded commitments
Reserve for unfunded commitments 1,030 335 695
Total $ 9,389 $ 7,934 $ 1,455
In March 2022, the FASB issued ASU 2022-02, Financial Instruments — Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures . This ASU eliminates the accounting guidance for troubled debt restructured loans (“TDRs”) by creditors while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Additionally, this ASU requires public business entities to disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases. This ASU was effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, upon the Company’s adoption of the amendments in ASU 2016-13, which is commonly referred to as the current expected credit loss methodology. The Company adopted ASU 2022-02 on January 1, 2023 using the prospective transition guidance which allows the entity to continue estimating expected credit losses in accordance with legacy U.S. GAAP for receivables modified in a TDR until the receivables are subsequently modified or settled. Once a legacy TDR is modified after adoption of ASU
12
2022-02, the prospective transition guidance no longer applies and the impact to the ACL is recognized in earnings in the period of modification. The adoption of this ASU did not have a material impact on the Company’s consolidated results of operations, financial position or cash flows. As a result of the election to adopt this ASU on a prospective basis, the impact in future periods is not expected to be material.
Note 3 – Investments
At September 30, 2023, the Company did not own any debt securities classified as trading or any equity investment securities.
The amortized cost and fair value of our AFS securities and the corresponding amounts of gross unrealized gains and losses at the dates indicated were as follows (in thousands):
Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value
September 30, 2023
Municipal bonds $ 6,404 $ 10 $ ( 1,261 ) $ 5,153
Agency mortgage-backed securities 3,269 1 ( 443 ) 2,827
Total $ 9,673 $ 11 $ ( 1,704 ) $ 7,980
December 31, 2022
Treasury bills $ 1,596 $ — $ ( 2 ) $ 1,594
Municipal bonds 6,434 16 ( 1,029 ) 5,421
Agency mortgage-backed securities 3,591 1 ( 400 ) 3,192
Total $ 11,621 $ 17 $ ( 1,431 ) $ 10,207
The amortized cost and fair value of our HTM securities and the corresponding amounts of gross unrealized gains and losses at the dates indicated were as follows (in thousands):
Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value
September 30, 2023
Municipal bonds $ 704 $ — $ ( 219 ) $ 485
Agency mortgage-backed securities 1,470 — ( 284 ) 1,186
Total $ 2,174 $ — $ ( 503 ) $ 1,671
December 31, 2022
Municipal bonds $ 705 $ — $ ( 169 ) $ 536
Agency mortgage-backed securities 1,494 — ( 219 ) 1,275
Total $ 2,199 $ — $ ( 388 ) $ 1,811
The amortized cost and fair value of AFS and HTM securities at September 30, 2023, by contractual maturity, are shown below (in thousands). Expected maturities of AFS securities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Investments not due at a single maturity date, consisting of agency mortgage-backed securities, are shown separately.
13
September 30, 2023
Available-for-sale Held-to-maturity
Amortized
Cost Fair
Value Amortized
Cost Fair
Value
Due after one year through five years $ 150 $ 150 $ — $ —
Due after five years through ten years 1,227 1,233 — —
Due after ten years 5,027 3,770 704 486
Agency mortgage-backed securities 3,269 2,827 1,470 1,185
Total $ 9,673 $ 7,980 $ 2,174 $ 1,671
There were no pledged securities at September 30, 2023 or December 31, 2022.
There were no sales of AFS or HTM securities during the three and nine months ended September 30, 2023 and 2022.
Accrued interest receivable on securities totaled $ 78 thousand and $ 54 thousand at September 30, 2023 and December 31, 2022, respectively, in the accompanying Condensed Consolidated Balance Sheets. Accrued interest receivable is excluded from the estimate of expected credit losses.
The following table summarizes the aggregate fair value and gross unrealized loss by length of time of those investments for which an allowance for credit losses has not been recorded that have been in a continuous unrealized loss position at the dates indicated (in thousands):
September 30, 2023
Less Than 12 Months 12 Months or Longer Total
Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss
Available-for-sale securities
Municipal bonds $ 455 $ — $ 3,490 $ ( 1,261 ) $ 3,945 $ ( 1,261 )
Agency mortgage-backed securities 47 ( 2 ) 2,570 ( 441 ) 2,617 ( 443 )
Total available-for-sale securities $ 502 $ ( 2 ) $ 6,060 $ ( 1,702 ) $ 6,562 $ ( 1,704 )
Held-to-maturity securities
Municipal bonds $ — $ — $ 486 $ ( 219 ) $ 486 $ ( 219 )
Agency mortgage-backed securities — — 1,185 ( 284 ) 1,185 ( 284 )
Total held-to-maturity securities $ — $ — $ 1,671 $ ( 503 ) $ 1,671 $ ( 503 )
December 31, 2022
Less Than 12 Months 12 Months or Longer Total
Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss
Available-for-sale securities
Treasury bills $ 1,594 $ ( 2 ) $ — $ — $ 1,594 $ ( 2 )
Municipal bonds 2,506 ( 641 ) 1,246 ( 388 ) 3,752 ( 1,029 )
Agency mortgage-backed securities 2,666 ( 314 ) 292 ( 86 ) 2,958 ( 400 )
Total $ 6,766 $ ( 957 ) $ 1,538 $ ( 474 ) $ 8,304 $ ( 1,431 )
Held-to-maturity securities
Municipal bonds $ 536 $ ( 169 ) $ — $ — $ 536 $ ( 169 )
Agency mortgage-backed securities 1,274 ( 219 ) — — 1,274 ( 219 )
Total held-to-maturity securities $ 1,810 $ ( 388 ) $ — $ — $ 1,810 $ ( 388 )
There was no allowance for credit losses on securities at September 30, 2023 or December 31, 2022. At September 30, 2023, the total securities portfolio consisted of 12 agency mortgage-backed securities and 11 municipal bonds, with a total portfolio fair value of $ 9.7 million. At December 31, 2022, the total securities portfolio consisted of one treasury bill, 11 municipal
14
bonds and 12 agency mortgage-backed securities, with a fair value of $ 12.0 million. At September 30, 2023, there were three securities in an unrealized loss position for less than 12 months, and 17 securities in an unrealized loss position for more than 12 months. All three securities in an unrealized loss position for less than 12 months were classified as AFS. At December 31, 2022, there were 16 securities in an unrealized loss position for less than 12 months, and three securities in an unrealized loss position for more than 12 months. The unrealized losses were caused by changes in market interest rates or the widening of market spreads subsequent to the initial purchase of these securities, and not related to the underlying credit of the issuers or the underlying collateral. It is expected that these securities will not be settled at a price less than the amortized cost of each investment. There was no provision for credit losses recognized for investment securities during the three or nine months ended September 30, 2023, because the declines in fair value were not attributable to credit quality and because we do not intend, and it is not likely that we will be required, to sell these securities before recovery of their amortized cost basis .
