Item 1. Financial Statements
Item 1. Financial Statements (unaudited)
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
June 30, 2023 and September 30, 2022
(Dollars in thousands, except per share amounts)
June 30,
2023 September 30,
2022
(Unaudited) *
Assets
Cash and cash equivalents:
Cash and due from financial institutions $ 28,308 $ 24,808
Interest-bearing deposits in banks 101,645 291,947
Total cash and cash equivalents 129,953 316,755
Certificates of deposit (“CDs”) held for investment (at cost, which
approximates fair value) 16,931 22,894
Investment securities held to maturity, at amortized cost (estimated fair value of $ 260,471 and $ 249,783 )
275,053 266,608
Investment securities available for sale, at fair value 43,842 41,415
Investments in equity securities, at fair value 837 835
Federal Home Loan Bank of Des Moines (“FHLB”) stock, at cost 2,802 2,194
Other investments, at cost 3,000 3,000
Loans held for sale — 748
Loans receivable, net of allowance for loan losses of $ 15,307 and $ 13,703
1,260,647 1,132,426
Premises and equipment, net 21,574 21,898
Accrued interest receivable 5,451 4,483
Bank owned life insurance (“BOLI”) 23,276 22,806
Goodwill 15,131 15,131
Core deposit intangible (“CDI”), net 745 948
Loan servicing rights, net 2,321 3,023
Operating lease right-of-use ("ROU") assets 1,845 1,980
Other assets 4,305 3,364
Total assets $ 1,807,713 $ 1,860,508
Liabilities and shareholders’ equity
Liabilities
Deposits:
Non-interest-bearing demand $ 452,729 $ 530,058
Interest-bearing 1,100,001 1,102,118
Total deposits 1,552,730 1,632,176
FHLB borrowings 15,000 —
Operating lease liabilities 1,939 2,066
Other liabilities and accrued expenses 8,781 7,697
Total liabilities $ 1,578,450 $ 1,641,939
* Derived from audited consolidated financial statements.
See notes to unaudited consolidated financial statements
3
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS (continued)
June 30, 2023 and September 30, 2022
(Dollars in thousands, except per share amounts)
June 30,
2023 September 30,
2022
(Unaudited) *
Commitments and contingent liabilities (see Note 12)
Shareholders’ equity
Preferred stock, $ 0.01 par value; 1,000,000 shares authorized; none issued
$ — $ —
Common stock, $ 0.01 par value; 50,000,000 shares authorized;
8,094,174 shares issued and outstanding - June 30, 2023 8,221,952 shares issued and outstanding - September 30, 2022
35,401 38,751
Retained earnings 194,606 180,535
Accumulated other comprehensive loss ( 744 ) ( 717 )
Total shareholders’ equity 229,263 218,569
Total liabilities and shareholders’ equity $ 1,807,713 $ 1,860,508
* Derived from audited consolidated financial statements.
See notes to unaudited consolidated financial statements
4
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
For the three and nine months ended June 30, 2023 and 2022
(Dollars in thousands, except per share amounts)
(Unaudited)
Three Months Ended June 30, Nine Months Ended
June 30,
2023 2022 2023 2022
Interest and dividend income
Loans receivable and loans held for sale $ 16,215 $ 12,628 $ 45,622 $ 37,870
Investment securities 2,384 1,016 7,058 2,012
Dividends from mutual funds, FHLB stock and other investments 70 25 185 80
Interest-bearing deposits in banks and CDs 1,220 958 5,524 1,528
Total interest and dividend income 19,889 14,627 58,389 41,490
Interest expense
Deposits 3,123 645 6,729 1,902
FHLB borrowings 132 — 132 17
Total interest expense 3,255 645 6,861 1,919
Net interest income 16,634 13,982 51,528 39,571
Provision for loan losses 610 — 1,610 —
Net interest income after provision for loan losses 16,024 13,982 49,918 39,571
Non-interest income
Net recoveries on investment securities 2 5 7 16
Gain on sale of investment securities available for sale, net 95 — 95 —
Service charges on deposits 970 1,052 2,810 2,979
ATM and debit card interchange transaction fees 1,335 1,345 3,861 3,868
BOLI net earnings 157 151 470 457
Gain on sales of loans, net 80 258 147 1,337
Escrow fees 27 41 85 164
Valuation recovery on MSRs — — — 119
Other, net 209 250 741 687
Total non-interest income, net 2,875 3,102 8,216 9,627
See notes to unaudited consolidated financial statements
5
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME (continued)
For the three and nine months ended June 30, 2023 and 2022
(Dollars in thousands, except per share amounts)
(Unaudited)
Three Months Ended June 30, Nine Months Ended
June 30,
2023 2022 2023 2022
Non-interest expense
Salaries and employee benefits $ 5,860 $ 5,243 $ 17,806 $ 15,606
Premises and equipment 1,010 904 2,935 2,814
Gain on sales/dispositions of premises and equipment, net ( 32 ) ( 6 ) ( 32 ) —
Advertising 179 187 551 513
OREO and other repossessed assets, net — ( 2 ) 1 ( 18 )
ATM and debit card interchange transaction fees 491 515 1,463 1,429
Postage and courier 128 140 397 440
State and local taxes 297 265 894 754
Professional fees 577 580 1,479 1,173
Federal Deposit Insurance Corporation ("FDIC") insurance 191 123 517 377
Loan administration and foreclosure 126 180 385 380
Data processing and telecommunications 944 698 2,612 1,980
Deposit operations 430 316 1,022 878
Amortization of CDI 68 79 203 237
Other 658 652 2,173 1,909
Total non-interest expense, net 10,927 9,874 32,406 28,472
Income before income taxes 7,972 7,210 25,728 20,726
Provision for income taxes 1,666 1,472 5,252 4,176
Net income
$ 6,306 $ 5,738 $ 20,476 $ 16,550
Net income per common share
Basic $ 0.77 $ 0.69 $ 2.50 $ 1.99
Diluted $ 0.77 $ 0.69 $ 2.47 $ 1.97
Weighted average common shares outstanding
Basic 8,156,831 8,279,436 8,203,255 8,324,371
Diluted 8,213,975 8,349,859 8,279,079 8,406,977
Dividends paid per common share $ 0.23 $ 0.22 $ 0.78 $ 0.65
See notes to unaudited consolidated financial statements
6
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the three and nine months ended June 30, 2023 and 2022
(Dollars in thousands)
(Unaudited)
Three Months Ended
June 30, Nine Months Ended
June 30,
2023 2022 2023 2022
Comprehensive income
Net income $ 6,306 $ 5,738 $ 20,476 $ 16,550
Other comprehensive loss
Unrealized holding loss on investment securities available for sale, net of income taxes of $( 66 ) , $( 122 ), $( 8 ) and $( 167 ), respectively
( 249 ) ( 459 ) ( 29 ) ( 629 )
Change in other than temporary impairment ("OTTI") on investment securities held to maturity, net of income taxes:
Accretion of OTTI on investment securities held to maturity, net of income taxes of $ 0 , $ 0 , $ 1 and $ 1 , respectively
— 1 2 5
Total other comprehensive loss, net of income taxes ( 249 ) ( 458 ) ( 27 ) ( 624 )
Total comprehensive income $ 6,057 $ 5,280 $ 20,449 $ 15,926
See notes to unaudited consolidated financial statements
7
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
For the three and nine months ended June 30, 2023 and 2022
(Dollars in thousands, except per share amounts)
(Unaudited)
Number of Shares Amount Accumulated
Other
Compre-hensive
Income (Loss)
Common
Stock Common
Stock Retained
Earnings Total
Balance, March 31, 2022 8,305,826 $ 40,988 $ 171,388 $ ( 107 ) 212,269
Net income — — 5,738 — 5,738
Other comprehensive loss — — — ( 458 ) ( 458 )
Repurchase of common stock ( 58,678 ) ( 1,502 ) — — ( 1,502 )
Exercise of stock options 2,300 27 — — 27
Common stock dividends ($ 0.22 per common share)
— — ( 1,827 ) — ( 1,827 )
Stock option compensation expense — 72 — — 72
Balance, June 30, 2022 8,249,448 $ 39,585 $ 175,299 $ ( 565 ) $ 214,319
Balance, March 31, 2023 8,203,174 $ 37,979 $ 190,177 $ ( 495 ) $ 227,661
Net income — — 6,306 — 6,306
Other comprehensive loss — — — ( 249 ) ( 249 )
Repurchase of common stock ( 110,000 ) ( 2,674 ) — — ( 2,674 )
Exercise of stock options 1,000 17 — — 17
Common stock dividends ($ 0.23 per common share)
— — ( 1,877 ) — ( 1,877 )
Stock option compensation expense — 79 — — 79
Balance, June 30, 2023 8,094,174 $ 35,401 $ 194,606 $ ( 744 ) $ 229,263
Common Stock Accumulated
Other
Compre-hensive
Income (Loss)
Number of Shares Amount Retained
Earnings Total
Balance, September 30, 2021 8,355,469 $ 42,673 $ 164,167 $ 59 $ 206,899
Net income — — 16,550 — 16,550
Other comprehensive loss — — — ( 624 ) ( 624 )
Repurchase of common stock ( 135,791 ) ( 3,651 ) — — ( 3,651 )
Exercise of stock options 29,770 359 — — 359
Common stock dividends ($ 0.65 per common share)
— — ( 5,418 ) — ( 5,418 )
Stock option compensation expense — 204 — — 204
Balance, June 30, 2022 8,249,448 $ 39,585 $ 175,299 $ ( 565 ) $ 214,319
Balance, September 30, 2022 8,221,952 $ 38,751 $ 180,535 $ ( 717 ) $ 218,569
Net income — — 20,476 — 20,476
Other comprehensive loss — — — ( 27 ) ( 27 )
Repurchase of common stock ( 154,833 ) ( 4,119 ) — — ( 4,119 )
Exercise of stock options 27,055 534 — — 534
Common stock dividends ($ 0.78 per common share)
— — ( 6,405 ) — ( 6,405 )
Stock option compensation expense — 235 — — 235
Balance, June 30, 2023 8,094,174 $ 35,401 $ 194,606 $ ( 744 ) $ 229,263
See notes to unaudited consolidated financial statements
8
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the nine months ended June 30, 2023 and 2022
(Dollars in thousands)
(Unaudited)
Nine Months Ended June 30,
2023 2022
Cash flows from operating activities
Net income $ 20,476 $ 16,550
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses 1,610 —
Depreciation 1,022 1,035
Deferred income taxes/(benefits) ( 77 ) 223
