Item 1. Financial Statements
Item 1. Financial Statements (unaudited)
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
December 31, 2023 and September 30, 2023
(Dollars in thousands, except per share amounts)
December 31,
2023 September 30,
2023
(Unaudited) *
Assets
Cash and cash equivalents:
Cash and due from financial institutions $ 28,656 $ 25,390
Interest-bearing deposits in banks 129,365 103,331
Total cash and cash equivalents 158,021 128,721
Certificates of deposit (“CDs”) held for investment (at cost, which
approximates fair value) 12,449 15,188
Investment securities held to maturity, at amortized cost (net of allowance for credit losses of $ 82 at December 31, 2023), (estimated fair value of $ 254,361 and $ 253,766 )
266,085 270,218
Investment securities available for sale, at fair value 40,446 41,771
Investments in equity securities, at fair value 848 811
Federal Home Loan Bank of Des Moines (“FHLB”) stock, at cost 2,001 3,602
Other investments, at cost 3,000 3,000
Loans held for sale 1,425 400
Loans receivable, net of allowance for credit losses of $ 16,655 and $ 15,817
1,336,283 1,302,305
Premises and equipment, net 21,584 21,642
Accrued interest receivable 6,731 6,004
Bank owned life insurance (“BOLI”) 23,122 22,966
Goodwill 15,131 15,131
Core deposit intangible (“CDI”), net 621 677
Loan servicing rights, net 1,925 2,124
Operating lease right-of-use ("ROU") assets 1,698 1,772
Other assets 3,745 3,573
Total assets $ 1,895,115 $ 1,839,905
Liabilities and shareholders’ equity
Liabilities
Deposits:
Non-interest-bearing demand $ 433,065 $ 455,864
Interest-bearing 1,194,004 1,105,071
Total deposits 1,627,069 1,560,935
FHLB borrowings 20,000 35,000
Operating lease liabilities 1,796 1,867
Other liabilities and accrued expenses 8,881 9,030
Total liabilities $ 1,657,746 $ 1,606,832
* Derived from audited consolidated financial statements.
See notes to unaudited consolidated financial statements
3
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS (continued)
December 31, 2023 and September 30, 2023
(Dollars in thousands, except per share amounts)
December 31,
2023 September 30,
2023
(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;
8,120,708 shares issued and outstanding - December 31, 2023 8,105,338 shares issued and outstanding - September 30, 2023
34,869 34,771
Retained earnings 203,327 199,386
Accumulated other comprehensive loss ( 827 ) ( 1,084 )
Total shareholders’ equity 237,369 233,073
Total liabilities and shareholders’ equity $ 1,895,115 $ 1,839,905
* 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 months ended December 31, 2023 and 2022
(Dollars in thousands, except per share amounts)
(Unaudited)
Three Months Ended December 31,
2023 2022
Interest and dividend income
Loans receivable and loans held for sale $ 18,395 $ 14,457
Investment securities 2,311 2,214
Dividends from mutual funds, FHLB stock and other investments 91 51
Interest-bearing deposits in banks and CDs 1,699 2,390
Total interest and dividend income 22,496 19,112
Interest expense
Deposits 6,143 1,369
FHLB borrowings 349 —
Total interest expense 6,492 1,369
Net interest income 16,004 17,743
Provision for (recapture of) credit losses
Provision for credit losses - loans 379 525
Recapture of credit losses - investment securities ( 10 ) —
Recapture of credit losses - unfunded commitments ( 33 ) —
Total provision for credit loss - net 336 525
Net interest income after provision for (recapture of) credit losses 15,668 17,218
Non-interest income
Net recoveries on investment securities 5 3
Service charges on deposits 1,023 947
ATM and debit card interchange transaction fees 1,264 1,251
BOLI net earnings 156 156
Gain on sales of loans, net 78 21
Escrow fees 19 30
Other, net 253 297
Total non-interest income, net 2,798 2,705
See notes to unaudited consolidated financial statements
5
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME (continued)
For the three months ended December 31, 2023 and 2022
(Dollars in thousands, except per share amounts)
(Unaudited)
Three Months Ended December 31,
2023 2022
Non-interest expense
Salaries and employee benefits $ 5,911 $ 5,900
Premises and equipment 973 924
Advertising 186 195
ATM and debit card interchange transaction fees 615 483
Postage and courier 126 121
State and local taxes 319 299
Professional fees 253 429
Federal Deposit Insurance Corporation ("FDIC") insurance 210 124
Loan administration and foreclosure 105 120
Technology and telecommunication expenses 974 789
Deposit operations 320 346
Amortization of CDI 56 68
Other 576 737
Total non-interest expense, net 10,624 10,535
Income before income taxes 7,842 9,388
Provision for income taxes 1,546 1,881
Net income
$ 6,296 $ 7,507
Net income per common share
Basic $ 0.78 $ 0.91
Diluted $ 0.77 $ 0.90
Weighted average common shares outstanding
Basic 8,114,209 8,232,273
Diluted 8,166,048 8,318,733
Dividends paid per common share $ 0.23 $ 0.32
See notes to unaudited consolidated financial statements
6
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the three months ended December 31, 2023 and 2022
(Dollars in thousands)
(Unaudited)
Three Months Ended
December 31,
2023 2022
Comprehensive income
Net income $ 6,296 $ 7,507
Other comprehensive income (loss)
Unrealized holding gain (loss) on investment securities available for sale, net of income taxes of $ 66 and $( 5 ), respectively
248 ( 19 )
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 $ 1 , and $ 0 , respectively
9 1
Total other comprehensive income (loss), net of income taxes 257 ( 18 )
Total comprehensive income $ 6,553 $ 7,489
See notes to unaudited consolidated financial statements
7
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
For the three months ended December 31, 2023 and 2022
(Dollars in thousands, except per share amounts)
(Unaudited)
Common Stock Accumulated
Other
Compre-hensive
Income (Loss)
Number of Shares Amount Retained
Earnings Total
Balance, September 30, 2022 8,221,952 $ 38,751 $ 180,535 $ ( 717 ) $ 218,569
Net income — — 7,507 — 7,507
Other comprehensive loss — — — ( 18 ) ( 18 )
Repurchase of common stock ( 10,570 ) ( 348 ) — — ( 348 )
Exercise of stock options 19,815 397 — — 397
Common stock dividends ($ 0.32 per common share)
— — ( 2,636 ) — ( 2,636 )
Stock-based compensation expense — 78 — — 78
Balance, December 31, 2022 8,231,197 $ 38,878 $ 185,406 $ ( 735 ) $ 223,549
Balance, September 30, 2023 8,105,338 $ 34,771 $ 199,386 $ ( 1,084 ) $ 233,073
Net income — — 6,296 — 6,296
Other comprehensive income — — — 257 257
Repurchase of common stock ( 12,330 ) ( 362 ) — — ( 362 )
Exercise of stock options 27,700 355 — — 355
Common stock dividends ($ 0.23 per common share)
— — ( 1,867 ) — ( 1,867 )
Stock-based compensation expense — 105 — — 105
Adoption of ASU 2016-13 , net of tax