15
Note 4 – Loans
Loans-held-for portfolio at the dates indicated, excluding loans held-for-sale, were as follows (in thousands):
September 30,
2023 December 31,
2022
Real estate loans:
One-to-four family $ 280,556 $ 274,638
Home equity 21,313 19,548
Commercial and multifamily 304,252 313,358
Construction and land 118,619 116,878
Total real estate loans 724,740 724,422
Consumer loans:
Manufactured homes 34,652 26,953
Floating homes 73,716 74,443
Other consumer 18,710 17,923
Total consumer loans 127,078 119,319
Commercial business loans 25,033 23,815
Total loans held-for-portfolio 876,851 867,556
Premiums for purchased loans (1)
850 973
Deferred fees, net ( 2,267 ) ( 2,548 )
Total loans held-for-portfolio, gross 875,434 865,981
Allowance for credit losses — loans ( 8,438 ) ( 7,599 )
Total loans held-for-portfolio, net $ 866,996 $ 858,382
(1) Includes premiums resulting from purchased loans of $ 472 thousand related to one-to-four family loans, $ 290 thousand related to commercial and multifamily loans, and $ 88 thousand related to commercial business loans as of September 30, 2023. Includes premiums resulting from purchased loans of $ 507 thousand related to one-to-four family loans, $ 320 thousand related to commercial and multifamily loans, and $ 146 thousand related to commercial business loans as of December 31, 2022.
As of September 30, 2023, there were two collateral dependent loans, totaling $ 99 thousand, that were in process of foreclosure.
The following table presents a summary of activity in the ACL on loans and unfunded commitments for the periods indicated (in thousands):
16
Three Months Ended September 30,
2023 2022
Allowance for Credit Losses - Loans Reserve for Unfunded Loan Commitments Allowance for Credit Losses Allowance for Credit Losses - Loans Reserve for Unfunded Loan Commitments Allowance for Credit Losses
Balance at beginning of period $ 8,217 $ 706 $ 8,923 $ 7,117 $ 411 $ 7,528
Provision for (release of) credit losses during the period 224 ( 149 ) 75 375 ( 29 ) 346
Net (charge-offs)/recoveries during the period ( 3 ) — ( 3 ) ( 3 ) — ( 3 )
Balance at end of period $ 8,438 $ 557 $ 8,995 $ 7,489 $ 382 $ 7,871
Nine months ended September 30, 2023
2023 2022
Allowance for Credit Losses - Loans Reserve for Unfunded Loan Commitments Allowance for Credit Losses Allowance for Credit Losses - Loans Reserve for Unfunded Loan Commitments Allowance for Credit Losses
Balance at beginning of period $ 7,599 $ 335 $ 7,934 $ 6,306 $ 404 $ 6,710
Adoption of ASU 2016-13 (1)
760 695 1,455 — — —
Provision for (release of) credit losses during the period 227 ( 473 ) ( 246 ) 1,101 ( 22 ) 1,079
Net (charge-offs)/recoveries during the period ( 148 ) — ( 148 ) 82 — 82
Balance at end of period $ 8,438 $ 557 $ 8,995 $ 7,489 $ 382 $ 7,871
(1) Represents the impact of adopting ASU 2016-13, Financial Instruments — Credit Losses on January 1, 2023. Since that date, as a result of adopting ASU 2016-13, our methodology to compute our allowance for credit losses has been based on a current expected credit loss methodology, rather than the previously applied incurred loss methodology.
Accrued interest receivable on loans receivable totaled $ 3.2 million and $ 3.0 million at September 30, 2023 and December 31, 2022, respectively, in the accompanying Condensed Consolidated Balance Sheets. Accrued interest receivable is excluded from the estimate of expected credit losses.
The following tables summarize the activity in the allowance for credit losses - loans, excluding accrued interest, for the periods indicated (in thousands):
Three Months Ended September 30, 2023
Beginning
Allowance Charge-offs Recoveries Provision (Recapture) Ending
Allowance
One-to-four family $ 1,997 $ — $ — $ 8 $ 2,005
Home equity 194 — — 12 206
Commercial and multifamily 2,268 — — 77 2,345
Construction and land 2,498 — — 123 2,621
Manufactured homes 309 — — 21 330
Floating homes 586 — — 19 605
Other consumer (1)
160 ( 27 ) 24 ( 10 ) 147
Commercial business 205 — — ( 26 ) 179
Unallocated — — — — —
Total $ 8,217 $ ( 27 ) $ 24 $ 224 $ 8,438
(1) During the three months ended September 30, 2023, the gross charge-offs related entirely to deposit overdrafts that were charged off.
17
Nine Months Ended September 30, 2023
Beginning
Allowance Impact of Adoption of ASU 2016-16 Charge-offs Recoveries Provision (Recapture) Ending
Allowance
One-to-four family $ 1,771 $ 355 $ — $ — $ ( 121 ) $ 2,005
Home equity (1)
132 69 ( 25 ) — 30 206
Commercial and multifamily 2,501 ( 320 ) — — 164 2,345
Construction and land 1,209 1,359 — — 53 2,621
Manufactured homes 462 ( 180 ) — — 48 330
Floating homes 456 166 — — ( 17 ) 605
Other consumer (2)
324 ( 163 ) ( 159 ) 36 109 147
Commercial business 256 ( 35 ) — — ( 42 ) 179
Unallocated 488 ( 491 ) — — 3 —
Total $ 7,599 $ 760 $ ( 184 ) $ 36 $ 227 $ 8,438
(1) During the nine months ended September 30, 2023, there was one revolving home equity loan that was charged off.
(2) During the nine months ended September 30, 2023, the gross charge-offs related primarily to deposit overdrafts that were charged off.
