Item 7. Management’s Discussion and Analysis
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This discussion should be read in conjunction with our Consolidated Financial Statements and related notes in “Item 8. Financial Statements and Supplementary Data” of this report. In the following discussion, unless otherwise noted, references to increases or decreases in average balances in items of income and expense for a particular period and balances at a particular date refer to the comparison with corresponding amounts for the period or date for the previous year.
In addition to historical financial information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those discussed under “Risk Factors” and elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. For management's review of the factors that affected our results of operations for the years ended September 30, 2023 and 2022, refer to our Annual Report on Form 10-K for the year ended September 30, 2023, which was filed with the Securities and Exchange Commission on November 17, 2023.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
42
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to use judgment in making estimates and assumptions that affect the reported amounts within the consolidated financial statements. Actual results may differ from these estimates. While our significant accounting policies are described in more detail in Note A to the Consolidated Financial Statements, we believe that the accounting policies discussed below are critical for understanding our historical and future performance. Critical accounting policies and estimates are those that we consider the most important to the portrayal of our financial condition and results of operations because they require our most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of the matters that are inherently uncertain.
Allowance for Credit Losses. Management’s determination of the amount of the ACL is a critical accounting estimate as it requires significant reliance on the credit risk we ascribe to individual borrowers, the use of estimates and significant judgment as to the amount and timing of expected future cash flows on individually evaluated loans, significant reliance on historical loss rates on homogeneous portfolios, consideration of our quantitative and qualitative evaluation of past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts.
Going forward, the methodology used to calculate the ACL will be significantly influenced by the composition, characteristics and quality of our loan portfolio, as well as the prevailing economic conditions and forecasts utilized. Material changes to these and other relevant factors may result in greater volatility to the allowance for credit losses, and therefore, greater volatility in our reported earnings.
Business Combinations. The Company applies the acquisition method of accounting for business combinations. Under the acquisition method, the acquiring entity recognizes the assets acquired and liabilities assumed at their acquisition date fair values. Management utilizes prevailing valuation techniques appropriate for the asset or liability being measured in determining these fair values. This method often involves estimates based on third party valuations based on discounted cash flow analyses or other valuation techniques, all of which are inherently subjective. Any excess of the purchase price over the fair value of net assets and other identifiable intangible assets acquired is recorded as goodwill.
Assets acquired and liabilities assumed from contingencies must also be recognized at fair value if the fair value can be determined during the measurement period. Acquisition-related costs, including conversion and restructuring charges, are expensed as incurred. Fair values are subject to refinement over the measurement period, not to exceed one year after the closing date.
Management uses various valuation methodologies to estimate the fair value of acquired assets and liabilities which often involve a significant degree of judgement. Changes in the assumptions utilized within these valuations, including downturns in economic or business conditions, could have a significant adverse impact on the carrying value of assets which could result in impairment losses affecting the Company's financial statements as a whole.
Goodwill. Goodwill represents the excess of the acquisition consideration over the fair value of assets acquired and liabilities assumed. We have determined our goodwill balance is all related to a single reporting unit and perform an annual impairment assessment on August 31st, or sooner if an impairment indicator exists. We perform a quantitative impairment assessment and, upon performing the quantitative test, if the carrying value of the reporting unit exceeds its fair value, an impairment loss is recognized in an amount equal to that excess.
When performing the quantitative assessment of goodwill impairment, we estimate the fair value of our reporting unit using the market capitalization approach, based on quoted market prices of our securities, adjusted for the effect of a control premium. Based on the results of the annual quantitative evaluation for 2024, the fair value of our single reporting unit exceeded its respective carrying value and did not result in impairment for the reporting unit.
The Company continuously monitors for events and circumstances that could negatively impact the key assumptions in determining fair value. While the Company believes the judgments and assumptions used in the goodwill impairment test are reasonable, different assumptions or changes in general industry, market and macro-economic conditions could change the estimated fair values and, therefore, future impairment charges could be required, which could be material to the consolidated financial statements.
Select information regarding the ACL is under the "Allowance for Credit Losses" heading within this section below. For further details on the ACL, business combinations or goodwill, see Notes A, B , and E to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
43
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ALLOWANCE FOR CREDIT LOSSES
The following table provides detail regarding the Company's allowance for credit losses.
Twelve Months Ended September 30, 2024 2023 2022 2021 2020
(In thousands)
Beginning balance $ 177,207 $ 172,808 $ 171,300 $ 166,955 $ 131,534
Charge-offs:
Commercial loans
Multi-Family — — — — —
Commercial Real Estate 203 — 529 — 111
Commercial & Industrial Loans 2,611 45,856 1,202 31 4,196
Construction — — — — —
Land – Acquisition & Development 149 — 11 2 11
Total commercial loans 2,963 45,856 1,742 33 4,318
Consumer loans
Single-Family Residential 144 34 — 106 131
Construction – Custom — — — — —
Land – Consumer Lot Loans — — 27 — 237
HELOC — — — — —
Consumer 518 580 370 286 1,069
Total consumer loans 662 614 397 392 1,437
3,625 46,470 2,139 425 5,755
Recoveries:
Commercial loans
Multi-Family — — — — 498
Commercial Real Estate 4 103 984 2,789 2,447
Commercial & Industrial Loans 1,069 93 73 92 443
Construction — — 2,179 — 188
Land – Acquisition & Development 105 78 70 622 2,070
Total commercial loans 1,178 274 3,306 3,503 5,646
Consumer loans
Single-Family Residential 381 568 1,002 2,026 1,394
Construction – Custom 1 — — — —
Land – Consumer Lot Loans 58 23 48 168 639
HELOC 4 2 351 52 95
Consumer 647 502 940 1,021 1,252
Total consumer loans 1,091 1,095 2,341 3,267 3,380
2,269 1,369 5,647 6,770 9,026
Net charge-offs (recoveries) 1,356 45,101 (3,508) (6,345) (3,271)
ASC 326 Adoption Impact — — — — 17,750
Provision (release) for loan losses and transfers 27,902 49,500 (2,000) (2,000) 14,400
Ending balance (1) $ 203,753 $ 177,207 $ 172,808 $ 171,300 $ 166,955
Ratio of net charge-offs (recoveries) to average loans outstanding 0.01 % 0.26 % (0.02) % (0.05) % (0.03) %
(1) This does not include a reserve for unfunded commitments of $21,500,000, $24,500,000, $32,500,000, $27,500,000 and $25,000,000 as of September 30, 2024, 2023, 2022, 2021 and 2020 respectively.