— — ( 488 ) — ( 488 )
Balance, December 31, 2023 8,120,708 $ 34,869 $ 203,327 $ ( 827 ) $ 237,369
See notes to unaudited consolidated financial statements
8
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the three months ended December 31, 2023 and 2022
(Dollars in thousands)
(Unaudited)
Three Months Ended December 31,
2023 2022
Cash flows from operating activities
Net income $ 6,296 $ 7,507
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses 336 525
Depreciation 356 338
Accretion of discount on purchased loans ( 10 ) ( 28 )
Amortization of CDI 56 68
Stock-based compensation expense 105 78
Net recoveries on investment securities ( 5 ) ( 3 )
Change in fair value of investments in equity securities ( 37 ) ( 2 )
Accretion of discounts and premiums on securities ( 293 ) ( 298 )
Gain on sales of loans, net ( 78 ) ( 21 )
Loans originated for sale ( 4,742 ) ( 389 )
Proceeds from sales of loans 3,795 1,158
Amortization of loan servicing rights 236 263
BOLI net earnings ( 156 ) ( 156 )
Increase in deferred loan origination fees 95 211
Net change in accrued interest receivable and other assets, and other liabilities and accrued expenses ( 1,087 ) 170
Net cash provided by operating activities 4,867 9,421
Cash flows from investing activities
Net decrease (increase) in CDs held for investment 2,739 ( 498 )
Purchase of investment securities held to maturity ( 1,919 ) ( 14,317 )
Purchase of investment securities available for sale — ( 16,993 )
Proceeds from maturities and prepayments of investment securities held to maturity 6,275 2,626
Proceeds from maturities and prepayments of investment securities available for sale 1,644 2,559
Redemption of FHLB stock 1,601 —
Increase in loans receivable, net ( 34,869 ) ( 40,841 )
Purchases of premises and equipment ( 298 ) ( 143 )
Net cash used in investing activities ( 24,827 ) ( 67,607 )
S ee notes to unaudited consolidated financial statements
9
TIMBERLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
For the three months ended December 31, 2023 and 2022
(Dollars in thousands)
(Unaudited)
Three Months Ended December 31,
2023 2022
Cash flows from financing activities
Net increase (decrease) in deposits $ 66,134 $ ( 31,086 )
Repayments of FHLB borrowings ( 15,000 ) —
Proceeds from exercise of stock options 355 397
Repurchase of common stock ( 362 ) ( 348 )
Payment of dividends ( 1,867 ) ( 2,636 )
Net cash provided by (used in) financing activities 49,260 ( 33,673 )
Net increase (decrease) in cash and cash equivalents 29,300 ( 91,859 )
Cash and cash equivalents
Beginning of period 128,721 316,755
End of period $ 158,021 $ 224,896
Supplemental disclosure of cash flow information
Interest paid $ 6,206 $ 1,180
Supplemental disclosure of non-cash investing activities
Other comprehensive income (loss) related to investment securities $ 257 $ ( 18 )
Adjustment to retained earnings, net of deferred tax; - adoption of ASU 2016-13 $ ( 488 ) $ —
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, 2023 (“2023 Form 10-K”). The unaudited consolidated results of operations for the three months ended December 31, 2023 are not necessarily indicative of the results that may be expected for the entire fiscal year ending September 30, 2024.
(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 December 31, 2023 presentation with no change to previously reported net income or total shareholders’ equity.
(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 December 31, 2023 and September 30, 2023 (dollars in thousands):
Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value Allowance for Credit Losses ("ACL")
December 31, 2023
Held to Maturity
U.S. Treasury and U.S. government agency securities $ 169,869 $ — $ ( 7,468 ) $ 162,401 $ —
Mortgage-backed securities ("MBS"):
U.S. government agencies 53,185 3 ( 2,604 ) 50,584 —
Private label residential 40,662 356 ( 1,934 ) 39,084 73
Municipal securities 1,878 — ( 30 ) 1,848 —
Bank issued trust preferred securities 491 — ( 47 ) 444 9
Total held to maturity 266,085 $ 359 $ ( 12,083 ) $ 254,361 $ 82
11
December 31, 2023 Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Estimated Fair Value
Available for Sale
MBS:
U.S. government agencies $ 41,492 $ — $ ( 1,046 ) $ 40,446
Total $ 41,492 $ — $ ( 1,046 ) $ 40,446
September 30, 2023
Held to Maturity
U.S. treasury and U.S. government agency securities $ 171,626 $ — $ ( 10,088 ) $ 161,538
MBS:
U.S. government agencies 52,294 — ( 3,950 ) 48,344
Private label residential 44,011 295 ( 2,611 ) 41,695
Municipal securities 1,787 — ( 47 ) 1,740
Bank issues trust preferred securities 500 — ( 51 ) 449
Total $ 270,218 $ 295 $ ( 16,747 ) $ 253,766
Available for Sale
MBS: U.S. government agencies $ 43,132 $ — $ ( 1,361 ) $ 41,771
$ 43,132 $ — $ ( 1,361 ) $ 41,771
Held to maturity and available for sale investment securities with unrealized losses were as follows as of December 31, 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 $ 9,614 $ ( 12 ) 1 $ 152,786 $ ( 7,456 ) 25 $ 162,400 $ ( 7,468 )
MBS:
U.S. government agencies 18,442 ( 136 ) 9 31,972 ( 2,468 ) 52 50,414 ( 2,604 )
Private label residential — — — 35,585 ( 1,934 ) 30 35,585 ( 1,934 )
Municipal securities — — — 1,748 ( 30 ) 1 1,748 ( 30 )
Bank issued trust preferred securities
— — — 453 ( 47 ) 1 453 ( 47 )
Total
$ 28,056 $ ( 148 ) 10 $ 222,544 $ ( 11,935 ) 109 $ 250,600 $ ( 12,083 )
Available for sale
MBS: U.S. government agencies $ 11,953 $ ( 134 ) 4 $ 28,179 $ ( 912 ) 26 $ 40,132 $ ( 1,046 )
Total
$ 11,953 $ ( 134 ) 4 $ 28,179 $ ( 912 ) 26 $ 40,132 $ ( 1,046 )
12
Held to maturity and available for sale investment securities with unrealized losses were as follows as of September 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 $ 9,455 $ ( 129 ) 1 $ 152,082 $ ( 9,959 ) 26 $ 161,537 $ ( 10,088 )
MBS:
U.S. government agencies 16,432 ( 549 ) 13 31,703 ( 3,401 ) 51 48,135 ( 3,950 )
Private label residential
1,288 ( 2 ) 1 38,205 ( 2,609 ) 32 39,493 ( 2,611 )
Municipal securities — — — 1,740 ( 47 ) 1 1,740 ( 47 )
Bank issued trust preferred securities — — — 449 ( 51 ) 1 449 ( 51 )
Total
$ 27,175 $ ( 680 ) 15 $ 224,179 $ ( 16,067 ) 111 $ 251,354 $ ( 16,747 )
Available for sale
MBS: U.S. government agencies $ 10,635 $ ( 308 ) 3 $ 30,809 $ ( 1,053 ) 27 $ 41,444 $ ( 1,361 )
Total
$ 10,635 $ ( 308 ) 3 $ 30,809 $ ( 1,053 ) 27 $ 41,444 $ ( 1,361 )
During the three months ended December 31, 2023, the Company recorded a $ 1,000 net realized loss on 13 held to maturity investment securities all of which had been recognized previously as credit loss. During the three months ended December 31, 2022, the Company recorded a $ 7,000 net realized loss on 14 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 $ 201.82 million at December 31, 2023 and September 30, 2023, respectively.