Three Months Ended September 30, 2022
Beginning
Allowance Charge-offs Recoveries Provision
(Recapture) Ending
Allowance
One-to-four family $ 1,638 $ — $ — $ 121 $ 1,759
Home equity 113 — — 8 121
Commercial and multifamily 2,312 — — 37 2,349
Construction and land 1,024 — — 106 1,130
Manufactured homes 444 — — 45 489
Floating homes 410 — — 20 430
Other consumer 331 ( 6 ) 3 ( 3 ) 325
Commercial business 240 — — ( 7 ) 233
Unallocated 605 — — 48 653
Total $ 7,117 $ ( 6 ) $ 3 $ 375 $ 7,489
Nine Months Ended September 30, 2022
Beginning
Allowance Charge-offs Recoveries Provision
(Recapture) Ending
Allowance
One-to-four family $ 1,402 $ — $ 45 $ 312 $ 1,759
Home equity 93 — 58 ( 30 ) 121
Commercial and multifamily 2,340 — — 9 2,349
Construction and land 650 — — 480 1,130
Manufactured homes 475 — 12 2 489
Floating homes 372 — — 58 430
Other consumer 310 ( 42 ) 9 48 325
Commercial business 269 ( 6 ) 6 ( 36 ) 233
Unallocated 395 — — 258 653
Total $ 6,306 $ ( 48 ) $ 130 $ 1,101 $ 7,489
Credit Quality Indicators. Federal regulations provide for the classification of lower quality loans and other assets (such as OREO and repossessed assets), debt and equity securities considered as "substandard," "doubtful" or "loss." An asset is considered "substandard" if it is inadequately protected by the current net worth and paying capacity of the obligor or of the
18
collateral pledged, if any. "Substandard" assets include those characterized by the "distinct possibility" that the insured institution will sustain "some loss" if the deficiencies are not corrected. Assets classified as "doubtful" have all of the weaknesses in those classified "substandard," with the added characteristic that the weaknesses present make "collection or liquidation in full," on the basis of currently existing facts, conditions and values, "highly questionable and improbable." Assets classified as "loss" are those considered "uncollectible" and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted.
Management regularly reviews loans in the portfolio to assess credit quality indicators and to determine appropriate loan classification and grading. The grades for watch and special mention loans are used by the Company to identify and track potential problem loans which do not rise to the levels described for substandard, doubtful, or loss. These are loans which have been criticized and deserve management's close attention based upon known characteristics such as periodic payment delinquency, failure to comply with contractual terms of the loan, or collateral concerns. Loans identified as watch, special mention, substandard, doubtful, or loss are subject to additional problem loan reporting to management every three months.
When we classify problem assets as either substandard or doubtful, we may determine that these assets should be individually analyzed if they no longer share common risk characteristics with the rest of the portfolio. Therefore we may establish a specific allowance in an amount we deem prudent to address those risks. General allowances represent loss allowances which have been established to recognize the inherent risk associated with lending activities for pooled loans with common risk characteristics, but which, unlike specific allowances, have not been specifically allocated to particular problem assets. When an insured institution classifies problem assets as a loss, it is required to charge off those assets in the period in which they are deemed uncollectible. Our determination as to the classification of our assets and the amount of our valuation allowances is subject to review by the Federal Deposit Insurance Corporation (“FDIC”), the Bank's federal regulator, and the Washington Department of Financial Institutions, the Bank's state banking regulator, which can order the establishment of additional credit loss allowances. Assets which do not currently expose us to sufficient risk to warrant classification in one of the aforementioned categories but possess weaknesses are required to be designated as special mention.
The following table presents the internally assigned grades as of September 30, 2023, by type of loan and origination year (in thousands):
19
Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized Cost Basis Revolving Loans Amortized Cost Basis Converted to Term
2023 2022 2021 2020 2019 Prior Total
One-to-four family:
Pass $ 21,831 $ 86,993 $ 111,616 $ 16,269 $ 13,125 $ 29,766 $ — $ — $ 279,600
Substandard — 259 121 — 264 581 — — 1,225
Total one-to-four family $ 21,831 $ 87,252 $ 111,737 $ 16,269 $ 13,389 $ 30,347 $ — $ — $ 280,825
Home equity:
Pass $ 3,064 $ 2,874 $ 1,089 $ 305 $ 98 $ 1,739 $ 10,804 $ 1,348 $ 21,321
Substandard — — — — — 64 — 179 243
Total home equity $ 3,064 $ 2,874 $ 1,089 $ 305 $ 98 $ 1,803 $ 10,804 $ 1,527 $ 21,564
Commercial and multifamily:
Pass $ 13,820 $ 80,182 $ 85,099 $ 22,910 $ 30,336 $ 59,329 $ — $ — $ 291,676
Special mention — — — 3,388 — 353 — — 3,741
Substandard — — — 1,323 5,136 1,433 — — 7,892
Total commercial and multifamily $ 13,820 $ 80,182 $ 85,099 $ 27,621 $ 35,472 $ 61,115 $ — $ — $ 303,309
Construction and land:
Pass $ 11,272 $ 60,325 $ 41,860 $ 978 $ 608 $ 2,223 $ — $ — $ 117,266
Substandard — — — — 693 70 — — 763
Total construction and land $ 11,272 $ 60,325 $ 41,860 $ 978 $ 1,301 $ 2,293 $ — $ — $ 118,029
Manufactured homes:
Pass $ 11,011 $ 8,388 $ 4,624 $ 2,184 $ 2,226 $ 5,924 $ — $ — $ 34,357
Substandard — 28 — 22 41 103 — — 194
Total manufactured homes $ 11,011 $ 8,416 $ 4,624 $ 2,206 $ 2,267 $ 6,027 $ — $ — $ 34,551
Floating homes:
Pass $ 5,722 $ 21,644 $ 27,146 $ 6,514 $ 1,892 $ 10,418 $ — $ — $ 73,336
Total floating homes $ 5,722 $ 21,644 $ 27,146 $ 6,514 $ 1,892 $ 10,418 $ — $ — $ 73,336
Other consumer:
Pass $ 3,469 $ 1,977 $ 3,936 $ 5,938 $ 622 $ 2,269 $ 499 $ — $ 18,710
Total other consumer $ 3,469 $ 1,977 $ 3,936 $ 5,938 $ 622 $ 2,269 $ 499 $ — $ 18,710
Commercial business:
Pass $ 6,329 $ 457 $ 3,689 $ 439 $ 290 $ 5,531 $ 8,020 $ — $ 24,755
Substandard — 61 294 — — — — — 355
Total commercial business $ 6,329 $ 518 $ 3,983 $ 439 $ 290 $ 5,531 $ 8,020 $ — $ 25,110
Total loans
Pass $ 76,518 $ 262,840 $ 279,059 $ 55,537 $ 49,197 $ 117,199 $ 19,323 $ 1,348 $ 861,021
Special mention — — — 3,388 — 353 — — 3,741
Substandard — 348 415 1,345 6,134 2,251 — 179 10,672
Total loans $ 76,518 $ 263,188 $ 279,474 $ 60,270 $ 55,331 $ 119,803 $ 19,323 $ 1,527 $ 875,434
20
The following tables present the internally assigned grades as of December 31, 2022, by type of loan (in thousands):
December 31, 2022
One-to-
four family Home
equity Commercial
and multifamily Construction
and land Manufactured
homes Floating
homes Other
consumer Commercial
business Total
Grade:
Pass $ 271,295 $ 19,230 $ 291,677 $ 109,484 $ 26,583 $ 74,443 $ 17,661 $ 22,853 $ 833,226
Watch 279 2 7,538 4,037 134 — — 161 12,151
Special Mention — — 4,096 — — — — — 4,096
Substandard 3,064 316 10,047 3,357 236 — 262 801 18,083
Total $ 274,638 $ 19,548 $ 313,358 $ 116,878 $ 26,953 $ 74,443 $ 17,923 $ 23,815 $ 867,556
Nonaccrual and Past Due Loans . Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on nonaccrual once the loan is 90 days past due or sooner if, in management’s opinion, the borrower may be unable to meet payment of obligations as they become due, as well as when required by regulatory provisions.