44
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table shows changes in the Company's allowance for credit losses since the prior year.
September 30, 2024 September 30, 2023 $ Change % Change
(In thousands)
Allowance for credit losses:
Commercial loans
Multi-family $ 25,248 $ 13,155 $ 12,093 92 %
Commercial real estate 39,210 28,842 10,368 36 %
Commercial & industrial 58,748 58,773 (25) — %
Construction 22,267 29,408 (7,141) (24) %
Land - acquisition & development 7,900 7,016 884 13 %
Total commercial loans 153,373 137,194 16,179 12 %
Consumer loans
Single-family residential 40,523 28,029 12,494 45 %
Construction - custom 1,427 2,781 (1,354) (49) %
Land - consumer lot loans 2,564 3,512 (948) (27) %
HELOC 3,049 2,859 190 7 %
Consumer 2,817 2,832 (15) (1) %
Total consumer loans 50,380 40,013 10,367 26 %
Total allowance for loan losses 203,753 177,207 26,546 15 %
Reserve for unfunded commitments 21,500 24,500 (3,000) (12) %
Total allowance for credit losses $ 225,253 $ 201,707 $ 23,546 12 %
The allowance for loan losses increased by $26,546,000, or 14.98%, from $177,207,000 as of September 30, 2023, to $203,753,000 at September 30, 2024. As of September 30, 2024, the allowance of $203,753,000 is for loans that are evaluated on a pooled basis, which was comprised of $144,848,000 related to the quantitative component and $58,905,000 related to management's qualitative overlays. The fluctuations that resulted in the overall increase from the prior year can be seen in the table above. The allowance for multi-family and single-family residential loans increased largely as a result of the Merger. The allowance for both consumer and commercial construction loans decreased as projects were completed and transitioned to CRE and single-family loans which also contributed to increases.
The Company recorded a provision for credit losses of $17,500,000 in 2024, compared to a provision of $41,500,000 for 2023. These amounts are net of provision and recapture related to the unfunded commitments reserve. In 2024, provisioning included the initial provision of $16,000,000 recorded on LBC loans acquired, as well as adjustments resulting from qualitative considerations such as prolonged and intensified borrower sensitivity to high interest rates and operating costs due to inflationary pressures. For the year ended September 30, 2024, net charge-offs were $1,356,000, compared to charge-offs of $45,101,000 in the prior year. The ratio of the total ACL to total gross loans decreased to 1.01% as of September 30, 2024, as compared to 1.03% as of September 30, 2023. The decrease was primarily related to a shift in mix of loan types within the portfolio. Loan portfolios with lower historical losses, like multi-family and single family residential saw increased balances as a result of the Merger while those with higher historical losses, like construction, saw decreases.
The reserve for unfunded loan commitments was $21,500,000 as of September 30, 2024, compared to $24,500,000 as of September 30, 2023.
Management believes the total ACL is sufficient to absorb estimated losses inherent in the portfolio of loans and unfunded commitments.
45
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table sets forth the amount of the Bank’s allowance for loan losses by loan portfolio and class.
September 30, 2024 2023 2022 2021 2020
Allowance Loans to Total Loans (1) Coverage Ratio (2) Allowance Loans to Total Loans (1) Coverage Ratio (2) Allowance Loans to Total Loans (1) Coverage Ratio (2) Allowance Loans to Total Loans (1) Coverage Ratio (2) Allowance Loans to Total Loans (1) Coverage Ratio (2)
($ in thousands)
Commercial loans
Multi-family $ 25,248 21.7 % 0.6 % $ 13,155 16.4 % 0.5 % $ 12,013 16.2 % 0.5 % $ 16,949 16.3 % 0.8 % $ 13,853 11.8 % 0.9 %
Commercial real estate 39,210 17.7 1.1 28,842 18.8 0.9 25,814 19.1 0.8 23,437 17.4 1.0 22,516 14.4 1.2
Commercial & industrial 58,748 10.9 2.6 58,773 12.9 2.6 57,210 14.2 2.5 45,957 16.3 2.0 38,665 16.5 1.8
Construction 22,267 6.7 1.6 29,408 10.4 1.6 26,161 8.7 1.9 25,585 7.9 2.3 24,156 10.5 1.8
Land – acquisition & development 7,900 0.7 5.2 7,016 0.9 4.7 12,278 1.3 5.8 13,447 1.3 7.5 10,733 1.2 7.0
Total commercial loans 153,373 137,194 133,476 125,375 109,923
Consumer loans
Single-family residential 40,523 39.4 0.5 28,029 36.4 0.4 25,518 35.4 0.4 30,978 35.5 0.6 45,186 40.8 0.9
Construction – custom 1,427 0.9 0.8 2,781 1.8 0.9 3,410 2.4 0.9 4,907 2.5 1.4 3,555 2.3 1.2
Land – consumer lot loans 2,564 0.5 2.4 3,512 0.7 2.9 5,047 0.9 3.4 4,939 1.0 3.4 2,729 0.8 2.7
HELOC 3,049 1.3 1.1 2,859 1.3 1.2 2,482 1.3 1.2 2,390 1.2 1.5 2,571 1.1 1.8
Consumer 2,817 0.3 4.0 2,832 0.4 4.2 2,875 0.5 4.0 2,711 0.6 3.2 2,991 0.6 3.6
Total consumer loans 50,380 40,013 39,332 45,925 57,032
Total allowance for loan losses (3) $ 203,753 100 % $ 177,207 100 % $ 172,808 100 % $ 171,300 100 % $ 166,955 100 %
___________________
(1) Represents the loans receivable for each respective loan class as a % of total loans receivable.