The contractual maturities of debt securities at December 31, 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 $ 94,888 $ 93,677 $ 387 $ 385
Due after one year to five years 91,471 85,469 2,568 2,553
Due after five years to ten years 8,932 8,140 5,793 5,758
Due after ten years 70,794 67,075 32,744 31,750
Total $ 266,085 $ 254,361 $ 41,492 $ 40,446
13
Credit Quality Indicators and Allowance for Credit Losses
Available for Sale Investment Securities
The Company assesses each available for sale investment security that is in an unrealized loss position to determine whether the decline in fair value below the amortized cost basis results from a credit loss or other factors. The Company did not record an ACL on any available for sale debt securities at December 31, 2023 or upon adoption of ASU 2016-13 on October 1, 2023. As of both dates, the Company considered the unrealized losses across the classes of major security-type to be related to fluctuations in market conditions, primarily interest rates, and not reflective of a deterioration in credit value. The Company expects the fair value of these securities to recover as the securities approach their maturity dates or sooner if market yields for such securities decline. The Company does not believe that these securities are other than temporarily impaired because of their credit quality or related to any issuer or industry specific event. The Company has the ability and intent to hold the investments until the fair value recovers.
Held to Maturity Investment Securities
The Company measures expected credit losses on held to maturity investment securities, which are comprised of U.S. government agency and U.S. government mortgage-backed securities, private label mortgage-backed securities, municipal, and other bonds. The Company’s agency and mortgage-backed securities that are issued by U.S. government entities and agencies are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies, and have a long history of no credit losses. As such, no ACL has been established for these securities. The ACL on the private label mortgage-backed securities, municipal, and other bonds within the held to maturity securities portfolio is calculated using the probability of default/loss given default ("PD/LGD") method. The calculation is completed on a quarterly basis using the default studies provided by an industry leading source. At December 31, 2023, the allowance for credit losses on the held to maturity securities portfolio totaled $ 82,000 .
The following table sets forth information for the three months ended December 31, 2023 regarding activity in the ACL by portfolio segment (dollars in thousands):
Three Months Ended December 31, 2023
Held to Maturity Beginning Allowance Impact of Adopting CECL (ASU 2016-13) Provision for (Recapture of) Credit Losses Ending Allowance
MBS:
Private label residential $ — $ 82 $ ( 9 ) $ 73
Bank issued trust preferred securities — 10 ( 1 ) 9
Total $ — $ 92 $ ( 10 ) $ 82
The ACL on held to maturity investment securities is included within investment securities held to maturity on the consolidated balance sheets. Changes in the ACL are recorded within provision for (recapture of) credit losses on the consolidated income statement.
Accrued interest receivable on held to maturity investment securities totaled $ 908,000 at December 31, 2023 and is included
within accrued interest income receivable on the consolidated balance sheet. This amount is excluded from the estimate
of expected credit losses. Held to maturity debt securities are typically classified as non-accrual when the contractual
payment of principal or interest has become 90 days past due or management has serious doubts about the further
collectability of principal or interest. When held to maturity debt securities are placed on non-accrual status, unpaid interest
credited to income is reversed. The Company had $ 85,000 of private label mortgage-backed held to maturity investment securities in non-accrual status at December 31, 2023.
The Company monitors the credit quality of debt securities held to maturity through the use of credit ratings from Moody's, S&P and Fitch. The Company monitors the credit ratings on a quarterly basis.
14
The following table sets forth the Company's held to maturity investment securities at December 31, 2023 by credit quality indicator:
Credit Ratings
As of December 31, 2023 AAA/AA/A BBB/BB/B Unrated Total
Held to Maturity
U.S. Treasury and U.S. government agency securities $ 169,869 $ — $ — $ 169,869
Mortgage-backed securities ("MBS"):
U.S. government agencies 53,185 — — 53,185
Private label residential 19,324 — 21,338 40,662
Municipal securities 1,778 — 100 1,878
Bank issued trust preferred securities — — 491 491
Total held to maturity $ 244,156 $ — $ 21,929 $ 266,085
Prior to adopting ASU 2016-13, the Company bifurcated 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 was required in this analysis that included, but not limited to, assumptions regarding the collectability of principal and interest, net of related expenses, on the underlying loans. The amounts written off due to credit loss remain and continue to be recovered on a cash basis.
The following table presents a roll forward of the credit loss component of held to maturity debt securities that have been written down for OTTI with the credit loss component recognized in earnings for the three months ended December 31, 2023 and 2022 (dollars in thousands):
Three Months Ended
December 31,
2023 2022
Beginning balance of credit loss $ 816 $ 836
Subtractions:
Net realized loss previously recorded as credit losses ( 1 ) ( 7 )
Recapture of prior credit loss ( 4 ) ( 3 )
Ending balance of credit loss $ 811 $ 826
(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
15
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.
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 December 31, 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 December 31, 2023 and September 30, 2023 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 December 31, 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 CREDIT LOSSES
Loans receivable by portfolio segment consisted of the following at December 31, 2023 and September 30, 2023 (dollars in thousands):
December 31,
2023 September 30,
2023
Amount Percent Amount Percent
Mortgage loans:
One- to four-family (1) $ 263,122 18.0 % $ 253,227 17.8 %
Multi-family 147,321 10.1 127,176 8.9
Commercial 579,038 39.6 568,265 39.8
Construction - custom and owner/builder 134,878 9.2 129,699 9.1
Construction - speculative one- to four-family 17,609 1.2 17,099 1.2
Construction - commercial 36,702 2.5 51,064 3.6
Construction - multi-family 57,019 3.9 57,140 4.0
Construction - land development 18,878 1.3 18,841 1.3
Land 28,697 2.0 26,726 1.9
Total mortgage loans 1,283,264 87.8 1,249,237 87.6
Consumer loans:
Home equity and second mortgage 39,403 2.7 38,281 2.7
Other 2,926 0.2 2,772 0.2
Total consumer loans 42,329 2.9 41,053 2.9
Commercial loans:
Commercial business 136,942 9.3 135,802 9.5
U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans 423 — 466 —
Total commercial loans 137,365 9.3 136,268 9.5
Total loans receivable 1,462,958 100.0 % 1,426,558 100.0 %
Less:
Undisbursed portion of construction loans in process (LIP") 104,683 103,194
Deferred loan origination fees, net 5,337 5,242
ACL 16,655 15,817
Subtotal 126,675 124,253
Loans receivable, net $ 1,336,283 $ 1,302,305
_____________________________
(1) Does not include one- to four-family loans held for sale totaling $ 1,425 and $ 400 at December 31, 2023 and September 30, 2023, respectively.