The following table presents the amortized cost of nonaccrual loans as of the dates indicated, by type of loan (in thousands):
September 30, 2023 December 31, 2022
Total
Nonaccrual
Loans Total
Nonaccrual
Loans
with no ACL Total
Nonaccrual
Loans Total
Nonaccrual
Loans
with no ACL
One-to-four family $ 1,137 $ 1,137 $ 2,135 $ 2,135
Home equity 86 86 142 142
Commercial and multifamily 306 306 — —
Construction and land 78 78 324 324
Manufactured homes 151 111 96 52
Other consumer 4 — 262 262
Total $ 1,762 $ 1,718 $ 2,959 $ 2,915
The following tables present the aging of past due loans, based on amortized cost, as of the dates indicated, by type of loan (in thousands):
September 30, 2023
30-59 Days
Past Due 60-89 Days
Past Due 90 Days and Greater Past Due 90 Days and Greater Past Due and Accruing Total Past
Due Current Total Loans
One-to-four family $ — $ 828 $ 737 $ — $ 1,565 $ 279,260 $ 280,825
Home equity 302 — 86 — 388 21,176 21,564
Commercial and multifamily — 1,040 — — 1,040 302,269 303,309
Construction and land 7,446 — 54 — 7,500 110,529 118,029
Manufactured homes — 134 76 — 210 34,341 34,551
Floating homes — — — — — 73,336 73,336
Other consumer 7 5 — — 12 18,698 18,710
Commercial business 729 2,128 — — 2,857 22,253 25,110
Total $ 8,484 $ 4,135 $ 953 $ — $ 13,572 $ 861,862 $ 875,434
21
December 31, 2022
30-59 Days
Past Due 60-89 Days
Past Due 90 Days and Greater Past Due 90 Days and Greater Past Due and Accruing Total Past
Due Current Total Loans
One-to-four family $ 393 $ 289 $ 1,934 $ — $ 2,616 $ 272,022 $ 274,638
Home equity 115 — 116 — 231 19,317 19,548
Commercial and multifamily 7,198 — — — 7,198 306,160 313,358
Construction and land 1,210 — 296 — 1,506 115,372 116,878
Manufactured homes 261 155 52 — 468 26,485 26,953
Floating homes — — — — — 74,443 74,443
Other consumer 360 5 — — 365 17,558 17,923
Commercial business 4 — — — 4 23,811 23,815
Total $ 9,542 $ 449 $ 2,398 $ — $ 12,389 $ 855,167 $ 867,556
Nonperforming Loans. Loans are considered nonperforming when they are placed on nonaccrual. The following table presents the credit risk profile of our loan portfolio based on payment activity as of the date indicated, by type of loan (in thousands):
December 31, 2022
One-to-four
family Home
equity Commercial
and
multifamily Construction
and land Manufactured
homes Floating
homes Other
consumer Commercial
business Total
Performing $ 272,503 $ 19,406 $ 313,358 $ 116,554 $ 26,857 $ 74,443 $ 17,661 $ 23,815 $ 864,597
Nonperforming 2,135 142 — 324 96 — 262 — 2,959
Total $ 274,638 $ 19,548 $ 313,358 $ 116,878 $ 26,953 $ 74,443 $ 17,923 $ 23,815 $ 867,556
Loan Modifications to Borrowers Experiencing Financial Difficulty. Loans modified to borrowers experiencing financial difficulty totaled $ 2.0 million at September 30, 2023. The Company has granted modifications which can generally be described in the following categories:
Principal Forgiveness : A modification in which the principal is reduced.
Rate Modification : A modification in which the interest rate is changed.
Term Modification : A modification in which the maturity date, timing of payments or frequency of payments is changed.
Payment Modification : A modification in which the dollar amount of the payment is changed. Interest only modifications in which a loan is converted to interest only payments for a period of time are included in this category.
Combination Modification : Any other type of modification, including the use of multiple categories above.
At September 30, 2023, the Company had no commitments to extend additional credit to borrowers owing loan receivables with modified terms.
During the nine months ended September 30, 2023, there was one modified one-to-four family loan to a borrower experiencing financial difficulty. This loan received a term extension for 90 days, with an amortized cost basis of $ 90 thousand representing 0.03 % of the total class of loans. There were no loans modified within the three months ended September 30, 2023.
We have no modified loan receivables that have subsequently defaulted at September 30, 2023.
22
Troubled debt restructurings. Prior to the adoption of ASU 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures , the Company had granted a variety of concessions to borrowers in the form of loan modifications that were considered TDRs. Loans classified as TDRs totaled $ 2.0 million at December 31, 2022, and were previously included in impaired loans.
Collateral Dependent Loans . Loans that have been classified as collateral dependent are loans where substantially all repayment of the loan is expected to come from the operation of or eventual liquidation of the collateral. Collateral dependent loans are evaluated individually for purposes of determining the ACL, which is determined based on the estimated fair value of the collateral. Estimates for costs to sell are included in the determination of the ACL when liquidation of the collateral is anticipated. In cases where the loan is well secured and the estimated value of the collateral exceeds the amortized cost of the loan, no ACL is recorded.
The following tables summarize collateral dependent loans by collateral type as of the dates indicated (in thousands):
September 30, 2023
Commercial Real Estate Residential Real Estate Land Other Residential Total
Real estate loans:
One- to four- family $ — $ 691 $ — $ 547 $ 1,238
Home equity — 86 — — 86
Commercial and multifamily 306 — — — 306
Construction and land — — 78 — 78
Total real estate loans 306 777 78 547 1,708
Consumer loans:
Manufactured homes — — — 151 151
Total consumer loans — — — 151 151
Total loans $ 306 $ 777 $ 78 $ 698 $ 1,859
Impaired Loans. Prior to the adoption of ASC 326 on January 1, 2023, we classified loans as impaired when we determined that we might be unable to collect payments of principal or interest when due under the terms of the loan. In the process of identifying loans as impaired, we took into consideration factors which included payment history and status, collateral value, financial condition of the borrower, and the probability of collecting scheduled payments in the future. Minor payment delays and insignificant payment shortfalls typically did not result in a loan being classified as impaired. The significance of payment delays and shortfalls was considered on a case-by-case basis, after taking into consideration the totality of circumstances surrounding the loan and the borrower, including payment history. Impairment was measured on a loan-by-loan basis for all loans in the portfolio. All TDRs were also classified as impaired loans and were included in the loans individually evaluated for impairment in the calculation of the allowance for loan losses.