(2) Represents the allowance for each respective loan class as a % of loans receivable for that same loan class. The underlying commercial & industrial loan balances for September 30, 2023, 2022, 2021, 2020 include PPP loans for which no allowance was recorded. These PPP loan balances were $1,000,000, $10,000,000, $312,000,000 and $745,000,000 as of September 30, 2023, 2022, 2021 and 2020 respectively.
(3) This does not include a reserve for unfunded commitments of $21,500,000, $24,500,000, $32,500,000, $27,500,000 and $25,000,000 as of September 30, 2024, 2023, 2022, 2021 and 2020, respectively.
46
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ASSET QUALITY
Modifications to Borrowers Experiencing Financial Difficulty. Loans may be modified as the result of borrowers experiencing financial difficulty needing relief from the contractual terms of their loan. Most loan modifications to borrowers experiencing financial difficulty are accruing and performing loans where the borrower has approached the Bank about modification due to temporary financial difficulties. Each request for modification is individually evaluated for merit and likelihood of success. Often a term extension is needed in the short term in order to evaluate the need for further corrective action. Payment delays and interest-only payments may also be approved during the modification period. Principal forgiveness is not an available option for restructured loans.
Non-Performing Assets. When a borrower violates a condition of a loan, the Bank attempts to cure the default by contacting the borrower. In most cases, defaults are cured promptly. If the default is not cured within an appropriate time frame, typically 90 days, the Bank may institute appropriate action to collect the loan, such as making demand for payment or initiating foreclosure proceedings on the collateral. If foreclosure occurs, the collateral will typically be sold at public auction and may be purchased by the Bank.
Loans are placed on non-accrual status when, in the judgment of management, the probability of collecting interest or principal is deemed to be insufficient to warrant further accrual. When a loan is placed on non-accrual status, previously accrued but unpaid interest is deducted from interest income. The Bank does not accrue interest on loans 90 days past due or more. See Note A to the Consolidated Financial Statements included in Item 8 hereof for additional information.
For commercial loans, six consecutive payments on newly restructured loan terms are generally required prior to returning the loan to accrual status. In some instances after the required six consecutive payments are made, a management assessment will conclude that collection of the entire principal balance is still in doubt. In those instances, the loan will remain on non-accrual. Homogeneous loans may or may not be on accrual status at the time of restructuring, but all are placed on accrual status upon the restructuring of the loan.
Real estate acquired by foreclosure or deed-in-lieu thereof (“REO” or “Real Estate Owned”) is classified as real estate held for sale. When property is acquired, it is recorded at the fair market value less estimated selling costs at the date of acquisition. Interest accrual ceases on the date of acquisition and all costs incurred in maintaining the property from that date forward are expensed as incurred. Costs incurred for the improvement or development of such property are capitalized. See Note A to the Consolidated Financial Statements included in Item 8 hereof for additional information.
47
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table sets forth information regarding the Bank's non-performing assets.
September 30, 2024 2023 2022 2021 2020
(In thousands)
Commercial loans
Multi-family 18,743 5,127 5,912 475 —
Commercial real estate 26,362 23,435 4,691 8,038 3,771
Commercial & industrial — 6,082 5,693 365 329
Construction 1,120 — — 505 1,669
Land – acquisition & development 74 — — 2,340 —
Total commercial loans 46,299 34,644 16,296 11,723 5,769
Consumer loans
Single-family residential 21,488 14,918 17,450 19,320 22,431
Construction – custom 848 88 435 — —
Land – consumer lot loans — 9 84 359 243
HELOC 596 736 233 287 553
Consumer 310 27 36 60 60
Total consumer loans 23,242 15,778 18,238 20,026 23,287
Total non-accrual loans (1) 69,541 50,422 34,534 31,749 29,056
Real estate owned 4,567 4,149 6,667 8,204 4,966
Other property owned 3,310 3,353 3,353 3,672 3,673
Total non-performing assets $ 77,418 $ 57,924 $ 44,554 $ 43,625 $ 37,695
Total non-performing assets to total assets 0.28 % 0.26 % 0.21 % 0.22 % 0.20 %
(1) For the year ended September 30, 2024, the Bank recognized $1,775,000 in interest income on cash payments received from borrowers on non-accrual loans. The Bank would have recognized interest income of $3,081,000 for the same period had these loans performed according to their original contract terms. The recognized interest income may include more than twelve months of interest for some of the non-accrual loans that were brought current or paid off. In addition to the non-accrual loans reflected in the above table, the Bank had $356,893,000 of loans that were less than 90 days delinquent at September 30, 2024 but were classified as substandard for one or more reasons. If these loans were deemed non-performing, the Company's ratio of total non-performing assets and performing restructured loans as a percent of total assets would have increased to 1.55% at September 30, 2024. For a discussion of the Bank's policy for placing loans on non-accrual status, see Note A to the Consolidated Financial Statements included in Item 8 of this report.
Non-performing assets increased 33.7% to $77,418,000, or 0.28% of total assets, at September 30, 2024, compared to $57,924,000, or 0.26% of total assets, at September 30, 2023. The increase was primarily a result of an increase of $19,119,000 in non-accrual loans partially offset by a $418,000 increase in real estate owned. Other property owned of $3,310,000 as of September 30, 2024 is comprised entirely of a government guarantee related to equipment obtained via a commercial loan foreclosure.
As of September 30, 2024, real estate owned totaled $4,567,000, an increase of $418,000, or 10.1%, from $4,149,000 as of September 30, 2023. During 2024, the Bank sold real estate owned properties for total net proceeds of $6,802,000. The majority of REO properties are former bank premises that are expected to be sold.