Accretion of discount on purchased loans ( 64 ) ( 154 )
Amortization of CDI 203 237
Stock option compensation expense 235 204
Gain on sale of investment securities available for sale, net ( 95 ) —
Net recoveries on investment securities ( 7 ) ( 16 )
Change in fair value of investments in equity securities ( 2 ) 83
Amortization (accretion) of discounts and premiums on securities ( 922 ) 123
Gain on sales of OREO and other repossessed assets, net — ( 1 )
Gain on sales of loans, net ( 147 ) ( 1,337 )
Gain on sales/disposition of premises and equipment, net ( 32 ) —
Loans originated for sale ( 6,062 ) ( 47,199 )
Proceeds from sales of loans 6,957 51,053
Amortization of loan servicing rights 769 879
Valuation recovery on loan servicing rights, net — ( 119 )
BOLI net earnings ( 470 ) ( 457 )
Increase (decrease) in deferred loan origination fees 636 ( 1,192 )
Net change in accrued interest receivable and other assets, and other liabilities and accrued expenses ( 800 ) ( 1,521 )
Net cash provided by operating activities 23,230 18,391
Cash flows from investing activities
Net decrease in CDs held for investment 5,963 4,594
Proceeds from sale of investment securities available for sale 8,929 —
Purchase of investment securities held to maturity ( 15,601 ) ( 167,671 )
Purchase of investment securities available for sale ( 16,994 ) —
Proceeds from maturities and prepayments of investment securities held to maturity 8,000 8,737
Proceeds from maturities and prepayments of investment securities available for sale 5,784 16,977
Purchase of FHLB stock ( 608 ) ( 91 )
Increase in loans receivable, net ( 130,403 ) ( 118,167 )
Purchases of premises and equipment ( 711 ) ( 822 )
Proceeds from sales of premises and equipment 45 —
Proceeds from sales of OREO and other repossessed assets — 158
Net cash used in investing activities ( 135,596 ) ( 256,285 )
S ee notes to unaudited consolidated financial statements
9
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
For the nine months ended June 30, 2023 and 2022
(Dollars in thousands)
(Unaudited)
Nine Months Ended June 30,
2023 2022
Cash flows from financing activities
Net increase (decrease) in deposits $ ( 79,446 ) $ 93,559
Proceeds from (repayments of) FHLB borrowings 15,000 ( 5,000 )
Proceeds from exercise of stock options 534 359
Repurchase of common stock ( 4,119 ) ( 3,651 )
Payment of dividends ( 6,405 ) ( 5,418 )
Net cash provided by (used in) financing activities ( 74,436 ) 79,849
Net decrease in cash and cash equivalents ( 186,802 ) ( 158,045 )
Cash and cash equivalents
Beginning of period 316,755 580,196
End of period $ 129,953 $ 422,151
Supplemental disclosure of cash flow information
Income taxes paid $ 6,268 $ 3,642
Interest paid $ 6,088 $ 1,955
Supplemental disclosure of non-cash investing activities
Other comprehensive loss related to investment securities $ ( 27 ) $ ( 624 )
Operating lease liabilities arising from recording of ROU assets $ 71 $ —
See notes to unaudited consolidated financial statements
10
Timberland Bancorp, Inc. and Subsidiary
Notes to Unaudited Consolidated Financial Statements
(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) Basis of Presentation: The accompanying unaudited consolidated financial statements of Timberland Bancorp, Inc. and its wholly-owned subsidiary, Timberland Bank (the "Bank") (collectively, "the Company") were prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with instructions for Form 10-Q and, therefore, do not include all disclosures necessary for a complete presentation of consolidated financial condition, results of operations, and cash flows in conformity with GAAP. However, all adjustments which are, in the opinion of management, necessary for a fair presentation of the interim consolidated financial statements have been included. All such adjustments are of a normal recurring nature. The unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended September 30, 2022 (“2022 Form 10-K”). The unaudited consolidated results of operations for the nine months ended June 30, 2023 are not necessarily indicative of the results that may be expected for the entire fiscal year ending September 30, 2023.
(b) Principles of Consolidation: The unaudited consolidated financial statements include the accounts of the Company and the Bank’s wholly-owned subsidiary, Timberland Service Corporation. All significant inter-company transactions and balances have been eliminated in consolidation.
(c) Operating Segment: The Company has one reportable operating segment which is defined as community banking in western Washington under the operating name, "Timberland Bank."
(d) The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities, as of the date of the consolidated balance sheets, and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.
(e) Certain prior period amounts have been reclassified to conform to the June 30, 2023 presentation with no change to previously reported net income or total shareholders’ equity.
11
(2) INVESTMENT SECURITIES
Held to maturity and available for sale investment securities have been classified according to management’s intent and were as follows as of June 30, 2023 and September 30, 2022 (dollars in thousands):
Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value
June 30, 2023
Held to maturity
U.S. Treasury and U.S. government agency securities $ 171,385 $ — $ ( 9,927 ) $ 161,458
Mortgage-backed securities ("MBS"):
U.S. government agencies 53,347 10 ( 2,529 ) 50,828
Private label residential 48,025 258 ( 2,295 ) 45,988
Taxable municipal securities 1,796 — ( 47 ) 1,749
Bank issued trust preferred securities 500 — ( 52 ) 448
Total $ 275,053 $ 268 $ ( 14,850 ) $ 260,471
Available for sale
MBS: U.S. government agencies $ 44,772 $ — $ ( 930 ) $ 43,842
Total $ 44,772 $ — $ ( 930 ) $ 43,842
September 30, 2022
Held to maturity
U.S. Treasury and U.S. government agency securities $ 170,676 $ 11 $ ( 12,109 ) $ 158,578
MBS:
U.S. government agencies 43,995 4 ( 2,486 ) 41,513
Private label residential 49,335 245 ( 2,392 ) 47,188
Taxable municipal securities 2,102 — ( 67 ) 2,035
Bank issued trust preferred securities 500 — ( 31 ) 469
Total $ 266,608 $ 260 $ ( 17,085 ) $ 249,783
Available for sale
MBS: U.S. government agencies $ 42,309 $ — $ ( 894 ) $ 41,415
Total $ 42,309 $ — $ ( 894 ) $ 41,415
12
Held to maturity and available for sale investment securities with unrealized losses were as follows as of June 30, 2023 (dollars in thousands):
Less Than 12 Months 12 Months or Longer Total
Estimated
Fair
Value Gross
Unrealized
Losses Quantity Estimated
Fair
Value Gross
Unrealized
Losses Quantity Estimated
Fair
Value Gross
Unrealized
Losses
Held to maturity
U.S. Treasury and U.S. government agency securities $ 19,045 $ ( 207 ) 2 $ 142,413 $ ( 9,720 ) 25 $ 161,458 $ ( 9,927 )
MBS:
U.S. government agencies 26,124 ( 474 ) 18 19,498 ( 2,055 ) 42 45,622 ( 2,529 )
Private label residential 10,461 ( 265 ) 7 32,351 ( 2,030 ) 27 42,812 ( 2,295 )
Taxable municipal securities — — — 1,749 ( 47 ) 1 1,749 ( 47 )
Bank issued trust preferred securities
— — — 448 ( 52 ) 1 448 ( 52 )
Total
$ 55,630 $ ( 946 ) 27 $ 196,459 $ ( 13,904 ) 96 $ 252,089 $ ( 14,850 )
Available for sale
MBS: U.S. government agencies $ 22,328 $ ( 188 ) 10 $ 21,213 $ ( 742 ) 21 $ 43,541 $ ( 930 )
Total
$ 22,328 $ ( 188 ) 10 $ 21,213 $ ( 742 ) 21 $ 43,541 $ ( 930 )
Held to maturity and available for sale investment securities with unrealized losses were as follows as of September 30, 2022 (dollars in thousands):
Less Than 12 Months 12 Months or Longer Total
Estimated
Fair
Value Gross
Unrealized Losses Quantity Estimated
Fair
Value Gross
Unrealized Losses Quantity Estimated
Fair
Value Gross
Unrealized Losses
Held to maturity
U.S. Treasury and U.S. government agency securities $ 115,504 $ ( 7,224 ) 17 $ 33,638 $ ( 4,885 ) 9 $ 149,142 $ ( 12,109 )
MBS:
U.S. government agencies 35,896 ( 1,449 ) 54 5,306 ( 1,037 ) 5 41,202 ( 2,486 )
Private label residential
35,447 ( 2,166 ) 27 8,708 ( 226 ) 6 44,155 ( 2,392 )
Taxable municipal securities 2,035 ( 67 ) 1 — — — 2,035 ( 67 )
Bank issued trust preferred securities 469 ( 31 ) 1 — — — 469 ( 31 )
Total
$ 189,351 $ ( 10,937 ) 100 $ 47,652 $ ( 6,148 ) 20 $ 237,003 $ ( 17,085 )
Available for sale
MBS: U.S. government agencies $ 25,170 $ ( 292 ) 16 $ 15,705 $ ( 602 ) 13 $ 40,875 $ ( 894 )
Total
$ 25,170 $ ( 292 ) 16 $ 15,705 $ ( 602 ) 13 $ 40,875 $ ( 894 )
13
The Company has evaluated the investment securities in the above tables and has determined that the declines in their fair value are temporary. The unrealized losses are primarily due to changes in market interest rates and spreads in the market for mortgage-related products. The fair value of these securities is expected to recover as the securities approach their maturity dates and/or as the pricing spreads narrow on mortgage-related securities. The Company has the ability and the intent to hold the investments until the fair value recovers. Further, as of June 30, 2023, management does not have the intent to sell any of the securities classified as available for sale for which the estimated fair value is below the recorded value and believes that it is more likely than not that the Company will not have to sell such securities before a recovery of cost (or recorded value if previously written down).