Impaired loans at the dates indicated, by type of loan were as follows (in thousands):
December 31, 2022
Recorded Investment
Unpaid Principal
Balance Without
Allowance With
Allowance Total
Recorded
Investment Related
Allowance
One-to-four family $ 3,758 $ 3,038 $ 708 $ 3,746 $ 102
Home equity 210 142 68 210 5
Construction and land 358 324 34 358 3
Manufactured homes 187 93 94 187 52
Other consumer 343 261 82 343 22
Total $ 4,856 $ 3,858 $ 986 $ 4,844 $ 184
23
The following tables present the average recorded investment and interest income recognized on impaired loans for the periods indicated, by loan types (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2022 2022
Average
Recorded
Investment Interest Income
Recognized Average
Recorded
Investment Interest Income
Recognized
One-to-four family $ 3,436 $ 32 $ 3,599 $ 76
Home equity 213 1 217 8
Commercial and multifamily 1,154 135 1,756 186
Construction and land 64 1 66 3
Manufactured homes 193 3 206 12
Floating homes — — 123 —
Other consumer 349 4 288 13
Commercial business — — 86 —
Total $ 5,409 $ 176 $ 6,341 $ 298
Note 5 – Fair Value Measurements
The Company determines the fair values of its financial instruments based on the requirements established in ASC 820 , Fair Value Measurements (“ASC 820”), which provides a framework for measuring fair value in accordance with U.S. GAAP and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 defines fair values for financial instruments as the exit price, the price that would be received for an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions. The Company’s fair values for financial instruments at September 30, 2023 and December 31, 2022 were determined based on these requirements.
The following methods and assumptions were used to estimate the fair value of other financial instruments:
Cash and cash equivalents - The estimated fair value is equal to the carrying amount.
Available-for-sale securities – AFS securities are recorded at fair value based on quoted market prices, if available (Level 1). If quoted market prices are not available, management utilizes third-party pricing services or broker quotations from dealers in the specific instruments. Level 2 securities include those traded on an active exchange without readily available market prices, as well as U.S. government securities.
Held-to-maturity securities – HTM securities are recorded at amortized cost, adjusted for the amortization or accretion of premiums or discounts. The fair value is based on quoted market prices, if available (Level 1). If quoted market prices are not available, management utilizes third-party pricing services or broker quotations from dealers in the specific instruments. Level 2 securities include those traded on an active exchange without readily available market prices, as well as U.S. government securities.
Loans held-for-sale - One-to-four family mortgage loans held-for-sale are recorded at the lower of cost or fair value. The fair value of fixed-rate one-to-four family loans held-for-sale is based on whole loan forward prices obtained from government sponsored enterprises. At September 30, 2023 and December 31, 2022, loans held-for-sale were carried at cost, as no impairment was required.
Loans held-for-portfolio - The estimated fair value of loans held-for-portfolio consists of a credit adjustment to reflect the estimated adjustment to the carrying value of the loans due to credit-related factors and a yield adjustment, to reflect the estimated adjustment to the carrying value of the loans due to a differential in yield between the portfolio loan yields and estimated current market rate yields on loans with similar characteristics. The estimated fair values of loans held-for-portfolio reflect exit price assumptions. The liquidity premiums/discounts are part of the valuation for exit pricing.
Mortgage servicing rights –The fair value of mortgage servicing rights is determined through a discounted cash flow analysis, which uses interest rates, prepayment speeds, discount rates, and delinquency rate assumptions as inputs.
FHLB stock - The estimated fair value is equal to the par value of the stock.
Non-maturity deposits - The estimated fair value is equal to the carrying amount.
24
Time deposits - The estimated fair value of time deposits is based on the difference between interest costs paid on the Company’s time deposits and current market rates for time deposits with comparable characteristics.
Borrowings - The fair value of borrowings are estimated using the Company’s current incremental borrowing rates for similar types of borrowing arrangements.
Subordinated notes - The fair value of subordinated notes is estimated using discounted cash flows based on current lending rates for similar long-term debt instruments with similar terms and remaining time to maturity.
A description of the valuation methodologies used for collateral dependent loans and OREO is as follows:
Collateral dependent loans - The fair value of collateral dependent loans is based on the current appraised value of the collateral less estimated costs to sell.
Troubled debt restructurings (prior to adoption of ASU 2022-02) - The fair value of loan modifications that were considered TDRs prior to the adoption of ASU 2022-02 is based on the current appraised value of the collateral less estimated costs to sell, or internally developed models utilizing a calculation of expected discounted cash flows which contain management’s assumptions.
OREO and repossessed assets – The fair value of OREO and repossessed assets is based on the current appraised value of the collateral less estimated costs to sell.
Off-balance sheet financial instruments - The fair value for the Company’s off-balance sheet loan commitments is estimated based on fees charged to others to enter into similar agreements, taking into account the remaining terms of the agreements and credit standing of the Company’s clients. The estimated fair value of these commitments is not significant.
In certain cases, the inputs used to measure fair value may fall into different levels of the hierarchy. In such cases, the lowest level of inputs that is significant to the measurement is used to determine the hierarchy for the entire asset or liability. Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Company’s quarterly valuation process. There were no transfers between levels during the three and nine months ended September 30, 2023 and 2022.