The ratio of the allowance for loan losses to non-accrual loans decreased to 293% as of September 30, 2024, from 351% as of September 30, 2023.
48
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
CHANGES IN FINANCIAL CONDITION
Cash and cash equivalents : Cash and cash equivalents increased to $2,381,102,000 at September 30, 2024, as compared to $980,649,000 at September 30, 2023. This increase reflects cash received from LBC as a result of the Merger combined with cash received from the recent LBC multi-family and LBC single-family residential loan portfolio sales, offset by pay-downs on borrowings.
Available-for-sale investment securities : Available-for-sale securities increased $577,612,000, or 29.0%, during the year ended September 30, 2024, to $2,572,709,000, due to the addition of $516,308,000 in AFS investments obtained in the Merger combined with normal investing activity. During this time, the Bank had purchases of $549,159,000 offset by principal repayments and maturities of $386,564,000 and sales of $182,682,000. As of September 30, 2024, the Company had a net unrealized loss on available-for-sale securities of $44,168,000, which is recorded net of tax within AOCI, compared to an unrealized loss of $123,519,000 as of September 30, 2023.
Substantially all of the Company’s AFS debt securities are issued by U.S. government agencies or U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government and have a long history of zero credit loss. The remaining securities are issued by highly-rated municipalities or corporate borrowers. The Company does not believe that any of its AFS debt securities have credit loss impairment as of September 30, 2024, therefore, no allowance was recorded. The impact going forward will depend on the composition, characteristics, and credit quality of the securities portfolios as well as the economic conditions at future reporting periods.
Held-to-maturity investment securities : Held-to-maturity securities increased by $13,386,000 to $436,972,000, or 3.2%, during the year ended September 30, 2024, largely due to the purchase of $47,092,000 of HTM securities. These purchases were offset by principal repayments and maturities of $36,013,000 during the period. The increase also included $2,570,000 in HTM securities obtained in the Merger. There were no held-to-maturity securities sold during the year ended September 30, 2024. As of September 30, 2024, the net unrealized loss on held-to-maturity securities was $35,926,000, compared to $68,398,000 the year prior, which management attributes to the change in interest rates since acquisition.
Substantially all of the Company’s HTM debt securities are issued by U.S. government agencies or U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government and have a long history of zero credit loss, thus the Company did not record an allowance for credit losses for HTM securities as of September 30, 2024. The impact going forward will depend on the composition, characteristics, and credit quality of the securities portfolios as well as the economic conditions at future reporting periods.
The table below shows the available-for-sale and held-for-investment securities portfolios categorized by contractual maturity band.
September 30, 2024 Amortized
Cost Weighted Average Yield
($ in thousands)
Due in less than 1 year $ 49,384 4.70 %
Due after 1 year through 5 years 354,344 5.12
Due after 5 years through 10 years 484,630 4.99
Due after 10 years 2,165,491 4.47
$ 3,053,849 4.63 %
For further information on our investment portfolio, see Note C to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Loans receivable: Loans receivable, net of related contra accounts, increased $3,439,804,000, or 19.7%, to $20,916,354,000 at September 30, 2024, from $17,476,550,000 one year earlier. The increase resulted primarily from the addition of loans obtained in the Merger. The balance change also reflects originations of $3,632,071,000, a decrease to loans-in-process of $886,142,000 and principal repayments of $4,302,359,000 during the year ended September 30, 2024. Commercial loan originations
49
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
accounted for 72.5% of total originations and consumer originations were 27.5% as the Bank continues to focus on commercial lending, coupled with growing economies in all major markets in which we operate.
The following table presents loan balances by category and the year-over-year change.
September 30, 2024 September 30, 2023 Change
($ in thousands) ($ in thousands) $ %
Gross loans by category
Commercial loans
Multi-family $ 4,658,119 20.8 % $ 2,907,086 14.8 % $ 1,751,033 60.2%
Commercial real estate 3,757,040 16.8 3,344,959 17.0 412,081 12.3
Commercial & industrial
2,337,139 10.5 2,321,717 11.8 15,422 0.7
Construction 2,174,254 9.7 3,318,994 16.9 (1,144,740) (34.5)
Land - acquisition & development 200,713 0.9 201,538 1.0 (825) (0.4)
Total commercial loans 13,127,265 58.7 12,094,294 61.6 1,032,971 8.5
Consumer loans
Single-family residential 8,399,030 37.6 6,451,270 32.8 1,947,760 30.2
Construction - custom 384,161 1.7 672,643 3.4 (288,482) (42.9)
Land - consumer lot loans 108,791 0.5 125,723 0.6 (16,932) (13.5)
HELOC 266,151 1.2 234,410 1.2 31,741 13.5
Consumer 73,998 0.3 70,164 0.4 3,834 5.5
Total consumer loans 9,232,131 41.3 7,554,210 38.4 1,677,921 22.2
Total gross loans 22,359,396 100 % 19,648,504 100 % 2,710,892 13.8%
Less:
Allowance for loan losses 203,753 177,207 26,546 15.0
Loans in process 1,009,798 1,895,940 (886,142) (46.7)
Net deferred fees, costs and discounts 229,491 98,807 130,684 132.3
Total loan contra accounts 1,443,042 2,171,954 (728,912) (33.6)
Net loans $ 20,916,354 $ 17,476,550 $ 3,439,804 19.7%
50
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table summarizes the Bank’s loan portfolio balances, at amortized cost, due for the periods indicated based on contractual terms to maturity or repricing.