The Company bifurcates OTTI into (1) amounts related to credit losses which are recognized through earnings and (2) amounts related to all other factors which are recognized as a component of other comprehensive income (loss). To determine the component of the gross OTTI related to credit losses, the Company compared the amortized cost basis of the OTTI security to the present value of its revised expected cash flows, discounted using its pre-impairment yield. The revised expected cash flow estimates for individual securities are based primarily on an analysis of default rates, prepayment speeds and third-party analytic reports. Significant judgment by management is required in this analysis that includes, but is not limited to, assumptions regarding the collectability of principal and interest, net of related expenses, on the underlying loans.
The following table presents a summary of the significant inputs utilized to measure management’s estimates of the credit loss component on OTTI securities as of June 30, 2023 and 2022:
Range Weighted
Minimum Maximum Average
June 30, 2023
Constant prepayment rate 6.00 % 15.00 % 9.84 %
Collateral default rate — % 19.47 % 10.96 %
Loss severity rate — % 3.70 % 1.34 %
June 30, 2022
Constant prepayment rate 6.00 % 15.00 % 10.15 %
Collateral default rate 0.55 % 22.28 % 9.71 %
Loss severity rate — % 7.85 % 3.39 %
The following table presents a roll forward of the credit loss component of held to maturity and available for sale debt securities that have been written down for OTTI with the credit loss component recognized in earnings for the nine months ended June 30, 2023 and 2022 (dollars in thousands):
Nine Months Ended
June 30,
2023 2022
Beginning balance of credit loss $ 836 $ 853
Additions (subtractions):
Net realized gain (loss) previously recorded
as credit losses
( 10 ) 2
Recovery of prior credit loss ( 7 ) ( 13 )
Ending balance of credit loss $ 819 $ 842
14
During the nine months ended June 30, 2023, the Company recorded a $ 10,000 net realized loss on 14 held to maturity investment securities all of which had been recognized previously as credit loss. During the nine months ended June 30, 2022, the Company recorded a $ 2,000 net realized gain on 16 held to maturity investment securities all of which had been recognized previously as credit loss.
The recorded amount of investment securities pledged as collateral for public fund deposits, federal treasury tax and loan deposits, FHLB collateral and other non-profit organization deposits totaled $ 204.13 million and $ 133.82 million at June 30, 2023 and September 30, 2022, respectively.
The contractual maturities of debt securities at June 30, 2023 were as follows (dollars in thousands). Expected maturities may differ from scheduled maturities due to the prepayment of principal or call provisions.
Held to Maturity Available for Sale
Amortized
Cost Estimated
Fair
Value Amortized
Cost Estimated
Fair
Value
Due within one year $ 86,147 $ 84,077 $ — $ —
Due after one year to five years 96,893 90,103 3,049 3,024
Due after five years to ten years 19,448 17,541 7,103 7,045
Due after ten years 72,565 68,750 34,620 33,773
Total $ 275,053 $ 260,471 $ 44,772 $ 43,842
(3) GOODWILL AND CDI
Goodwill is initially recorded when the purchase price paid in a business combination exceeds the estimated fair value of the net identified tangible and intangible assets acquired and liabilities assumed. Goodwill is presumed to have an indefinite useful life and is analyzed annually for impairment. The Company performs an annual review during the third quarter of each fiscal year, or more frequently if indicators of potential impairment exist, to determine if the recorded goodwill is impaired. For purposes of goodwill impairment testing, the services offered through the Bank and its subsidiary are managed as one strategic unit and represent the Company's only reporting unit.
The annual goodwill impairment test begins with a qualitative assessment of whether it is "more likely than not" that the reporting unit's fair value is less than its carrying amount. If an entity concludes that it is not "more likely than not" that the fair value of a reporting unit is less than its carrying amount, it need not perform a two-step impairment test. If the Company's qualitative assessment concluded that it is "more likely than not" that the fair value of its reporting unit is less than its carrying amount, it must perform the two-step impairment test to identify potential goodwill impairment and measure the amount of goodwill impairment loss to be recognized, if any. The first step of the goodwill impairment test compares the estimated fair value of the reporting unit with its carrying amount, or the book value, including goodwill. If the estimated fair value of the reporting unit equals or exceeds its book value, goodwill is considered not impaired, and the second step of the impairment test is unnecessary.
The second step, if necessary, measures the amount of goodwill impairment loss to be recognized. The reporting unit must determine fair value for all assets and liabilities, excluding goodwill. The net of the assigned fair value of assets and liabilities is then compared to the book value of the reporting unit, and any excess book value becomes the implied fair value of goodwill. If the carrying amount of the goodwill exceeds the newly calculated implied fair value of goodwill, an impairment loss is recognized in the amount required to write-down the goodwill to the implied fair value.
Management's qualitative assessment takes into consideration macroeconomic conditions, industry and market considerations, cost or margin factors, financial performance and share price of the Company's common stock. The Company performed its fiscal year 2023 goodwill impairment test during the quarter ended June 30, 2023 with the assistance of an independent third-party firm specializing in goodwill impairment valuations for financial institutions. Based on this assessment, the Company determined that it is not "more likely than not" that the Company's fair value is less than its carrying amount, and, therefore, goodwill was determined not to be impaired at May 31, 2023.
15
A significant amount of judgment is involved in determining if an indicator of goodwill impairment has occurred. Such indicators may include, among others: a significant decline in expected future cash flows; a sustained, significant decline in the Company's stock price and market capitalization; a significant adverse change in legal factors or in the business climate; adverse assessment or action by a regulator; and unanticipated competition. Any change in these indicators could have a significant negative impact on the Company's financial condition, impact the goodwill impairment analysis or cause the Company to perform a goodwill impairment analysis more frequently than once per year.
As of June 30, 2023, management believes that there have been no events or changes in the circumstances since May 31, 2023 that would indicate a potential impairment of goodwill. No assurances can be given, however, that the Company will not record an impairment loss on goodwill in the future. If adverse economic conditions or any decreases in the Company's stock price and market capitalization were deemed other than temporary, it may significantly affect the fair value of the Company's goodwill and may trigger impairment charges. Any impairment charge could have a material adverse effect on the Company's results of operations and financial condition. The recorded amount of goodwill at June 30, 2023 and September 30, 2022 remained unchanged at $ 15.13 million.
CDI represents the future economic benefit of the potential cost savings from acquiring core deposits as part of a business combination compared to the cost of alternative funding sources. CDI is amortized to non-interest expense using an accelerated method based on an estimated runoff of related deposits over a period of ten years. CDI is evaluated for impairment whenever events or changes in circumstances indicate that its carrying amount may not be recoverable, with any changes in estimated useful life accounted for prospectively over the revised remaining life. As of June 30, 2023, management believes that there have been no events or changes in the circumstances that would indicate a potential impairment of CDI.