Loans receivable at December 31, 2023 and September 30, 2023 are reported net of unamortized discounts totaling $ 182,000 and $ 192,000 , respectively.
17
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 December 31, 2023 and September 30, 2023, 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 December 31, 2023 and September 30, 2023, there were no loans classified as loss.
The following table sets forth the Company's loan portfolio at December 31, 2023 by risk attribute and year of origination as well as current period gross charge-offs (dollars in thousands):
Term Loans Amortized Cost Basis by Origination Fiscal Year
Type 2024 2023 2022 2021 2020 Prior Revolving Loans Total Loans Receivable
One-to four-family
Risk Rating
Pass $ 2,096 $ 33,948 $ 113,479 $ 50,623 $ 19,711 $ 42,663 $ — $ 262,520
Substandard — — 217 — — 385 — 602
Total one- to four-family $ 2,096 $ 33,948 $ 113,696 $ 50,623 $ 19,711 $ 43,048 $ — $ 263,122
Multi-family
Risk Rating
Pass $ 12,250 $ 9,541 $ 28,037 $ 32,216 $ 19,196 $ 45,115 $ 966 $ 147,321
Total multi-family $ 12,250 $ 9,541 $ 28,037 $ 32,216 $ 19,196 $ 45,115 $ 966 $ 147,321
Commercial real estate
Risk Rating
Pass $ 5,022 $ 54,235 $ 128,949 $ 95,521 $ 60,026 $ 212,856 $ 5,898 $ 562,507
Watch — — — — 3,111 7,995 — 11,106
Substandard — — — — — 5,425 — 5,425
Total commercial real estate $ 5,022 $ 54,235 $ 128,949 $ 95,521 $ 63,137 $ 226,276 $ 5,898 $ 579,038
18
Term Loans Amortized Cost Basis by Origination Fiscal Year
Type 2024 2023 2022 2021 2020 Prior Revolving Loans Total Loans Receivable
Construction-custom & owner/builder
Risk Rating
Pass $ 2,618 $ 48,389 $ 12,914 $ 1,094 $ — $ — $ — $ 65,015
Watch — — 524 3,532 454 436 — 4,946
Substandard — — — 150 — — — 150
Total construction $ 2,618 $ 48,389 $ 13,438 $ 4,776 $ 454 $ 436 $ — $ 70,111
Construction-speculative one-to four-family
Risk Rating
Pass $ 567 $ 7,669 $ 644 $ 523 $ — $ — $ — $ 9,403
Total construction $ 567 $ 7,669 $ 644 $ 523 $ — $ — $ — $ 9,403
Construction-commercial
Risk Rating
Pass $ — $ 15,780 $ 4,753 $ 1,293 $ — $ — $ — $ 21,826
Watch — 967 — — — — — 967
Total construction $ — $ 16,747 $ 4,753 $ 1,293 $ — $ — $ — $ 22,793
Construction-multi-family
Risk Rating
Pass $ 53 $ 20,186 $ 11,821 $ 1,287 $ 8,118 $ — $ — $ 41,465
Total construction $ 53 $ 20,186 $ 11,821 $ 1,287 $ 8,118 $ — $ — $ 41,465
Construction-land development
Risk Rating
Pass $ — $ 2,648 $ 13,983 $ — $ — $ — $ — $ 16,631
Total construction $ — $ 2,648 $ 13,983 $ — $ — $ — $ — $ 16,631
Land
Risk Rating
Pass $ 3,285 $ 6,694 $ 7,515 $ 5,410 $ 770 $ 2,939 $ 1,589 $ 28,202
Watch — — — — — — 495 495
Total land $ 3,285 $ 6,694 $ 7,515 $ 5,410 $ 770 $ 2,939 $ 2,084 $ 28,697
Home equity
Risk Rating
Pass $ 1,632 $ 5,406 $ 2,086 $ 323 $ 696 $ 2,563 $ 26,405 $ 39,111
Watch — — — — — 34 — 34
Substandard — — — — — 258 — 258
Total home equity $ 1,632 $ 5,406 $ 2,086 $ 323 $ 696 $ 2,855 $ 26,405 $ 39,403
19
Term Loans Amortized Cost Basis by Origination Fiscal Year
Type 2024 2023 2022 2021 2020 Prior Revolving Loans Total Loans Receivable
Other consumer
Risk Rating
Pass $ 1,081 $ 568 $ 258 $ 117 $ 20 $ 746 $ 74 $ 2,864
Watch — — — — — 33 29 62
Total other consumer $ 1,081 $ 568 $ 258 $ 117 $ 20 $ 779 $ 103 $ 2,926
Current period gross write-offs $ 1 $ 1 $ — $ — $ — $ — $ — $ 2
Commercial business
Risk Rating
Pass $ 6,102 $ 21,354 $ 40,471 $ 12,450 $ 9,714 $ 6,032 $ 38,818 $ 134,941
Watch — — 171 57 — — — 228
Substandard — 1,475 — — — 298 — 1,773
Total commercial business $ 6,102 $ 22,829 $ 40,642 $ 12,507 $ 9,714 $ 6,330 $ 38,818 $ 136,942
SBA PPP
Risk Rating
Pass $ — $ — $ — $ 353 $ 70 $ — $ — $ 423
Total SBA PPP $ — $ — $ — $ 353 $ 70 $ — $ — $ 423
Total loans receivable, gross (net of construction LIP)
Risk Rating
Pass $ 34,706 $ 226,418 $ 364,910 $ 201,210 $ 118,321 $ 312,914 $ 73,750 $ 1,332,229
Watch — 967 695 3,589 3,565 8,498 524 17,838
Substandard — 1,475 217 150 — 6,366 — 8,208
Total loans receivable $ 34,706 $ 228,860 $ 365,822 $ 204,949 $ 121,886 $ 327,778 $ 74,274 $ 1,358,275
Current period gross charge-off $ 1 $ 1 $ — $ — $ — $ — $ — $ 2
Allowance for Credit Losses
The Company adopted the new accounting standard for the ACL, commonly referred to as the current expected credit losses ("CECL") methodology, as of October 1, 2023. All disclosures as of and for the three months ended December 31, 2023 are presented in accordance with the new accounting standard. The comparative financial periods prior to the adoption of this new accounting standard are presented and disclosed under previously applicable GAAP's incurred loss methodology, which is not directly comparable to the new, CECL methodology. See also Note 10, Recent Accounting Pronouncements. As a result of implementing this new accounting standard, there was a one-time adjustment to the fiscal year 2024 opening allowance balance of $ 461,000 related to loans held for for investment. The Company elected not to measure an ACL for accrued interest receivable and instead elected to reverse interest income on loans or securities that are placed on nonaccrual status, which is generally when the instrument is 90 days past due, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results in the timely reversal of uncollectible interest.