September 30, 2024 Total Less than
1 Year 1 to 5
Years 5 to 15
Years After 15
Years
(In thousands)
Commercial loans
Multi-family $ 4,556,200 $ 1,586,041 $ 2,176,256 $ 763,382 $ 30,521
Commercial real estate 3,732,155 1,555,937 1,265,459 902,615 8,144
Commercial & industrial 2,332,732 1,641,047 428,061 241,421 22,203
Construction 1,424,016 924,460 194,311 299,360 5,885
Land - acquisition & development 160,317 158,229 583 1,505 —
Total commercial loans 12,205,420 5,865,714 4,064,670 2,208,283 66,753
Consumer loans
Single-family residential 8,280,300 214,643 1,159,297 552,155 6,354,205
Construction - custom 182,415 194 101 86,467 95,653
Land - consumer lot loans 108,060 7,482 3,011 10,906 86,661
HELOC 269,857 269,806 51 — —
Consumer 74,055 40,058 2,797 31,197 3
Total consumer loans 8,914,687 532,183 1,165,257 680,725 6,536,522
$ 21,120,107 $ 6,397,897 $ 5,229,927 $ 2,889,008 $ 6,603,275
The contractual loan payment period for residential mortgage loans originated by the Bank normally ranges from 15 to 30 years. Experience during recent years has indicated that, because of prepayments in connection with refinancing and sales of property, residential loans typically have a weighted average life of approximately eight years.
51
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following tables provide information regarding loans receivable by loan class and geography.
September 30, 2024 Multi-
family Commercial
Real Estate Commercial
and Industrial Construction Land -
A & D Single -
Family
Residential Construction -
custom Land -
Lot Loans Consumer HELOC Total
(In thousands)
Washington $ 428,523 $ 574,996 $ 833,736 $ 199,969 $ 40,649 $ 3,368,534 $ 98,913 $ 56,961 $ 31,586 $ 137,862 $ 5,771,729
Oregon 714,610 441,494 190,806 97,219 50,796 907,906 13,164 12,975 226 34,334 2,463,530
Arizona 608,313 480,988 101,431 248,924 2,328 804,752 18,617 18,121 5,237 30,395 2,319,106
Utah 625,499 349,972 126,166 283,178 45,663 601,062 17,805 2,195 18,797 14,714 2,085,051
Texas 446,099 848,678 717,559 326,700 6,595 143,633 1,205 200 2 4,870 2,495,541
New Mexico 152,498 263,964 14,643 92,572 4,781 215,585 4,272 2,481 294 10,763 761,853
Idaho 178,490 185,325 36,026 68,832 5,018 405,089 15,607 9,480 45 20,661 924,573
Nevada 170,191 173,063 61,007 37,756 4,487 305,732 12,832 5,647 2,041 10,844 783,600
California 1,137,134 223,589 134,347 29,131 — 1,503,510 — — 9,498 397 3,037,606
Other 94,843 190,086 117,011 39,735 — 24,497 — — 6,329 5,017 477,518
$ 4,556,200 $ 3,732,155 $ 2,332,732 $ 1,424,016 $ 160,317 $ 8,280,300 $ 182,415 $ 108,060 $ 74,055 $ 269,857 $ 21,120,107
Percentage by geographic area
September 30, 2024 Multi-
family Commercial
Real Estate Commercial
and Industrial Construction Land -
A & D Single -
Family
Residential Construction -
custom Land -
Lot Loans Consumer HELOC Total
As % of total gross loans
Washington 1.9 % 2.7 % 3.9 % 0.9 % 0.3 % 15.9 % 0.5 % 0.3 % 0.2 % 0.7 % 27.3 %
Oregon 3.4 2.1 0.9 0.5 0.3 4.2 0.1 0.1 — 0.1 11.7
Arizona 2.9 2.3 0.4 1.2 — 3.9 0.1 0.1 — 0.1 11.0
Utah 3.1 1.7 0.6 1.3 0.2 2.8 — — 0.1 0.1 9.9
Texas 2.1 4.0 3.4 1.6 — 0.7 — — — — 11.8
New Mexico 0.8 1.2 0.1 0.4 — 1.0 — — — 0.1 3.6
Idaho 0.8 0.9 0.2 0.3 — 1.9 0.1 — — 0.1 4.3
Nevada 0.8 0.8 0.3 0.2 — 1.4 0.1 — — 0.1 3.7
California 5.4 1.1 0.6 0.1 — 7.2 — — — — 14.4
Other 0.4 0.9 0.6 0.2 — 0.2 — — — — 2.3
21.6 % 17.7 % 11.0 % 6.7 % 0.8 % 39.2 % 0.9 % 0.5 % 0.3 % 1.3 % 100 %
Percentage by geographic area as a % of each loan type
September 30, 2024 Multi-
family Commercial
Real Estate Commercial
and Industrial Construction Land -
A & D Single -
Family
Residential Construction -
custom Land -
Lot Loans Consumer HELOC
As % of total gross loans
Washington 9.4 % 15.4 % 35.7 % 14.0 % 25.4 % 40.7 % 54.2 % 52.7 % 42.7 % 51.1 %
Oregon 15.7 11.8 8.2 6.8 31.7 11.0 7.2 12.0 0.3 12.7
Arizona 13.4 12.9 4.3 17.5 1.4 9.7 10.2 16.7 7.1 11.3
Utah 13.7 9.4 5.4 19.9 28.5 7.3 9.8 2.0 25.4 5.5
Texas 9.8 22.7 30.8 22.9 4.1 1.7 0.7 0.2 — 1.8
New Mexico 3.3 7.1 0.6 6.5 3.0 2.6 2.3 2.3 0.4 4.0
Idaho 3.9 5.0 1.5 4.8 3.1 4.9 8.6 8.8 0.1 7.7
Nevada 3.7 4.6 2.6 2.6 2.8 3.7 7.0 5.2 2.8 4.0
California 25.0 6.0 5.8 2.0 — 18.1 — — 12.8 0.1
Other 2.1 5.1 5.0 2.8 — 0.3 — — 8.5 1.9
100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 %
52
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table shows the change in the geographic distribution by state of the loan portfolio since the prior year.