16
(4) LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES
Loans receivable by portfolio segment consisted of the following at June 30, 2023 and September 30, 2022 (dollars in thousands):
June 30,
2023 September 30,
2022
Amount Percent Amount Percent
Mortgage loans:
One- to four-family (1) $ 229,274 16.5 % $ 176,116 14.1 %
Multi-family 111,777 8.1 95,025 7.6
Commercial 557,015 40.2 536,650 42.8
Construction - custom and owner/builder 136,595 9.8 119,240 9.5
Construction - speculative one- to four-family 12,522 0.9 12,254 1.0
Construction - commercial 42,657 3.1 40,364 3.2
Construction - multi-family 73,859 5.3 64,480 5.1
Construction - land development 15,968 1.2 19,280 1.5
Land 25,908 1.9 26,854 2.1
Total mortgage loans 1,205,575 87.0 1,090,263 86.9
Consumer loans:
Home equity and second mortgage 40,008 2.9 35,187 2.8
Other 2,469 0.2 2,128 0.2
Total consumer loans 42,477 3.1 37,315 3.0
Commercial loans:
Commercial business 137,114 9.9 125,039 10.0
U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans 519 — 1,001 0.1
Total commercial loans 137,633 9.9 126,040 10.1
Total loans receivable 1,385,685 100.0 % 1,253,618 100.0 %
Less:
Undisbursed portion of construction loans in process 104,774 103,168
Deferred loan origination fees, net 4,957 4,321
Allowance for loan losses 15,307 13,703
Subtotal 125,038 121,192
Loans receivable, net $ 1,260,647 $ 1,132,426
_____________________________
(1) Does not include one- to four-family loans held for sale totaling $ 0 and $ 748 at June 30, 2023 and September 30, 2022, respectively.
Loans receivable at June 30, 2023 and September 30, 2022 are reported net of unamortized discounts totaling $ 203,000 and $ 267,000 , respectively.
17
Allowance for Loan Losses
The following tables set forth information for the three and nine months ended June 30, 2023 and 2022 regarding activity in the allowance for loan losses by portfolio segment (dollars in thousands):
Three Months Ended June 30, 2023
Beginning
Allowance Provision for
(Recapture of) Loan Losses Charge-
offs Recoveries Ending
Allowance
Mortgage loans:
One- to four-family $ 2,052 $ 126 $ — $ — $ 2,178
Multi-family 938 74 — — 1,012
Commercial 6,904 125 — — 7,029
Construction – custom and owner/builder 726 73 — — 799
Construction – speculative one- to four-family 121 ( 11 ) — — 110
Construction – commercial 267 24 — — 291
Construction – multi-family 662 30 — — 692
Construction – land development 245 ( 12 ) — — 233
Land 363 26 — — 389
Consumer loans:
Home equity and second mortgage 507 35 — — 542
Other 47 5 ( 1 ) — 51
Commercial business loans 1,866 115 — — 1,981
Total $ 14,698 $ 610 $ ( 1 ) $ — $ 15,307
Nine Months Ended June 30, 2023
Beginning
Allowance Provision for
(Recapture of) Loan Losses Charge-
offs Recoveries Ending
Allowance
Mortgage loans:
One-to four-family $ 1,658 $ 520 $ — $ — $ 2,178
Multi-family 855 157 — — 1,012
Commercial 6,682 347 — — 7,029
Construction – custom and owner/builder 675 124 — — 799
Construction – speculative one- to four-family 130 ( 20 ) — — 110
Construction – commercial 343 ( 52 ) — — 291
Construction – multi-family 447 245 — — 692
Construction – land development 233 — — — 233
Land 397 ( 8 ) — — 389
Consumer loans:
Home equity and second mortgage 440 102 — — 542
Other 42 11 ( 2 ) — 51
Commercial business loans 1,801 184 ( 5 ) 1 1,981
Total $ 13,703 $ 1,610 $ ( 7 ) $ 1 $ 15,307
18
Three Months Ended June 30, 2022
Beginning
Allowance Provision for
(Recapture of) Loan Losses Charge-
offs Recoveries Ending
Allowance
Mortgage loans:
One- to four-family $ 1,247 $ 109 $ — $ — $ 1,356
Multi-family 735 153 — — 888
Commercial 6,931 ( 168 ) — — 6,763
Construction – custom and owner/builder 686 47 — — 733
Construction – speculative one- to four-family 126 ( 33 ) — — 93
Construction – commercial 463 ( 109 ) — — 354
Construction – multi-family 436 ( 108 ) — — 328
Construction – land development 126 113 — — 239
Land 377 ( 17 ) — — 360
Consumer loans:
Home equity and second mortgage 469 ( 35 ) — — 434
Other 44 15 ( 8 ) — 51
Commercial business loans 1,793 33 — 8 1,834
Total $ 13,433 $ — $ ( 8 ) $ 8 $ 13,433
Nine Months Ended June 30, 2022
Beginning
Allowance Provision for
(Recapture of) Loan Losses Charge-
offs Recoveries Ending
Allowance
Mortgage loans:
One-to four-family $ 1,154 $ 202 $ — $ — $ 1,356
Multi-family 765 123 — — 888
Commercial 6,813 ( 50 ) — — 6,763
Construction – custom and owner/builder 644 89 — — 733
Construction – speculative one- to four-family 188 ( 95 ) — — 93
Construction – commercial 784 ( 430 ) — — 354
Construction – multi-family 436 ( 108 ) — — 328
Construction – land development 124 115 — — 239
Land 470 ( 110 ) — — 360
Consumer loans:
Home equity and second mortgage 528 ( 94 ) — — 434
Other 50 10 ( 10 ) 1 51
Commercial business loans 1,513 348 ( 49 ) 22 1,834
Total $ 13,469 $ — $ ( 59 ) $ 23 $ 13,433
19
The following tables present information on the loans evaluated individually and collectively for impairment in the allowance for loan losses by portfolio segment at June 30, 2023 and September 30, 2022 (dollars in thousands):
Allowance for Loan Losses Recorded Investment in Loans
Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total
June 30, 2023
Mortgage loans:
One- to four-family $ — $ 2,178 $ 2,178 $ 373 $ 228,901 $ 229,274
Multi-family — 1,012 1,012 — 111,777 111,777
Commercial — 7,029 7,029 2,988 554,027 557,015
Construction – custom and owner/builder — 799 799 — 78,739 78,739
Construction – speculative one- to four-family — 110 110 — 7,037 7,037
Construction – commercial — 291 291 — 24,300 24,300
Construction – multi-family — 692 692 — 52,941 52,941
Construction – land development — 233 233 — 13,810 13,810
Land — 389 389 150 25,758 25,908
Consumer loans:
Home equity and second mortgage
— 542 542 390 39,618 40,008
Other — 51 51 — 2,469 2,469
Commercial business loans 123 1,858 1,981 289 136,825 137,114
SBA PPP loans — — — — 519 519
Total $ 123 $ 15,184 $ 15,307 $ 4,190 $ 1,276,721 $ 1,280,911
September 30, 2022
Mortgage loans:
One- to four-family $ — $ 1,658 $ 1,658 $ 388 $ 175,728 $ 176,116
Multi-family — 855 855 — 95,025 95,025
Commercial — 6,682 6,682 2,988 533,662 536,650
Construction – custom and owner/builder
— 675 675 — 67,091 67,091
Construction – speculative one- to four-family
— 130 130 — 8,364 8,364
Construction – commercial — 343 343 — 29,059 29,059
Construction – multi-family — 447 447 — 34,354 34,354
Construction – land development — 233 233 — 13,582 13,582
Land — 397 397 450 26,404 26,854
Consumer loans:
Home equity and second mortgage
— 440 440 394 34,793 35,187
Other — 42 42 3 2,125 2,128
Commercial business loans 127 1,674 1,801 309 124,730 125,039
SBA PPP loans — — — — 1,001 1,001
Total $ 127 $ 13,576 $ 13,703 $ 4,532 $ 1,145,918 $ 1,150,450
20
The following tables present an analysis of loans by aging category and portfolio segment at June 30, 2023 and September 30, 2022 (dollars in thousands):
30–59
Days
Past Due 60-89
Days
Past Due Non-
Accrual (1) Past Due
90 Days
or More
and Still
Accruing Total
Past Due Current Total
Loans
June 30, 2023
Mortgage loans:
One- to four-family $ — $ — $ 373 $ — $ 373 $ 228,901 $ 229,274
Multi-family — — — — — 111,777 111,777
Commercial — — 686 — 686 556,329 557,015
Construction – custom and owner/builder — — — — — 78,739 78,739
Construction – speculative one- to four-family — — — — — 7,037 7,037
Construction – commercial — — — — — 24,300 24,300
Construction – multi-family — — — — — 52,941 52,941
Construction – land development — — — — — 13,810 13,810
Land — — 54 — 54 25,854 25,908
Consumer loans:
Home equity and second mortgage 49 — 184 — 233 39,775 40,008
Other — — — — — 2,469 2,469
Commercial business loans 22 186 289 — 497 136,617 137,114
SBA PPP loans — — — — — 519 519
Total $ 71 $ 186 $ 1,586 $ — $ 1,843 $ 1,279,068 $ 1,280,911
September 30, 2022
Mortgage loans:
One- to four-family $ — $ — $ 388 $ — $ 388 $ 175,728 $ 176,116
Multi-family — — — — — 95,025 95,025
Commercial — — 657 — 657 535,993 536,650
Construction – custom and owner/builder
— — — — — 67,091 67,091
Construction – speculative one- to four-family
— — — — — 8,364 8,364
Construction – commercial — — — — — 29,059 29,059
Construction – multi-family — — — — — 34,354 34,354
Construction – land development — — — — — 13,582 13,582
Land — — 450 — 450 26,404 26,854
Consumer loans:
Home equity and second mortgage 37 — 252 — 289 34,898 35,187
Other — — 3 — 3 2,125 2,128
Commercial business loans — — 309 — 309 124,730 125,039
SBA PPP loans — — — — — 1,001 1,001
Total $ 37 $ — $ 2,059 $ — $ 2,096 $ 1,148,354 $ 1,150,450
______________________
(1) Includes non-accrual loans past due 90 days or more and other loans classified as non-accrual.