25
The following tables present information about the level in the fair value hierarchy for the Company’s financial assets and liabilities, whether recognized or recorded at fair value or not as of the dates indicated (in thousands):
September 30, 2023 Fair Value Measurements Using:
Carrying
Value Estimated
Fair Value Level 1 Level 2 Level 3
FINANCIAL ASSETS:
Cash and cash equivalents $ 101,890 $ 101,890 $ 101,890 $ — $ —
Available-for-sale securities 7,980 7,980 — 7,980 —
Held-to-maturity securities 2,174 1,671 — 1,671 —
Loans held-for-sale 1,153 1,153 — 1,153 —
Loans held-for-portfolio, net 866,996 811,384 — — 811,384
Mortgage servicing rights 4,681 4,681 — — 4,681
FINANCIAL LIABILITIES:
Time deposits 301,226 302,574 — 302,574 —
Borrowings 40,000 40,000 — 40,000 —
Subordinated notes 11,707 9,938 — 9,938 —
December 31, 2022 Fair Value Measurements Using:
Carrying
Value Estimated
Fair Value Level 1 Level 2 Level 3
FINANCIAL ASSETS:
Cash and cash equivalents $ 57,836 $ 57,836 $ 57,836 $ — $ —
Available-for-sale securities 10,207 10,207 — 10,207 —
Held-to-maturity securities 2,199 1,811 — 1,811 —
Loans held-for-portfolio, net 858,382 801,153 — — 801,153
Mortgage servicing rights 4,687 4,687 — — 4,687
FINANCIAL LIABILITIES:
Time deposits 210,305 209,965 — 209,965 —
Borrowings 43,000 43,000 — 43,000 —
Subordinated notes 11,676 10,420 — 10,420 —
26
The following tables present the balance of assets measured at fair value on a recurring basis as of the dates indicated (in thousands):
Fair Value at September 30, 2023
Description Total Level 1 Level 2 Level 3
Municipal bonds $ 5,153 $ — $ 5,153 $ —
Agency mortgage-backed securities 2,827 — 2,827 —
Mortgage servicing rights 4,681 — — 4,681
Fair Value at December 31, 2022
Description Total Level 1 Level 2 Level 3
Treasury bills $ 1,594 $ — $ 1,594 $ —
Municipal bonds 5,421 — 5,421 —
Agency mortgage-backed securities 3,192 — 3,192 —
Mortgage servicing rights 4,687 — — 4,687
The following tables provide a description of the valuation technique, unobservable input, and qualitative information about the unobservable inputs for the Company’s assets and liabilities classified as Level 3 and measured at fair value on a recurring basis as of the dates indicated:
September 30, 2023
Financial Instrument Valuation Technique Unobservable Input(s) Range
(Weighted-Average)
Mortgage Servicing Rights Discounted cash flow Prepayment speed assumption 101 %- 595 % ( 122 %)
Discount rate 10.5 %- 14.5 % ( 12.5 %)
December 31, 2022
Financial Instrument Valuation Technique Unobservable Input(s) Range
(Weighted-Average)
Mortgage Servicing Rights Discounted cash flow Prepayment speed assumption 119 %- 461 % ( 132 %)
Discount rate 10.5 %- 14.5 % ( 12.5 %)
Generally, any significant increases in the constant prepayment rate and discount rate utilized in the fair value measurement of the mortgage servicing rights will result in a negative fair value adjustment (and decrease in the fair value measurement). Conversely, a decrease in the constant prepayment rate and discount rate will result in a positive fair value adjustment (and increase in the fair value measurement). An increase in the weighted-average life will result in a decrease in the constant prepayment rate and conversely, a decrease in the weighted-average life will result in an increase of the constant prepayment rate. As a result of the difficulty in observing certain significant valuation inputs affecting our “Level 3” fair value assets, we are required to make judgments regarding these items’ fair values. Different persons in possession of the same facts may reasonably arrive at different conclusions as to the inputs to be applied in valuing these assets and their fair values. Such differences may result in significantly different fair value measurements.
There were no assets or liabilities (excluding mortgage servicing rights) measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the three and nine months ended September 30, 2023 and 2022.
Mortgage servicing rights are measured at fair value using a significant unobservable input (Level 3) on a recurring basis. Additional information is included in “Note 6—Mortgage Servicing Rights.”
27
The fair value of individually evaluated loans with specific allocations of the ACL based on collateral values and OREO is generally based on recent real estate appraisals and automated valuation models (“AVMs”). These appraisals may utilize a single valuation approach or a combination of approaches, including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers for differences between the comparable sales and income data available. Such adjustments are typically deemed significant unobservable inputs used for determining fair value and result in a Level 3 classification.
The following tables present the balance of assets measured at fair value on a nonrecurring basis at the dates indicated (in thousands):
Fair Value at September 30, 2023
Total Level 1 Level 2 Level 3
OREO and repossessed assets $ 575 $ — $ — $ 575
Collateral dependent loans 1,859 — — 1,859
Fair Value at December 31, 2022
Total Level 1 Level 2 Level 3
OREO and repossessed assets $ 659 $ — $ — $ 659
Impaired loans 4,844 — — 4,844
There were no liabilities carried at fair value, measured on a recurring or nonrecurring basis, at both September 30, 2023 and December 31, 2022.
Note 6 – Mortgage Servicing Rights
The unpaid principal balance of the Company’s mortgage servicing rights portfolio totaled $ 456.1 million at September 30, 2023 compared to $ 472.5 million at December 31, 2022. Of this total balance, the unpaid principal balance of loans serviced for Federal National Mortgage Association (“Fannie Mae”) at September 30, 2023 and December 31, 2022 were $ 453.9 million and $ 470.3 million, respectively. The unpaid principal balance of loans serviced for other financial institutions totaled $ 2.2 million at both September 30, 2023 and December 31, 2022. Loans serviced for others are not included in the Company’s financial statements as they are not assets of the Company.
A summary of the change in the balance of mortgage servicing assets during the periods indicated were as follows (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Beginning balance, at fair value $ 4,726 $ 4,754 $ 4,687 $ 4,273
Servicing rights that result from transfers and sale of financial assets 33 24 117 180
Changes in fair value:
Due to changes in model inputs or assumptions and other (1)
( 78 ) 9 ( 123 ) 334
Ending balance, at fair value $ 4,681 $ 4,787 $ 4,681 $ 4,787
(1) Represents changes due to collection/realization of expected cash flows and curtailments.
The key economic assumptions used in determining the fair value of mortgage servicing rights at the dates indicated are as follows:
September 30, 2023 December 31, 2022
Prepayment speed (Public Securities Association “PSA” model) 122 % 132 %
Weighted-average life 7.9 years 7.5 years
Weighted average discount rate 12.5 % 12.5 %
The amount of contractually specified servicing, late and ancillary fees earned on the mortgage servicing rights are included in
28
mortgage servicing income on the Condensed Consolidated Statements of Income and totaled $ 295 thousand and $ 891 thousand for the three and nine months ended September 30, 2023, and $ 306 thousand and $ 939 thousand for the three and nine months ended September 30, 2022, respectively.
Note 7 – Commitments and Contingencies
In the normal course of operations, the Company engages in a variety of financial transactions that are not recorded in our financial statements. These transactions involve varying degrees of off-balance sheet credit, interest rate and liquidity risks. These transactions are used primarily to manage clients’ requests for funding and take the form of loan commitments and lines of credit.