September 30, 2024 2023 Change
Washington 27.3 % 31.0 % (3.7)
Oregon 11.7 13.3 (1.6)
Arizona 11.0 13.9 (2.9)
Utah 9.9 11.0 (1.1)
Texas 11.8 13.6 (1.8)
New Mexico 3.6 4.2 (0.6)
Idaho 4.3 5.1 (0.8)
Nevada 3.7 4.1 (0.4)
California 14.4 1.5 12.9
Other (1) 2.3 2.3 —
100 % 100 %
(1) Includes loans from outside of our nine state footprint.
Allowance for credit losses : For details, see the “Allowance for Credit Losses" section above in this report.
Non-performing assets : For details, see the “Asset Quality" section above in this report.
Real estate owned : For details, see the “Asset Quality" section above in this report.
Interest receivable : Interest receivable was $102,827,000 as of September 30, 2024, an increase of $15,824,000, or 18.2%, since September 30, 2023. The increase was the result of a 19.7% increase in loans receivable combined with the increase in interest rates.
Bank Owned Life Insurance : Bank-owned life insurance increased to $267,633,000 as of September 30, 2024 from $242,919,000 as of September 30, 2023, primarily as a result of policies obtained in the Merger. The investments in bank-owned life insurance serve to assist in funding growing employee benefit costs.
Intangible assets : The Bank's intangible assets totaled $448,425,000 at September 30, 2024 compared to $310,619,000 as of September 30, 2023. The increase is largely the result of the Merger which created $104,707,000 in Goodwill and a Core Deposit Intangible balance of $37,022,000. The balance at September 30, 2024 is comprised of $411,360,000 of goodwill and the unamortized balance of the core deposit and other intangibles of $37,065,000.
Customer accounts : As of September 30, 2024, customer deposits totaled $21,373,970,000 compared with $16,070,329,000 at September 30, 2023, a $5,303,641,000, or 33.0%, increase largely due to deposits obtained in the Merger. During 2024, transaction accounts increased by $1,051,872,000 or 9.8% while time deposits increased by $4,251,769,000 or 80.1% as 66% of the LBC customer accounts were time deposits.
53
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following table shows customer deposits by account type.
September 30, 2024 September 30, 2023
($ in thousands) Deposit Account Balance As a % of Total Deposits Weighted
Average Rate Deposit Account Balance As a % of Total Deposits Weighted
Average Rate
Non-interest checking $ 2,500,467 11.7 % — % $ 2,706,448 16.8 % — %
Interest checking 4,486,444 21.0 2.89 3,882,715 24.2 2.28
Savings 718,560 3.4 0.23 817,547 5.1 0.21
Money market 4,111,714 19.2 2.22 3,358,603 20.9 1.48
Time deposits 9,556,785 44.7 4.58 5,305,016 33.0 3.77
Total $ 21,373,970 100 % 3.09 % $ 16,070,329 100 % 2.12 %
The following table shows the geographic distribution by state for customer deposits.
($ in thousands) September 30, 2024 September 30, 2023 $ Change % Change
Washington $ 8,528,608 39.9 % $ 7,627,674 47.5 % $ 900,934 11.8 %
Oregon 2,696,243 12.6 2,820,338 17.5 (124,095) (4.4) %
Arizona 1,619,101 7.6 1,635,345 10.2 (16,244) (1.0) %
New Mexico 1,622,534 7.6 1,474,986 9.2 147,548 10.0 %
Idaho 949,025 4.4 972,424 6.1 (23,399) (2.4) %
Utah 584,001 2.7 662,192 4.1 (78,191) (11.8) %
Nevada 527,704 2.5 495,794 3.1 31,910 6.4 %
Texas 398,736 1.9 381,576 2.4 17,160 4.5 %
California 4,448,018 20.8 — — — — %
$ 21,373,970 100 % $ 16,070,329 100 % $ 855,623 5.3 %
The following table sets forth, by various interest rate categories, the amount of fixed-rate time deposits that mature during the periods indicated.
Maturing in
September 30, 2024 1 to 3
Months 4 to 6
Months 7 to 12
Months 13 to 24
Months 25 to 36
Months 37 to 60
Months Total
(In thousands)
Fixed-rate time deposits:
Under 1.00% $ 39,029 $ 1,434 $ — $ 10,996 $ 21,104 $ 10,371 $ 82,934
1.00% to 1.99% — 339 — — 2,056 — 2,395
2.00% to 2.99% 242 1,113 — — — 1,985 3,340
3.00% to 3.99% — 762 234,175 110,743 — — 345,680
4.00% to 4.99% 2,730,599 3,135,921 2,002,063 376,209 — — 8,244,792
5.00% and higher 153,429 710 306,963 316,598 — 99,944 877,644
Total $ 2,923,299 $ 3,140,279 $ 2,543,201 $ 814,546 $ 23,160 $ 112,300 $ 9,556,785
Historically, a significant number of time deposit account holders roll over their balances into new time deposits of the same term at the Bank’s then current rate. To ensure a continuity of this trend, the Bank expects to continue to offer market rates of interest. The ability to retain maturing time deposits is difficult to project; however, the Bank believes that by competitively pricing these certificates, roll-over levels deemed appropriate by management can be achieved on a continuing basis.
54
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
At September 30, 2024, the Bank had $4,024,661,000 of time deposits in amounts of $250,000 or more outstanding, maturing as follows: $1,057,121,000 within 3 months; $1,277,315,000 over 3 months through 6 months; $1,030,587,000 over 6 months through 12 months; and $659,638,000 thereafter.
Time deposits with a maturity of one year or less have penalties for premature withdrawal equal to 90 days of interest. When the maturity is greater than one year but less than four years, the penalty is 180 days of interest. When the maturity is greater than four years, the penalty is 365 days of interest. Early withdrawal penalty fee income for the years ended 2024, 2023 and 2022 amounted to $1,082,000, $1,618,000 and $267,000, respectively.