21
Credit Quality Indicators
The Company uses credit risk grades which reflect the Company’s assessment of a loan’s risk or loss potential. The Company categorizes loans into risk grade categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors such as the estimated fair value of the collateral. The Company uses the following definitions for credit risk ratings as part of the on-going monitoring of the credit quality of its loan portfolio:
Pass: Pass loans are defined as those loans that meet acceptable quality underwriting standards.
Watch: Watch loans are defined as those loans that still exhibit acceptable quality, but have some concerns that justify greater attention. If these concerns are not corrected, a potential for further adverse categorization exists. These concerns could relate to a specific condition peculiar to the borrower, its industry segment or the general economic environment.
Special Mention: Special mention loans are defined as those loans deemed by management to have some potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the payment prospects of the loan.
Substandard: Substandard loans are defined as those loans that are inadequately protected by the current net worth and paying capacity of the obligor, or of the collateral pledged. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. If the weakness or weaknesses are not corrected, there is the distinct possibility that some loss will be sustained.
Doubtful: Loans in this classification have the weaknesses of substandard loans with the additional characteristic that the weaknesses make the collection or liquidation in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss. At June 30, 2023 and September 30, 2022, there were no loans classified as doubtful.
Loss: Loans in this classification are considered uncollectible and of such little value that continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this loan even though partial recovery may be realized in the future. At June 30, 2023 and September 30, 2022, there were no loans classified as loss.
22
The following tables present an analysis of loans by credit quality indicator and portfolio segment at June 30, 2023 and September 30, 2022 (dollars in thousands):
Loan Grades
June 30, 2023 Pass Watch Special
Mention Substandard Total
Mortgage loans:
One- to four-family $ 228,870 $ 30 $ — $ 374 $ 229,274
Multi-family 111,777 — — — 111,777
Commercial 543,495 8,039 — 5,481 557,015
Construction – custom and owner/builder 75,340 3,399 — — 78,739
Construction – speculative one- to four-family 7,037 — — — 7,037
Construction – commercial 23,333 967 — — 24,300
Construction – multi-family 52,941 — — — 52,941
Construction – land development 13,810 — — — 13,810
Land 25,253 505 — 150 25,908
Consumer loans:
Home equity and second mortgage 39,700 34 — 274 40,008
Other 2,442 27 — — 2,469
Commercial business loans 136,810 — — 304 137,114
SBA PPP loans 488 31 — — 519
Total $ 1,261,296 $ 13,032 $ — $ 6,583 $ 1,280,911
September 30, 2022
Mortgage loans:
One- to four-family $ 175,687 $ 38 $ — $ 391 $ 176,116
Multi-family 95,025 — — — 95,025
Commercial 522,741 7,940 237 5,732 536,650
Construction – custom and owner/builder 65,249 1,842 — — 67,091
Construction – speculative one- to four-family 8,364 — — — 8,364
Construction – commercial 29,059 — — — 29,059
Construction – multi-family 34,354 — — — 34,354
Construction – land development 13,557 — — 25 13,582
Land 25,882 522 — 450 26,854
Consumer loans:
Home equity and second mortgage 34,709 19 — 459 35,187
Other 2,063 62 — 3 2,128
Commercial business loans 124,712 — — 327 125,039
SBA PPP loans 1,001 — — — 1,001
Total $ 1,132,403 $ 10,423 $ 237 $ 7,387 $ 1,150,450
Impaired Loans
A loan is considered impaired when it is probable that the Company will be unable to collect all amounts (principal and interest) when due according to the contractual terms of the loan agreement. Smaller balance homogeneous loans, such as residential mortgage loans and consumer loans, may be collectively evaluated for impairment. When a loan has been identified as being impaired, the amount of the impairment is measured by using discounted cash flows, except when, as an alternative, the current estimated fair value of the collateral (reduced by estimated costs to sell, if applicable) or observable market price is used. The valuation of real estate collateral is subjective in nature and may be adjusted in future periods because of changes in economic conditions. Management considers third-party appraisals, as well as independent fair market value assessments from realtors or persons involved in selling real estate, in determining the estimated fair value of particular properties. In addition, as certain of these third-party appraisals and independent fair market value assessments are only updated periodically, changes in the values of specific properties may have occurred subsequent to the most recent appraisals. Accordingly, the amounts of any such potential changes and any related adjustments are generally recorded at the time that such information is received. When the estimated net realizable value of the impaired loan is less than the recorded investment in the loan (including accrued interest and net deferred loan origination fees or costs), impairment is recognized by creating or adjusting an allocation of the allowance for loan losses, and uncollected accrued interest is reversed against interest income. If ultimate collection of principal is in doubt, all cash receipts on impaired loans are applied to reduce the principal balance. The categories of non-accrual loans and impaired loans overlap, although they are not identical.
23
The following table is a summary of information related to impaired loans by portfolio segment as of June 30, 2023 and for the three and nine months then ended (dollars in thousands):
Recorded
Investment Unpaid Principal Balance (Loan Balance Plus Charge Off) Related
Allowance Quarter to Date ("QTD") Average Recorded Investment (1) Year to Date ("YTD") Average Recorded Investment (2) QTD Interest Income Recognized (1) YTD Interest Income Recognized (2) QTD Cash Basis Interest Income Recognized (1) YTD Cash Basis Interest Income Recognized (2)
With no related allowance recorded:
Mortgage loans:
One- to four-family $ 373 $ 417 $ — $ 376 $ 381 $ 7 $ 21 $ 7 $ 21
Commercial 2,988 2,988 — 2,894 2,939 40 121 31 94
Land 150 150 — 305 371 2 4 1 3
Consumer loans:
Home equity and second mortgage 390 390 — 488 444 3 9 2 7
Other — 48 — 1 2 — — — —
Commercial business loans 44 44 — 46 51 — — — —
Subtotal 3,945 4,037 — 4,110 4,188 52 155 41 125
With an allowance recorded:
Commercial business loans 245 245 123 247 247 — — — —
Subtotal 245 245 123 247 247 — — — —
Total:
Mortgage loans:
One- to four-family 373 417 — 376 381 7 21 7 21
Commercial 2,988 2,988 — 2,894 2,939 40 121 31 94
Land 150 150 — 305 371 2 4 1 3
Consumer loans:
Home equity and second mortgage 390 390 — 488 444 3 9 2 7
Other — 48 — 1 2 — — — —
Commercial business loans 289 289 123 293 298 — — — —
Total $ 4,190 $ 4,282 $ 123 $ 4,357 $ 4,435 $ 52 $ 155 $ 41 $ 125
______________________________________________
(1) For the three months ended June 30, 2023 .
(2) For the nine months ended June 30, 2023.
24
The following table is a summary of information related to impaired loans by portfolio segment as of and for the year ended September 30, 2022 (dollars in thousands):
Recorded
Investment Unpaid Principal Balance (Loan Balance Plus Charge Off) Related
Allowance YTD
Average
Recorded
Investment (1) YTD Interest
Income
Recognized
(1) YTD Cash Basis Interest Income Recognized (1)
With no related allowance recorded:
Mortgage loans:
One- to four-family $ 388 $ 432 $ — $ 470 $ 31 $ 31
Commercial 2,988 2,988 — 3,041 152 123
Land
450 450 — 492 — —
Consumer loans:
Home equity and second mortgage 394 394 — 436 6 5
Other 3 3 — 7 — —
Commercial business loans 59 108 — 121 — —
Subtotal 4,282 4,375 — 4,567 189 159
With an allowance recorded:
Consumer loans:
Home equity and second mortgage — — — 145 — —
Commercial business loans 250 250 127 268 — —
Subtotal 250 250 127 413 — —
Total
Mortgage loans:
One- to four-family 388 432 — 470 31 31
Commercial 2,988 2,988 — 3,041 152 123
Land 450 450 — 492 — —
Consumer loans:
Home equity and second mortgage 394 394 — 581 6 5
Other 3 3 — 7 — —
Commercial business loans 309 358 127 389 — —
Total $ 4,532 $ 4,625 $ 127 $ 4,980 $ 189 $ 159
_____________________________________________
(1) For the year ended September 30, 2022.