Note 8 – Borrowings, FHLB Stock and Subordinated Notes
FHLB Advances
The following table presents advances from the FHLB as of the dates indicated:
September 30, 2023 December 31, 2022
Fixed Rate:
Outstanding balance $ 40,000 $ —
Interest rates ranging from 4.06 % — %
Interest rates ranging to 4.35 % — %
Weighted average interest rate 4.25 % — %
Variable rate:
Outstanding balance $ — $ 43,000
Weighted average interest rate — % 2.14 %
FHLB Des Moines Borrowing Capacity
The Company has a loan agreement with the FHLB of Des Moines. The terms of the agreement call for a blanket pledge of a portion of the Company’s mortgage and commercial and multifamily loan portfolio based on the outstanding balance. Additionally, the Company had outstanding letters of credit from the FHLB of Des Moines to secure public deposits. The following table presents the borrowing capacity from the FHLB as of the dates indicated:
September 30, 2023 December 31, 2022
Amount available to borrow under credit facility (1)
$ 454,907 $ 442,078
Advance equivalent of collateral:
One-to-four family mortgage loans 193,734 204,097
Commercial and multifamily mortgage loans 35,359 45,437
Home equity loans 382 505
Notional amount of letters of credit outstanding 11,000 8,000
Remaining FHLB borrowing capacity $ 178,475 $ 199,039
(1) Subject to eligible pledged collateral.
As a member of the FHLB, the Company is required to maintain a minimum level of investment in FHLB of Des Moines stock based on specific percentages of its outstanding FHLB advances. At both September 30, 2023 and December 31, 2022, the Company had an investment of $ 2.8 million in FHLB of Des Moines stock.
Federal Reserve Bank of San Francisco (“FRB SF”) Borrowings
The Company has a borrowing agreement with the FRB SF. The terms of the agreement call for a blanket pledge of a portion of the Company’s consumer and commercial business loans based on the outstanding balance. At September 30, 2023 and December 31, 2022, the amount available to borrow under this credit facility was $ 17.5 million and $ 20.8 million, respectively, subject to eligible pledged collateral. The Company had no outstanding borrowings under this arrangement at September 30, 2023 and December 31, 2022.
29
Other Borrowings
The Company has access to an unsecured Fed Funds line of credit from Pacific Coast Banker’s Bank (“PCBB”). The line has a one year term maturing on June 30, 2024 and is renewable annually. As of September 30, 2023, the amount available under this line of credit was $ 20.0 million. There was no balance on this line of credit as of September 30, 2023 and December 31, 2022.
Subordinated Debt
In September 2020, the Company issued $ 12.0 million of fixed to floating rate subordinated notes that mature in 2030. The subordinated notes have an initial fixed interest rate of 5.25 % to, but excluding, October 1, 2025, payable semi-annually in arrears. From, and including, October 1, 2025, the interest rate on the subordinated notes will reset quarterly to a floating rate per annum equal to a benchmark rate, which is expected to be the then-current three-month term Secured Overnight Financing Rate, or SOFR, plus 513 basis points, payable quarterly in arrears. The subordinated notes mature on May 15, 2030, and may be redeemed by the Company, in whole or in part, on October 1, 2025, or on any subsequent interest payment date. Prior to October 1, 2025, the Company may redeem these notes, in whole but not in part, only under certain limited circumstances set forth in the terms of the subordinated notes. The balance of the subordinated notes was $ 11.7 million as of both September 30, 2023 and December 31, 2022.
Note 9 – Earnings Per Common Share
The following table summarizes the calculation of earnings per share for the periods indicated (in thousands, except per share data):
Three Months Ended Nine Months Ended
2023 2022 2023 2022
Net income $ 1,169 $ 2,546 $ 6,228 $ 5,881
LESS: Participating dividends - Unvested Restricted Stock Awards (“RSAs”) ( 3 ) ( 3 ) ( 9 ) ( 11 )
LESS: Income allocated to participating securities - Unvested RSAs ( 4 ) ( 15 ) ( 31 ) ( 30 )
Net income available to common stockholders - basic 1,162 2,528 6,188 5,840
ADD BACK: Income allocated to participating securities - Unvested RSAs 4 15 31 30
LESS: Income reallocated to participating securities - Unvested RSAs ( 4 ) ( 15 ) ( 30 ) ( 30 )
Net income available to common stockholders - diluted $ 1,162 $ 2,528 $ 6,189 $ 5,840
Weighted average number of shares outstanding, basic 2,553,773 2,562,551 2,568,899 2,582,891
Effect of potentially dilutive common shares 18,035 35,139 19,889 34,690
Weighted average number of shares outstanding, diluted 2,571,808 2,597,690 2,588,788 2,617,581
Earnings per share, basic $ 0.45 $ 0.99 $ 2.41 $ 2.26
Earnings per share, diluted $ 0.45 $ 0.97 $ 2.39 $ 2.23
There were 7,892 anti-dilutive securities at September 30, 2023 and 2,612 anti-dilutive securities at September 30, 2022.
Note 10 – Stock-based Compensation
Stock Options and Restricted Stock
The Company currently has one active stockholder-approved stock-based compensation plan, the Amended and Restated 2013 Equity Incentive Plan (the "2013 Plan"). The 2013 Plan permits the grant of restricted stock, restricted stock units, stock options, and stock appreciation rights. The equity incentive plan approved by stockholders in 2008 (the"2008 Plan") expired in November 2018 and no further awards may be made under the 2008 Plan; provided, however, all awards outstanding under the 2008 Plan remain outstanding in accordance with their terms. Under the 2013 Plan, 181,750 shares of common stock were approved for awards for stock options and stock appreciation rights and 116,700 shares of common stock were approved for awards for restricted stock and restricted stock units.
As of September 30, 2023, on an adjusted basis, awards for stock options totaling 295,464 shares and awards for restricted stock totaling 159,396 shares of Company common stock have been granted, net of any forfeitures, to participants in the 2013 Plan and the 2008 Plan. Share-based compensation expense was $ 88 thousand and $ 368 thousand for the three and nine months
30
ended September 30, 2023, and $ 90 thousand and $ 384 thousand for the three and nine months ended September 30, 2022, respectively.
Stock Option Awards
All stock option awards granted under the 2008 Plan vest in 20 % annual increments commencing one year from the grant date in accordance with the requirements of the 2008 Plan. The stock option awards granted to date under the 2013 Plan provide for immediate vesting of a portion of the award with the balance of the award vesting on the anniversary date of each grant date in equal annual installments over periods of one -to- four years subject to the continued service of the participant with the Company. All of the options granted under the 2008 Plan and the 2013 Plan are exercisable for a period of 10 years from the date of grant, subject to vesting.