The ACL is an estimate of the expected credit losses on financial assets measured at amortized cost. The ACL is evaluated and calculated on a collective basis for those loans which share similar risk characteristics. For loans that do not share similar risk characteristics and cannot be evaluated on a collective basis, the Company will evaluate the loan individually. The Company estimates the expected credit losses over the loans' contractual terms, adjusted for expected prepayments. The ACL calculation is
20
calculated for loan segments utilizing loan level information and relevant information from internal and external sources related to past events and current conditions. Management has adopted the discounted cash flow ("DCF") methodology for all segments. The Company incorporates a reasonable and supportable forecast that utilizes current period national gross domestic product ("GDP") and national unemployment figures. Each of the loan segments are impacted by these factors. Prepayments are established for each segment based on historical averages for the segments, which management believes is an accurate presentation of future prepayment activity. Loans that do not share common risk characteristics with other loans are evaluated individually and are not included in the collective analysis. The ACL on loans that are individually evaluated may be estimated based on their expected cash flows, or in the case of loans for which repayment is expected substantially through the operation or sale of collateral when the borrower is experiencing financial difficulty, may be measured based on the fair value of the collateral less estimated selling costs.
When available information confirms that specific loans or portions thereof are uncollectible, identified amounts are charged against the ACL. The existence of some or all of the following criteria will generally confirm that a loss has been incurred: the loan is significantly delinquent and the borrower has not demonstrated the ability or intent to bring the loan current; the Company has no recourse to the borrower, or if it does, the borrower has insufficient assets to pay the debt; and/or the estimated fair value of the loan collateral is significantly below the current loan balance, and there is little or no near-term prospect for improvement.
Management's evaluation of the ACL is based on ongoing, quarterly assessments of the known and inherent risks in the loan portfolio. Loss factors are based on the Company's historical loss experience with additional consideration and adjustments made for changes in economic conditions, changes in the amount and composition of the loan portfolio, delinquency rates, changes in collateral values, seasoning of the loan portfolio, duration of the current business cycle, a detailed analysis of individually evaluated loans and other factors as deemed appropriate. Management also assesses the risk related to reasonable and supportable forecasts that are used. These factors are evaluated on a quarterly basis. Loss rates used by the Company are affected as changes in these factors increase or decrease from quarter to quarter. In addition, regulatory agencies, as integral part of their examination process, periodically review the Company's allowance for credit losses and may require the Company to make additions to the allowance based on their judgment about information available to them at the time of their examinations.
The following tables set forth information for the three months ended December 31, 2023 and 2022 regarding activity in the ACL by portfolio segment (dollars in thousands):
Three Months Ended December 31, 2023
Beginning
Allowance Impact of Adopting CECL (ASU 2016-13) Provision for
(Recapture of) Credit Losses Charge-
offs Recoveries Ending
Allowance
Mortgage loans:
One- to four-family $ 2,417 $ ( 408 ) $ 87 $ — $ — $ 2,096
Multi-family 1,156 ( 120 ) 164 — — 1,200
Commercial 7,209 ( 494 ) 107 — — 6,822
Construction – custom and owner/builder 750 542 ( 58 ) — — 1,234
Construction – speculative one- to four-family 148 ( 16 ) — — — 132
Construction – commercial 316 176 ( 62 ) — — 430
Construction – multi-family 602 204 ( 71 ) — — 735
Construction – land development 274 25 ( 1 ) — — 298
Land 406 318 33 — — 757
Consumer loans:
Home equity and second mortgage 519 ( 243 ) 10 — — 286
Other 53 ( 7 ) 2 ( 2 ) — 46
Commercial business loans 1,967 484 168 — — 2,619
Total $ 15,817 $ 461 $ 379 $ ( 2 ) $ — $ 16,655
21
Three Months Ended December 31, 2022
Beginning
Allowance Provision for
(Recapture of) Loan Losses Charge-
offs Recoveries Ending
Allowance
Mortgage loans:
One- to four-family $ 1,658 $ 230 $ — $ — $ 1,888
Multi-family 855 16 — — 871
Commercial 6,682 112 — — 6,794
Construction – custom and owner/builder 675 ( 2 ) — — 673
Construction – speculative one- to four-family 130 ( 5 ) — — 125
Construction – commercial 343 ( 20 ) — — 323
Construction – multi-family 447 130 — — 577
Construction – land development 233 ( 11 ) — — 222
Land 397 ( 14 ) — — 383
Consumer loans:
Home equity and second mortgage 440 53 — — 493
Other 42 4 — 1 47
Commercial business loans 1,801 32 — — 1,833
Total $ 13,703 $ 525 $ — $ 1 $ 14,229
The following tables present information on the allowance for loan losses by portfolio segment at September 30, 2023 prior to the adoption of ASU 2016-13 (dollars in thousands):
Allowance for Credit Losses Recorded Investment in Loans
Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total
September 30, 2023
Mortgage loans:
One- to four-family $ — $ 2,417 $ 2,417 $ 368 $ 252,859 $ 253,227
Multi-family — 1,156 1,156 — 127,176 $ 127,176
Commercial — 7,209 7,209 2,973 565,292 $ 568,265
Construction – custom and owner/builder
— 750 750 — 73,239 $ 73,239
Construction – speculative one- to four-family
— 148 148 — 9,361 $ 9,361
Construction – commercial — 316 316 — 26,030 $ 26,030
Construction – multi-family — 602 602 — 45,890 $ 45,890
Construction – land development — 274 274 — 16,129 $ 16,129
Land — 406 406 — 26,726 $ 26,726
Consumer loans:
Home equity and second mortgage
— 519 519 382 37,899 $ 38,281
Other — 53 53 — 2,772 $ 2,772
Commercial business loans 123 1,844 1,967 286 135,516 135,802
SBA PPP loans — — — — 466 466
Total $ 123 $ 15,694 $ 15,817 $ 4,009 $ 1,319,355 $ 1,323,364
22
Non-Accrual Loans
When a loan is 90 days delinquent the accrual of interest is generally discontinued and the loan is placed on non-accrual. All interest accrued but not collected for loans placed on non-accrual is reversed out of interest income. Generally, payments received on non-accrual loans are applied to reduce the outstanding principal balance of the loan. At times interest may be accounted for on a cash basis, depending on the collateral value and the borrowers payment history. A loan is generally not removed from non-accrual until all delinquent principal, interest and late fees have been brought current and the borrower demonstrates repayment ability over a a period of not less than six months and all taxes are current.