A troubled debt restructured loan ("TDR") is a loan for which the Company, for reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the Company would not otherwise consider. Examples of such concessions include, but are not limited to: a reduction in the stated interest rate; an extension of the maturity at an interest rate below current market rates; a reduction in the face amount of the debt; a reduction in the accrued interest; or re-amortizations, extensions, deferrals and renewals. TDRs are considered impaired and are individually evaluated for impairment. TDRs are classified as non-accrual (and considered to be non-performing) unless they have been performing in accordance with modified terms for a period of at least six months. The Company had $ 2.60 million and $ 2.62 million in TDRs included in impaired loans at June 30, 2023 and September 30, 2022, respectively, and had no commitments at these dates to lend additional funds on these loans. There was no allowance for loan losses allocated to TDRs at June 30, 2023 and September 30, 2022. There were no TDRs for which there was a payment default within the first 12 months of the modification during the nine months ended June 30, 2023.
25
The following tables set forth information with respect to the Company’s TDRs by interest accrual status as of June 30, 2023 and September 30, 2022 (dollars in thousands):
June 30, 2023
Accruing Non-
Accrual Total
Mortgage loans:
Commercial $ 2,302 $ — $ 2,302
Land 96 — 96
Consumer loans:
Home equity and second mortgage 206 — 206
Total $ 2,604 $ — $ 2,604
September 30, 2022
Accruing Non-
Accrual Total
Mortgage loans:
Commercial $ 2,330 $ — $ 2,330
Land — 88 88
Consumer loans:
Home equity and second mortgage 142 55 197
Total $ 2,472 $ 143 $ 2,615
There were no new TDRs recognized during the nine months ended June 30, 2023. There was one new TDR recognized during the year ended September 30, 2022. The following table sets forth information with respect to the Company's TDR, by portfolio segment, during the year ended September 30, 2022 (dollars in thousands):
September 30, 2022 Number of
Contracts Pre-Modification
Outstanding
Recorded
Investment Post- Modification
Outstanding
Recorded
Investment End of
Period
Balance
Home equity and second mortgage loan (1) 1 $ 136 $ 145 $ 142
Total 1 $ 136 $ 145 $ 142
(1) Modification was a result of an increase in principal balance and a reduction in interest rate and monthly payment.
(5) LEASES
At June 30, 2023, the Company has operating leases for three retail bank branch offices. The Company's leases have remaining lease terms of two to eight years , and include options to extend the leases from two to five years . Lease extensions are not certain, and the Company evaluates each lease based on the specific circumstances for the location to determine the probability of exercising the extensions in the calculation of ROU assets and liabilities.
The components of lease cost (included in the premises and equipment expense category in the consolidated statements of income) are as follows for the three and nine months ended June 30, 2023 and 2022 (dollars in thousands):
Three Months Ended June 30, Nine Months Ended June 30,
Lease cost: 2023 2022 2023 2022
Operating lease cost $ 87 $ 95 $ 261 $ 283
Short-term lease cost — — — —
Total lease cost $ 87 $ 95 $ 261 $ 283
26
The following tables provide supplemental information related to operating leases at or for the three and nine months ended June 30, 2023 and 2022 (dollars in thousands):
At or For the Three Months Ended June 30, 2023 At or For the
Nine Months Ended
June 30, 2023
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 79 $ 234
Weighted average remaining lease term-operating leases 6.9 years 6.9 years
Weighted average discount rate-operating leases 2.34 % 2.34 %
At or For the Three Months Ended June 30, 2022 At or For the
Nine Months Ended
June 30, 2022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 87 $ 261
Weighted average remaining lease term-operating leases 7.9 years 7.9 years
Weighted average discount rate-operating leases 2.25 % 2.25 %
The Company's leases typically do not contain a discount rate implicit in the lease contracts. As an alternative, the weighted average discount rate used to estimate the present value of future lease payments in calculating the value of the ROU asset and lease liability was determined by utilizing the FHLB fixed-rate credit advance borrowing rate for the term correlating to the remaining term of each lease.
Maturities of operating lease liabilities at June 30, 2023 for future fiscal years are as follows (dollars in thousands):
Remainder of 2023 $ 82
2024 333
2025 336
2026 304
2027 232
Thereafter 820
Total lease payments 2,107
Less imputed interest 168
Total $ 1,939
(6) NET INCOME PER COMMON SHARE
Basic net income per common share is computed by dividing net income to common shareholders by the weighted average number of common shares outstanding during the period without considering any dilutive items. Diluted net income per common share is computed by dividing net income to common shareholders by the weighted average number of common shares and common stock equivalents for items that are dilutive, net of shares assumed to be repurchased using the treasury stock method at the average share price for the Company’s common stock during the period. Common stock equivalents arise from the assumed conversion of outstanding stock options to purchase common stock.
27
Information regarding the calculation of basic and diluted net income per common share for the three and nine months ended June 30, 2023 and 2022 is as follows (dollars in thousands, except per share amounts):
Three Months Ended June 30, Nine Months Ended June 30,
2023 2022 2023 2022
Basic net income per common share computation
Numerator – net income $ 6,306 $ 5,738 $ 20,476 $ 16,550
Denominator – weighted average common shares outstanding 8,156,831 8,279,436 8,203,255 8,324,371
Basic net income per common share $ 0.77 $ 0.69 $ 2.50 $ 1.99
Diluted net income per common share computation
Numerator – net income $ 6,306 $ 5,738 $ 20,476 $ 16,550
Denominator – weighted average common shares outstanding 8,156,831 8,279,436 8,203,255 8,324,371
Effect of dilutive stock options (1) 57,144 70,423 75,824 82,606
Weighted average common shares outstanding - assuming dilution 8,213,975 8,349,859 8,279,079 8,406,977
Diluted net income per common share $ 0.77 $ 0.69 $ 2.47 $ 1.97
____________________________________________
(1) For the three and nine months ended June 30, 2023, average options to purchase 256,503 and 203,823 shares of common stock, respectively, were outstanding but not included in the computation of diluted net income per common share, because their effect would have been anti-dilutive. For the three and nine months ended June 30, 2022, average options to purchase 201,150 and 205,221 shares of common stock, respectively, were outstanding but not included in the computation of diluted net income per common share, because their effect would have been anti-dilutive.
28
(7) ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The changes in accumulated other comprehensive income (loss) ("AOCI") by component during the three and nine months ended June 30, 2023 and 2022 are as follows (dollars in thousands):
Three Months Ended June 30, 2023
Changes in fair value of available for sale securities (1) Changes in OTTI on held to maturity securities (1) Total (1)
Balance of AOCI at the beginning of period $ ( 486 ) $ ( 9 ) $ ( 495 )
Other comprehensive loss ( 249 ) — ( 249 )
Balance of AOCI at the end of period $ ( 735 ) $ ( 9 ) $ ( 744 )
Nine Months Ended June 30, 2023
Changes in fair value of available for sale securities (1) Changes in OTTI on held to maturity securities (1) Total (1)
Balance of AOCI at the beginning of period $ ( 706 ) $ ( 11 ) $ ( 717 )
Other comprehensive income (loss) ( 29 ) 2 ( 27 )
Balance of AOCI at the end of period $ ( 735 ) $ ( 9 ) $ ( 744 )
Three Months Ended June 30, 2022
Changes in fair value of available for sale securities (1) Changes in OTTI on held to maturity securities (1) Total (1)
Balance of AOCI at the beginning of period $ ( 95 ) $ ( 12 ) $ ( 107 )
Other comprehensive income (loss) ( 459 ) 1 ( 458 )
Balance of AOCI at the end of period $ ( 554 ) $ ( 11 ) $ ( 565 )
Nine Months Ended June 30, 2022
Changes in fair value of available for sale securities (1) Changes in OTTI on held to maturity securities (1) Total (1)
Balance of AOCI at the beginning of period $ 75 $ ( 16 ) $ 59
Other comprehensive income (loss) ( 629 ) 5 ( 624 )
Balance of AOCI at the end of period $ ( 554 ) $ ( 11 ) $ ( 565 )
__________________________
(1) All amounts are net of income taxes.
(8) STOCK COMPENSATION PLANS
Under the Company’s 2003 Stock Option Plan, the Company was able to grant options for up to 300,000 shares of common stock to employees, officers, directors and directors emeriti. Under the Company's 2014 Equity Incentive Plan, the Company is able to grant options and awards of restricted stock (with or without performance measures) for up to 352,366 shares of
29
common stock to employees, officers, directors and directors emeriti. Under the Company's 2019 Equity Incentive Plan, the Company is able to grant options and awards or restricted stock (with or without performance measures) for up to 350,000 shares of common stock, of which 300,000 shares are reserved to be awarded to employees, including officers, and 50,000 shares are reserved to be awarded to directors and directors emeriti. Shares issued may be purchased in the open market or may be issued from authorized and unissued shares. The exercise price of each option equals the fair market value of the Company’s common stock on the date of grant. Generally, options and restricted stock vest in 20 % annual installments on each of the five anniversaries from the date of the grant, and options generally have a maximum contractual term of ten years from the date of grant. At June 30, 2023, there were 4,796 shares of common stock available which may be awarded as options or restricted stock pursuant to future grant under the 2014 Equity Incentive Plan. At June 30, 2023, there were 199,100 shares of common stock available which may be awarded as options or restricted stock pursuant to future grant under the 2019 Equity Incentive Plan.