The following is a summary of the Company’s stock option award activity during the three months ended September 30, 2023 (dollars in thousands, except per share amounts):
Shares Weighted-
Average
Exercise Price Weighted-Average
Remaining Contractual
Term in Years Aggregate
Intrinsic
Value
Outstanding at July 1, 2023 85,895 $ 31.51 5.68 $ 647
Granted — —
Exercised ( 1,000 ) 16.80
Expired — —
Outstanding at September 30, 2023 84,895 31.68 5.42 560
Exercisable 62,550 28.96 4.36 540
Expected to vest, assuming a 0 % forfeiture rate over the vesting term
84,895 $ 31.68 5.42 $ 560
The following is a summary of the Company’s stock option award activity during the nine months ended September 30, 2023 (dollars in thousands, except per share amounts):
Shares Weighted-
Average
Exercise Price Weighted-Average
Remaining Contractual
Term in Years Aggregate
Intrinsic
Value
Outstanding at January 1, 2023 91,525 $ 27.64 4.65 $ 1,109
Granted 12,425 40.13
Exercised ( 18,610 ) 17.20
Forfeited ( 328 ) 42.02
Expired ( 117 ) 42.27
Outstanding at September 30, 2023 84,895 31.68 5.42 560
Exercisable 62,550 28.96 4.36 540
Expected to vest, assuming a 0 % forfeiture rate over the vesting term
84,895 $ 31.68 5.42 $ 560
As of September 30, 2023, there was $ 158 thousand of total unrecognized compensation cost related to non-vested stock options granted under the Plans. The cost is expected to be recognized over the remaining weighted-average vesting period of approximately 2.5 years. The total intrinsic value of the shares exercised during the three and nine months ended September 30, 2023 was $ 20 thousand and $ 408 thousand, and for the three and nine months ended 2022 was $ 113 and $ 168 thousand, respectively.
31
The fair value of each option grant is estimated as of the grant date using the Black-Scholes option-pricing model. The fair values of options granted during the nine months ended September 30, 2023 and 2022 were determined using the following weighted-average assumptions as of the grant date.
Nine Months Ended September 30,
2023 2022
Annual dividend yield 1.69 % 1.59 %
Expected volatility 28.15 % 26.48 %
Risk-free interest rate 3.60 % 1.64 %
Expected term 6.00 years 6.00 years
Weighted-average grant date fair value per option granted $ 11.33 $ 9.95
There were no options granted during the three months ended September 30, 2023 or 2022.
Restricted Stock Awards
The fair value of the restricted stock awards is equal to the fair value of the Company's common stock at the date of grant. Compensation expense is recognized over the vesting periods of the awards. The restricted stock awards granted under the 2008 Plan vest in 20 % annual increments commencing one year from the grant date. The restricted stock awards granted to date under the 2013 Plan provide for immediate vesting of a portion of the award with the balance of the award vesting on the anniversary dates of the grant date in equal annual installments over periods of one -to- four years subject to the continued service of the participant with the Company.
The following is a summary of the Company’s non-vested restricted stock award activity during the three months ended September 30, 2023:
Shares Weighted-Average
Grant-Date Fair
Value Per Share Aggregate Intrinsic Value Per Share
Non-Vested at July 1, 2023 16,342 $ 39.17
Granted — —
Vested — —
Forfeited — —
Non-Vested at September 30, 2023 16,342 42.45 36.97
Expected to vest assuming a 0 % forfeiture rate over the vesting term
16,342 $ 42.45 $ 36.97
The following is a summary of the Company’s non-vested restricted stock award activity during the nine months ended September 30, 2023:
Shares Weighted-Average
Grant-Date Fair
Value Per Share Aggregate Intrinsic Value Per Share
Non-Vested at January 1, 2023 17,879 $ 37.63
Granted 8,850 40.13
Vested ( 9,962 ) 37.14
Forfeited ( 425 ) 41.95
Non-Vested at September 30, 2023 16,342 $ 42.45 $ 36.97
Expected to vest assuming a 0 % forfeiture rate over the vesting term
16,342 $ 42.45 $ 36.97
32
As of September 30, 2023, there was $ 459 thousand of unrecognized compensation cost related to non-vested restricted stock granted under the Plans. The cost is expected to be recognized over the weighted-average vesting period of 2.4 years. The total fair value of shares vested for the nine months ended September 30, 2023 and 2022 was $ 370 thousand and $ 306 thousand, respectively.
Employee Stock Ownership Plan
The fair value of the 162,523 shares held by the Company’s Employee Stock Ownership Plan (the “ESOP”) trust was $ 6.0 million at September 30, 2023. ESOP compensation expense included in salaries and benefits was $ 204 thousand and $ 612 thousand for the three and nine months ended September 30, 2023, and $ 205 thousand and $ 580 thousand for the three and nine months ended September 30, 2022, respectively.
Note 11 – Leases
We have operating leases for branch locations, a loan production office, our corporate office and in the past, for certain equipment. The term for our real estate leases begins on the date we become legally obligated for the rent payments or take possession of the building, whichever is earlier. Generally, our real estate leases have initial terms of three to ten years and typically include one renewal option. Our leases have remaining lease terms of one to six years . The operating leases generally contain renewal options and require us to pay property taxes and operating expenses for the properties.
The following table presents the lease right-of-use assets and lease liabilities recorded on the Condensed Consolidated Balance Sheets at the dates indicated (in thousands):
September 30,
2023 December 31,
2022
Operating lease right-of-use assets $ 4,732 $ 5,102
Operating lease liabilities $ 5,065 $ 5,448
The following table presents the components of lease expense for the periods indicated (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Operating lease expense
Office leases $ 270 $ 285 $ 808 $ 847
Sublease income ( 3 ) ( 3 ) ( 9 ) ( 9 )
Net lease expense $ 267 $ 282 $ 799 $ 838
The following table presents the schedule of lease liabilities at the date indicated (in thousands):
September 30, 2023
Remainder of 2023
$ 278
2024 1,104
2025 958
2026 939
2027 957
Thereafter 1,222
Total lease payments 5,458
Less: Present value discount 393
Present value of lease liabilities $ 5,065
33
Lease term and discount rate by lease type consist of the following at the dates indicated:
September 30,
2023 December 31,
2022
Weighted-average remaining lease term:
Office leases 5.4 years 6.1 years
Weighted-average discount rate (annualized):
Office leases 2.77 % 2.63 %
Supplemental cash flow information related to leases was as follows for the periods indicated (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Cash paid for amounts included in the measurement of lease liabilities for operating leases:
Operating cash flows
Office leases $ 277 $ 270 $ 815 $ 800
Note 12 – Subsequent Events
On October 24, 2023, the Company announced that its Board of Directors declared a quarterly cash dividend of $ 0.19 per common share, payable on November 22, 2023 to stockholders of record at the close of business on November 8, 2023.
34
Table of Contents
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.