The following tables present an analysis of loans by aging category and portfolio segment at December 31, 2023 and September 30, 2023 (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
December 31, 2023
Mortgage loans:
One- to four-family $ — $ — $ 602 $ — $ 602 $ 262,520 $ 263,122
Multi-family — — — — — 147,321 147,321
Commercial — — 683 — 683 578,355 579,038
Construction – custom and owner/builder — — 150 — 150 69,961 70,111
Construction – speculative one- to four-family — — — — — 9,403 9,403
Construction – commercial — — — — — 22,793 22,793
Construction – multi-family — — — — — 41,465 41,465
Construction – land development — — — — — 16,631 16,631
Land — — — — — 28,697 28,697
Consumer loans:
Home equity and second mortgage 66 — 171 — 237 39,166 39,403
Other — — — — — 2,926 2,926
Commercial business loans — 171 1,760 — 1,931 135,011 136,942
SBA PPP loans — — — — — 423 423
Total $ 66 $ 171 $ 3,366 $ — $ 3,603 $ 1,354,672 $ 1,358,275
(1) Includes non-accrual loans past due 90 days or more and other loans classified as non-accrual.
23
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
September 30, 2023
Mortgage loans:
One- to four-family $ — $ — $ 368 $ — $ 368 $ 252,859 $ 253,227
Multi-family — — — — — 127,176 127,176
Commercial — — 683 — 683 567,582 568,265
Construction – custom and owner/builder 151 — — — 151 73,088 73,239
Construction – speculative one- to four-family — — — — — 9,361 9,361
Construction – commercial — — — — — 26,030 26,030
Construction – multi-family — — — — — 45,890 45,890
Construction – land development — — — — — 16,129 16,129
Land — — — — — 26,726 26,726
Consumer loans:
Home equity and second mortgage — — 177 — 177 38,104 38,281
Other — — — — — 2,772 2,772
Commercial business loans — — 286 — 286 135,516 135,802
SBA PPP loans — — — — — 466 466
Total $ 151 $ — $ 1,514 $ — $ 1,665 $ 1,321,699 $ 1,323,364
(1) Includes non-accrual loans past due 90 days or more and other loans classified as non-accrual.
The following tables present an analysis of loans by credit quality indicator and portfolio segment at September 30, 2023 (dollars in thousands):
Loan Grades
September 30, 2023 Pass Watch Special
Mention Substandard Total
Mortgage loans:
One- to four-family $ 252,859 $ — $ — $ 368 $ 253,227
Multi-family 127,176 — — — 127,176
Commercial 551,669 11,143 — 5,453 568,265
Construction – custom and owner/builder 68,181 5,058 — — 73,239
Construction – speculative one- to four-family 9,361 — — — 9,361
Construction – commercial 25,063 967 — — 26,030
Construction – multi-family 45,890 — — — 45,890
Construction – land development 16,129 — — — 16,129
Land 26,226 500 — — 26,726
Consumer loans:
Home equity and second mortgage 37,982 34 — 265 38,281
Other 2,716 56 — — 2,772
Commercial business loans
135,502 — — 300 135,802
SBA PPP loans 466 — — — 466
Total $ 1,299,220 $ 17,758 $ — $ 6,386 $ 1,323,364
24
At December 31, 2023, the Company had $ 1.72 million of non-accrual loans with an ACL of $ 319,000 and $ 1.65 million of non-accrual loans with no ACL. The following table is a summary of the amortized cost of collateral dependent non-accrual loans as of December 31, 2023 (in thousands):
Recorded Investment Related ACL
Mortgage loans:
One- to four-family $ 602 $ —
Commercial 683 —
Construction - custom & owner/builder 150 —
Consumer loans:
Home equity & second mortgage 171 —
Commercial business loans 1,760 319
Total $ 3,366 $ 319
Impaired Loans
Prior to the adoption of CECL, a loan was considered impaired when it was probable that the Company would be unable to collect all amounts (principal and interest) when due according to the original 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 was identified as being impaired, the amount of the impairment was 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 was 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 credit 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.
25
The following table is a summary of information related to impaired loans by portfolio segment prior to the adoption of CECL as of September 30, 2023 and for the year then ended (dollars in thousands):
Recorded
Investment Unpaid Principal Balance (Loan Balance Plus Charge Off) Related
Allowance Year to Date ("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 $ 368 $ 412 $ — $ 378 $ 29 $ 29
Commercial 2,973 2,973 — 2,987 167 129
Land — — — 297 5 4
Consumer loans:
Home equity and second mortgage 382 382 — 390 12 10
Other — — — 1 — —
Commercial business loans 41 90 — 49 — —
Subtotal 3,764 3,857 — 4,102 213 172
With an allowance recorded:
Commercial business loans 245 245 123 247 — —
Subtotal 245 245 123 247 — —
Total:
Mortgage loans:
One- to four-family 368 412 — 378 29 29
Commercial 2,973 2,973 — 2,987 167 129
Land — — — 297 5 4
Consumer loans:
Home equity and second mortgage 382 382 — 390 12 10
Other — — — 1 — —
Commercial business loans 286 335 123 296 — —
Total $ 4,009 $ 4,102 $ 123 $ 4,349 $ 213 $ 172
______________________________________________
(1) For the year ended September 30, 2023 .
26
The following table is a summary of information related to impaired loans by portfolio segment prior to the adoption of CECL as of December 31, 2022 and for three months then ended (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 $ 383 $ 427 $ — $ 386 $ 7 $ 7
Commercial 2,980 2,980 — 2,984 33 42
Land 425 425 — 438 — —
Consumer loans:
Home equity and second mortgage 405 405 — 400 2 3
Other 2 2 — 3 — —
Commercial business loans 55 103 — 57 — —
Subtotal 4,250 4,342 — 4,268 42 52
With an allowance recorded:
Commercial business loans 249 249 127 249 — —
Subtotal 249 249 127 249 — —
Total
Mortgage loans:
One- to four-family 383 427 — 386 7 7
Commercial 2,980 2,980 — 2,984 33 42
Land 425 425 — 438 — —
Consumer loans:
Home equity and second mortgage 405 405 — 400 2 3
Other 2 2 — 3 — —
Commercial business loans 304 352 127 306 — —
Total $ 4,499 $ 4,591 $ 127 $ 4,517 $ 42 $ 52
_____________________________________________
(1) For the three months ended December 31, 2022.
Troubled debt restructurings ("TDRs")
On October 1, 2023, the Company adopted ASU No. 2022-02, Financial Instruments - Credit Losses (ASU 2016-13). This ASU eliminated the accounting guidance for TDR loans for creditors, while enhancing disclosure requirements for certain loan refinancing and restructurings by creditors when a borrower experiences financial difficulty. No loans to borrowers experiencing financial difficulty were modified in the three months ended December 31, 2023. At December 31, 2022, the Company had $ 2.58 million of TDRs, all of which were paying as agreed. There were no new TDRs for the three months ended December 31, 2022.