For additional details on customer accounts, including uninsured deposits, see Note K to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Borrowings : Total borrowings decreased to $3,267,589,000 as of September 30, 2024, as compared to $3,650,000,000 at September 30, 2023. The weighted average rate for borrowings was 3.93% as of September 30, 2024, versus 3.98% at September 30, 2023, the decrease being primarily due to higher rates on new short-term borrowings. The Bank has entered into interest rate swaps to hedge interest rate risk and convert certain FHLB advances to fixed rate payments. Taking into account these hedges, the weighted average effective maturity of FHLB advances at September 30, 2024 was 2.34 years.
RESULTS OF OPERATIONS
COMPARISON OF 2024 RESULTS WITH 2023
Net Income : Net income decreased $57,385,000, or 22.3%, to $200,041,000 for the year ended September 30, 2024, as compared to $257,426,000 for the year ended September 30, 2023. The change was due to the factors described below.
Net Interest Income : For the year ended September 30, 2024, net interest income was $660,832,000, a decrease of $29,402,000 or 4.3% from the year ended September 30, 2023. Net interest margin was 2.69% for the year ended September 30, 2024 compared to 3.40% in the prior year. The decrease was the result of the combination of greater growth in interest-bearing liabilities balances than in interest-paying assets and a larger increase in the rate paid on those liabilities compared to the rates earned on interest-earning assets. Average interest-bearing liabilities grew by 27.2% while average interest-earning assets grew by 20.8%. Rates on interest-bearing liabilities increased by 128 basis points outpacing the 46 basis points increase in the average rate on interest-earning assets.
Rate/Volume Analysis
The table below sets forth certain information regarding changes in interest income and interest expense of the Company for the years indicated. For each category of interest-earning asset and interest-bearing liability, information is provided on changes attributable to: (1) changes in volume (changes in volume multiplied by old rate) and (2) changes in rate (changes in rate multiplied by old average volume). The change in interest income and interest expense attributable to changes in both volume and rate has been allocated proportionately to the change due to volume and the change due to rate.
55
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Twelve Months Ended September 30,
2024 vs. 2023
Increase (Decrease) Due to 2023 vs. 2022
Increase (Decrease) Due to 2022 vs. 2021
Increase (Decrease) Due to
Volume Rate Total Volume Rate Total Volume Rate Total
(In thousands) (In thousands) (In thousands)
Interest income:
Loan portfolio $ 189,770 $ 76,011 $ 265,781 $ 87,565 $ 210,911 $ 298,476 $ 74,710 $ (10,778) $ 63,932
Mortgage-backed securities 8,129 8,469 16,598 5,760 11,092 16,852 (3,101) 4,725 1,624
Investments (1) 34,219 12,157 46,376 (13,400) 74,668 61,268 (9,347) 18,540 9,193
All interest-earning assets 232,118 96,637 328,755 79,925 296,671 376,596 62,262 12,487 74,749
Interest expense:
Customer accounts 75,680 219,521 295,201 570 193,622 194,192 2,170 (1,442) 728
Borrowings 38,609 24,347 62,956 38,084 48,675 86,759 (9,002) (6,457) (15,459)
All interest-bearing liabilities 114,289 243,868 358,157 38,654 242,297 280,951 (6,832) (7,899) (14,731)
Change in net interest income $ 117,829 $ (147,231) $ (29,402) $ 41,271 $ 54,374 $ 95,645 $ 69,094 $ 20,386 $ 89,480
(1) Includes interest on cash equivalents and dividends on stock of the FHLB of Des Moines, the FHLB of San Francisco and FRB of San Francisco.
Provision for Credit Losses : The Company recorded a provision for credit losses of $17,500,000 in 2024, compared to a provision of $41,500,000 for 2023. In 2024, the provision included the initial provision of $16,000,000 recorded on LBC loans acquired, as well as adjustments resulting from qualitative considerations such as prolonged and intensified borrower sensitivity to high interest rates and operating costs due to inflationary pressures. For the year ended September 30, 2024, net charge-offs were $1,356,000, compared to $45,101,000 in the prior year.
Non-interest Income : Non-interest income was $60,692,000 for the year ended September 30, 2024, an increase of $8,491,000, or 16.3%, from $52,201,000 for the year ended September 30, 2023. The increase in other income is primarily due to increased income from the Company's subsidiary, WAFD Insurance Group combined with a decrease in unrealized losses recorded for certain equity method investments in fiscal 2024 compared to the prior year. The reduced losses on the equity method investment made up $2,371,000 of the overall increase.
Non-interest Expense : Total non-interest expense was $448,272,000 for the year ended September 30, 2024, an increase of $72,237,000, or 19.2%, from the $376,035,000 for the year ended September 30, 2023. Compensation and benefits costs increased $37,614,000 or 19.1% year-over-year primarily due to Merger-related retention, severance and change-in-control expenses combined with a larger post-Merger workforce. FDIC premiums increased $8,845,000 in 2024 compared to the prior year as a result of both the FDIC's special assessment and the Company's increased size post-Merger. Information technology costs increased by $3,859,000 in 2024 as compared to 2023 due to increased telephone and data lines combined with conversion costs and termination fees related to the Merger. Other expense increased by $18,449,000 and included Merger-related expenses of $8,873,000, a $2,000,000 charitable donation and $6,626,000 in amortization expense related to the core deposit intangible asset created in the Merger.
The Company’s efficiency ratio was 62.1% for 2024 as compared to 50.7% for the prior year. The number of staff, including part-time employees on a full-time equivalent basis, was 2,208 and 2,120 at September 30, 2024 and 2023, respectively. Total operating expense for the years ended September 30, 2024, and 2023 were 1.71% and 1.74%, respectively, of average assets.
Gain on Real Estate Owned : Gain on real estate owned, net was $304,000 for the year ended September 30, 2024, compared to of $176,000 for the year ended September 30, 2023. This amount includes ongoing maintenance expense, periodic valuation adjustments, and gains on sales of REO.