At both June 30, 2023 and 2022, there were no unvested restricted stock awards. There were no restricted stock grants awarded during the nine months ended June 30, 2023 and 2022.
Stock option activity for the nine months ended June 30, 2023 and 2022 is summarized as follows:
Nine Months Ended June 30, 2023 Nine Months Ended June 30, 2022
Number of Shares Weighted
Average
Exercise
Price Number of Shares Weighted
Average
Exercise
Price
Options outstanding, beginning of period 421,925 $ 23.30 406,815 $ 21.62
Exercised ( 27,055 ) 19.77 ( 29,770 ) 12.05
Granted 1,000 33.40 1,000 27.25
Forfeited ( 7,800 ) 28.23 ( 18,170 ) 25.98
Options outstanding, end of period 388,070 $ 23.47 359,875 $ 22.20
The fair value of stock options is determined using the Black-Scholes valuation model.
The weighted average assumptions for options granted during the nine months ended June 30, 2023 were as follows:
Expected volatility 33 %
Expected life (in years) 5
Expected dividend yield 2.99 %
Risk free interest rate 3.58 %
Grant date fair value per share $ 8.65
The aggregate intrinsic value of options exercised during the nine months ended June 30, 2023 and 2022 was $ 345,000 and $ 475,000 , respectively.
At June 30, 2023, there were 186,910 unvested options with an aggregate grant date fair value of $ 1.05 million, all of which the Company assumes will vest. The aggregate intrinsic value of unvested options at June 30, 2023 was $ 313,000 . There were 3,200 options vested during the nine months ended June 30, 2023 with a total fair value of $ 17,000 .
At June 30, 2022, there were 173,670 unvested options with an aggregate grant date fair value of $ 830,000 . There were 2,400 options that vested during the nine months ended June 30, 2022 with a total fair value of $ 9,400 .
30
Additional information regarding options outstanding at June 30, 2023 is as follows:
Options Outstanding Options Exercisable
Range of
Exercise
Prices ($) Number Weighted
Average
Exercise
Price Weighted
Average
Remaining
Contractual
Life (Years) Number Weighted
Average
Exercise
Price Weighted
Average
Remaining
Contractual
Life (Years)
9.00 14,000 $ 9.00 0.3 14,000 $ 9.00 0.3
10.26 - 10.71 45,000 10.55 1.6 45,000 10.55 1.6
15.67 - 19.13 74,500 16.53 6.1 38,410 16.18 4.9
26.50 - 27.40 107,820 27.32 8.3 21,140 27.15 6.4
28.23 - 29.69 111,950 28.77 6.8 55,550 29.33 5.2
31.80 - 33.40 34,800 31.85 5.4 27,060 31.80 5.3
388,070 $ 23.47 6.1 201,160 $ 21.31 4.2
The aggregate intrinsic value of options outstanding at June 30, 2023 and 2022 was $ 1.58 million and $ 1.81 million , respectively.
As of June 30, 2023, unrecognized compensation cost related to unvested stock options was $ 893,000 , which is expected to be recognized over a weighted average life of 2.22 years.
(9) FAIR VALUE MEASUREMENTS
Fair value is defined under GAAP as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. GAAP requires that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. GAAP also establishes a fair value hierarchy which prioritizes the valuation inputs into three broad levels. Based on the underlying inputs, each fair value measurement in its entirety is reported in one of three levels. These levels are:
Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2: Significant observable inputs other than quoted prices included within Level 1, such as quoted prices for similar (as opposed to identical) assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, and inputs other than quoted prices that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability based on the best information available in the circumstances.
The Company's assets measured at fair value on a recurring basis consist of investment securities available for sale and investments in equity securities. The estimated fair values of MBS are based upon market prices of similar securities or observable inputs (Level 2). The estimated fair values of mutual funds are based upon quoted market prices (Level 1).
31
The Company had no liabilities measured at fair value on a recurring basis at June 30, 2023 and September 30, 2022. The Company's assets measured at estimated fair value on a recurring basis at June 30, 2023 and September 30, 2022 were as follows (dollars in thousands):
June 30, 2023 Estimated Fair Value
Level 1 Level 2 Level 3 Total
Available for sale investment securities
MBS: U.S. government agencies $ — $ 43,842 $ — $ 43,842
Investments in equity securities
Mutual funds 837 — — 837
Total $ 837 $ 43,842 $ — $ 44,679
September 30, 2022 Estimated Fair Value
Level 1 Level 2 Level 3 Total
Available for sale investment securities
MBS: U.S. government agencies $ — $ 41,415 $ — $ 41,415
Investments in equity securities
Mutual funds 835 — — 835
Total $ 835 $ 41,415 $ — $ 42,250
There were no transfers among Level 1, Level 2 and Level 3 during the nine months ended June 30, 2023 and the year ended September 30, 2022.
The Company may be required, from time to time, to measure certain assets and liabilities at fair value on a non-recurring basis in accordance with GAAP. These include assets that are measured at the lower of cost or market value that were recognized at fair value below cost at the end of the period.
The Company uses the following methods and significant assumptions to estimate fair value on a non-recurring basis:
Impaired Loans : The estimated fair value of impaired loans is calculated using the collateral value method or on a discounted cash flow basis. The specific reserve for collateral dependent impaired loans is based on the estimated fair value of the collateral less estimated costs to sell, if applicable. In some cases, adjustments are made to the appraised values due to various factors including age of the appraisal, age of the comparable collateral included in the appraisal and known changes in the market and in the underlying collateral. Such adjustments may be significant and typically result in a Level 3 classification of the inputs for determining fair value. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.
32
The following table summarizes the balances of assets measured at estimated fair value on a non-recurring basis at June 30, 2023 (dollars in thousands):
Estimated Fair Value
Level 1 Level 2 Level 3
Impaired loans:
Commercial business loans $ — $ — $ 122
Total $ — $ — $ 122
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis as of June 30, 2023 (dollars in thousands):
Estimated
Fair Value Valuation
Technique(s) Unobservable Input(s)
Impaired loans $ 122 Market approach Appraised value less estimated selling costs
The following table summarizes the balances of assets measured at estimated fair value on a non-recurring basis at September 30, 2022 (dollars in thousands):
Estimated Fair Value
Level 1 Level 2 Level 3
Impaired loans:
Commercial business loans $ — $ — $ 123
Total $ — $ — $ 123
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis as of September 30, 2022 (dollars in thousands):
Estimated
Fair Value Valuation
Technique(s) Unobservable Input(s)
Impaired loans $ 123 Market approach Appraised value less estimated selling costs
GAAP requires disclosure of estimated fair values for certain financial instruments. Such estimates are subjective in nature, and significant judgment is required regarding the risk characteristics of various financial instruments at a discrete point in time. Therefore, such estimates could vary significantly if assumptions regarding uncertain factors were to change. In addition, as the Company normally intends to hold the majority of its financial instruments until maturity, it does not expect to realize many of the estimated amounts disclosed. The disclosures also do not include estimated fair value amounts for certain items which are not defined as financial instruments but for which may have significant value. The Company does not believe that it would be practicable to estimate a representative fair value for these types of items as of June 30, 2023 and September 30, 2022. Because GAAP excludes certain items from fair value disclosure requirements, any aggregation of the fair value amounts presented would not represent the underlying value of the Company. Additionally, in accordance with GAAP, the Company uses the exit price notion in calculating the fair values of financial instruments not measured at fair value on a recurring basis.