In accordance with the Company's policy guidelines, unsecured loans are generally charged-off when no payments have been received for three consecutive months unless an alternative action plan is in effect. The outstanding balance of a secured loan that is in excess of the net realizable value is generally charged-off if no payments are received for four or five consecutive months. However, charge-off's are postponed if alternative proposals to restructure, obtain additional guarantors, obtain additional assets as collateral or a potential sale of the underlying collateral would result in full repayment of the outstanding loan balance. Once any other potential source of repayment are exhausted, the impaired portion of the loan is charged-off. Regardless of whether a loan is unsecured or collateralized, once an amount is determined to be a confirmed loan loss it is promptly charged off.
27
(5) LEASES
At December 31, 2023, the Company has operating leases for two retail bank branch offices and an administrative office. 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 operating lease ROU assets and lease 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 months ended December 31, 2023 and 2022 (dollars in thousands):
Three Months Ended December 31,
Lease cost: 2023 2022
Operating lease cost $ 93 $ 88
Short-term lease cost — —
Total lease cost $ 93 $ 88
The following tables provide supplemental information related to operating leases at or for the three months ended December 31, 2023 and year ended September 30, 2023 (dollars in thousands):
At or For the Three Months Ended December 31, 2023 At or For the Year Ended September 30, 2023
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 82 $ 316
Weighted average remaining lease term-operating leases 6.5 years 6.7 years
Weighted average discount rate-operating leases 2.34 % 2.33 %
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 December 31, 2023 for future fiscal years are as follows (dollars in thousands):
Remainder of 2024 $ 250
2025 336
2026 304
2027 232
2028 219
Thereafter 601
Total lease payments 1,942
Less imputed interest 146
Total $ 1,796
28
(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. Nonvested shares of restricted stock are included in the computation of basic earnings per share because the holder has voting rights and shares in non-forfeitable dividends during the vesting period. 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.
Information regarding the calculation of basic and diluted net income per common share for the three months ended December 31, 2023 and 2022 is as follows (dollars in thousands, except per share amounts):
Three Months Ended December 31,
2023 2022
Basic net income per common share computation
Numerator – net income $ 6,296 $ 7,507
Denominator – weighted average common shares outstanding 8,114,209 8,232,273
Basic net income per common share $ 0.78 $ 0.91
Diluted net income per common share computation
Numerator – net income $ 6,296 $ 7,507
Denominator – weighted average common shares outstanding 8,114,209 8,232,273
Effect of dilutive stock options (1) 51,839 86,460
Weighted average common shares outstanding - assuming dilution 8,166,048 8,318,733
Diluted net income per common share $ 0.77 $ 0.90
____________________________________________
(1) For the three months ended December 31, 2023 and 2022, average options to purchase 214,595 and 182,000 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.
29
(7) ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The changes in accumulated other comprehensive income (loss) ("AOCI") by component during the three months ended December 31, 2023 and 2022 are as follows (dollars in thousands):
Three Months Ended December 31, 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 $ ( 1,075 ) $ ( 9 ) $ ( 1,084 )
Other comprehensive income 248 9 257
Balance of AOCI at the end of period $ ( 827 ) $ — $ ( 827 )
Three Months Ended December 31, 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 $ ( 706 ) $ ( 11 ) $ ( 717 )
Other comprehensive income (loss) ( 19 ) 1 ( 18 )
Balance of AOCI at the end of period $ ( 725 ) $ ( 10 ) $ ( 735 )
__________________________
(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 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 December 31, 2023, there were 7,816 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 December 31, 2023, there were 178,650 shares of common stock available which may be awarded as options or restricted stock pursuant to future grant under the 2019 Equity Incentive Plan.
Stock option activity for the three months ended December 31, 2023 and 2022 is summarized as follows:
Three Months Ended December 31, 2023 Three Months Ended December 31, 2022
Number of Shares Weighted
Average
Exercise
Price Number of Shares Weighted
Average
Exercise
Price
Options outstanding, beginning of period 369,150 $ 24.00 421,925 $ 23.30
Exercised ( 27,700 ) 12.81 ( 19,815 ) 20.01
Forfeited ( 5,380 ) 25.10 ( 1,800 ) 29.68
Options outstanding, end of period 336,070 $ 24.91 400,310 $ 23.43
30
The fair value of stock options is determined using the Black-Scholes valuation model.
There were no stock options granted during the three months ended December 31, 2023 and 2022.
The aggregate intrinsic value of options exercised during the three months ended December 31, 2023 and 2022 was $ 469,000 and $ 244,000 , respectively.
At December 31, 2023, there were 124,640 unvested options with an aggregate grant date fair value of $ 725,000 , all of which the Company assumes will vest. The aggregate intrinsic value of unvested options at December 31, 2023 was $ 704,000 . There were 100 options that vested during the three months ended December 31, 2023 with a total fair value of $ 326 .
At December 31, 2022, there were 191,710 unvested options with an aggregate grant date fair value of $ 1.08 million. There were 200 options that vested during the three months ended December 31, 2022 with a total fair value of $ 652 .
Additional information regarding options outstanding at December 31, 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)
10.26 - 10.71 26,250 10.62 1.5 26,250 10.62 1.5
15.67 - 19.13 63,820 16.53 5.6 41,560 16.34 5.0
26.50 - 27.40 102,880 27.31 7.8 42,000 27.23 6.8
28.23 - 29.69 108,400 28.79 6.2 67,900 29.12 5.3
31.80 - 33.40 34,720 31.85 4.9 33,720 31.80 4.8
336,070 $ 24.91 6.1 211,430 $ 24.36 5.0
The aggregate intrinsic value of options outstanding at December 31, 2023 and 2022 was $ 2.22 million and $ 4.28 million , respectively.
As of December 31, 2023, unrecognized compensation cost related to unvested stock options was $ 711,000 , which is expected to be recognized over a weighted average life of 2.02 years.
At December 31, 2023, there were 26,150 unvested restricted stock awards. At December 31, 2022, there were no unvested restricted stock awards. There were no restricted stock grants awarded during the three months ended December 31, 2023 and 2022.
Time Based
Number of Unvested Shares Weighted Average Grant Date Fair Value
Outstanding, September 30, 2023 26,150 $ 27.37
Granted — —
Forfeited — —
Vested — —
Outstanding, December 31, 2023 26,150 $ 27.37
The fair value of restricted stock awards is equal to the fair value of the Company's stock on the date of the grant. The related stock-based compensation expense is recorded over the requisite service period. At December 31, 2023, unrecognized compensation cost related to unvested restricted stock awards was $ 676,000 , which is expected to be recognized over a weighted average period of 2.78 years.
31
(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).