56
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Income Tax Expense : Income tax expense was $56,015,000 for the year ended September 30, 2024, a decrease of $11,635,000, or 17.2%, from the $67,650,000 for the year ended September 30, 2023. The decrease is mostly due to an 21.2% decrease in pre-tax income. The effective tax rate for 2024 was 21.88% as compared to 20.81% for the year ended September 30, 2023. The Company's effective tax rate varies from the Federal statutory rate of 21% mainly due to state taxes, tax-exempt income and tax-credit investments. For the current year, income tax was also impacted by the LBC Merger and consideration of California State and Local taxes.
COMPARISON OF 2023 RESULTS WITH 2022
For management's review of the factors that affected our results of operations for the years ended September 30, 2023 and 2022 refer to our Annual Report on Form 10-K for the year ended September 30, 2023, which was filed with the Securities and Exchange Commission on November 17, 2023.
LIQUIDITY AND CAPITAL RESOURCES
The principal sources of funds for the Company's activities are loan repayments (including prepayments), net deposit inflows, borrowings, repayments and sales of investments and retained earnings, if applicable. The Company's principal sources of revenue are interest on loans and interest and dividends on investments. Additionally, the Company earns fee income for loan, deposit, insurance and other services.
On February 8, 2021, in connection with an underwritten public offering, the Company issued 300,000 shares of 4.875% Noncumulative Perpetual Series A Preferred Stock (“Series A Preferred Stock”). Net proceeds, after underwriting discounts and expenses, were $293,325,000. The public offering consisted of the issuance and sale of 12,000,000 depositary shares, each representing a 1/40th interest in a share of the Series A Preferred Stock, at a public offering price of $25.00 per depositary share. Holders of the depositary shares are entitled to all proportional rights and preferences of the Series A Preferred Stock (including dividend, voting, redemption and liquidation rights). The depositary shares are traded on the NASDAQ under the symbol "WAFDP." The Series A Preferred Stock is redeemable at the option of the Company, subject to all applicable regulatory approvals, on or after April 15, 2026.
The Company's shareholders' equity at September 30, 2024, was $3,000,300,000, or 10.69% of total assets, as compared to $2,426,426,000, or 10.80% of total assets, at September 30, 2023. The Company's shareholders' equity was greatly impacted in the year by the stock issued in the Merger valued at $465,504,000. Other items affecting shareholders' equity were net income of $200,041,000, the payment of $74,267,000 in Common Stock dividends, payment of $14,625,000 in preferred stock dividends, $27,069,000 of treasury stock purchases, as well as other comprehensive loss of $8,930,000. The Company paid out 41.2% of its 2024 earnings in cash dividends to common shareholders, compared with 26.6% last year. For the year ended September 30, 2024, the Company returned 50.7% of net income to shareholders in the form of cash dividends and share repurchases as compared to 36.6% for the year ended September 30, 2023. Management believes the Company's strong net worth position allows it to manage balance sheet risk and provide the capital support needed for controlled growth in a regulated environment. The Company’s share repurchase program may be modified, suspended or terminated at any time, and the timing and amount of share repurchases is subject to market conditions and the market price of the Company’s Common Stock, as well as other factors.
The Bank has a credit line with the FHLB - DM of up to 45% of total assets depending on specific collateral eligibility. This line provides the Bank a substantial source of additional liquidity. The Bank has entered into borrowing agreements with the FHLB - DM to borrow funds under a short-term floating rate cash management advance program and fixed-rate term loan agreements. All borrowings are secured by stock of the FHLB - DM, deposits with the FHLB - DM, and a blanket pledge of qualifying loans receivable. The Bank also has a credit line with the FHLB - SF in support of LBC borrowings from the FHLB - SF, but the Bank is unable to take down new advances against this line. The FHLB - SF credit line is secured by a line-item
57
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
pledge of single-family residential mortgages that are specifically identified. Based on collateral pledged as of September 30, 2024, the Bank had $6,029,890,000 of additional borrowing capacity at the FHLB - DM.
To ensure ample contingent liquidity the Bank participates in the FRB of San Francisco Borrower-in-Custody program which collateralizes primary credit borrowings and serves as a backstop for the FHLB - DM credit line. Due to differing program requirements between the FHLB - DM and FRB of San Francisco, participating in both increases the amount of eligible collateral that may be pledged in support of contingent liquidity needs. The Bank is also eligible to borrow under the Federal Reserve Bank's primary credit program. The Bank elected to utilize the Federal Reserve's Bank Term Funding Program ("BTFP") to leverage its highly favorable terms to fortify the Bank's liquidity position. These borrowings are repayable at any time without penalty and are currently the lowest cost funding source available. The Federal Reserve ceased making new BTFP loans on March 11, 2024.
The Company's cash and cash equivalents were $2,381,102,000 at September 30, 2024, which is a 142.8% increase from the balance of $980,649,000 as of September 30, 2023. During the year, the Company completed the sale of approximately $2,800,000,000 in multifamily loans and approximately $400,000,000 in single-family loans from the acquired LBC loan portfolio. The proceeds from the sales have increased liquidity adding approximately $1 billion in cash after paying down borrowings. See “Changes in Financial Condition” above and the “Statement of Cash Flows” included in the financial statements for additional details regarding this change.
The following table presents the Company's significant fixed and determinable contractual obligations, within the categories described below, by contractual maturity or payment amount.
September 30, 2024 Total Less than
1 Year 1 to 5
Years Over 5
Years
(In thousands)
Customer accounts (1) $ 21,373,970 $ 20,423,963 $ 949,943 $ 64
Debt obligations (2) 3,318,307 3,174,068 93,521 50,718
Operating lease obligations 49,250 11,786 23,021 14,443
$ 24,741,527 $ 23,609,817 $ 1,066,485 $ 65,225
(1) Includes non-maturing customer transaction accounts.
(2) Represents contractual maturities of FHLB advances and FRB borrowings. Taking into account cash flow hedges, the weighted average effective maturity of FHLB advances at September 30, 2024 is 2.34 years.
These obligations are included in the Consolidated Statements of Financial Condition. The payment amounts of the operating lease obligations represent those amounts contractually due.
58