33
The recorded amounts and estimated fair values of financial instruments were as follows as of June 30, 2023 and September 30, 2022 (dollars in thousands):
June 30, 2023
Fair Value Measurements Using:
Recorded
Amount Estimated Fair Value
Level 1
Level 2
Level 3
Financial assets
Cash and cash equivalents $ 129,953 $ 129,953 $ 129,953 $ — $ —
CDs held for investment 16,931 16,767 16,767 — —
Investment securities 318,895 304,313 161,458 142,855 —
Investments in equity securities 837 837 837 — —
FHLB stock 2,802 2,802 2,802 — —
Other investments 3,000 3,000 3,000 — —
Loans receivable, net 1,260,647 1,219,328 — — 1,219,328
Accrued interest receivable 5,451 5,451 5,451 — —
Financial liabilities
Certificates of deposit 251,313 248,541 — — 248,541
FHLB borrowings 15,000 14,665 — — 14,665
Accrued interest payable 881 881 881 — —
September 30, 2022
Fair Value Measurements Using:
Recorded
Amount Estimated Fair Value
Level 1
Level 2
Level 3
Financial assets
Cash and cash equivalents $ 316,755 $ 316,755 $ 316,755 $ — $ —
CDs held for investment 22,894 22,519 22,519 — —
Investment securities 308,023 291,198 158,578 132,620 —
Investments in equity securities 835 835 835 — —
FHLB stock 2,194 2,194 2,194 — —
Other investments 3,000 3,000 3,000 — —
Loans held for sale 748 758 758 — —
Loans receivable, net 1,132,426 1,124,579 — — 1,124,579
Accrued interest receivable 4,483 4,483 4,483 — —
Financial liabilities
Certificates of deposit 122,584 120,807 — — 120,807
Accrued interest payable 108 108 108 — —
(10) RECENT ACCOUNTING PRONOUNCEMENTS
In June 2016, the FASB issued Accounting Standards Update ("ASU") 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments , as amended by ASU 2018-19, ASU 2019-04, ASU 2019-05, ASU 2019-10 and ASU 2019-11. ASU 2016-13 replaces the existing incurred losses methodology with a current expected losses methodology with respect to most financial assets measured at amortized cost and certain other instruments, including trade and other receivables, loans, held to maturity investment securities and off-balance sheet commitments. In addition, ASU 2016-13 requires credit losses relating to available for sale debt securities to be recorded through an allowance for credit losses rather than as a reduction of the carrying amount. ASU 2016-13 also changes the accounting for PCI debt securities and loans. ASU
34
2016-13 retains many of the current disclosure requirements in GAAP and expands certain disclosure requirements. As a "smaller reporting company" filer with the U.S. Securities and Exchange Commission, ASU 2016-13 is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Upon adoption, the Company expects a change in the processes and procedures to calculate the allowance for loan losses, including changes in the assumptions and estimates to consider expected credit losses over the life of the loan versus the current accounting practice that utilizes the incurred loss model. In addition, the current policy for OTTI on investment securities available for sale will be replaced with an allowance approach. The Company is reviewing the requirements of ASU 2016-13 and has begun developing and implementing processes and procedures to help ensure that it is fully compliant with ASU 2016-13 at the adoption date. At this time, the Company does not expect the allowance for loan losses to materially change as a result of the implementation of ASU 2016-13 and expects to finalize the calculation in the first quarter of the fiscal year ending September 30, 2024.
In January 2017, the FASB issued ASU 2017-04, Intangibles - Goodwill and Other: Simplifying the Test for Goodwill Impairment. This ASU simplifies the subsequent measurement of goodwill and eliminates Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity has to perform procedures to determine the fair value of its assets and liabilities (including unrecognized assets and liabilities) at the impairment testing date following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Under ASU 2017-04, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity would then recognize an impairment charge for the amount by
which the carrying amount exceeds the reporting unit's fair value; however, the loss recognized would not exceed the total amount of goodwill allocated to that reporting unit. Additionally, an entity would consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. ASU 2017-04 is effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2022. The adoption of ASU 2017-04 is not expected to have a material impact on the Company's future consolidated financial statements.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This ASU applies to contracts, hedging relationships and other transactions that reference the London Interbank Offered Rate ("LIBOR") or other rate references expected to be discontinued because of reference rate reform. The ASU permits an entity to make necessary modifications to eligible contracts or transactions without requiring contract remeasurement or reassessment of a previous accounting determination. This ASU is effective for all entities as of March 12, 2020 through December 31, 2024. The Company has not adopted ASU 2020-04 as of March 31, 2023. The adoption of ASU 2020-04 is not expected to have a material impact on the Company's future consolidated financial statements.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments eliminate the accounting guidance for troubled debt restructurings (“TDRs”) for creditors, require new disclosures for creditors for certain loan refinancings and restructurings when a borrower is experiencing financial difficulty, and require public business entities to include current-period gross write-offs in the vintage disclosure tables. The amendments in this ASU are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The adoption of ASU 2022-02 is not expected to have a material impact on the Company's future consolidated financial statements.
(11) REVENUE FROM CONTRACTS WITH CUSTOMERS
ASU 2014-09 Revenue from Contracts with Customers (" ASC 606") applies to all contracts with customers to provide goods or services in the ordinary course of business, except for contracts that are specifically excluded from its scope. The majority of the Company's revenues are composed of interest income, deferred loan fee accretion, premium/discount accretion, gains on sales of loans and investments, BOLI net earnings, servicing income on loans sold and other loan fee income, which are not within the scope of ASC 606. Revenue reported as service charges on deposits, ATM and debit card interchange transaction fees, merchant services fees, non-deposit investment fees and escrow fees are within the scope of ASC 606. All of the Company's revenue from contracts with customers withi n the scope of ASC 606 is recognized in non-interest income with the exception of gains on sales of OREO and gains on sales/disposition of premises and equipment, which are included in non-interest expense. For the three months ended June 30, 2023, the Company recognized $ 970,000 in service charges on deposits, $ 1.34 million in ATM and debit card interchange transaction fees, $ 27,000 in escrow fees, and $ 1,000 in fee income from non-deposit investment sales. For the nine months ended June 30, 2023, the Company recognized $ 2.81 million in service charges on deposits, $ 3.86 million in ATM and debit card interchange transaction fees, $ 85,000 in escrow fees and $ 35,000 in fee income from non-deposit investment sales. For the three months ended June 30, 2022, the Company recognized $ 1.05 million
35
in service charges on deposits, $ 1.35 million in ATM and debit card interchange transaction fees, $ 41,000 in escrow fees, and $ 4,000 in fee income from non-deposit investment sales. For the nine months ended June 30, 2022, the Company recognized $ 2.98 million in service charges on deposits, $ 3.87 million in ATM and debit card interchanges transaction fees, $ 164,000 in escrow fees, and $ 14,000 in fee income from non-deposit investment sales.
If a contract is determined to be within the scope of ASC 606, the Company recognizes revenue when it satisfies its performance obligation. Descriptions of the Company's revenue-generating activities that are within the scope of ASC 606 are as follows:
• Service Charges on Deposits: The Company earns fees from its deposit customers from a variety of deposit products and services. Non-transaction based fees such as account maintenance fees and monthly statement fees are considered to be provided to the customer under a day-to-day contract with ongoing renewals. Revenue for these non-transaction fees are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Transaction-based fees such as non-sufficient fund charges, stop payment charges and wire fees are recognized at the time the transaction is executed, as the contract duration does not extend beyond the service performed.
• ATM and Debit Card Interchange Transaction Fees: The Company earns fees from cardholder transactions conducted through third-party payment network providers which consist of interchange fees earned from the payment networks as a debit card issuer. These fees are recognized when the transaction occurs, but may settle on a daily or monthly basis.
• Escrow Fees: The Company earns fees from real estate escrow contracts with customers. The Company receives and disburses money and/or property according to the customer's contract. Fees are recognized when the escrow contract closes.
• Fee Income from Non-deposit Investment Sales: The Company earns fees from contracts with customers for investment activities. Revenues are generally recognized on a monthly basis and are generally based on a percentage of the customer's assets under management or based on investment solutions that are implemented for the customer.
(12) COMMITMENTS AND CONTINGENT LIABILITIES
In the normal course of business, the Company is party to financial instruments with off-balance-sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit. These instruments involve, to varying degrees, elements of credit risk not recognized in the consolidated balance sheets. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments as it does for on-balance-sheet instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit - worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the party. However, such loan to value ratios will subsequently change, based on increases and decreases in the supporting collateral values. Collateral held varies, but may include accounts receivable, inventory, property and equipment, residential real estate, land and income-producing commercial properties.
A summary of the Company's commitments at June 30, 2023 are listed below (in thousands):
June 30, 2023
Undisbursed portion of construction loans in process (see Note 4) $ 104,774
Undisbursed lines of credit 139,400
Commitments to extend credit 29,881
$ 274,055
The Company maintains a separate reserve for losses related to unfunded loan commitments. Management estimates the amount of probable losses related to unfunded loan commitments by applying the loss factors used in the allowance for loan loss methodology to an estimate of the expected amount of funding and applies this adjusted factor to the unused portion of
36
unfunded loan commitments. The reserve for unfunded loan commitments totaled $ 327,000 at June 30, 2023. These amounts are included in other liabilities and accrued expenses in the accompanying consolidated balance sheets. Increases (decreases) in the reserve for unfunded loan commitments are recorded in non-interest expense in the accompanying consolidated statements of income.
The Bank has an employee severance compensation plan which expires in 2027 that provides for severance pay benefits to eligible employees in the event of a change in control of Timberland Bancorp or the Bank (as defined in the plan). In general, all employees with two or more years of service will be eligible to participate in the plan. Under the plan, in the event of a change in control of Timberland Bancorp or the Bank, eligible employees who are terminated or who terminate employment (but only upon the occurrence of events specified in the plan) within 12 months of the effective date of a change in control would be entitled to a payment based on years of service or officer rank with the Bank. The maximum payment for any eligible employee would be equal to 18 months of the employee’s current compensation.
Timberland Bancorp has entered into employment contracts with certain key employees, which provide for contingent payment subject to future events.
Because of the nature of its activities, the Company is subject to various pending and threatened legal actions which arise in the ordinary course of business. In the opinion of management, liabilities arising from these claims, if any, will not have a material effect on the future consolidated financial position of the Company.
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.