32
The Company had no liabilities measured at fair value on a recurring basis at December 31, 2023 and September 30, 2023. The Company's assets measured at estimated fair value on a recurring basis at December 31, 2023 and September 30, 2023 were as follows (dollars in thousands):
December 31, 2023 Estimated Fair Value
Level 1 Level 2 Level 3 Total
Available for sale investment securities
MBS: U.S. government agencies $ — $ 40,446 $ — $ 40,446
Investments in equity securities
Mutual funds 848 — — 848
Total $ 848 $ 40,446 $ — $ 41,294
September 30, 2023 Estimated Fair Value
Level 1 Level 2 Level 3 Total
Available for sale investment securities
MBS: U.S. government agencies $ — $ 41,771 $ — $ 41,771
Investments in equity securities
Mutual funds 811 — — 811
Total $ 811 $ 41,771 $ — $ 42,582
There were no transfers among Level 1, Level 2 and Level 3 during the three months ended December 31, 2023 and the year ended September 30, 2023.
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:
Individually Evaluated Collateral-Dependent Loans: Loans for which repayment is substantially expected to be provided through the operation or sale of collateral are considered collateral dependent, and are valued based on the estimated fair value of the collateral, less estimated costs to sell at the reporting date, where applicable. Accordingly, collateral dependent loans are classified within level 3 of the fair value hierarchy.
Impaired Loans : Prior to the adoption of CECL, 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.
33
The following table summarizes the balances of assets measured at estimated fair value on a non-recurring basis at December 31, 2023 and September 30, 2023 (dollars in thousands):
Estimated Fair Value
December 31, 2023 Level 1 Level 2 Level 3
Individually evaluated loans:
Commercial business loans $ — $ — $ 1,401
Total $ — $ — $ 1,401
Estimated Fair Value
September 30, 2023 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 December 31, 2023 and September 30, 2023 (dollars in thousands):
Valuation
Technique(s) Unobservable Input(s) Range
Individually evaluated and impaired loans Market approach Appraised value less estimated selling costs N/A
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 December 31, 2023 and September 30, 2023. 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.
34
The recorded amounts and estimated fair values of financial instruments were as follows as of December 31, 2023 and September 30, 2023 (dollars in thousands):
December 31, 2023
Fair Value Measurements Using:
Recorded
Amount Estimated Fair Value
Level 1
Level 2
Level 3
Financial assets
Cash and cash equivalents $ 158,021 $ 158,021 $ 158,021 $ — $ —
CDs held for investment 12,449 12,449 12,449 — —
Investment securities 306,531 294,807 162,401 132,406 —
Investments in equity securities 848 848 848 — —
FHLB stock 2,001 2,001 2,001 — —
Other investments 3,000 3,000 3,000 — —
Loans held for sale 1,425 1,426 1,426 — —
Loans receivable, net 1,336,283 1,286,383 — — 1,286,383
Accrued interest receivable 6,731 6,731 6,731 — —
Financial liabilities
Certificates of deposit 318,907 317,531 — — 317,531
FHLB borrowings 20,000 19,877 — — 19,877
Accrued interest payable 1,683 1,683 1,683 — —
September 30, 2023
Fair Value Measurements Using:
Recorded
Amount Estimated Fair Value
Level 1
Level 2
Level 3
Financial assets
Cash and cash equivalents $ 128,721 $ 128,721 $ 128,721 $ — $ —
CDs held for investment 15,188 15,188 15,188 — —
Investment securities 311,989 295,538 161,538 134,000 —
Investments in equity securities 811 811 811 — —
FHLB stock 3,602 3,602 3,602 — —
Other investments 3,000 3,000 3,000 — —
Loans held for sale 400 407 407 — —
Loans receivable, net 1,302,305 1,246,538 — — 1,246,538
Accrued interest receivable 6,004 6,004 6,004 — —
Financial liabilities
Certificates of deposit 300,100 297,542 — — 297,542
FHLB borrowings 35,000 34,747 — — 34,747
Accrued interest payable 1,397 1,397 1,397 — —
35
(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 required 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 changed the accounting for PCI debt securities and loans. ASU 2016-13 retained many of the current disclosure requirements in GAAP and expanded certain disclosure requirements. As a "smaller reporting company" filer with the U.S. Securities and Exchange Commission, ASU 2016-13 was effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Upon adoption, the Company experienced changes in the processes and procedures to calculate the allowance for credit losses, including changes in the assumptions and estimates to consider expected credit losses over the life of the loan versus the accounting practices that were utilized with the incurred loss model. In addition, the prior policy for OTTI on investment securities available for sale was replaced with an allowance approach. On October 1, 2023, the Company adopted this ASU, which resulted in a net of tax charge of $ 488,000 to retained earnings, a $ 461,000 increase to the allowance for credit losses on loans, a $ 92,000 increase to credit losses on investment securities, and a $ 65,000 increase to credit losses on unfunded commitments for the cumulative effect of adopting this guidance. For more information related to the implementation, see Note 4 Loans Receivable and Allowance for Credit Losses, Note 2 Investment Securities and Note 12 Commitment and Contingent Liabilities.
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 did not have a material impact on the Company's 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. This ASU is effective upon adoption of ASU 2016-13. On October 1, 2023, the Company adopted this ASU at the same time ASU 2016-13 was adopted. The Company had no recoveries and write offs of $ 2,000 for the three months ended December 31, 2023.
(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 December 31, 2023, the Company recognized $ 1.02 million in service charges on deposits, $ 1.26 million in ATM and debit card interchange transaction fees, $ 19,000 in escrow fees, and $ 2,000 in fee income from non-deposit investment sales, all considered within the scope of ASC 606. For the three months ended December 31,
36
2022, the Company recognized $ 947,000 in service charges on deposits, $ 1.25 million in ATM and debit card interchange transaction fees, $ 30,000 in escrow fees, and $ 30,000 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 December 31, 2023 and 2022 are listed below (in thousands):
December 31, 2023 December 31, 2022
Undisbursed portion of construction loans in process (see Note 4) $ 104,683 112,096
Undisbursed lines of credit 135,250 133,932
Commitments to extend credit 11,810 14,126
$ 251,743 $ 260,154
The Company maintains a separate allowance for credit losses related to unfunded loan commitments. The Company estimates expected losses on unfunded, off-balance sheet commitments over the contractual period in which the exposure to credit risk from a contractual obligation to extend credit, unless the Company has determined that obligation is unconditionally cancellable. The allowance methodology for calculating the ACL on unfunded loan commitments is similar to the methodology for calculating the ACL on loans but also includes an estimate of the future utilization of the commitment as determined by
37
historical commitment utilization. Credit risk associated with the unfunded commitments are consistent with the loss ratio for each loan segment within the allowance for credit losses for loans. The ACL for unfunded commitments is recognized in other liabilities and accrued expenses in the consolidated balance sheets and is adjusted as a provision (recapture of provision) for credit losses on the consolidated income statements. The ACL for unfunded loan commitments totaled $ 364,000 at December 31, 2023.
The following table sets forth information for the three months ended December 31, 2023 and 2022 regarding activity in the allowance for credit losses for unfunded loan commitments (dollars in thousands):
Allowance for Credit Losses December 31, 2023 December 31, 2022
Beginning balance $ 332 $ 305
Impact of adopting CECL (ASU 2016-13) 65 —
(Recapture of) provision for credit losses ( 33 ) 15
Ending allowance $ 364 $ 320
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.